LOAN PURCHASE AND SALE AGREEMENT Dated as of June 16, 2005 between CEF EQUIPMENT HOLDING, L.L.C., as Seller and GE COMMERCIAL EQUIPMENT FINANCING LLC, SERIES 2005-1, as Purchaser

Exhibit 4(d)

EXECUTION VERSION

LOAN PURCHASE AND SALE AGREEMENT

Dated as of June 16, 2005

between

CEF EQUIPMENT HOLDING, L.L.C.,
as Seller

and

GE COMMERCIAL EQUIPMENT
FINANCING LLC, SERIES 2005-1,
as Purchaser

Loan Purchase
and Sale Agreement

This LOAN PURCHASE AND SALE AGREEMENT (“Agreement” or “Purchase and Sale Agreement”) is entered into as of June 16, 2005, by and between CEF EQUIPMENT HOLDING, L.L.C. (the “Seller”), a Delaware limited liability company and GE COMMERCIAL EQUIPMENT FINANCING LLC, Series 2005-1, a Delaware limited liability company (the “Purchaser”).

In consideration of the premises and the mutual covenants hereinafter contained, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

ARTICLE I

DEFINITIONS AND INTERPRETATION

Section 1.1 Definitions. Capitalized terms used herein and not otherwise defined shall have the meanings ascribed to them in Section 1 of Annex A to this Agreement.

Section 1.2 Rules of Construction. For purposes of this Agreement, the rules of construction set forth in Section 2 of Annex A shall govern. All Annexes, Exhibits and Schedules hereto, are incorporated herein by reference and, taken together with this Agreement, shall constitute but a single agreement.

ARTICLE II

SALES OF PURCHASER ASSETS

Section 2.1 Sale of Loans. (a) Subject to the terms and conditions hereof, the Seller does hereby sell, transfer, assign, set over and otherwise convey to the Purchaser, without recourse (subject to the obligations herein) all right, title and interest of the Seller in:

	(i)		the Loans, including the Loan Files, and all obligations of the Obligors thereunder, including the right to payment of any interest accrued and to accrue from and after June 1, 2005 or finance charges and other obligations of such Obligor with respect thereto due or to become due on or after the Cutoff Date;

	(ii)		all Related Security and Collections with respect thereto;

	(iii)		the Loan Sale Agreement;

	(iv)		all other property now or hereafter in the possession or custody of, or in transit to, the Servicer, any Sub-Servicer or the Seller relating to any of the foregoing;

	(v)		all Records with respect to any of the foregoing; and

	(vi)		all proceeds of the foregoing (collectively the “Purchaser Assets”).

Loan Purchase
and Sale Agreement

(b) On or before the Closing Date, the Seller shall (i) indicate in its computer files that the Purchaser Assets have been sold to the Purchaser pursuant to this Agreement by so identifying the Purchaser Assets with an appropriate notation and (ii) deliver to the Purchaser or its designee the following documents (collectively, the “Loan Files”):

	(i)		the original fully executed copy of the Loan;

	(ii)		a record or facsimile of the original credit application fully executed by the Obligor;

	(iii)		the original certificate of title or file stamped copy of the UCC financing statement or such other documents evidencing the security interest of the Purchaser in the Equipment; and

	(iv)		any and all other documents relating to a Loan, an Obligor or any of the Equipment.

Section 2.2 Grant of Security Interest; Subordination. (a) The parties hereto intend that the transfer, sale and assignment pursuant to Section 2.1 hereof shall constitute a purchase and sale and not a loan. Notwithstanding anything to the contrary set forth in this Section 2.2, if a court of competent jurisdiction determines that the sale provided for herein constitutes the grant of security for a loan (the “Deemed Loan”) and not a purchase and sale or contribution, then:

	(i)		The parties hereto intend that this Agreement shall constitute a security agreement under applicable law and that the Seller shall be deemed to have granted, and the Seller hereby grants, to the Purchaser a first priority lien and security interest in and to all of the Seller’s right, title and interest in, to and under the Purchaser Assets, all other Related Documents to which the Seller is a party and all proceeds thereof (collectively, the “Deemed Collateral”). The possession by the Purchaser of notes and such other goods, money, documents, chattel paper or certificated securities shall be deemed to be “possession by the secured party” for purposes of perfecting the security interest pursuant to the UCC in force in the relevant jurisdiction (including, without limitation, Section 9-313(c)(1) thereof). Notifications to Persons holding such property, and acknowledgments, receipts or confirmations from Persons holding such property, shall be deemed notifications to, or acknowledgments, receipts or confirmations from, bailees or agents (as applicable) of the Purchaser for the purpose of perfecting such security interest under applicable law (except that nothing in this sentence shall cause any Person to be deemed to be an agent of the Purchaser for any purpose other than for perfection of such security interest unless, and then only to the extent, expressly appointed and authorized by the Purchaser in writing).

	(ii)		The Purchaser acknowledges and agrees that the Deemed Loan is a non-recourse obligation of the Seller secured solely by the Deemed Collateral and does not represent an interest in any assets (other than the Deemed

Loan Purchase and Sale Agreement

Collateral) of the Seller (including by virtue of any deficiency claim in respect of obligations not paid or otherwise satisfied from the Deemed Collateral and proceeds thereof). In furtherance of and not in derogation of the foregoing, the Purchaser acknowledges and agrees that:

(A) The Purchaser shall not have any right, title or interest in or to any assets (or interests therein) (other than the Deemed Collateral) conveyed or purported to be conveyed by the Seller to any other Person or Persons (whether by way of a sale, capital contribution or by virtue of the granting of a lien) (“Other Assets”); and

(B) the Deemed Loan constitutes a claim (as defined in 101 of the Bankruptcy Code) which may be satisfied solely from the Deemed Collateral and its proceeds (whether through ordinary liquidation or the exercise of UCC remedies and other remedies provided herein) and does not constitute a claim against the Seller to the extent that the Deemed Collateral and such proceeds are insufficient to repay the Deemed Loan (including interest thereon, whether accrued before or after the filing of a bankruptcy petition) in full.

(iii)

To the extent that, notwithstanding the agreements and provisions contained in clause (ii) above, the Purchaser either (A) asserts an interest or claim to, or benefit from, Other Assets, or (B) is deemed to have any such interest, claim or benefit in or from Other Assets, whether by operation of law, legal process, pursuant to applicable provisions of insolvency laws or otherwise (including by virtue of Section 1111(b) of the Bankruptcy Code or any successor provision having similar effect under the Bankruptcy Code), then the Purchaser further acknowledges and agrees that any such interest, claim or benefit in or from Other Assets is and shall be expressly subordinated to the indefeasible payment in full of all obligations and liabilities of the Seller other than the Deemed Loan, including, the payment of post-petition interest on such other obligations and liabilities. This subordination agreement shall be deemed a subordination agreement within the meaning of Section 510(a) of the Bankruptcy Code. The Purchaser further acknowledges and agrees that no adequate remedy at law exists for a breach of this Section 2.2 and the terms of this Section 2.2 may be enforced by an action for specific performance.

(b) The Purchaser shall not file or join in a filing of a petition with respect to any bankruptcy reorganization, arrangement, insolvency or liquidation proceedings, or similar proceedings under any United States Federal or State bankruptcy or similar law relating to the Seller, or cooperate or encourage others to file such a petition.

(c) The Seller hereby authorizes the Purchaser to file financing statements in respect of the Seller covering the Purchaser Assets and the proceeds thereof.

Loan Purchase and Sale Agreement

Section 2.3 Sale Price. On the Closing Date, the Purchaser shall, upon satisfaction of the applicable conditions set forth in Article III, issue and exchange the Notes (the “Purchaser Purchase Price”) as consideration for the Purchaser Assets sold and transferred by the Seller to the Purchaser pursuant to Section 2.1 hereof.

Section 2.4 Removal of Loans. (a) In the event a Loan becomes a Delinquent Loan or the Obligor thereon is subject to a bankruptcy proceeding, the Seller shall be granted an assignable option (a “Purchase Option”) to purchase such Delinquent Loan from the Purchaser at a price (the “Option Price”) equal to the Purchase Amount. The Seller may sell, transfer, assign or otherwise convey its Purchase Option with respect to any such Loan to any party at any time after the related Loan becomes a Delinquent Loan or the Obligor thereon is subject to a bankruptcy proceeding. The Seller shall notify the Purchaser of such transfer and such notice shall include the transferee’s name, address, telephone number, facsimile number and appropriate contact person(s) and shall be acknowledged in writing by the transferee. If not exercised earlier, the Purchase Option with respect to any such Loan shall automatically terminate upon (i) in the case of a Delinquent Loan, the related Obligor’s cure of all defaults on the Loan, (ii) the acquisition by, or on behalf of, the Issuer of the related Equipment through repossession, (iii) upon a repurchase of a Loan due to the Seller’s breach of a representation with respect to such Loan or (iv) on the Business Day immediately preceding the last day of the calendar quarter ending at least ten (10) days after such Loan became a Defaulted Loan. The aggregate Outstanding Principal Balance of Loans with respect to which the Seller may exercise its Purchase Option at any time before the Redemption Date shall not exceed 10% of the aggregate Outstanding Principal Balance of the Loans as of the Cutoff Date.

(b) Upon a Loan becoming a Delinquent Loan or the Obligor thereon becoming subject to a bankruptcy proceeding, the Seller may exercise the Purchase Option by providing the Purchaser at least five days prior written notice thereof (the “Purchase Option Notice”), which notice shall specify a cash exercise price at least equal to the Option Price. The Purchase Option Notice shall be delivered in the manner specified in Section 2.4(a). The exercise of any Purchase Option pursuant to this clause (b) shall be irrevocable.

(c) Upon exercise of a Purchase Option, the Seller shall be required to pay the Option Price specified in its Purchase Option Notice to the Purchaser within 10 Business Days of exercising its Purchase Option. The proceeds of any sale of such Loan, after deduction of the expenses of such sale incurred in connection therewith, shall be deposited by the Seller no later than the day before the next Payment Date.

ARTICLE III

CONDITIONS PRECEDENT

Section 3.1 Conditions to Sale. The sale hereunder shall be subject to satisfaction of each of the following conditions precedent (any one or more of which, except clause (e) below, may be waived in writing by the Purchaser) as of the Closing Date:

Loan Purchase and Sale Agreement

(a) This Agreement or counterparts hereof shall have been duly executed by, and delivered to, the Seller and the Purchaser, and the Purchaser shall have received such documents, instruments, agreements and legal opinions as the Purchaser shall reasonably request in connection with the transactions contemplated by this Agreement, each in form and substance reasonably satisfactory to the Purchaser.

(b) The Purchaser shall have received satisfactory evidence that the Seller has obtained all required consents and approvals of all Persons, including all requisite Governmental Authorities, to the execution, delivery and performance of this Agreement and the consummation of the transactions contemplated hereby.

(c) The Seller shall be in compliance in all material respects with all applicable foreign, federal, state and local laws and regulations, including those specifically referenced in Section 4.2(c), except to the extent that the failure to so comply, individually or in the aggregate, could not reasonably be expected to have a Material Adverse Effect.

(d) The representations and warranties of the Seller contained herein or in any other Related Document shall be true and correct in all material respects (or, to the extent any such representation or warranty is qualified by a materiality standard, such representation or warranty shall be true and correct) as of the Closing Date, both before and after giving effect to such sale, except to the extent that any such representation or warranty expressly relates to an earlier date and except for changes therein expressly permitted by this Agreement.

(e) The Seller shall be in compliance with each of its covenants and other agreements set forth herein.

(f) The Seller shall have taken such other action, including delivery of approvals, consents, opinions, documents and instruments to the Purchaser as the Purchaser may reasonably request.

The consummation by the Seller of the sale of Purchaser Assets on the Closing Date shall be deemed to constitute, as of the Closing Date, a representation and warranty by the Seller that the conditions in clauses (d), (e) and (f) of this Section 3.1 have been satisfied.

ARTICLE IV

REPRESENTATIONS, WARRANTIES AND COVENANTS

Section 4.1 Representations and Warranties of the Seller. To induce the Purchaser to purchase the Purchaser Assets, the Seller makes the following representations and warranties to the Purchaser, as of the Closing Date, each and all of which shall survive the execution and delivery of this Agreement.

(a) Valid Existence; Power and Authority. The Seller (i) is a limited liability company duly organized, validly existing and in good standing under the laws of its jurisdiction of organization; and (ii) has all requisite power, authority and licenses to

Loan Purchase and Sale Agreement

conduct its business, to own its properties and to execute, deliver and perform its obligations under this Agreement.

(b) UCC Information. The true legal name of the Seller as registered in the jurisdiction of its organization, and the current location of the Seller’s jurisdiction of organization are set forth in Schedule 4.1(b) and such location has not changed within the past 12 months. During the prior five years, except as set forth in Schedule 4.1(b), the Seller has not been known as or used any limited liability company, fictitious or trade name. In addition, Schedule 4.1(b) lists the Seller’s (i) federal employer identification number and (ii) organizational identification number as designated by the jurisdiction of its organization.

(c) Power, Authorization, Enforceable Obligations. The execution, delivery and performance by the Seller of this Agreement and the other Related Documents and the creation and perfection of all Liens and ownership interests provided for herein: (i) have been duly authorized by all necessary action, and (ii) do not violate any provision of any law or regulation of any Governmental Authority, or contractual or other restrictions, binding on the Seller, except where such violations, individually or in the aggregate, could not reasonably be expected to have a Material Adverse Effect.

(d) Enforceability. On or prior to the Closing Date, each of the Related Documents to which the Seller is a party shall have been duly executed and delivered by the Seller and each such Related Document shall then constitute a legal, valid and binding obligation of the Seller enforceable against it in accordance with its terms, subject as to enforcement to bankruptcy, receivership, conservatorship, insolvency, reorganization, moratorium and other similar laws of general applicability relating to or affecting creditors’ rights and to general principles of equity.

(e) Solvency. The Seller is Solvent.

(f) Use of Proceeds. No proceeds received by the Seller under this Agreement will be used by it for any purpose that violates Regulation U of the Federal Reserve Board.

(g) Investment Company Act. The Seller is not an “investment company” or “controlled by” an “investment company,” as such terms are defined in the Investment Company Act.

