**Exhibit 99.1**

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

| Class                                        |   | Interest |         | Principal |   | Losses       |   | Ending                  Balance |   |
|----------------------------------------------|--------|----------|--------------|-----------|--------|--------------|--------|---------------------------------|--------|
|                      I-A-1    |   |     | 8,250.00     |      |   | 0.00         |   |                            | 0.00   |   |   | 528,000.00 |   |
|                        I-A-2  |   |     | 173,578.13   |      |   | 0.00         |   |                            | 0.00   |   |   | 11,109,000.00 |   |
|                      I-A-3    |   |     | 26,250.00    |      |   | 0.00         |   |                            | 0.00   |   |   | 1,680,000.00 |   |
|                      I-A-4    |   |     | 231,170.45   |      |   | 629,836.87   |   |                            | 0.00   |   |   | 14,370,163.13 |   |
|                      I-A-5    |   |     | 1,592,231.09 |      |   | 4,905,043.58 |   |                            | 0.00   |   |   | 98,594,956.42 |   |
|                      I-A-PO   |   |     | 0.00         |      |   | 89.24        |   |                            | 0.00   |   |   | 44,335.67 |   |
|                      I-A-R    |   |     | 0.52         |      |   | 100.00       |   |                            | 0.00   |   |   | 0.00 |   |
|                      II-A-1   |   |     | 707,795.06   |      |   | 2,571,255.80 |   |                            | 0.00   |   |   | 43,588,744.20 |   |
|                      II-A-2   |   |     | 254,010.77   |      |   | 0.00         |   |                            | 0.00   |   |   | 16,256,689.00 |   |
|                      II-A-3   |   |     | 237,828.13   |      |   | 0.00         |   |                            | 0.00   |   |   | 15,221,000.00 |   |
|                      II-A-4   |   |     | 246,049.94   |      |   | 1,813,155.79 |   |                            | 0.00   |   |   | 13,186,844.21 |   |
|                      II-A-5   |   |     | 612,685.01   |      |   | 2,920,761.36 |   |                            | 0.00   |   |   | 37,079,238.64 |   |
|                      II-A-6   |   |     | 49,079.67    |      |   | 0.00         |   |                            | 0.00   |   |   | 3,141,099.00 |   |
|                      II-A-7   |   |     | 0.00         |      |   | 0.00         |   |                            | 0.00   |   |   | 2,697,200.54 |   |
|                      II-A-8   |   |     | 225,705.00   |      |   | 0.00         |   |                            | 0.00   |   |   | 15,047,000.00 |   |
|                      II-A-9   |   |     | 225,765.00   |      |   | 0.00         |   |                            | 0.00   |   |   | 15,051,000.00 |   |
|                      II-A-10  |   |     | 499,126.52   |      |   | 2,143,357.11 |   |                            | 0.00   |   |   | 31,848,642.89 |   |
|                      II-A-11  |   |     | 778,627.08   |      |   | 4,924,869.71 |   |                            | 0.00   |   |   | 48,415,130.29 |   |
|                      II-A-12  |   |     | 3,465.97     |      |   | 0.00         |   |                            | 0.00   |   |   | 48,415,130.29 |   |
|                      II-A-13  |   |     | 60,990.74    |      |   | 384,060.99   |   |                            | 0.00   |   |   | 3,775,605.01 |   |
|                      II-A-14  |   |     | 344,243.78   |      |   | 1,490,457.55 |   |                            | 0.00   |   |   | 22,970,475.45 |   |
|                      II-A-15  |   |     | 106,857.54   |      |   | 0.00         |   |                            | 0.00   |   |   | 22,970,475.45 |   |
|                      II-A-16  |   |     | 225,012.63   |      |   | 1,921,957.22 |   |                            | 0.00   |   |   | 13,978,142.78 |   |
|                      II-A-17  |   |     | 64,781.37    |      |   | 529,444.03   |   |                            | 0.00   |   |   | 3,850,576.97 |   |
|                      II-A-18  |   |     | 10,725.00    |      |   | 0.00         |   |                            | 0.00   |   |   | 715,000.00 |   |
|                      II-A-19  |   |     | 11,296.88    |      |   | 0.00         |   |                            | 0.00   |   |   | 723,000.00 |   |
|                      II-A-PO  |   |     | 0.00         |      |   | 252.85       |   |                            | 0.00   |   |   | 137,093.81 |   |
|                      III-A-1  |   |     | 406,100.44   |      |   | 920,123.51   |   |                            | 0.00   |   |   | 27,644,876.49 |   |
|                      III-A-PO |   |     | 0.00         |      |   | 290.64       |   |                            | 0.00   |   |   | 26,552.41 |   |
|                      B-1      |   |     | 178,957.43   |      |   | 22,678.02    |   |                            | 0.00   |   |   | 11,494,321.98 |   |
|                      B-2      |   |     | 60,911.10    |      |   | 7,718.84     |   |                            | 0.00   |   |   | 3,912,281.16 |   |
|                      B-3      |   |     | 45,698.86    |      |   | 5,791.10     |   |                            | 0.00   |   |   | 2,935,208.90 |   |
|                      B-4      |   |     | 30,455.55    |      |   | 3,859.42     |   |                            | 0.00   |   |   | 1,956,140.58 |   |
|                      B-5      |   |     | 22,841.66    |      |   | 2,894.56     |   |                            | 0.00   |   |   | 1,467,105.44 |   |
|                      B-6      |   |     | 22,858.95    |      |   | 2,896.75     |   |                            | 0.00   |   |   | 1,468,215.94 |   |

----