SECURITY GROUP 2 A percentage of the Group 2 Principal Distribution Amount will be applied to the Trustee Fee, and the remainder of the Group 2 Principal Distribution Amount (the "Group 2 Adjusted Principal Distribution Amount") will be allocated to F and PO, pro rata, until retired Scheduled Principal Balances: The Aggregate Scheduled Principal Balances for the Classes listed  below  are  included  in  Schedule  II  to  this  Supplement.  They  were  calculated  using, among other things, the following Structuring Range: Class Structuring Range PB, PC and PD (in the aggregate) .................................................. 165% through 200% Accrual Classes: Interest will accrue on each Accrual Class identified on the inside front cover of this Supplement at the per annum rate set forth on that page. However, no interest will be distributed to the Accrual Classes as interest. Interest so accrued on each Accrual Class on each Distribution Date will constitute an Accrual Amount, which will be added to the Class Principal Balance of that Class on each Distribution Date and will be distributable as principal as set forth in this Terms Sheet under "Allocation of Principal." Notional Classes: The Notional Classes will not receive distributions of principal but have Class Notional Balances for convenience in describing their entitlements to interest. The Class Notional Balance of each Notional Class represents the percentage indicated below of, and reduces to that extent with, the Class Principal Balances indicated: Original Class Class Notional Balance Represents Approximately IO .......... $  52,727,273 18.1818181818%  of  PC (SCH/AD Class) 2,316,636 9.0909090909%  of  PD (SCH/AD Class) $  55,043,909 PI............ $  36,762,090 9.0909090909%  of  PB, PC and PD (SCH/AD Classes) S  ............ $200,000,000 100%  of  F (PT Class) Tax Status: Double REMIC Series. See "Certain Federal Income Tax Consequences" in this Supplement and in the Base Offering Circular. Regular  and  Residual  Classes: Class  RR  is  a  Residual  Class  and  includes  the  Residual Interest of the Issuing REMIC and the Pooling REMIC; all other Classes of REMIC Securities are Regular Classes. B-6