(h) Loans and Other Purchaser Assets. With respect to each Loan and the other Purchaser Assets sold by the Seller on the Closing Date, the Seller represents and warrants that (i) such Loan satisfies the criteria for an Eligible Loan as of the Cut-Off Date; and (ii) immediately prior to its sale to the Purchaser, such Purchaser Assets were owned by the Seller free and clear of any Adverse Claim, and the Seller has had at all relevant times the full right, power and authority to sell, contribute, assign, transfer and pledge its interest therein as contemplated under this Agreement and, upon such sale, the Purchaser will acquire valid and properly perfected title to, and the sole record and beneficial ownership interest in, such Purchaser Assets, free and clear of any Adverse

Loan Purchase and Sale Agreement

Claim or restrictions on transferability, and the Liens granted to the Purchaser by the Seller pursuant to Section 2.2 will at all times be fully perfected first priority Liens in and to such Loans and, in addition, following such sale, such Loan will not be subject to any Adverse Claim as a result of any action or inaction on the part of the Seller (or any predecessor in interest).

The representations and warranties described in this Section 4.1 shall survive the sale of the Purchaser Assets to the Purchaser, any subsequent assignment or sale of the Purchaser Assets by the Purchaser, and the termination of this Agreement and the other Related Documents and shall continue until the payment in full of all Purchaser Assets.

Section 4.2 Affirmative Covenants of the Seller. The Seller covenants and agrees that, unless otherwise consented to by the Purchaser, from and after the Closing Date:

(a) Records. The Seller shall at its own cost and expense, for not less than three years from the date on which each Loan was originated, or for such longer period as may be required by law, maintain adequate Records with respect to such Loan, including records of all payments received, credits granted and merchandise returned with respect thereto.

(b) Access. At any reasonable time, and from time to time at the Purchaser’s reasonable request, and upon at least seven days prior notice to the Seller, the Seller shall permit the Purchaser (or such Person as the Purchaser may designate), at the expense of the Purchaser (or such Person as the Purchaser may designate), to conduct audits or visit and inspect any of the properties of the Seller to examine the records, internal controls and procedures maintained by the Seller with respect to the Purchaser Assets and take copies and extracts therefrom, and to discuss the Seller’s affairs with its officers, employees and, upon notice to the Seller, independent accountants. The Seller shall authorize such officers, employees and independent accountants to discuss with the Purchaser (or such Person as the Purchaser may designate) the affairs of the Seller as such affairs relate to the Purchaser Assets. Any audit provided for herein shall be conducted in accordance with the Seller’s rules respecting safety and security on its premises and without materially disrupting operations. If an Event of Default shall have occurred and be continuing, the Seller shall provide such access at all times and without advance notice and shall provide the Purchaser (or such Person as the Purchaser may designate) with access to its suppliers and customers.

(c) Compliance With Agreements and Applicable Laws. The Seller shall comply with all federal, state and local laws and regulations applicable to it and the Purchaser Assets, including those relating to truth in lending, fair credit billing, fair credit reporting, equal credit opportunity, fair debt collection practices, privacy, licensing and taxation, except to the extent that the failure to so comply, individually or in the aggregate, could not reasonably be expected to have a Material Adverse Effect.

(d) Maintenance of Existence and Conduct of Business. The Seller shall preserve and maintain its legal existence, rights, franchise and privileges in the jurisdiction of its formation.

Loan Purchase and Sale Agreement

(e) Notice of Material Event. The Seller shall promptly inform the Purchaser in writing of the occurrence of any of the following, in each case setting forth the details thereof and what action, if any, the Seller proposes to take with respect thereto:

	(i)		any Litigation commenced or, to the knowledge of the Seller, threatened against the Seller or with respect to or in connection with all or any substantial portion of the Purchaser Assets or developments in such Litigation in each case that the Seller believes has a reasonable risk of being determined adversely to the Seller and that could, if determined adversely, have a Material Adverse Effect; or

	(ii)		the commencement of a case or proceeding by or against the Seller seeking a decree or order in respect of the Seller (A) under the Bankruptcy Code or any other applicable federal, state or foreign bankruptcy or other similar law, (B) appointing a custodian, receiver, liquidator, assignee, trustee or sequestrator (or similar official) for the Seller or for any substantial part of Seller’s assets, or (C) ordering the winding-up or liquidation of the affairs of the Seller.

(f) Separate Identity. The Seller shall, to the extent applicable to it, act in a manner that is consistent with the statements set forth in Exhibit 4.2(f).

(g) Deposit of Collections. The Seller shall transfer and cause its Subsidiaries to transfer to the Purchaser or the Servicer on its behalf, promptly, and in any event no later than the second Business Day after receipt thereof, all Collections it may receive in respect of Purchaser Assets.

(h) Sale Characterization. For accounting purposes, the Seller shall treat the sale made hereunder as a sale of the Purchaser Assets. The Seller shall also maintain its accounting books and records in a manner which clearly reflects such sale of the Purchaser Assets to the Purchaser.

Section 4.3 Negative Covenants of the Seller. The Seller covenants and agrees that, without the prior written consent of the Purchaser, from and after the Closing Date and until the later of the Redemption Date or the Class C Maturity Date:

(a) Adverse Claims. The Seller shall not create, incur, assume or permit to exist any Adverse Claim on or with respect to any Purchaser Assets.

(b) Modifications of Loans. The Seller shall not extend, amend, forgive, discharge, compromise, cancel, waive or otherwise modify the terms or conditions of any Loan except (i) as permitted under the Servicing Agreement and, (ii) to the extent that such extension, amendment, forgiveness, discharge, compromise, cancellation, waiver or modification, does not affect the Purchaser’s ownership interest in such Loan and does not negatively impact the ultimate collectibility of such Loan.

(c) UCC Matters. The Seller shall not change its state of formation or its name, identity or limited liability company structure such that any financing statement

Loan Purchase and Sale Agreement

filed to perfect the Purchaser’s interests under this Agreement would become seriously misleading, unless the Seller shall have given the Purchaser not less than 30 days’ prior written notice of such change.

(d) No Proceedings. From the Closing Date and until the date one year plus one day following the date on which all amounts due with respect to the Notes have been paid in full in cash, Seller shall not, directly or indirectly, institute or cause to be instituted against the Purchaser any bankruptcy, reorganization, arrangement, insolvency or liquidation proceeding or other proceeding under any federal or state bankruptcy or similar law; provided that the foregoing shall not in any way limit the Seller’s right to pursue any other creditor rights or remedies that the Seller may have under applicable law.

(e) Consolidations, Mergers and Sales of Assets. The Seller shall not (i) consolidate or merge with or into any other Person unless the Seller is the entity surviving such merger or (ii) sell, lease or otherwise transfer all or substantially all of its assets to any other Person.

ARTICLE V

INDEMNIFICATION

Section 5.1 Indemnification. Without limiting any other rights that the Purchaser or any of its Stockholders, officers, directors, employees, attorneys, agents or representatives (each, a “Purchaser Indemnified Person”) may have hereunder or under applicable law, the Seller hereby agrees to indemnify and hold harmless each Purchaser Indemnified Person from and against any and all Indemnified Amounts that may be claimed or asserted against or incurred by any such Purchaser Indemnified Person to the extent arising from or related to the failure of a Loan to be originated in compliance with all requirements of law; provided, that the Seller shall not be liable for any indemnification to a Purchaser Indemnified Person to the extent that any such Indemnified Amounts result from (a) such Purchaser Indemnified Person’s bad faith, gross negligence or willful misconduct, (b) recourse for uncollectible Loans, or (c) any income tax or franchise tax incurred by any Purchaser Indemnified Person, except to the extent that the incurrence of any such tax results from a breach of or default by the Seller under this Agreement.

NO PARTY TO THIS AGREEMENT SHALL BE RESPONSIBLE OR LIABLE TO ANY OTHER PARTY TO THIS AGREEMENT, ANY SUCCESSOR, ASSIGNEE OR THIRD PARTY BENEFICIARY OF SUCH PERSON OR ANY OTHER PERSON ASSERTING CLAIMS DERIVATIVELY THROUGH SUCH PARTY, FOR INDIRECT, PUNITIVE, EXEMPLARY OR CONSEQUENTIAL DAMAGES THAT MAY BE ALLEGED AS A RESULT OF ANY TRANSACTION CONTEMPLATED HEREUNDER.

Loan Purchase and Sale Agreement

ARTICLE VI

CLEAN-UP CALL

Section 6.1 Clean-up Call. As of the first day of any Collection Period immediately preceding a Payment Date as of which the Pool Balance is 10% or less of the Pool Balance as of the Cut-off Date, the Seller shall have the option to purchase all of the Collateral, other than the Trust Accounts. To exercise such option, the Seller shall pay to the Servicer, on behalf of the Issuer, and the Servicer shall deposit in the Collection Account an amount equal to the aggregate Purchase Amount for the Loans plus the appraised value of any such other property held by the Purchaser, such value to be determined by an appraiser mutually agreed upon by the Seller and the Purchaser, shall succeed to all interests in, to and under the Collateral, other than the Trust Accounts.

ARTICLE VII
MISCELLANEOUS

Section 7.1 Notices. Except as otherwise provided herein, whenever it is provided herein that any notice, demand, request, consent, approval, declaration or other communication shall or may be given to or served upon any of the parties by any other parties, or whenever any of the parties desires to give or serve upon any other parties any communication with respect to this Agreement, each such notice, demand, request, consent, approval, declaration or other communication shall be in writing and shall be deemed to have been validly served, given or delivered (a) upon the earlier of actual receipt and three Business Days after deposit in the United States mail, registered or certified mail, return receipt requested, with proper postage prepaid, (b) upon transmission, when sent by telecopy or other similar facsimile transmission (with such telecopy or facsimile promptly confirmed by delivery of a copy by personal delivery or United States mail as otherwise provided in this Section 7.1), (c) one Business Day after deposit with a reputable overnight courier with all charges prepaid or (d) when delivered, if hand-delivered by messenger, all of which shall be addressed to the party to be notified and sent to the address or facsimile number set forth below or to such other address (or facsimile number) as may be substituted by notice given as herein provided. The giving of any notice required hereunder may be waived in writing by the party entitled to receive such notice. Failure or delay in delivering copies of any notice, demand, request, consent, approval, declaration or other communication to any Person (other than Purchaser) designated in any written communication provided hereunder to receive copies shall in no way adversely affect the effectiveness of such notice, demand, request, consent, approval, declaration or other communication. Notwithstanding the foregoing, whenever it is provided herein that a notice is to be given to any other party hereto by a specific time, such notice shall be effective only if actually received by such party prior to such time, and if such notice is received after such time or on a day other than a Business Day, such notice shall be effective only on the immediately succeeding Business Day.

Loan Purchase and Sale Agreement

If to Seller:

CEF Equipment Holding, L.L.C.
00 Xxx Xxxxxxxxx Xxxx
Xxxxxxx, Xxxxxxxxxxx 00000
Attention: General Counsel
Telephone: (000) 000-0000
Facsimile: (000) 000-0000

If to Purchaser:

GE Commercial Equipment Financing LLC,
Series 2005-1
00 Xxx Xxxxxxxxx Xxxx
Xxxxxxx, Xxxxxxxxxxx 00000
Attention: Capital Markets Operations
Telephone: (000) 000-0000
Facsimile: (000) 000-0000

Section 7.2 No Waiver; Remedies. (a) Either party’s failure, at any time or times, to require strict performance by the other party hereto of any provision of this Agreement shall not waive, affect or diminish any right of such party thereafter to demand strict compliance and performance herewith. Any suspension or waiver of any breach or default hereunder shall not suspend, waive or affect any other breach or default whether the same is prior or subsequent thereto and whether of the same or a different type. None of the undertakings, agreements, warranties, covenants and representations of either party contained in this Agreement, and no breach or default by either party hereunder, shall be deemed to have been suspended or waived by the other party hereto unless such waiver or suspension is by an instrument in writing signed by an officer of or other duly authorized signatory of such party and directed to the defaulting party specifying such suspension or waiver.

(b) Upon discovery by the Seller or the Purchaser of any breach of any representation, warranty, undertaking or covenant described in Sections 4.1, 4.2 or 4.3, which breach is reasonably likely to have a Material Adverse Effect, the party discovering the same shall give prompt written notice thereof to the other party hereto. As liquidated damages, the Purchaser shall, on the Transfer Date relating to the Collection Period during which the breach is discovered, request the Seller to, and the Seller shall pay to, or at the direction of, the Purchaser the Purchase Amount for the applicable Purchaser Assets (measured at the end of the Collection Period during which such breach is discovered). Upon such payment, all rights, title and interest of the Purchaser in and to such Purchaser Assets will be deemed to be automatically released without the necessity of any further action by the Purchaser, the Seller or any other party and such Purchaser Assets will become the property of the Seller.

(c) Each party’s rights and remedies under this Agreement shall be cumulative and nonexclusive of any other rights and remedies that such party may have

Loan Purchase and Sale Agreement

under any other agreement, including the other Related Documents, by operation of law or otherwise.

Section 7.3 Successors and Assigns. This Agreement shall be binding upon and shall inure to the benefit of the Seller and the Purchaser and their respective successors and permitted assigns, except as otherwise provided herein. The Seller may not assign, transfer, hypothecate or otherwise convey its rights, benefits, obligations or duties hereunder without the prior express written consent of the Purchaser. Any such purported assignment, transfer, hypothecation or other conveyance by the Seller without the prior express written consent of the Purchaser shall be void. The Seller acknowledges that under the Indenture the Purchaser will assign its rights granted hereunder to the Indenture Trustee, and upon such assignment, Indenture Trustee shall have, to the extent of such assignment, all rights of the Purchaser hereunder and Indenture Trustee may in turn transfer such rights. The terms and provisions of this Agreement are for the purpose of defining the relative rights and obligations of the Seller and the Purchaser with respect to the transactions contemplated hereby and no Person shall be a third-party beneficiary of any of the terms and provisions of this Agreement.

Section 7.4 Termination; Survival of Obligations. (a) This Agreement shall create and constitute the continuing obligations of the parties hereto in accordance with its terms, and shall remain in full force and effect until the earlier of (i) the Class C Maturity Date or (ii) the Redemption Date.

