**Exhibit 99.1**




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





Class
            
            Interest
            
            Principal
            
            Losses
            
            Ending
                BalanceA-1
            
            
            462,431.71
            
            
            228,605.24
            
            
            0.00
            
            
            48,075,394.76A-2
            
            
            138,047.92
            
            
            0.00
            
            
            0.00
            
            
            14,405,000.00A-3
            
            
            71,354.17
            
            
            0.00
            
            
            0.00
            
            
            6,850,000.00A-4
            
            
            215,145.83
            
            
            0.00
            
            
            0.00
            
            
            20,654,000.00A-5
            
            
            390,572.28
            
            
            152,403.50
            
            
            0.00
            
            
            41,653,596.50A-6
            
            
            721,733.37
            
            
            2,482,410.50
            
            
            0.00
            
            
            66,817,589.50A-7
            
            
            0.00
            
            
            3,550,407.23
            
            
            0.00
            
            
            0.00A-8
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            1,707,650.01A-9
            
            
            96,773.51
            
            
            0.00
            
            
            0.00
            
            
            41,653,596.50A-PO
            
            
            0.00
            
            
            276.61
            
            
            0.00
            
            
            178,950.88A-R
            
            
            0.52
            
            
            100.00
            
            
            0.00
            
            
            0.00B-1
            
            
            48,602.48
            
            
            4,728.46
            
            
            0.00
            
            
            4,662,271.54B-2
            
            
            20,338.69
            
            
            1,978.72
            
            
            0.00
            
            
            1,951,021.28B-3
            
            
            14,694.26
            
            
            1,429.58
            
            
            0.00
            
            
            1,409,570.42B-4
            
            
            10,174.55
            
            
            989.87
            
            
            0.00
            
            
            976,010.13B-5
            
            
            6,779.56
            
            
            659.57
            
            
            0.00
            
            
            650,340.43B-6
            
            
            6,784.48
            
            
            660.05
            
            
            0.00
            
            
            650,812.14