SECURITY GROUP 2
The Group 2 Principal Distribution Amount will be allocated, sequentially, to PA and BO,
in that order, until retired
Scheduled Principal Balances:
The Scheduled Principal Balances for the Class listed below
are included in Schedule II to this Supplement. They were calculated using, among other
things, the following Structuring Range:
Class
Structuring Range
KO ............................................................................................................
100% PSA through 300% PSA
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:
Class
Original Class
Notional Balance
Represents Approximately
AI................................
$
8,037,577
11,577,933
$ 19,615,510
29.1666654571% of BO (SC/SEQ Class)
33.3333323737% of PA (SC/SEQ Class)
AJ ................................
$
6,889,352
2,894,483
$
9,783,835
25% of BO (SC/SEQ Class)
8.3333323737% of PA (SC/SEQ Class)
BI................................
$
9,185,803
33.3333345429% of BO (SC/SEQ Class)
BJ................................
$
5,741,127
2,894,483
$
8,635,610
20.8333345429% of BO (SC/SEQ Class)
8.3333323737% of PA (SC/SEQ Class)
BX ..............................
$ 27,557,408
100% of BO (SC/SEQ Class)
CI................................
$
6,889,352
11,577,933
$ 18,467,285
25% of BO (SC/SEQ Class)
33.3333323737% of PA (SC/SEQ Class)
CJ................................
$
9,185,803
1,447,242
$ 10,633,045
33.3333345429% of BO (SC/SEQ Class)
4.1666676263% of PA (SC/SEQ Class)
DI ..............................
$
5,741,126
11,577,933
$ 17,319,059
20.8333309141% of BO (SC/SEQ Class)
33.3333323737% of PA (SC/SEQ Class)
DJ ..............................
$
8,037,577
1,447,242
$
9,484,819
29.1666654571% of BO (SC/SEQ Class)
4.1666676263% of PA (SC/SEQ Class)
EI................................
$
4,592,901
11,577,933
$ 16,170,834
16.6666654571% of BO (SC/SEQ Class)
33.3333323737% of PA (SC/SEQ Class)
S-6