(b) Except as otherwise expressly provided herein or in any other Related Document, no termination or cancellation (regardless of cause or procedure) of any commitment made by the Purchaser under this Agreement shall in any way affect or impair the obligations, duties and liabilities of the Seller or the rights of the Purchaser relating to any unpaid portion of any and all recourse and indemnity obligations of the Seller to the Purchaser, due or not due, liquidated, contingent or unliquidated or any transaction or event occurring prior to such termination, or any transaction or event, the performance of which is required after the Class C Maturity Date. Except as otherwise expressly provided herein or in any other Related Document, all undertakings, agreements, covenants, warranties and representations of or binding upon the Seller, and all rights of the Purchaser hereunder shall not terminate or expire, but rather shall survive any such termination or cancellation and shall continue in full force and effect until the earlier of (i) the Class C Maturity Date or (ii) the Redemption Date; provided, that the rights and remedies pursuant to Section 7.2(b), the indemnification and payment provisions of Article V, and the provisions of Sections 4.3(e), 7.3 and 7.12 shall be continuing and shall survive any termination of this Agreement.

Section 7.5 Complete Agreement; Modification of Agreement. This Agreement constitutes the complete agreement between the parties with respect to the subject matter hereof, supersedes all prior agreements and understandings relating to the subject matter hereof and thereof, and may not be modified, altered or amended except as set forth in Section 7.6.

Section 7.6 Amendments and Waivers. No amendment, modification, termination or waiver of any provision of this Agreement, or any consent to any departure therefrom by any party hereto, shall in any event be effective unless the same shall be in writing and signed by

Loan Purchase and Sale Agreement

each of the parties hereto. No consent or demand in any case shall, in itself, entitle any party to any other consent or further notice or demand in similar or other circumstances.

Section 7.7 GOVERNING LAW; CONSENT TO JURISDICTION; WAIVER OF JURY TRIAL. (a) THIS AGREEMENT AND THE OBLIGATIONS ARISING HEREUNDER SHALL IN ALL RESPECTS, INCLUDING ALL MATTERS OF CONSTRUCTION, VALIDITY AND PERFORMANCE, BE GOVERNED BY, AND CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK (WITHOUT REGARD TO THE CONFLICT OF LAW PROVISIONS THEREOF EXCEPT SECTION 5-1401 OF THE GENERAL OBLIGATION LAW) AND ANY APPLICABLE LAWS OF THE UNITED STATES OF AMERICA.

(b) EACH PARTY HERETO HEREBY CONSENTS AND AGREES THAT THE STATE OR FEDERAL COURTS LOCATED IN THE BOROUGH OF MANHATTAN IN NEW YORK CITY SHALL HAVE EXCLUSIVE JURISDICTION TO HEAR AND DETERMINE ANY CLAIMS OR DISPUTES BETWEEN THEM PERTAINING TO THIS AGREEMENT OR TO ANY MATTER ARISING OUT OF OR RELATING TO THIS AGREEMENT; PROVIDED, THAT EACH PARTY HERETO ACKNOWLEDGES THAT ANY APPEALS FROM THOSE COURTS MAY HAVE TO BE HEARD BY A COURT LOCATED OUTSIDE OF THE BOROUGH OF MANHATTAN IN NEW YORK CITY; PROVIDED FURTHER, THAT NOTHING IN THIS AGREEMENT SHALL BE DEEMED OR OPERATE TO PRECLUDE THE PURCHASER FROM BRINGING SUIT OR TAKING OTHER LEGAL ACTION IN ANY OTHER JURISDICTION TO REALIZE ON THE LOANS OR ANY SECURITY FOR THE OBLIGATIONS OF THE SELLER ARISING HEREUNDER OR TO ENFORCE A JUDGMENT OR OTHER COURT ORDER IN FAVOR OF THE PURCHASER. EACH PARTY HERETO SUBMITS AND CONSENTS IN ADVANCE TO SUCH JURISDICTION IN ANY ACTION OR SUIT COMMENCED IN ANY SUCH COURT, AND EACH PARTY HERETO HEREBY WAIVES ANY OBJECTION THAT SUCH PARTY MAY HAVE BASED UPON LACK OF PERSONAL JURISDICTION, IMPROPER VENUE OR FORUM NON CONVENIENS AND HEREBY CONSENTS TO THE GRANTING OF SUCH LEGAL OR EQUITABLE RELIEF AS IS DEEMED APPROPRIATE BY SUCH COURT. EACH PARTY HERETO HEREBY WAIVES PERSONAL SERVICE OF THE SUMMONS, COMPLAINT AND OTHER PROCESS ISSUED IN ANY SUCH ACTION OR SUIT AND AGREES THAT SERVICE OF SUCH SUMMONS, COMPLAINT AND OTHER PROCESS MAY BE MADE BY REGISTERED OR CERTIFIED MAIL ADDRESSED TO SUCH PARTY AT ITS ADDRESS DETERMINED IN ACCORDANCE WITH SECTION 7.1 AND THAT SERVICE SO MADE SHALL BE DEEMED COMPLETED UPON THE EARLIER OF SUCH PARTY’S ACTUAL RECEIPT THEREOF OR THREE DAYS AFTER DEPOSIT IN THE UNITED STATES MAIL, PROPER POSTAGE PREPAID. NOTHING IN THIS SECTION SHALL AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW.

Loan Purchase and Sale Agreement

(c) BECAUSE DISPUTES ARISING IN CONNECTION WITH COMPLEX FINANCIAL TRANSACTIONS ARE MOST QUICKLY AND ECONOMICALLY RESOLVED BY AN EXPERIENCED AND EXPERT PERSON AND THE PARTIES WISH APPLICABLE STATE AND FEDERAL LAWS TO APPLY (RATHER THAN ARBITRATION RULES), THE PARTIES DESIRE THAT THEIR DISPUTES BE RESOLVED BY A JUDGE APPLYING SUCH APPLICABLE LAWS. THEREFORE, TO ACHIEVE THE BEST COMBINATION OF THE BENEFITS OF THE JUDICIAL SYSTEM AND OF ARBITRATION, THE PARTIES HERETO WAIVE ALL RIGHT TO TRIAL BY JURY IN ANY ACTION, SUIT, OR PROCEEDING BROUGHT TO RESOLVE ANY DISPUTE, WHETHER SOUNDING IN CONTRACT, TORT OR OTHERWISE, ARISING OUT OF, CONNECTED WITH, RELATED TO, OR INCIDENTAL TO THE RELATIONSHIP ESTABLISHED AMONG THEM IN CONNECTION WITH THIS AGREEMENT OR THE TRANSACTIONS CONTEMPLATED HEREBY.

Section 7.8 Counterparts. This Agreement may be executed in any number of separate counterparts, each of which shall collectively and separately constitute one agreement.

Section 7.9 Severability. Wherever possible, each provision of this Agreement shall be interpreted in such a manner as to be effective and valid under applicable law, but if any provision of this Agreement shall be prohibited by or invalid under applicable law, such provision shall be ineffective only to the extent of such prohibition or invalidity without invalidating the remainder of such provision or the remaining provisions of this Agreement.

Section 7.10 Section Titles. The section titles and table of contents contained in this Agreement are provided for ease of reference only and shall be without substantive meaning or content of any kind whatsoever and are not a part of the agreement between the parties hereto.

Section 7.11 No Setoff. The Seller’s obligations under this Agreement shall not be affected by any right of setoff, counterclaim, recoupment, defense or other right the Seller might have against the Purchaser, all of which rights are hereby expressly waived by the Seller.

Section 7.12 Confidentiality. Notwithstanding anything herein to the contrary, there is no restriction (express or implied) on any disclosure or dissemination of the structure or tax aspects of the transaction contemplated by the Related Documents. Furthermore, each party hereto acknowledges that it has no proprietary rights to any tax matter or tax idea contemplated hereby or to any element of the transaction structure contemplated hereby.

Section 7.13 Further Assurances. (a) The Seller shall, at its sole cost and expense, upon request of the Purchaser, promptly and duly authorize, execute and/or deliver, as applicable, any and all further instruments and documents and take such further actions that may be necessary or desirable or that the Purchaser may request to carry out more effectively the provisions and purposes of this Agreement or to obtain the full benefits of this Agreement and of the rights and powers herein granted, including authorizing and filing any financing or continuation statements under the UCC with respect to the ownership interests or Liens granted hereunder. The Seller hereby authorizes the Purchaser to file any such financing or continuation

Loan Purchase and Sale Agreement

statements without the signature of the Seller to the extent permitted by applicable law. A carbon, photographic or other reproduction of this Agreement or of any notice or financing statement covering the Purchaser Assets or any part thereof shall be sufficient as a notice or financing statement where permitted by law. If any amount payable under or in connection with any of the Purchaser Assets is or shall become evidenced by any instrument, such instrument, other than checks and notes received in the ordinary course of business, shall be duly endorsed in a manner satisfactory to the Purchaser immediately upon the Seller’s receipt thereof and promptly delivered to or at the direction of the Purchaser.

(b) If the Seller fails to perform any agreement or obligation under this Section 7.13, the Purchaser may (but shall not be required to) itself perform, or cause performance of, such agreement or obligation, and the reasonable expenses of the Purchaser incurred in connection therewith shall be payable by the Seller upon demand of the Purchaser.

Section 7.14 Accounting Changes. If any Accounting Changes occur and such changes result in a change in the standards or terms used herein, then the parties hereto agree to enter into negotiations in order to amend such provisions so as to equitably reflect such Accounting Changes with the desired result that the criteria for evaluating the financial condition of such Persons and their Subsidiaries shall be the same after such Accounting Changes as if such Accounting Changes had not been made. If the parties hereto agree upon the required amendments to this Agreement, then after appropriate amendments have been executed and the underlying Accounting Change with respect thereto has been implemented, any reference to GAAP contained herein shall, only to the extent of such Accounting Change, refer to GAAP consistently applied after giving effect to the implementation of such Accounting Change. If such parties cannot agree upon the required amendments within 30 days following the date of implementation of any Accounting Change, then all financial statements delivered and all standards and terms used herein shall be prepared, delivered and used without regard to the underlying Accounting Change.

[Signatures Follow]

Loan Purchase and Sale Agreement

IN WITNESS WHEREOF, the parties have caused this LOAN PURCHASE AND SALE AGREEMENT to be executed by their respective duly authorized representatives, as of the date first above written.


		CEF EQUIPMENT HOLDING, L.L.C.

		By:

				Name: Xxxx X. Xxxxxxxxxx
				Title: Vice President

		GE COMMERCIAL EQUIPMENT FINANCING LLC, SERIES
				2005-1

				By: CEF Equipment Holding, L.L.C.,
				its Managing Member

				By:

				Name: Xxxx X. Xxxxxxxxxx
				Title: Vice President

Loan Purchase and Sale Agreement

Schedule 4.1(b)

UCC INFORMATION


CEF Equipment Holding, L.L.C.

True Legal Name:		CEF Equipment Holding, L.L.C.

Jurisdiction of Organization:		Delaware

Executive Offices/Principal Place of Business:		00 Xxx Xxxxxxxxx Xxxx Xxxxxxx, Xxxxxxxxxxx 00000

Collateral Locations:		Danbury, Connecticut El Paso, Texas Mexico India

Trade Names:		N/A

FEIN:		00-0000000

Organizational Identification Number:		N/A

Loan Purchase
and Sale Agreement

Schedule I

Schedule of CEF Loans

[see attached]

