**Exhibit 99.1**




**AGGREGATE
      SCHEDULE OF PRINCIPAL AND INTEREST DISTRIBUTIONS TO
      CERTIFICATEHOLDERS**




Class
              
              Interest
              
              Principal
              
              Losses
              
              Ending
                  BalanceI-A-1
              
              
              130,812.43
              
              
              4,398,323.15
              
              
              0.00
              
              
              6,545,676.85I-A-2
              
              
              9,418.88
              
              
              316,692.13
              
              
              0.00
              
              
              471,307.87I-A-IO
              
              
              40,653.61
              
              
              0.00
              
              
              0.00
              
              
              7,016,984.72II-A-1
              
              
              4,697,449.98
              
              
              26,462,973.19
              
              
              0.00
              
              
              306,575,026.81II-A-2
              
              
              338,600.95
              
              
              1,907,500.45
              
              
              0.00
              
              
              22,098,499.55II-A-IO
              
              
              953,274.86
              
              
              0.00
              
              
              0.00
              
              
              328,673,526.36III-A-1
              
              
              202,319.94
              
              
              1,688,153.08
              
              
              0.00
              
              
              12,754,846.92III-A-2
              
              
              14,582.50
              
              
              121,676.06
              
              
              0.00
              
              
              919,323.94III-A-IO
              
              
              31,553.15
              
              
              0.00
              
              
              0.00
              
              
              13,674,170.85B-1
              
              
              231,822.73
              
              
              4,973.42
              
              
              0.00
              
              
              13,529,026.58B-2
              
              
              70,245.68
              
              
              1,507.02
              
              
              0.00
              
              
              4,099,492.98B-3
              
              
              52,671.41
              
              
              1,129.99
              
              
              0.00
              
              
              3,073,870.01B-4
              
              
              35,131.40
              
              
              753.69
              
              
              0.00
              
              
              2,050,246.31B-5
              
              
              28,091.42
              
              
              602.66
              
              
              0.00
              
              
              1,639,397.34B-6
              
              
              24,597.57
              
              
              527.71
              
              
              0.00
              
              
              1,435,498.09I-A-R
              
              
              1.36
              
              
              100.00
              
              
              0.00
              
              
              0.00