**Exhibit 99.1**




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




Class
                  
                  Interest
                  
                  Principal
                  
                  Losses
                  
                  Ending
                      BalanceI-A-1
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  189,858,000.00I-A-2
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  21,095,000.00I-A-IO
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  189,858,000.00II-A-1
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  32,540,000.00II-A-2
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  2,169,000.00II-A-IO
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  34,709,000.00B-1
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  8,517,000.00B-2
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  2,620,000.00B-3
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  1,966,000.00B-4
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  1,310,000.00B-5
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  1,048,000.00B-6
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  917,506.551-A-R
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  0.00
                  
                  
                  100.00