Loan Purchase
and Sale Agreement


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4053711020	MIDWES		1,666,272.00		1,595,055.31		1/21/2005		3/1/2005		2/1/2009		6/1/2005		30,524.63		45	MEREG
4053711021	MIDWES		2,843,750.00		2,810,532.04		4/1/2005		5/1/2005		4/1/2010		6/1/2005		46,550.40		59	MEREG
0000000000	MIDWES		528,187.50		503,633.53		12/10/2004		1/10/2005		12/10/2010		5/10/2005		8,629.47		68	FPFRRG
4067354056	CAFSF		747,603.79		262,703.25		12/27/2002		2/1/2003		7/1/2006		6/1/2005		19,373.59		14	FPFRRG
4067599053	MIDATL		750,000.00		638,632.16		10/12/2004		11/12/2004		10/12/2007		5/12/2005		23,302.50		30	MENQSI
4067599054	MIDATL		186,214.00		168,026.01		12/15/2004		1/15/2005		12/15/2007		5/15/2005		5,786.40		32	MENQSI
4067599055	MIDATL		590,911.55		533,186.15		12/15/2004		1/15/2005		12/15/2007		5/15/2005		18,359.62		32	MENQSI
0000000000	MIDATL		515,379.00		465,032.30		12/15/2004		1/15/2005		12/15/2007		5/15/2005		16,012.83		32	MENQSI
4067599057	MIDATL		560,330.00		518,209.16		2/1/2005		3/1/2005		2/1/2008		6/1/2005		17,445.07		33	MENQSI
0000000000	MIDATL		222,085.78		205,389.55		2/1/2005		3/1/2005		2/1/2008		6/1/2005		6,913.53		33	MENQSI
4067599059	MIDATL		529,700.00		488,922.71		2/10/2005		3/10/2005		2/10/2008		5/10/2005		16,487.07		34	MENQSI
4067599060	MIDATL		634,670.00		601,806.93		3/10/2005		4/10/2005		3/10/2008		5/10/2005		19,818.45		35	MENQSI
4067829038	SOWSRG		2,882,720.40		1,871,800.98		7/31/2003		9/1/2003		9/1/2006		5/1/2005		48,139.02		17	TTIREG
4068037003	CAFPHI		605,397.82		545,064.54		12/30/2004		2/6/2005		1/6/2008		5/6/2005		18,804.54		33	FPFRRG
4073453024	MIDATL		1,055,000.00		994,064.53		12/31/2004		2/2/2005		1/2/2010		5/2/2005		20,397.99		57	FPFRRG
0000000000	MIDATL		1,049,000.00		988,643.33		12/21/2004		2/2/2005		1/2/2010		5/2/2005		19,772.55		57	FPFRRG
4077293005	SOWSRG		350,000.00		345,481.80		3/23/2005		5/1/2005		4/1/2010		5/1/2005		6,701.75		60	FPFRRG
4079712008	MIDATL		82,063.56		73,648.32		12/22/2004		2/2/2005		1/2/2008		6/2/2005		2,459.76		32	FPFRRG
4083476025	SOWSRG		81,688.65		73,732.76		12/30/2004		1/2/2005		1/1/2009		6/2/2005		1,927.50		44	MENQSI
0000000000	SOWSRG		364,148.61		342,844.06		2/21/2005		3/1/2005		2/28/2009		6/1/2005		8,697.75		45	MENQSI
4083476030	SOWSRG		63,284.18		60,641.89		3/29/2005		4/1/2005		3/30/2009		6/1/2005		1,510.37		46	MENQSI
4085669014	MIDATL		857,500.00		840,083.84		3/28/2005		5/1/2005		4/1/2010		6/1/2005		22,047.12		59	FPFRRG
4085669015	MIDATL		514,500.00		503,721.61		4/1/2005		5/1/2005		4/1/2010		6/1/2005		13,221.48		59	FPFRRG
0000000000	MIDATL		343,000.00		343,000.00		4/15/2005		6/1/2005		5/1/2010		6/1/2005		8,818.02		60	FPFRRG
0000000000	CAFSTL		414,175.00		350,416.38		10/5/2004		11/15/2004		10/15/2007		5/15/2005		12,554.10		30	FPFRRG
4086678025	CAFSTL		370,175.00		313,578.74		10/13/2004		12/1/2004		11/1/2007		5/1/2005		11,234.48		31	FPFRRG
4087903013	MIDWES		713,024.00		705,003.07		3/10/2005		4/10/2005		3/10/2010		5/10/2005		13,711.93		59	MEREG
4087903014	MIDWES		694,354.00		698,343.46		3/25/2005		5/1/2005		4/1/2010		5/1/2005		13,393.40		60	MEREG
4088898003	CAFSF		147,749.00		137,905.38		12/29/2004		2/1/2005		1/1/2010		6/1/2005		3,190.11		56	FPFRRG
4089575021	MIDATL		574,579.67		549,354.84		12/2/2004		1/25/2005		12/25/2010		5/25/2005		9,452.07		68	FPFRRG
4091081006	MIDATL		234,525.70		217,144.37		12/3/2004		1/3/2005		12/3/2009		5/3/2005		4,397.91		56	FPFRRG
4093412002	CAFSSW		662,299.24		218,416.65		6/7/2001		7/1/2001		6/30/2007		5/1/2005		11,387.19		26	FPFRRG
4095371155	CAFSF		252,238.06		237,841.88		11/15/2004		1/1/2005		12/1/2010		5/1/2005		4,294.85		68	FPFRRG
4095371158	CAFSF		603,867.27		576,712.22		12/16/2004		2/1/2005		1/1/2011		5/1/2005		10,429.24		69	FPFRRG
4095371162	CAFSF		1,079,267.00		1,030,748.04		12/31/2004		2/1/2005		1/1/2011		5/1/2005		18,644.97		69	FPFRRG
4095371163	CAFSF		48,780.00		47,921.36		3/2/2005		5/1/2005		4/1/2011		5/1/2005		1,150.86		72	FPFRRG
4095626004	MIDATL		109,475.00		99,975.60		10/15/2004		12/1/2004		12/1/2009		5/1/2005		2,056.76		56	FPFRRG
0000000000	MIDATL		1,372,280.00		1,293,348.06		12/15/2004		2/2/2005		2/2/2010		5/2/2005		25,838.73		58	FPFRRG
0000000000	SOWSRG		1,498,329.29		1,411,815.74		12/27/2004		2/1/2005		1/1/2010		6/1/2005		29,064.45		56	FPFRRG
4096089002	CAFSSW		443,306.58		425,716.51		12/31/2004		2/1/2005		1/1/2012		6/1/2005		6,406.17		80	FPFRRG
4097178015	MIDATL		1,893,049.39		1,694,212.24		12/29/2004		2/1/2005		1/1/2008		5/1/2005		56,139.24		33	FPFRRG
0000000000	MIDATL		1,149,050.60		1,080,031.51		12/29/2004		2/1/2005		1/1/2010		5/1/2005		21,347.09		57	FPFRRG
4097178017	MIDATL		1,595,661.14		1,473,831.22		12/29/2004		2/1/2005		1/1/2009		5/1/2005		36,455.73		45	FPFRRG
4097178018	MIDATL		1,537,117.77		1,445,792.21		12/31/2004		2/1/2005		1/1/2010		5/1/2005		28,586.47		57	FPFRRG
4098922005	CAFSSW		1,693,197.85		448,824.96		9/21/2001		11/1/2001		10/1/2006		6/1/2005		33,121.43		17	FPFRRG
0000000000	SOWSRG		1,296,294.72		1,199,845.00		12/29/2004		2/1/2005		1/1/2009		6/1/2005		30,545.78		44	FPFRRG
4098922007	SOWSRG		1,312,500.00		1,273,229.92		3/7/2005		4/1/2005		3/1/2010		6/1/2005		25,514.84		58	FPFRRG
4099827005	SOWSRG		4,200,000.00		4,014,757.65		12/30/2004		2/1/2005		1/1/2010		5/1/2005		78,970.87		57	FPFRRG
4104544012	MIDWES		508,000.00		508,000.00		5/3/2005		6/3/2005		5/3/2010		6/3/2005		9,764.47		60	MEREG
4107140001	SOWSRG		4,000,000.00		2,099,962.00		7/27/2000		9/1/2000		8/1/2010		6/1/2005		33,334.00		63	TTIREG
4107535009	CAFSSW		88,000.00		85,485.82		3/7/2005		4/4/2005		3/4/2010		6/4/2005		1,742.51		58	FPFRRG
4107853003	MIDATL		701,593.96		614,065.87		11/19/2004		1/1/2005		12/1/2007		5/1/2005		21,755.69		32	FPFRRG
0000000000	CALREG		2,251,700.00		783,256.23		9/11/2000		10/1/2000		9/1/2008		5/1/2005		32,314.33		41	FPFRRG
4108846002	CALREG		208,370.00		75,647.77		11/22/2000		12/1/2000		11/1/2008		5/1/2005		2,990.33		43	FPFRRG
4108846003	CALREG		545,275.00		236,744.43		2/22/2001		4/1/2001		3/1/2008		5/1/2005		7,540.00		35	FPFRRG
4110204007	CAFSF		186,844.70		170,453.89		10/29/2004		12/1/2004		11/1/2009		6/1/2005		3,602.68		54	FPFRRG
4110847005	CAFSTL		154,723.00		140,303.46		11/15/2004		12/15/2004		11/15/2008		5/15/2005		3,647.86		43	FPFRRG
4113981004	MIDATL		2,987,405.00		2,213,476.16		10/31/2003		12/1/2003		11/1/2009		6/1/2005		53,077.46		54	FPFRRG
4113981005	MIDATL		2,243,180.00		1,695,660.93		11/5/2003		1/1/2004		12/1/2009		6/1/2005		39,854.76		55	FPFRRG
4114264004	CAFSTL		3,534,656.25		3,424,716.16		12/29/2004		2/1/2005		6/1/2011		5/1/2005		57,715.12		74	MEREG
0000000000	MIDATL		2,850,000.00		2,660,000.00		12/9/2004		2/2/2005		1/2/2010		5/2/2005		47,500.00		57	TTIREG
4114959003	MIDATL		420,000.00		303,446.86		6/21/2004		8/4/2004		7/4/2008		6/4/2005		13,807.61		38	FPFRRG
4117747003	CAFSTL		1,265,932.92		1,170,813.56		12/31/2004		2/1/2005		1/1/2010		5/1/2005		28,535.27		57	FPFRRG
4118472011	MIDATL		322,035.47		302,122.60		1/13/2005		3/1/2005		2/1/2010		6/1/2005		6,310.05		57	FPFRRG
4118472012	MIDATL		187,598.04		179,811.75		1/28/2005		3/1/2005		2/1/2010		6/1/2005		3,682.27		57	FPFRRG
4118472013	MIDATL		194,458.50		189,479.74		2/18/2005		4/3/2005		3/3/2010		6/3/2005		3,828.22		58	FPFRRG
4118472014	MIDATL		104,225.66		103,252.14		3/11/2005		5/1/2005		4/1/2010		6/1/2005		2,071.31		59	FPFRRG
0000000000	MIDATL		1,100,000.00		1,083,672.29		3/18/2005		5/1/2005		4/1/2009		6/1/2005		26,381.40		47	FPFRRG
4118472017	MIDATL		178,483.66		178,483.66		4/22/2005		6/3/2005		5/3/2009		6/3/2005		4,719.66		48	FPFRRG
4119049012	SOWSRG		107,816.25		103,131.84		2/4/2005		3/1/2005		2/1/2010		6/1/2005		2,108.54		57	FPFRRG
4119049013	SOWSRG		122,833.25		118,202.29		3/8/2005		4/8/2005		3/8/2009		5/8/2005		2,915.82		47	FPFRRG
4119049014	SOWSRG		24,478.83		24,175.39		3/23/2005		5/1/2005		4/1/2010		6/1/2005		481.83		59	FPFRRG
4119110006	MIDATL		5,715,675.30		4,000,972.74		12/19/2003		2/1/2004		1/1/2008		5/1/2005		107,168.91		33	TTIREG
4119110007	MIDATL		137,372.09		120,027.35		12/1/2004		1/1/2005		12/1/2007		5/1/2005		4,187.23		32	FPFRRG
4119713005	CAFPHI		42,105.00		38,559.47		10/14/2004		12/1/2004		11/1/2009		5/1/2005		822.61		55	FPFRRG
4119713006	CAFPHI		38,160.00		34,303.69		12/7/2004		1/10/2005		12/10/2007		5/10/2005		1,176.16		32	FPFRRG
4119768009	CAFSF		37,026.25		35,630.75		2/10/2005		3/10/2005		2/10/2009		5/10/2005		853.22		46	FPFRRG
4119768010	CAFSF		54,722.00		53,705.49		3/11/2005		4/11/2005		3/11/2009		5/11/2005		1,263.76		47	FPFRRG
4119768011	CAFSF		205,472.50		202,461.75		4/1/2005		5/1/2005		4/1/2010		5/1/2005		3,905.82		60	FPFRRG
4119768012	CAFSF		82,975.50		82,975.50		4/14/2005		5/14/2005		4/14/2009		5/14/2005		1,923.46		48	FPFRRG
0000000000	CAFSSW		732,000.00		311,301.95		5/30/2001		7/1/2001		6/1/2008		5/1/2005		10,978.63		38	FPFRRG
4121429005	CAFSTL		1,137,000.00		1,053,787.53		12/9/2004		1/9/2005		12/9/2009		5/9/2005		21,976.11		56	FPFRRG
4121775001	CAFSSW		1,300,000.00		424,058.33		6/20/2001		7/20/2001		6/20/2007		5/20/2005		22,007.98		26	FPFRRG
4123154003	SOWSRG		333,207.00		316,546.65		12/29/2004		2/15/2005		1/15/2010		5/15/2005		5,553.45		57	TTIREG
4124454004	MIDATL		2,312,327.63		1,761,773.43		8/18/2003		10/1/2003		9/1/2010		5/1/2005		27,527.71		65	TTIREG
4124454005	MIDATL		2,208,634.68		1,735,355.82		10/31/2003		12/1/2003		11/1/2010		5/1/2005		26,293.27		67	TTIREG
4124777013	CAFSF		252,000.00		132,162.19		10/8/2003		11/8/2003		10/8/2006		5/8/2005		7,729.29		18	FPFRRG
4124777014	CAFSF		42,000.00		25,477.29		1/20/2004		3/1/2004		2/1/2007		5/1/2005		1,287.07		22	FPFRRG
4124777016	CAFSF		201,411.69		144,066.25		5/21/2004		7/1/2004		6/1/2007		5/1/2005		6,184.07		26	FPFRRG
