**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
              
              
              50,000,000.00I-A-2
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              2,864,000.00I-A-3
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              100,000,000.00I-A-4
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              100,000,000.00I-A-5
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              43,337,881.00I-A-6
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              7,167,119.00I-A-7
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              100,000,000.00I-A-8
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              101,546,750.00I-A-9
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              101,546,750.00I-A-10
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              2,020,252.00I-A-11
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              52,114,998.00I-A-PO
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              1,734,736.92I-A-R
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              100.00II-A-1
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              16,150,000.00II-A-PO
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              20,084.09B-1
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              12,049,000.00B-2
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              4,519,000.00B-3
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              3,263,000.00B-4
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              2,009,000.00B-5
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              1,757,000.00B-6
              
              
              0.00
              
              
              0.00
              
              
              0.00
              
              
              1,506,432.38