**Exhibit
      99.1**




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





Class
            
            Interest
            
            Principal
            
            Losses
            
            Ending
                BalanceA1
            
            
            4,508,711.53
            
            
            22,051,234.21
            
            
            0.00
            
            
            78,080,765.79A2
            
            
            72,499.99
            
            
            0.00
            
            
            0.00
            
            
            101,474,116.31A3
            
            
            5,314,293.75
            
            
            0.00
            
            
            0.00
            
            
            110,907,000.00A4
            
            
            0.00
            
            
            5,494,109.68
            
            
            0.00
            
            
            0.00A5
            
            
            1,012,287.50
            
            
            0.00
            
            
            0.00
            
            
            21,126,000.00A6
            
            
            1,350,830.36
            
            
            6,606,649.49
            
            
            0.00
            
            
            23,393,350.51A7
            
            
            318,454.17
            
            
            0.00
            
            
            0.00
            
            
            6,646,000.00A8
            
            
            3,899,215.22
            
            
            16,244,975.24
            
            
            0.00
            
            
            73,755,024.76A9
            
            
            50,189.02
            
            
            0.00
            
            
            0.00
            
            
            73,755,024.76A10
            
            
            1,889,341.67
            
            
            0.00
            
            
            0.00
            
            
            41,222,000.00A11
            
            
            50,504.17
            
            
            0.00
            
            
            0.00
            
            
            1,054,000.00A12
            
            
            6,217,522.48
            
            
            16,244,975.24
            
            
            0.00
            
            
            114,977,024.76PO1
            
            
            0.00
            
            
            35,676.88
            
            
            0.00
            
            
            518,388.23AR1
            
            
            0.48
            
            
            100.00
            
            
            0.00
            
            
            0.002A1
            
            
            974,848.88
            
            
            1,867,572.71
            
            
            0.00
            
            
            20,094,427.29PO2
            
            
            0.00
            
            
            8,008.25
            
            
            0.00
            
            
            73,542.10B1
            
            
            673,369.95
            
            
            94,822.30
            
            
            0.00
            
            
            14,023,177.70B2
            
            
            224,456.65
            
            
            31,607.43
            
            
            0.00
            
            
            4,674,392.57B3
            
            
            154,343.76
            
            
            21,734.31
            
            
            0.00
            
            
            3,214,265.69B4
            
            
            112,228.32
            
            
            15,803.72
            
            
            0.00
            
            
            2,337,196.28B5
            
            
            98,205.75
            
            
            13,829.09
            
            
            0.00
            
            
            2,045,170.91B6
            
            
            70,161.95
            
            
            9,880.03
            
            
            18.15
            
            
            1,461,130.35