4124777017	CAFSF		184,031.69		131,808.51		5/28/2004		7/1/2004		6/1/2007		5/1/2005		5,678.16		26	FPFRRG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4124777018	CAFSF		206,600.00		153,441.08		6/21/2004		8/1/2004		7/1/2007		5/1/2005		6,375.16		27	FPFRRG
0000000000	CAFSF		66,000.00		54,169.77		9/9/2004		10/9/2004		9/9/2007		5/9/2005		2,029.15		29	FPFRRG
4124777020	CAFSF		340,186.56		295,994.53		9/21/2004		11/1/2004		10/1/2008		5/1/2005		8,098.93		42	FPFRRG
4124777022	CAFSF		140,000.00		118,337.54		10/29/2004		12/1/2004		11/1/2007		5/1/2005		4,255.90		31	FPFRRG
4124777023	CAFSF		140,000.00		126,952.85		11/18/2004		1/1/2005		12/1/2008		5/1/2005		3,302.69		44	FPFRRG
4124777024	CAFSF		186,000.00		168,645.09		11/24/2004		1/1/2005		12/1/2008		5/1/2005		4,390.63		44	FPFRRG
4124777025	CAFSF		754,045.00		697,617.08		12/31/2004		2/1/2005		1/1/2009		5/1/2005		17,691.49		45	FPFRRG
4124777026	CAFSF		236,700.00		232,364.84		3/15/2005		4/15/2005		3/15/2009		5/15/2005		5,579.55		47	FPFRRG
0000000000	CAFSF		285,000.00		279,752.52		4/4/2005		5/4/2005		4/4/2009		5/4/2005		6,744.31		48	FPFRRG
4126336006	SOWSRG		1,061,023.24		999,685.28		12/31/2004		2/1/2005		1/1/2010		5/1/2005		20,532.29		57	FPFRRG
4126462002	SEREG		1,400,176.49		500,423.33		10/26/2001		12/1/2001		11/1/2006		6/1/2005		17,120.24		18	FPFRRG
4126462003	SEREG		1,540,001.56		626,207.17		10/26/2001		12/1/2001		11/1/2006		6/1/2005		21,526.77		18	FPFRRG
4127095001	CAFSSW		142,971.00		43,964.94		11/9/2001		12/7/2001		11/7/2006		5/7/2005		2,617.34		19	FPFRRG
4127635006	CAFSSW		165,250.00		107,108.55		11/11/2003		12/1/2003		11/1/2007		6/1/2005		3,793.63		30	FPFRRG
4127635007	CAFSSW		91,450.00		61,133.19		11/12/2003		12/10/2003		11/10/2007		5/10/2005		2,100.23		31	FPFRRG
4127635008	CAFSSW		79,150.00		57,857.75		2/12/2004		4/1/2004		3/1/2008		6/1/2005		1,819.84		34	FPFRRG
0000000000	CAFSSW		133,857.81		97,564.02		3/4/2004		4/4/2004		3/4/2008		6/4/2005		3,070.54		34	FPFRRG
0000000000	CAFSSW		165,250.00		127,688.18		4/13/2004		6/1/2004		5/1/2008		6/1/2005		3,809.47		36	FPFRRG
4128069004	MIDATL		563,475.00		525,910.00		12/14/2004		1/14/2005		12/14/2009		5/14/2005		9,391.25		56	TTIREG
4128784005	MIDWES		472,950.00		453,670.47		12/27/2004		2/7/2005		1/7/2010		5/7/2005		8,985.95		57	MEREG
4128784006	MIDWES		630,600.00		630,801.79		4/28/2005		6/2/2005		5/2/2010		6/2/2005		12,524.60		60	MEREG
4128992005	CAFSSW		65,205.10		58,667.07		12/21/2004		2/1/2005		1/1/2008		6/1/2005		2,003.52		32	FPFRRG
4129197009	MIDWES		1,099,021.00		1,027,021.00		12/22/2004		2/2/2005		1/2/2011		6/2/2005		18,000.00		68	TTIREG
4130680002	CALREG		442,615.00		430,311.61		2/25/2005		4/1/2005		3/1/2010		6/1/2005		8,666.49		58	FPFRRG
4130680003	CALREG		210,000.00		206,885.33		4/8/2005		5/8/2005		4/8/2010		5/8/2005		4,151.32		60	FPFRRG
0000000000	MIDATL		3,652,287.33		3,437,402.29		12/29/2004		2/2/2005		1/2/2010		5/2/2005		68,985.49		57	FPFRRG
4131492004	CAFSF		375,000.00		360,767.56		2/16/2005		4/1/2005		3/1/2009		6/1/2005		8,825.81		46	FPFRRG
4131858004	CAFSSW		89,089.00		57,597.74		11/17/2003		1/1/2004		12/1/2007		6/1/2005		2,051.94		31	FPFRRG
4132318011	MIDWES		150,000.00		134,523.90		9/28/2004		11/1/2004		10/1/2009		5/1/2005		2,865.17		54	MEREG
4132318012	MIDWES		167,910.26		153,551.03		10/13/2004		11/13/2004		10/13/2009		5/13/2005		3,214.26		54	MEREG
0000000000	MIDWES		94,452.72		86,103.47		11/1/2004		12/1/2004		11/1/2009		5/1/2005		1,801.11		55	MEREG
4132636002	MIDATL		2,005,309.44		1,984,574.46		3/22/2005		5/1/2005		4/1/2011		5/1/2005		32,799.80		72	FPFRRG
4132666008	SOWSRG		1,914,235.51		1,722,811.93		10/28/2004		12/1/2004		11/1/2009		6/1/2005		31,903.93		54	TTIREG
4132666009	SOWSRG		3,054,014.79		2,901,314.04		2/1/2005		3/1/2005		2/1/2010		6/1/2005		50,900.25		57	TTIREG
4132735002	NOEAST		3,163,982.12		822,853.59		5/20/2002		7/1/2002		6/1/2006		6/1/2005		63,296.40		13	TTIREG
4132771010	MIDATL		25,843.00		24,600.64		1/21/2005		3/1/2005		2/1/2008		5/1/2005		787.70		34	FPFRRG
4132827023	MIDATL		28,646.57		24,922.23		12/3/2004		1/3/2005		12/3/2007		6/3/2005		868.12		31	FPFRRG
4132827024	MIDATL		259,821.00		235,374.88		12/3/2004		1/3/2005		12/3/2008		6/3/2005		6,098.54		43	FPFRRG
4132827025	MIDATL		142,017.95		123,629.63		12/3/2004		1/3/2005		12/3/2007		6/3/2005		4,303.77		31	FPFRRG
4132827026	MIDATL		126,000.00		116,791.29		12/3/2004		1/3/2005		12/3/2009		6/3/2005		2,435.35		55	FPFRRG
4132827027	MIDATL		183,830.80		174,813.01		2/14/2005		4/1/2005		3/1/2008		6/1/2005		5,603.17		34	FPFRRG
4132827029	MIDATL		49,861.30		49,861.30		4/29/2005		6/2/2005		5/2/2008		6/2/2005		1,525.75		36	FPFRRG
4132827030	MIDATL		672,000.00		672,000.00		4/29/2005		6/2/2005		5/2/2010		6/2/2005		13,175.39		60	FPFRRG
4132827031	MIDATL		1,303,728.00		1,303,728.00		4/29/2005		6/2/2005		5/2/2009		6/2/2005		30,944.08		48	FPFRRG
4133266004	SEREG		1,742,690.00		1,639,941.67		12/28/2004		2/3/2005		1/3/2010		5/3/2005		32,814.98		57	FPFRRG
4133397006	CALREG		73,049.58		70,886.59		2/17/2005		4/1/2005		3/1/2010		6/1/2005		1,409.54		58	FPFRRG
0000000000	CAFSF		269,064.58		256,494.73		12/15/2004		1/15/2005		12/15/2010		5/15/2005		4,461.72		68	FPFRRG
0000000000	CAFSF		179,463.00		137,847.89		4/27/2004		6/1/2004		5/1/2008		5/1/2005		4,072.21		37	FPFRRG
4133946007	CAFSF		76,860.00		68,213.00		10/8/2004		11/8/2004		10/8/2008		5/8/2005		1,803.30		42	FPFRRG
4134032005	CALREG		56,053.16		37,573.18		8/28/2003		9/1/2003		8/1/2008		5/1/2005		1,019.70		40	FPFRRG
4134032006	CALREG		245,477.57		140,351.36		12/31/2003		2/1/2004		1/1/2007		5/1/2005		7,211.50		21	FPFRRG
4134032007	CALREG		353,224.04		276,596.67		2/12/2004		3/12/2004		2/12/2009		5/12/2005		6,422.60		46	FPFRRG
0000000000	CALREG		176,000.00		137,893.90		2/27/2004		4/1/2004		3/1/2009		5/1/2005		3,205.69		47	FPFRRG
4134032009	CALREG		147,273.43		115,385.33		3/5/2004		4/5/2004		3/5/2009		5/5/2005		2,681.80		47	FPFRRG
4134032010	CALREG		419,535.00		362,597.83		7/30/2004		9/1/2004		8/1/2009		5/1/2005		7,707.46		52	FPFRRG
0000000000	CAFSSW		55,100.00		51,071.61		12/10/2004		1/10/2005		12/10/2008		5/10/2005		1,302.05		44	FPFRRG
4135227002	CAFSF		315,000.00		291,848.12		12/10/2004		1/10/2005		12/10/2009		5/10/2005		6,064.53		56	FPFRRG
4135299001	CAFSSW		321,710.00		151,808.50		8/7/2002		9/1/2002		8/1/2007		5/1/2005		6,067.93		28	FPFRRG
4135328002	CAFSF		600,000.00		567,847.96		1/14/2005		2/14/2005		1/14/2009		5/14/2005		14,165.41		45	FPFRRG
0000000000	MIDWES		114,484.84		101,951.13		10/8/2004		11/8/2004		10/8/2008		5/8/2005		2,678.56		42	MEREG
4135580014	MIDWES		26,780.00		26,820.24		4/20/2005		6/1/2005		5/1/2008		6/1/2005		851.83		36	MEREG
0000000000	MIDWES		168,405.70		168,655.02		4/20/2005		6/1/2005		5/1/2010		6/1/2005		3,477.82		60	MEREG
4135580016	MIDWES		342,293.32		342,293.32		5/6/2005		6/6/2005		5/6/2010		6/6/2005		6,473.62		60	MEREG
0000000000	CAFSSW		876,740.00		565,818.15		5/22/2003		7/1/2003		5/1/2008		6/1/2005		17,263.35		36	FPFRRG
4136207003	CAFSTL		692,190.10		585,437.32		11/4/2004		12/4/2004		11/4/2008		5/4/2005		20,500.00		43	MEREG
4136207004	CAFSTL		119,900.00		108,413.00		12/20/2004		2/2/2005		1/2/2009		5/2/2005		3,400.00		45	MEREG
4136258002	CALREG		280,380.90		145,191.12		10/11/2002		11/11/2002		10/11/2007		5/11/2005		5,327.18		30	FPFRRG
0000000000	SOWSRG		427,700.00		405,860.19		10/28/2004		12/1/2004		11/1/2011		5/1/2005		6,730.13		79	FPFRRG
4136358009	SOWSRG		672,780.00		642,457.43		12/14/2004		1/9/2005		12/9/2011		5/9/2005		10,626.19		80	FPFRRG
4136358010	SOWSRG		1,325,586.50		1,267,629.41		12/27/2004		2/2/2005		1/2/2012		5/2/2005		20,910.75		81	FPFRRG
4136551007	CAFSF		355,323.60		258,318.04		3/8/2004		4/8/2004		3/8/2008		5/8/2005		8,117.02		35	FPFRRG
4136551012	CAFSF		725,544.58		683,519.84		12/21/2004		2/1/2005		1/1/2010		6/1/2005		13,885.17		56	FPFRRG
4136551013	CAFSF		1,047,135.50		1,034,887.58		3/22/2005		5/1/2005		4/1/2011		6/1/2005		17,522.61		71	FPFRRG
4136551014	CAFSF		225,148.58		225,148.58		5/3/2005		7/1/2005		6/1/2010		7/1/2005		5,457.27		60	FPFRRG
4136785005	CAFSSW		182,596.00		161,929.90		11/9/2004		12/1/2004		11/1/2008		6/1/2005		4,218.72		42	FPFRRG
4136977007	CAFSTL		467,272.87		449,815.90		2/14/2005		3/14/2005		2/14/2009		5/14/2005		10,960.79		46	FPFRRG
4136992004	CALREG		279,855.15		178,895.33		6/5/2003		7/5/2003		6/5/2008		5/5/2005		5,116.16		38	FPFRRG
4136992005	CALREG		193,081.85		136,584.89		5/20/2004		7/1/2004		6/1/2007		5/1/2005		5,679.10		26	FPFRRG
4136992006	CALREG		49,549.16		41,173.96		5/20/2004		7/1/2004		6/1/2009		5/1/2005		902.50		50	FPFRRG
4136992007	CALREG		201,946.07		170,713.28		6/9/2004		7/9/2004		6/9/2009		5/9/2005		3,678.28		50	FPFRRG
4136992008	CALREG		178,767.00		168,663.96		2/2/2005		3/2/2005		2/2/2009		5/2/2005		4,165.64		46	FPFRRG
4137629016	MIDATL		28,369.98		26,965.89		2/22/2005		4/1/2005		3/1/2008		6/1/2005		851.86		34	FPFRRG
4138068008	SOWSRG		2,208,500.00		1,779,069.46		2/27/2004		4/1/2004		3/1/2010		6/1/2005		30,673.61		58	TTIREG
4138709008	CAFSTL		66,101.79		61,400.98		11/5/2004		12/5/2004		11/5/2010		5/5/2005		1,095.19		67	MEREG
0000000000	CAFSTL		701,286.00		660,229.35		12/3/2004		1/3/2005		12/3/2010		5/3/2005		11,698.62		68	MEREG
0000000000	CAFSTL		231,450.00		220,651.00		12/20/2004		2/2/2005		1/2/2011		5/2/2005		3,859.88		69	MEREG
4138709011	CAFSTL		217,884.00		207,527.73		12/30/2004		2/1/2005		1/1/2011		5/1/2005		3,700.00		69	MEREG
4138709012	CAFSTL		75,479.00		75,507.18		4/28/2005		6/1/2005		5/1/2010		6/1/2005		1,526.89		60	MEREG
4138712005	CAFSTL		108,976.00		91,422.15		6/30/2004		8/8/2004		7/8/2009		5/8/2005		2,300.00		51	FPFRRG
4138712007	CAFSTL		290,850.00		269,703.45		12/3/2004		1/3/2005		12/3/2009		5/3/2005		5,635.13		00	XXXXX


