REMIC Securities MX Securities Class Original Class Principal Balance or Class Notional Balance Related MX Class Maximum Original Class Principal Balance or Class Notional Balance(2) Principal Type(3) Interest Rate Interest Type(3) CUSIP Number Final Distribution Date(4) Combination 122 BI $ 5,741,126 LJ $ 7,188,368    NTL (SC/SEQ) 6.00%  FIX/IO 383742FT5 August 2037 PI 1,447,242 (1)  All exchanges must comply with minimum denominations restrictions. (2)  The amount shown for each MX Class represents the maximum Original Class Principal Balance (or original Class Notional Balance) of that Class, assuming it were to be issued on the Closing Date. (3)  As defined under "Class Types" in Appendix I to the Base Offering Circular. (4)  See "Yield, Maturity and Prepayment Considerations – Final Distribution Date" in this Supplement. (5)  The Interest Rate will be calculated as described under "Terms Sheet – Interest Rates" in this Supplement. (6)  MX Class. S-I-17