**Exhibit 99.1**
  **AGGREGATE
        SCHEDULE OF PRINCIPAL AND INTEREST DISTRIBUTIONS TO CERTIFICATEHOLDERS**
  Class
              
              Interest
              
              Principal
              
              Losses
              
              Ending
                  BalanceA-1
              
              
              673,533.65
              
              
              2,151,280.44
              
              
              0.00
              
              
              17,848,719.56A-2
              
              
              350,000.00
              
              
              0.00
              
              
              0.00
              
              
              10,000,000.00A-3
              
              
              3,845,420.57
              
              
              33,555,457.23
              
              
              0.00
              
              
              88,108,542.77A-4
              
              
              6,459,587.05
              
              
              21,512,804.43
              
              
              0.00
              
              
              178,487,195.57A-5
              
              
              275,749.49
              
              
              0.00
              
              
              0.00
              
              
              178,487,195.57A-6
              
              
              3,639,825.00
              
              
              0.00
              
              
              0.00
              
              
              103,995,000.00A-7
              
              
              181,650.00
              
              
              0.00
              
              
              0.00
              
              
              5,190,000.00A-8
              
              
              2,695,000.00
              
              
              0.00
              
              
              0.00
              
              
              77,000,000.00A-9
              
              
              2,327,570.00
              
              
              0.00
              
              
              0.00
              
              
              66,502,000.00A-10
              
              
              143,815.00
              
              
              0.00
              
              
              0.00
              
              
              4,109,000.00A-11
              
              
              350,000.00
              
              
              0.00
              
              
              0.00
              
              
              10,000,000.00A-12
              
              
              45,045.00
              
              
              0.00
              
              
              0.00
              
              
              1,287,000.00A-13
              
              
              440,125.00
              
              
              0.00
              
              
              0.00
              
              
              12,575,000.00A-PO
              
              
              0.00
              
              
              27,790.00
              
              
              0.00
              
              
              1,081,638.21A-R
              
              
              0.50
              
              
              100.00
              
              
              0.00
              
              
              0.00B-1A
              
              
              476,487.03
              
              
              45,864.11
              
              
              0.00
              
              
              13,587,535.89B-1B
              
              
              34,862.60
              
              
              3,355.69
              
              
              0.00
              
              
              994,144.31B-2A
              
              
              174,316.51
              
              
              16,778.78
              
              
              0.00
              
              
              4,970,821.22B-2B
              
              
              34,862.60
              
              
              3,355.69
              
              
              0.00
              
              
              994,144.31B-3
              
              
              139,453.91
              
              
              13,423.09
              
              
              0.00
              
              
              3,976,676.91B-4
              
              
              104,587.81
              
              
              10,067.07
              
              
              0.00
              
              
              2,982,432.93B-5
              
              
              69,725.21
              
              
              6,711.38
              
              
              0.00
              
              
              1,988,288.62B-6
              
              
              69,740.36
              
              
              6,712.84
              
              
              0.00
              
              
              1,988,720.65