XxxxXX	Xxxxxx	XXX		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4138712008	CAFSTL		290,850.00		275,014.02		12/10/2004		1/10/2005		12/10/2009		5/10/2005		5,635.13		56	MEREG
4138712009	CAFSTL		174,024.00		165,778.60		2/22/2005		4/1/2005		3/1/2009		5/1/2005		5,000.00		47	MEREG
4138712010	CAFSTL		123,000.00		120,053.46		3/17/2005		5/1/2005		4/1/2009		5/1/2005		3,914.74		48	MEREG
0000000000	CAFSTL		190,200.00		190,271.01		4/28/2005		6/1/2005		5/1/2010		6/1/2005		3,847.62		60	MEREG
4139157007	MIDWES		2,342,100.00		2,185,960.00		12/28/2004		2/2/2005		2/1/2010		5/2/2005		39,035.00		58	TTIREG
4139272008	CAFSTL		305,889.00		227,570.36		11/4/2004		12/4/2004		12/4/2009		5/4/2005		4,528.78		56	FPFRRG
4139605002	CAFSF		67,453.46		67,412.15		4/18/2005		6/1/2005		5/1/2008		6/1/2005		2,275.65		36	FPFRRG
4139648001	CAFSSW		624,559.07		253,209.77		12/31/2002		2/1/2003		1/1/2007		6/1/2005		13,246.11		20	FPFRRG
0000000000	CAFSSW		618,891.13		295,406.60		2/28/2003		4/1/2003		3/1/2007		5/1/2005		14,020.99		23	FPFRRG
4139849007	CAFSSW		107,232.42		79,588.51		11/24/2003		1/1/2004		12/1/2008		5/1/2005		1,989.59		44	FPFRRG
4140013007	CAFSF		147,000.00		128,147.46		11/8/2004		12/8/2004		11/8/2007		5/8/2005		4,484.69		31	FPFRRG
4140634004	CAFSSW		104,125.10		51,235.20		10/6/2003		11/1/2003		10/1/2006		5/1/2005		3,110.39		18	FPFRRG
4140954003	MIDATL		276,000.00		272,161.84		3/29/2005		5/1/2005		4/1/2010		5/1/2005		5,349.22		60	FPFRRG
4140954004	MIDATL		62,980.00		62,980.00		4/14/2005		6/1/2005		5/1/2010		6/1/2005		1,222.90		60	FPFRRG
4140954005	MIDATL		102,269.20		102,269.20		4/28/2005		6/1/2005		5/1/2010		6/1/2005		1,982.44		60	FPFRRG
4141623001	NOEAST		464,260.20		231,455.38		4/4/2003		5/4/2003		4/4/2007		5/4/2005		10,723.66		24	MEREG
4141636004	CAFPHI		218,000.00		212,534.95		4/6/2005		5/6/2005		4/6/2008		5/6/2005		6,746.17		36	FPFRRG
4141636005	CAFPHI		93,728.19		93,728.19		4/11/2005		6/1/2005		5/1/2008		6/1/2005		2,876.52		36	FPFRRG
4141637004	CAFSTL		136,000.00		118,474.67		11/12/2004		1/1/2005		12/1/2007		5/1/2005		4,125.07		32	MEREG
4141714008	CAFPHI		251,700.00		206,218.24		9/28/2004		11/1/2004		10/1/2007		5/1/2005		7,658.04		30	FPFRRG
0000000000	CAFSTL		353,128.00		328,453.68		11/15/2004		12/15/2004		11/15/2009		5/15/2005		6,841.74		55	MEREG
0000000000	CAFSTL		50,758.00		47,834.64		12/30/2004		2/2/2005		1/2/2010		5/2/2005		989.81		57	MEREG
4142376002	CAFSSW		1,615,000.00		1,508,560.17		11/24/2004		1/5/2005		12/5/2009		5/5/2005		31,854.35		56	FPFRRG
4142408004	CAFPHI		64,787.50		57,508.46		11/5/2004		12/5/2004		11/5/2008		5/5/2005		1,524.51		43	FPFRRG
4142620007	MIDWES		1,956,560.00		1,874,850.80		1/20/2005		3/1/2005		2/1/2010		6/1/2005		37,799.40		57	MEREG
4143070002	CAFSF		3,279,000.00		2,782,012.38		12/31/2003		2/1/2004		1/1/2011		6/1/2005		51,516.56		68	FPFRRG
4143070004	CAFSF		259,545.00		231,706.33		7/28/2004		9/1/2004		6/1/2010		6/1/2005		4,600.49		61	FPFRRG
0000000000	CAFSSW		70,675.00		46,602.31		6/2/2003		7/1/2003		6/1/2008		5/1/2005		1,332.15		38	FPFRRG
4143071003	CAFSSW		111,000.00		78,477.45		10/6/2003		11/1/2003		10/1/2007		5/1/2005		2,126.28		30	FPFRRG
0000000000	CAFSSW		228,072.00		215,932.36		12/9/2004		2/1/2005		1/1/2010		5/1/2005		4,497.56		57	FPFRRG
4143071008	CAFSSW		114,327.00		107,833.91		12/30/2004		2/1/2005		1/1/2010		5/1/2005		2,245.40		57	FPFRRG
4143235001	CAFSSW		520,500.00		334,891.33		5/8/2003		6/1/2003		5/1/2008		5/1/2005		9,833.70		37	FPFRRG
0000000000	CAFSSW		260,500.00		231,462.60		10/4/2004		11/1/2004		10/1/2008		5/1/2005		6,018.98		42	FPFRRG
4143235006	CAFSSW		350,500.00		311,432.79		10/4/2004		11/1/2004		10/1/2008		5/1/2005		8,098.48		42	FPFRRG
4143267003	CAFSTL		519,887.00		426,174.27		4/8/2004		5/8/2004		4/8/2009		5/8/2005		9,645.05		48	FPFRRG
4143608003	CAFSF		173,155.42		163,200.00		12/7/2004		1/7/2005		12/7/2009		5/7/2005		3,369.23		56	FPFRRG
4143608004	CAFSF		181,945.03		181,945.03		4/29/2005		6/1/2005		5/1/2010		6/1/2005		3,643.83		60	FPFRRG
0000000000	CAFSTL		1,260,000.00		1,238,485.27		3/23/2005		5/1/2005		4/1/2009		5/1/2005		29,659.85		48	FPFRRG
4143970003	CAFPHI		540,314.47		508,947.04		12/20/2004		2/1/2005		1/1/2010		5/1/2005		10,448.30		57	FPFRRG
4143970004	CAFPHI		264,386.56		252,921.59		2/1/2005		3/1/2005		2/1/2010		5/1/2005		5,138.42		58	FPFRRG
4143970005	CAFPHI		237,000.00		230,244.52		3/1/2005		4/1/2005		3/1/2010		5/1/2005		4,612.79		59	FPFRRG
4144019002	CAFPHI		98,000.00		86,957.03		11/1/2004		12/1/2004		11/1/2008		5/1/2005		2,301.33		43	FPFRRG
4144019003	CAFPHI		181,340.00		168,620.49		11/22/2004		1/2/2005		12/2/2009		5/2/2005		3,548.10		56	FPFRRG
0000000000	CAFPHI		36,000.00		35,354.59		3/8/2005		4/8/2005		3/8/2009		5/8/2005		865.24		47	FPFRRG
4144052002	SOWSRG		297,543.00		284,341.21		2/3/2005		3/1/2005		2/1/2010		5/1/2005		5,689.79		58	FPFRRG
4144345002	MIDWES		69,251.63		60,321.24		11/30/2004		1/1/2005		12/1/2007		5/1/2005		2,096.76		32	MEREG
0000000000	MIDWES		24,178.38		22,818.78		1/28/2005		3/1/2005		2/1/2009		5/1/2005		564.29		46	MEREG
4144345005	MIDWES		106,727.83		100,726.30		1/28/2005		3/1/2005		2/1/2009		5/1/2005		2,490.88		46	MEREG
4144635006	MIDATL		750,000.00		653,003.72		10/1/2004		11/1/2004		10/1/2008		5/1/2005		17,942.29		42	FPFRRG
4144721003	CAFPHI		1,271,789.16		1,156,978.29		10/26/2004		12/1/2004		11/1/2009		5/1/2005		24,625.30		55	FPFRRG
4144721004	CAFPHI		198,722.00		190,061.70		1/13/2005		3/1/2005		2/1/2010		5/1/2005		3,832.62		58	FPFRRG
0000000000	CAFSF		1,000,000.00		1,000,000.00		12/31/2004		1/25/2005		12/25/2008		5/25/2005		41,667.00		44	TTIREG
0000000000	CAFPHI		498,244.57		457,618.17		11/19/2004		1/1/2005		12/1/2009		6/1/2005		10,444.93		55	FPFRRG
4145226004	CAFPHI		568,087.03		530,245.69		12/31/2004		2/1/2005		1/1/2010		6/1/2005		11,894.69		56	FPFRRG
4145510001	MIDATL		1,200,000.00		732,500.00		12/1/2003		1/1/2004		12/1/2007		5/1/2005		27,500.00		32	TTIREG
4145512005	CAFPHI		907,282.50		854,837.28		12/29/2004		2/1/2005		1/1/2010		5/1/2005		17,489.34		57	FPFRRG
0000000000	CAFSSW		423,630.00		384,302.02		10/15/2004		12/1/2004		11/1/2010		6/1/2005		8,672.34		66	FPFRRG
4145770004	CAFPHI		393,266.39		370,320.74		1/5/2005		2/5/2005		1/5/2010		6/5/2005		7,585.88		56	FPFRRG
0000000000	SOWSRG		334,650.63		310,194.68		12/28/2004		2/2/2005		1/2/2009		5/2/2005		7,839.68		45	FPFRRG
4145808003	CAFSSW		461,355.51		444,611.48		2/28/2005		4/1/2005		3/1/2009		5/1/2005		10,840.37		47	FPFRRG
4145936003	SOWSRG		43,509.32		39,189.48		12/21/2004		2/2/2005		1/2/2008		6/2/2005		1,345.15		32	FPFRRG
4145936004	SOWSRG		176,990.27		163,519.19		2/4/2005		3/1/2005		2/1/2008		6/1/2005		5,476.28		33	FPFRRG
4145936005	SOWSRG		257,750.00		245,491.77		2/17/2005		4/1/2005		3/1/2008		6/1/2005		7,996.01		34	FPFRRG
4146104002	CAFSSW		88,670.60		66,083.62		10/15/2003		12/1/2003		11/1/2008		5/1/2005		1,674.45		43	FPFRRG
0000000000	CAFSF		159,229.44		139,325.76		10/20/2004		12/1/2004		11/1/2008		5/1/2005		3,317.28		43	TTIREG
4146486005	CAFSF		1,175,330.00		1,052,899.80		11/15/2004		1/5/2005		12/5/2008		5/5/2005		24,486.04		44	TTIREG
4146486006	CAFSF		896,011.60		821,344.00		12/20/2004		1/20/2005		12/20/2008		5/20/2005		18,666.90		44	TTIREG
4146486007	CAFSF		325,000.00		288,888.88		12/28/2004		1/24/2005		12/24/2007		5/24/2005		9,027.78		32	TTIREG
4146486008	CAFSF		302,776.00		283,852.51		2/3/2005		3/3/2005		2/3/2009		5/3/2005		6,307.83		46	TTIREG
0000000000	CAFSF		414,625.00		405,986.98		3/23/2005		4/18/2005		3/18/2009		5/18/2005		8,638.02		47	TTIREG
4146486010	CAFSF		130,000.00		130,000.00		4/14/2005		5/14/2005		4/14/2009		5/14/2005		2,708.33		48	TTIREG
4146486011	CAFSF		187,000.00		181,805.56		3/29/2005		5/5/2005		4/5/2008		5/5/2005		5,194.44		36	TTIREG
0000000000	CAFSF		364,106.00		364,106.00		4/5/2005		5/5/2005		4/5/2009		5/5/2005		7,585.54		48	TTIREG
4146583002	CAFPHI		62,000.00		58,543.01		12/30/2004		2/6/2005		1/6/2010		5/6/2005		1,222.34		57	FPFRRG
4146583003	CAFPHI		315,998.75		293,088.10		12/30/2004		2/6/2005		1/6/2009		5/6/2005		7,541.81		45	FPFRRG
0000000000	CAFPHI		137,800.00		134,787.89		3/16/2005		5/1/2005		4/1/2008		5/1/2005		4,293.76		36	FPFRRG
4146583005	CAFPHI		192,708.00		192,708.00		5/6/2005		6/6/2005		5/6/2009		6/6/2005		4,559.40		48	FPFRRG
4146604006	CAFSSW		69,248.60		68,259.76		3/30/2005		5/1/2005		4/1/2010		6/1/2005		1,414.00		59	FPFRRG
4146800001	MIDWES		213,961.75		91,950.55		9/9/2003		10/9/2003		9/9/2006		5/9/2005		5,503.78		17	FPFRRG
4146800002	MIDWES		896,800.00		659,466.67		12/4/2003		1/4/2004		12/4/2008		6/4/2005		16,058.59		43	FPFRRG
4146800004	MIDWES		943,750.00		876,015.06		10/27/2004		12/15/2004		11/15/2009		5/15/2005		17,896.33		55	MEREG
4146800009	MIDWES		1,089,100.00		1,075,701.59		3/2/2005		4/15/2005		3/15/2010		5/15/2005		20,772.93		59	MEREG
4146800010	MIDWES		406,715.00		401,816.52		3/14/2005		4/14/2005		3/14/2010		5/14/2005		7,783.76		59	MEREG
4146891001	CALREG		1,623,231.22		1,147,700.44		9/30/2003		11/1/2003		10/1/2008		6/1/2005		31,504.56		41	FPFRRG
4146999002	CAFPHI		203,337.96		182,520.55		12/31/2004		2/5/2005		1/5/2008		5/5/2005		6,133.55		33	FPFRRG
4146999003	CAFPHI		1,251,728.02		1,156,426.84		1/28/2005		3/1/2005		2/1/2008		5/1/2005		37,808.70		34	FPFRRG
4147596001	SEREG		463,851.20		359,870.49		10/7/2003		11/7/2003		10/7/2008		5/7/2005		7,326.99		42	FPFRRG
4148063003	MIDWES		62,867.45		55,768.35		10/19/2004		12/1/2004		11/1/2008		5/1/2005		1,469.07		43	FPFRRG
4148220002	MIDATL		2,090,000.00		1,844,594.95		5/12/2004		6/1/2004		5/1/2011		5/1/2005		31,061.75		73	FPFRRG
4148451001	CALREG		2,281,465.26		1,395,545.48		10/31/2003		12/1/2003		11/1/2007		5/1/2005		49,612.02		31	FPFRRG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4148687004	MIDWES		2,116,445.70		1,580,070.23		4/30/2004		6/1/2004		5/1/2008		6/1/2005		52,457.04		36	FPFRRG
