SECURITY GROUP 2 The Group 2 Principal Distribution Amount will be allocated in the following order of priority: 1.  To FJ, until reduced to its Scheduled Principal Balance for that Distribution Date 2.  To FD, until retired 3.  To FJ, without regard to its Scheduled Principal Balance, until retired SECURITY GROUP 3 The Group 3 Principal Distribution Amount will be allocated in the following order of priority: 1.  Concurrently, to JF and MO, pro rata, until reduced to their Aggregate Scheduled Principal Balance for that Distribution Date 2.  Concurrently: a.  49.0109456390% in the following order of priority: i.  Sequentially, to ME and MG, in that order, until reduced to their Aggregate Scheduled Principal Balance for that Distribution Date ii.  Sequentially, to MA, MB, MC and MD, in that order, until retired iii.  Sequentially,  to  ME  and  MG,  in  that  order,  without  regard  to  their Aggregate Scheduled Principal Balance, until retired b.  50.9890543610% in the following order of priority: i.  To PK, until reduced to its Scheduled Principal Balance for that Distribu- tion Date ii.  Sequentially, to CA and CB, in that order, until retired iii.  To PK, without regard to its Scheduled Principal Balance, until retired 3.  Concurrently, to JF and MO, pro rata, without regard to their Aggregate Scheduled Principal Balance, until retired Scheduled Principal Balances: The Scheduled Principal Balances or 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 Ranges: Class Structuring Ranges PAC Class FJ .............................................................................................................. 100% PSA through 300% PSA PAC I Classes JF and MO (in the aggregate) .......................................................... 100% PSA through 300% PSA PAC II Class PK  ............................................................................................................ 123% PSA through 300% PSA Scheduled Classes ME and MG (in the aggregate) ........................................................ 116% PSA through 250% PSA S-5