**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
            
            
            100,000,000.00I-A-2
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            32,604,000.00I-A-3
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            3,897,000.00I-A-4
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            6,619,875.00I-A-5
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            30,825,000.00I-A-6
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            65,000,000.00I-A-7
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            30,825,000.00I-A-8
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            4,935,000.00I-A-9
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            26,111,000.00I-A-10
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            1,181,000.00I-A-11
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            3,897,000.00I-A-12
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            10,000.00I-A-13
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            10,000.00I-A-14
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            1,358,500.00I-A-15
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            46,345,000.00I-A-16
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            1,806,000.00I-A-17
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            3,335,000.00I-A-PO
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            545,739.27I-A-R
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            100.00II-A-1
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            20,209,000.00II-A-PO
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            43,688.14B-1
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            9,265,000.00B-2
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            2,124,000.00B-3
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            1,158,000.00B-4
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            772,000.00B-5
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            579,000.00B-6
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            579,670.52