0000000000	MIDWES		597,183.44		48,307.31		4/30/2004		6/1/2004		5/1/2008		5/1/2005		2,249.14		37	FPFRRG
4148687006	MIDWES		421,000.00		372,928.27		8/17/2004		10/1/2004		9/1/2009		6/1/2005		7,779.34		52	FPFRRG
0000000000	CAFSF		2,910,000.00		2,767,429.42		11/1/2004		12/1/2004		11/1/2011		5/1/2005		40,856.76		79	FPFRRG
4148745002	CAFNER		118,693.00		91,008.29		4/20/2004		6/1/2004		5/1/2008		5/1/2005		2,716.78		37	FPFRRG
4148751002	CAFSSW		340,212.00		325,412.72		2/2/2005		3/5/2005		2/5/2010		6/5/2005		6,585.01		57	FPFRRG
4149149001	CAFNER		237,358.00		179,306.71		11/20/2003		1/1/2004		12/1/2008		5/1/2005		4,807.09		44	FPFRRG
0000000000	CAFNER		511,048.00		401,457.50		1/16/2004		3/1/2004		2/1/2009		5/1/2005		10,349.99		46	FPFRRG
4149198001	SOWSRG		491,099.55		233,482.00		11/18/2003		12/1/2003		8/1/2006		6/1/2005		16,261.22		15	MEREG
0000000000	CAFSF		107,000.00		67,840.09		2/9/2004		3/9/2004		2/9/2007		5/9/2005		3,267.28		22	FPFRRG
4149595001	CAFNER		620,484.94		526,957.00		12/18/2003		2/1/2004		1/1/2011		6/1/2005		9,471.30		68	FPFRRG
4149629002	SEREG		2,436,134.83		2,165,396.14		12/31/2003		2/1/2004		1/1/2011		5/1/2005		24,030.77		69	FPFRRG
4149629003	SEREG		1,756,107.72		1,649,998.01		4/23/2004		6/1/2004		5/1/2011		5/1/2005		14,213.47		73	FPFRRG
4149629004	SEREG		1,383,332.23		1,310,041.10		8/19/2004		10/1/2004		9/1/2011		5/1/2005		14,059.66		77	FPFRRG
4149638010	MIDWES		621,885.19		575,882.69		11/30/2004		1/1/2005		12/1/2009		5/1/2005		11,852.37		56	MEREG
0000000000	CAFSF		868,986.76		727,562.38		12/12/2003		2/1/2004		12/1/2010		5/1/2005		12,776.24		68	FPFRRG
4149659002	CAFSF		1,483,563.13		1,257,809.44		12/12/2003		2/7/2004		12/7/2010		5/7/2005		21,812.02		68	FPFRRG
0000000000	CAFSF		2,500,000.00		2,093,147.99		12/12/2003		1/14/2004		11/14/2010		5/14/2005		36,756.13		67	FPFRRG
4149659004	CAFSF		1,569,707.11		1,314,507.73		12/12/2003		1/21/2004		11/21/2010		5/21/2005		23,078.54		67	FPFRRG
4149659005	CAFSF		1,631,013.24		1,365,571.81		12/12/2003		2/1/2004		12/1/2010		5/1/2005		23,979.90		68	FPFRRG
4149659006	CAFSF		1,016,436.87		861,765.54		12/12/2003		2/7/2004		12/7/2010		5/7/2005		14,944.12		68	FPFRRG
4149659007	CAFSF		930,292.89		779,047.93		12/12/2003		1/21/2004		11/21/2010		5/21/2005		13,677.59		67	FPFRRG
4149941003	MIDWES		217,920.00		214,724.63		3/30/2005		5/2/2005		4/2/2010		5/2/2005		4,286.77		60	MEREG
4149941004	MIDWES		475,660.00		468,764.80		3/31/2005		5/1/2005		4/1/2010		5/1/2005		9,277.46		60	MEREG
0000000000	CAFSTL		571,245.00		572,663.59		4/15/2005		5/15/2005		4/15/2010		5/15/2005		11,033.14		60	MEREG
4150013002	SOWSRG		2,051,784.00		1,931,817.50		12/29/2004		2/1/2005		1/1/2010		5/1/2005		38,244.64		57	FPFRRG
0000000000	SEREG		751,651.63		383,577.34		12/17/2003		12/30/2003		8/30/2006		5/30/2005		25,354.65		16	MEREG
0000000000	CAFNER		210,000.00		147,495.68		12/22/2003		2/1/2004		1/1/2008		5/1/2005		5,151.39		33	FPFRRG
4150210002	CALREG		982,150.00		932,082.87		1/21/2005		3/1/2005		8/1/2009		6/1/2005		20,595.44		51	FPFRRG
4150210003	CALREG		497,358.36		474,770.15		1/28/2005		3/1/2005		2/1/2010		6/1/2005		9,511.61		57	FPFRRG
0000000000	MIDWES		405,523.00		381,814.59		12/30/2004		2/2/2005		1/2/2010		5/2/2005		7,787.21		57	MEREG
4150252004	MIDWES		109,959.36		103,530.88		12/30/2004		2/2/2005		1/2/2010		5/2/2005		2,111.54		57	MEREG
4150252005	MIDWES		27,129.28		25,543.18		12/30/2004		2/2/2005		1/2/2010		5/2/2005		520.96		57	MEREG
4150252006	MIDWES		109,959.36		103,530.88		12/30/2004		2/2/2005		1/2/2010		5/2/2005		2,111.54		57	MEREG
4150252007	MIDWES		27,129.28		25,543.18		12/30/2004		2/2/2005		1/2/2010		5/2/2005		520.96		57	MEREG
4150308001	CAFSTL		27,000.00		15,659.73		12/30/2003		2/2/2004		1/2/2007		5/2/2005		809.07		21	FPFRRG
4150310001	CAFSTL		27,000.00		15,659.73		12/30/2003		2/2/2004		1/2/2007		5/2/2005		809.07		21	FPFRRG
0000000000	CAFNER		1,252,018.72		768,493.14		12/26/2003		2/1/2004		1/1/2007		5/1/2005		39,320.41		21	FPFRRG
0000000000	SEREG		699,000.00		561,494.78		12/31/2003		2/1/2004		1/1/2009		5/1/2005		11,062.21		45	FPFRRG
0000000000	MIDWES		6,310,766.86		6,144,863.16		2/25/2005		4/1/2005		3/1/2010		5/1/2005		101,961.69		59	MEREG
4151092001	CAFHVR		9,308,538.53		8,591,089.49		1/7/2004		2/1/2004		1/1/2014		6/1/2005		105,790.46		104	MEREG
4151220001	CAFNER		510,000.00		423,303.02		1/22/2004		3/1/2004		2/1/2010		5/1/2005		9,004.34		58	FPFRRG
4151304004	CAFPHI		53,972.00		53,353.39		3/17/2005		5/1/2005		4/1/2010		5/1/2005		1,063.76		60	FPFRRG
4151304005	CAFPHI		424,109.70		424,109.70		4/21/2005		6/1/2005		5/1/2010		6/1/2005		8,341.24		60	FPFRRG
4151591002	SEREG		473,431.70		436,700.07		12/13/2004		1/14/2005		12/14/2009		5/14/2005		8,880.12		56	FPFRRG
4151852001	CAFPHI		83,475.00		61,327.11		2/13/2004		3/13/2004		2/13/2008		5/13/2005		1,983.07		34	FPFRRG
4151852002	CAFPHI		221,732.62		201,339.72		11/19/2004		1/1/2005		12/1/2008		6/1/2005		5,286.01		43	FPFRRG
4151917003	SOWSRG		375,000.00		341,962.81		11/17/2004		12/5/2004		11/5/2009		5/5/2005		7,380.92		55	FPFRRG
4151982002	CAFSTL		153,698.00		123,146.25		3/23/2004		5/1/2004		4/1/2009		6/1/2005		2,852.70		47	FPFRRG
4151982003	CAFSTL		153,698.00		118,220.50		4/2/2004		5/2/2004		4/2/2008		5/2/2005		3,481.60		36	FPFRRG
0000000000	CAFSTL		170,000.00		130,278.81		4/19/2004		5/19/2004		4/19/2008		5/19/2005		3,862.07		36	FPFRRG
4152015003	CAFSTL		19,883.88		17,654.13		10/29/2004		12/1/2004		11/1/2008		6/1/2005		467.44		42	FPFRRG
0000000000	CAFSTL		152,327.88		144,235.16		1/14/2005		3/1/2005		2/1/2009		6/1/2005		3,587.56		45	FPFRRG
0000000000	CALREG		160,231.00		125,737.75		2/24/2004		4/1/2004		2/1/2009		5/1/2005		3,076.96		46	FPFRRG
4152233012	NOEAST		144,454.19		114,419.11		10/1/2004		10/1/2004		9/30/2007		5/1/2005		4,481.38		29	MENQSI
4152233013	NOEAST		376,537.25		306,582.27		10/26/2004		11/1/2004		10/30/2007		5/1/2005		11,609.02		30	MENQSI
4152233015	NOEAST		875,368.24		758,761.30		12/28/2004		1/1/2005		12/30/2007		5/1/2005		27,153.67		32	MENQSI
4152233016	NOEAST		425,791.25		382,239.36		1/13/2005		1/13/2005		1/12/2008		5/13/2005		13,248.93		33	MENQSI
4152233017	NOEAST		171,993.58		153,829.38		1/31/2005		2/1/2005		1/30/2008		5/1/2005		5,359.26		33	MENQSI
4152233018	NOEAST		333,787.89		316,270.67		3/14/2005		3/14/2005		3/13/2008		5/14/2005		10,374.89		35	MENQSI
0000000000	NOEAST		110,187.19		104,008.98		4/1/2005		4/1/2005		3/30/2008		6/1/2005		3,460.00		34	MENQSI
4152233020	NOEAST		195,940.55		190,560.85		4/13/2005		4/13/2005		4/12/2008		5/13/2005		6,148.50		36	MENQSI
4152233021	NOEAST		189,211.97		183,663.83		4/21/2005		4/21/2005		4/20/2008		5/21/2005		5,945.94		36	MENQSI
4152317001	CALREG		189,788.72		152,433.71		3/17/2004		5/1/2004		4/1/2009		6/1/2005		3,455.99		47	FPFRRG
0000000000	CALREG		68,270.76		54,730.20		3/24/2004		5/1/2004		4/1/2009		5/1/2005		1,243.19		48	FPFRRG
4152453002	CALREG		59,092.38		49,104.21		6/1/2004		7/1/2004		6/1/2009		5/1/2005		1,076.32		50	FPFRRG
4152618006	NOEAST		115,000.00		99,582.74		10/12/2004		11/12/2004		10/12/2008		5/12/2005		2,678.23		42	FPFRRG
4152618007	NOEAST		3,460,438.72		3,258,382.80		12/22/2004		2/1/2005		1/1/2010		6/1/2005		66,162.45		56	FPFRRG
4152618008	NOEAST		188,400.00		185,767.09		3/25/2005		5/1/2005		4/1/2010		6/1/2005		3,666.88		59	FPFRRG
4152618009	NOEAST		188,900.00		188,376.96		4/15/2005		6/1/2005		5/1/2010		6/1/2005		4,195.24		60	FPFRRG
4152618010	NOEAST		758,759.98		756,659.06		4/15/2005		6/1/2005		5/1/2010		6/1/2005		16,851.16		60	FPFRRG
0000000000	NOEAST		2,444,490.20		2,444,490.20		4/29/2005		6/1/2005		5/1/2012		6/1/2005		36,761.08		84	FPFRRG
4152618012	NOEAST		252,500.00		252,500.00		4/29/2005		6/1/2005		5/1/2010		6/1/2005		4,968.34		60	FPFRRG
4152633003	CAFSF		102,362.50		96,386.76		12/27/2004		2/1/2005		1/1/2010		6/1/2005		1,972.30		56	FPFRRG
4152926001	CAFPHI		193,654.36		137,198.40		4/2/2004		5/2/2004		4/2/2009		5/2/2005		3,611.85		48	FPFRRG
4152932004	CAFSF		1,738,309.87		1,689,976.92		12/22/2004		2/15/2005		1/15/2012		5/15/2005		26,551.28		81	FPFRRG
0000000000	MIDATL		629,993.29		593,101.54		10/5/2004		12/1/2004		11/1/2011		5/1/2005		8,617.11		79	FPFRRG
4153032007	CAFNER		1,240,000.00		1,107,150.04		9/24/2004		11/1/2004		10/1/2009		5/1/2005		24,715.47		54	FPFRRG
4153160006	MIDWES		1,185,000.00		1,140,197.03		3/8/2005		4/8/2005		3/8/2012		5/8/2005		26,911.02		83	FPFRRG
4153248001	CAFSSW		102,837.50		71,617.41		4/7/2004		5/15/2004		4/15/2008		5/15/2005		3,026.72		36	FPFRRG
0000000000	CAFSSW		279,592.16		210,519.88		4/7/2004		5/15/2004		4/15/2009		5/15/2005		6,906.23		48	FPFRRG
4153597004	CAFPHI		94,300.00		64,110.14		10/7/2004		12/5/2004		5/5/2006		5/5/2005		5,581.27		13	FPFRRG
4153772001	CAFSSW		432,518.55		344,950.59		5/3/2004		6/1/2004		5/1/2008		5/1/2005		11,794.33		37	FPFRRG
4153772002	CAFSSW		485,805.40		399,455.91		5/27/2004		7/1/2004		6/1/2008		5/1/2005		13,248.96		38	FPFRRG
4153772005	CAFSSW		647,332.87		612,593.82		10/1/2004		12/1/2004		11/1/2008		5/1/2005		17,991.60		43	FPFRRG
4153970003	CAFPHI		607,090.32		583,785.65		3/2/2005		4/2/2005		3/2/2009		6/2/2005		14,157.55		46	FPFRRG
4153970004	CAFPHI		390,530.52		383,879.36		3/16/2005		5/1/2005		4/1/2009		6/1/2005		9,176.23		47	FPFRRG
4154025002	SEREG		265,019.19		236,123.24		10/11/2004		11/11/2004		10/11/2009		5/11/2005		4,981.84		54	FPFRRG
4154025003	SEREG		103,606.52		92,449.22		10/22/2004		12/1/2004		11/1/2009		6/1/2005		1,952.35		54	FPFRRG
4154053002	MIDATL		166,419.72		143,128.91		10/26/2004		12/1/2004		11/1/2008		5/1/2005		4,501.64		43	FPFRRG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4154072003	MIDWES		415,378.00		416,661.29		4/12/2005		5/12/2005		4/12/2012		5/12/2005		6,103.76		84	MENQSI
4154383001	CAFNER		181,486.10		142,988.56		9/28/2004		10/1/2004		9/30/2007		5/1/2005		5,519.20		29	MENQSI
