2.  Sequentially,  to  YA,  YB  and  YC,  in  that  order,  until  reduced  to  their  Aggregate Scheduled Principal Balance for that Distribution Date 3.  Sequentially, to GA, GB, GC, GD, GE and GH, in that order, until retired 4.  Sequentially,  to  YA,  YB  and  YC,  in  that  order,  without  regard  to  their  Aggregate Scheduled Principal Balance, until retired 5.  Concurrently,  to  PF  and  PO,  pro  rata,  without  regard  to  their  Aggregate  Scheduled Principal Balance, until retired 6.  To Z, until retired 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") and the FZ Accrual Amount and ZA Accrual Amount will be allocated as follows: •   The FZ Accrual Amount in the following order of priority: 1.  To FC, until reduced to its Scheduled Principal Balance for that Distribution Date 2. To FZ •   The ZA Accrual Amount in the following order of priority: 1.  To A, until retired 2.  To ZA •   The Group 2 Adjusted Principal Distribution Amount, concurrently, as follows: 1.  40%, sequentially, to A and ZA, in that order, until retired 2.  48.7081108857%, concurrently, to FH, FJ and FX, pro rata, until retired 3.  11.2918891143% in the following order of priority: a.  To FC, until reduced to its Scheduled Principal Balance for that Distribution Date b.  To FZ, until retired c.  To FC, without regard to its 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 or Rate: Class Structuring Ranges or Rate PAC I PF and PO (in the aggregate) .......................................................... 100% PSA through 260% PSA PAC II YA, YB and YC (in the aggregate) .................................................. 120% PSA through 200% PSA TAC FC*  .......................................................................................................... 122% PSA * Structured at an assumed LIBOR of 5.12%. At LIBOR levels less than 5.12%, Class FC will no longer have an Effective Rate. S-5