**Exhibit 99.1**




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





Class
            
            Interest
            
            Principal
            
            Losses
            
            Ending
                BalanceI-A-1
            
            
            206,941.04
            
            
            2,878,300.34
            
            
            0.00
            
            
            12,121,699.66I-A-2
            
            
            15,155.22
            
            
            0.00
            
            
            0.00
            
            
            12,121,699.66I-A-3
            
            
            789,774.29
            
            
            10,235,236.02
            
            
            0.00
            
            
            43,104,763.98I-A-4
            
            
            206,815.79
            
            
            182,895.76
            
            
            0.00
            
            
            13,108,104.24I-A-5
            
            
            153,773.95
            
            
            456,874.08
            
            
            0.00
            
            
            9,543,125.92I-A-6
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            25,392.66I-A-7
            
            
            646,982.97
            
            
            621,199.23
            
            
            0.00
            
            
            40,971,800.77I-A-8
            
            
            449,406.25
            
            
            0.00
            
            
            0.00
            
            
            28,762,000.00I-A-9
            
            
            127,459.66
            
            
            1,200,816.25
            
            
            0.00
            
            
            7,261,183.75I-A-10
            
            
            186,718.75
            
            
            0.00
            
            
            0.00
            
            
            11,950,000.00I-A-11
            
            
            1,743,734.33
            
            
            11,171,512.40
            
            
            0.00
            
            
            103,596,487.60I-A-12
            
            
            448,187.50
            
            
            0.00
            
            
            0.00
            
            
            28,684,000.00I-A-13
            
            
            534,343.75
            
            
            0.00
            
            
            0.00
            
            
            34,198,000.00I-A-14
            
            
            286,125.00
            
            
            0.00
            
            
            0.00
            
            
            18,312,000.00I-A-15
            
            
            212,375.00
            
            
            0.00
            
            
            0.00
            
            
            13,592,000.00I-A-16
            
            
            0.00
            
            
            351,822.92
            
            
            0.00
            
            
            0.00I-A-17
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            25,392.66I-A-PO
            
            
            0.00
            
            
            2,338.60
            
            
            0.00
            
            
            556,155.40I-A-R
            
            
            0.52
            
            
            100.00
            
            
            0.00
            
            
            0.00II-A-1
            
            
            190,370.20
            
            
            560,419.48
            
            
            0.00
            
            
            12,857,580.52II-A-PO
            
            
            0.00
            
            
            1,019.37
            
            
            0.00
            
            
            91,912.63B-1
            
            
            154,445.77
            
            
            21,744.81
            
            
            0.00
            
            
            9,896,255.19B-2
            
            
            36,143.24
            
            
            5,088.70
            
            
            0.00
            
            
            2,315,911.30B-3
            
            
            19,714.49
            
            
            2,775.65
            
            
            0.00
            
            
            1,263,224.35B-4
            
            
            13,143.00
            
            
            1,850.44
            
            
            0.00
            
            
            842,149.56B-5
            
            
            9,857.25
            
            
            1,387.83
            
            
            0.00
            
            
            631,612.17B-6
            
            
            9,871.78
            
            
            1,389.78
            
            
            0.00
            
            
            632,543.22