**Exhibit 99.1**




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




Class
            
            Interest
            
            Principal
            
            Losses
            
            Ending
                BalanceI-A-1
            
            
            433,454.86
            
            
            587,914.25
            
            
            0.00
            
            
            9,281,085.75I-A-2
            
            
            1,215,000.00
            
            
            0.00
            
            
            0.00
            
            
            27,000,000.00I-A-3
            
            
            67,500.00
            
            
            0.00
            
            
            0.00
            
            
            1,500,000.00I-A-4
            
            
            43,065.33
            
            
            106,799.57
            
            
            0.00
            
            
            893,200.43I-A-5
            
            
            2,405,685.00
            
            
            0.00
            
            
            0.00
            
            
            55,784,000.00I-A-6
            
            
            104,594.98
            
            
            0.00
            
            
            0.00
            
            
            2,324,333.00I-A-7
            
            
            3,767,955.60
            
            
            15,569,668.03
            
            
            0.00
            
            
            74,430,331.97I-A-8
            
            
            1,854,585.00
            
            
            0.00
            
            
            0.00
            
            
            41,213,000.00I-A-9
            
            
            121,615.24
            
            
            749,719.76
            
            
            0.00
            
            
            2,283,280.24I-A-10
            
            
            1,228,230.00
            
            
            0.00
            
            
            0.00
            
            
            27,294,000.00I-A-11
            
            
            0.00
            
            
            0.00
            
            
            0.00
            
            
            17,079,719.76I-A-PO
            
            
            0.00
            
            
            42,291.80
            
            
            0.00
            
            
            1,315,068.20I-A-R
            
            
            0.50
            
            
            100.00
            
            
            0.00
            
            
            0.00II-A-1
            
            
            621,188.44
            
            
            2,188,703.87
            
            
            0.00
            
            
            14,163,296.13II-A-PO
            
            
            0.00
            
            
            1,383.09
            
            
            0.00
            
            
            38,952.91B-1
            
            
            316,228.15
            
            
            50,897.60
            
            
            0.00
            
            
            7,048,102.40B-2
            
            
            74,034.54
            
            
            11,916.02
            
            
            0.00
            
            
            1,650,083.98B-3
            
            
            47,084.54
            
            
            7,578.36
            
            
            0.00
            
            
            1,049,421.64B-4
            
            
            20,223.63
            
            
            3,255.04
            
            
            0.00
            
            
            450,744.96B-5
            
            
            20,179.09
            
            
            3,247.87
            
            
            0.00
            
            
            449,752.13B-6
            
            
            26,923.01
            
            
            4,332.93
            
            
            0.00
            
            
            600,061.12