0000000000	CAFNER		245,774.51		198,300.89		10/15/2004		11/1/2004		10/30/2007		5/1/2005		7,505.80		30	MENQSI
4154383003	CAFNER		163,333.28		139,575.15		12/10/2004		1/1/2005		12/30/2007		5/1/2005		5,017.49		32	MENQSI
4154551001	CAFNER		63,205.24		44,944.06		5/20/2004		7/1/2004		6/1/2007		5/1/2005		1,892.05		26	FPFRRG
4154551003	CAFNER		300,773.04		255,779.47		6/28/2004		8/1/2004		7/1/2009		5/1/2005		5,780.48		51	FPFRRG
0000000000	CAFNER		67,565.00		50,015.76		6/28/2004		8/1/2004		7/1/2007		5/1/2005		2,026.50		27	FPFRRG
4154552004	SOWSRG		165,956.50		147,975.02		10/15/2004		12/1/2004		11/1/2009		6/1/2005		3,145.47		54	FPFRRG
4154552005	SOWSRG		130,000.00		116,485.34		1/26/2005		2/3/2005		1/2/2009		6/3/2005		3,026.89		44	FPFRRG
4154598002	CAFSF		125,000.00		107,142.86		10/1/2004		11/1/2004		1/1/2008		8/1/2005		5,952.38		30	TTIREG
4154634001	CAFNER		75,060.10		46,677.01		5/28/2004		7/1/2004		6/1/2007		5/1/2005		1,938.30		26	FPFRRG
0000000000	CAFNER		452,550.00		383,430.08		10/22/2004		12/1/2004		11/1/2007		5/1/2005		13,555.20		31	FPFRRG
4154634004	CAFNER		102,534.70		86,853.72		10/26/2004		12/1/2004		11/1/2007		5/1/2005		3,072.60		31	FPFRRG
4154634005	CAFNER		173,300.00		160,059.33		2/2/2005		3/2/2005		2/2/2008		5/2/2005		5,243.90		34	FPFRRG
4154676001	CAFSSW		485,997.91		403,956.07		5/28/2004		7/1/2004		6/1/2009		5/1/2005		9,057.25		50	FPFRRG
4154719004	CALREG		207,648.95		190,787.69		10/29/2004		12/11/2004		6/11/2009		5/11/2005		4,197.43		50	FPFRRG
0000000000	CALREG		2,373,067.31		2,267,104.88		12/31/2004		2/1/2005		1/1/2010		5/1/2005		44,935.08		57	FPFRRG
0000000000	CAFPHI		220,260.00		214,715.31		4/1/2005		5/1/2005		4/1/2008		6/1/2005		6,790.21		35	FPFRRG
4154762001	CAFSSW		171,610.56		135,072.24		5/26/2004		7/1/2004		6/1/2008		6/1/2005		3,906.93		37	FPFRRG
4154762003	CAFSSW		312,963.60		286,287.94		10/8/2004		12/1/2004		11/1/2009		6/1/2005		5,941.10		54	FPFRRG
0000000000	SOWSRG		194,300.00		162,004.73		6/3/2004		7/5/2004		6/5/2009		6/5/2005		3,642.05		49	FPFRRG
4154837002	SOWSRG		65,017.48		57,280.66		9/2/2004		10/2/2004		9/2/2009		6/2/2005		1,233.82		52	FPFRRG
4154890003	CLSREG		353,470.01		294,746.21		11/8/2004		12/1/2004		9/30/2007		6/1/2005		11,261.00		28	MEREG
4154959006	CAFSSW		325,195.00		266,288.96		10/6/2004		11/4/2004		10/4/2007		5/4/2005		9,737.63		30	FPFRRG
4154959007	CAFSSW		325,195.00		292,261.72		12/30/2004		2/5/2005		1/5/2008		5/5/2005		9,830.02		33	FPFRRG
4154959008	CAFSSW		260,156.00		240,780.48		1/21/2005		3/1/2005		2/1/2008		5/1/2005		7,892.86		34	FPFRRG
4155011004	MIDWES		921,534.11		876,038.51		11/17/2004		1/1/2005		12/1/2011		5/1/2005		13,281.89		80	MEREG
4155011005	MIDWES		391,200.00		362,474.88		11/17/2004		1/1/2005		12/1/2009		5/1/2005		7,468.76		56	MEREG
4155053002	CAFSF		350,091.25		298,503.93		6/9/2004		7/9/2004		5/9/2009		5/9/2005		6,956.44		49	FPFRRG
4155053003	CAFSF		48,424.54		38,396.60		8/24/2004		9/24/2004		8/24/2007		5/24/2005		1,476.02		28	FPFRRG
4155053008	CAFSF		436,472.98		402,428.47		12/31/2004		2/1/2005		1/1/2009		6/1/2005		10,210.69		44	FPFRRG
4155315002	SOWSRG		2,789,057.48		2,789,057.48		4/12/2005		5/1/2005		4/1/2010		5/1/2005		54,701.85		60	FPFRRG
4155389003	CALREG		427,859.55		396,866.04		12/1/2004		1/1/2005		12/1/2009		6/1/2005		8,283.67		55	MEREG
4155389004	CALREG		786,569.68		741,099.51		12/31/2004		2/1/2005		1/1/2010		6/1/2005		15,198.14		56	MEREG
4155389005	CALREG		438,747.97		440,049.10		4/13/2005		5/13/2005		4/13/2010		5/13/2005		7,290.80		60	MEREG
4155390004	CAFSF		221,724.94		207,376.45		12/8/2004		1/8/2005		12/8/2009		5/8/2005		4,217.89		56	FPFRRG
4155462002	MIDATL		1,551,428.92		1,463,286.45		12/30/2004		2/1/2005		1/1/2010		6/1/2005		30,457.33		56	FPFRRG
0000000000	CAFSSW		140,057.09		130,238.89		11/30/2004		1/1/2005		12/1/2009		5/1/2005		2,709.36		56	FPFRRG
0000000000	SEREG		484,346.37		423,652.30		6/16/2004		8/1/2004		7/1/2010		6/1/2005		7,591.11		62	FPFRRG
0000000000	CAFSF		780,564.43		752,869.27		2/9/2005		4/1/2005		3/1/2009		6/1/2005		18,651.78		46	FPFRRG
4155892002	SOWSRG		4,979,480.00		4,859,451.64		4/1/2005		5/1/2005		4/1/2008		6/1/2005		154,025.24		35	FPFRRG
4155944002	CALREG		153,715.00		139,896.66		11/17/2004		12/15/2004		11/15/2009		5/15/2005		2,935.95		55	FPFRRG
4155944003	CALREG		81,153.75		76,101.23		12/30/2004		2/15/2005		11/15/2009		5/15/2005		1,599.59		55	FPFRRG
0000000000	CLSREG		447,017.08		361,388.52		11/24/2004		12/1/2004		5/1/2007		6/1/2005		16,007.23		24	MEREG
4155957003	CLSREG		1,133,983.51		1,033,399.60		12/28/2004		3/1/2005		8/1/2007		6/1/2005		40,986.48		27	MEREG
4155957004	CLSREG		1,368,829.90		1,376,275.46		4/1/2005		6/1/2005		12/1/2007		6/1/2005		48,514.12		31	MEREG
4155965002	SEREG		132,942.00		121,122.78		10/29/2004		12/1/2004		11/1/2009		6/1/2005		2,491.16		54	FPFRRG
0000000000	CAFSSW		644,025.00		557,750.91		6/30/2004		8/1/2004		7/1/2009		5/1/2005		12,128.09		51	FPFRRG
4156131001	NOEAST		202,167.00		184,042.46		10/12/2004		12/1/2004		11/1/2009		6/1/2005		3,870.96		54	FPFRRG
4156154003	SOWSRG		1,432,000.00		1,412,111.11		4/1/2005		5/1/2005		4/1/2011		6/1/2005		19,888.89		71	TTIREG
4156228001	CAFNER		3,240,000.00		2,495,296.73		8/2/2004		8/2/2004		8/1/2007		5/2/2005		100,080.69		28	MENQSI
4156274002	CAFPHI		208,600.00		189,853.98		11/10/2004		1/1/2005		12/1/2008		5/1/2005		4,943.14		44	FPFRRG
0000000000	CAFSSW		918,347.35		865,304.24		2/10/2005		3/1/2005		2/1/2009		5/1/2005		21,041.19		46	FPFRRG
0000000000	NOEAST		236,953.93		223,519.52		12/17/2004		2/1/2005		1/1/2010		5/1/2005		4,571.22		57	FPFRRG
4156425001	CAFSF		1,319,067.46		1,206,379.21		10/29/2004		12/1/2004		11/1/2009		5/1/2005		26,088.01		55	FPFRRG
0000000000	CAFSF		195,375.37		184,349.33		12/29/2004		2/1/2005		1/1/2010		5/1/2005		3,885.28		57	FPFRRG
4156456006	CAFSSW		204,378.65		204,378.65		5/4/2005		6/1/2005		5/1/2011		6/1/2005		3,388.81		72	FPFRRG
0000000000	CALREG		92,006.00		79,602.36		10/8/2004		11/8/2004		10/8/2008		5/8/2005		2,106.56		42	FPFRRG
4156493009	CALREG		180,696.00		159,796.25		10/13/2004		11/13/2004		10/13/2008		5/13/2005		4,133.12		42	FPFRRG
4156493010	CALREG		180,696.00		159,769.15		10/19/2004		11/19/2004		10/19/2008		5/19/2005		4,127.01		42	FPFRRG
4156493011	CALREG		180,696.00		159,765.53		11/2/2004		12/2/2004		11/2/2008		6/2/2005		4,130.27		42	FPFRRG
4156493012	CALREG		92,006.00		83,160.57		11/10/2004		12/10/2004		11/10/2008		5/10/2005		2,104.28		43	FPFRRG
4156493013	CALREG		180,696.00		163,327.90		11/15/2004		12/15/2004		11/15/2008		5/15/2005		4,145.77		43	FPFRRG
4156493014	CALREG		457,634.00		413,637.59		11/23/2004		12/23/2004		11/23/2008		5/23/2005		10,495.51		43	FPFRRG
0000000000	CALREG		90,348.00		81,697.90		12/1/2004		1/1/2005		12/1/2008		6/1/2005		2,078.20		43	FPFRRG
0000000000	CALREG		188,875.00		170,786.21		12/6/2004		1/6/2005		12/6/2008		5/6/2005		4,351.37		44	FPFRRG
4156493017	CALREG		180,696.00		163,380.08		12/9/2004		1/9/2005		12/9/2008		5/9/2005		4,153.12		44	FPFRRG
4156493018	CALREG		271,044.00		250,282.65		12/17/2004		1/17/2005		12/17/2008		5/17/2005		6,226.00		44	FPFRRG
4156493019	CALREG		271,044.00		250,300.12		1/5/2005		2/5/2005		1/5/2009		6/5/2005		6,245.64		44	FPFRRG
4156493020	CALREG		180,696.00		170,284.57		2/2/2005		3/2/2005		2/2/2009		6/2/2005		4,167.03		45	FPFRRG
4156493021	CALREG		180,696.00		173,756.06		2/16/2005		3/16/2005		2/16/2009		5/16/2005		4,170.31		46	FPFRRG
4156493022	CALREG		90,348.00		86,895.95		2/24/2005		3/24/2005		2/24/2009		5/24/2005		2,088.44		46	FPFRRG
0000000000	CALREG		105,120.00		103,131.07		3/10/2005		4/10/2005		3/10/2009		5/10/2005		2,439.93		47	FPFRRG
0000000000	CALREG		184,012.00		180,515.20		3/18/2005		4/18/2005		3/18/2009		5/18/2005		4,288.70		47	FPFRRG
4156546003	CLSREG		53,222.10		43,438.09		11/17/2004		12/1/2004		6/30/2007		6/1/2005		1,855.00		25	MEREG
4156581002	CLSREG		262,150.37		199,375.31		10/27/2004		2/1/2005		11/1/2006		8/1/2005		34,863.00		16	MEREG
4156583004	CLSREG		104,399.14		98,353.38		1/27/2005		3/1/2005		12/1/2008		6/1/2005		2,551.25		43	MEREG
4156618003	MIDATL		18,583.03		18,583.03		4/29/2005		6/2/2005		5/2/2009		6/2/2005		441.07		48	FPFRRG
4156654002	CAFSSW		950,089.40		852,308.12		11/16/2004		12/1/2004		11/1/2008		6/1/2005		23,962.92		42	FPFRRG
4156655002	CALREG		617,345.28		584,221.95		12/29/2004		1/1/2005		12/30/2011		5/1/2005		8,947.84		80	MENQSI
4156665001	MIDATL		4,965,737.57		4,106,468.79		7/21/2004		9/1/2004		8/1/2008		5/1/2005		111,970.73		40	FPFRRG
0000000000	CALREG		1,060,824.80		1,051,998.79		12/31/2004		2/1/2005		1/1/2012		6/1/2005		15,553.21		80	FPFRRG
4156713002	CAFNER		98,500.00		83,573.17		11/30/2004		1/1/2005		12/1/2009		5/1/2005		1,818.07		56	FPFRRG
4156713003	CAFNER		64,500.00		57,679.68		2/8/2005		3/8/2005		2/8/2010		5/8/2005		1,237.30		58	FPFRRG
0000000000	MIDWES		337,267.10		309,291.99		10/8/2004		11/8/2004		10/8/2009		5/8/2005		6,567.47		54	MEREG
4156813003	MIDWES		161,018.00		150,424.06		10/22/2004		12/1/2004		11/1/2009		5/1/2005		3,137.34		55	MEREG
4156813004	MIDWES		411,079.00		401,590.51		1/19/2005		3/1/2005		2/1/2010		5/1/2005		8,068.29		58	MEREG
4156813005	MIDWES		318,604.48		303,600.71		2/9/2005		3/9/2005		2/9/2008		5/9/2005		9,754.76		34	MEREG
0000000000	MIDWES		364,737.00		365,387.10		4/21/2005		6/1/2005		5/1/2010		6/1/2005		7,967.00		60	MEREG
4156821002	CALREG		51,500.00		45,983.13		12/27/2004		2/1/2005		1/1/2008		6/1/2005		1,599.94		32	FPFRRG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
0000000000	SOWSRG		61,837.51		53,969.64		9/21/2004		11/1/2004		10/1/2008		6/1/2005		1,438.76		41	FPFRRG
4156920004	CAFSSW		234,398.64		221,753.60		1/26/2005		3/1/2005		2/1/2009		6/1/2005		5,618.36		45	FPFRRG
4156920005	CAFSSW		196,398.75		181,459.17		2/2/2005		3/1/2005		2/1/2008		6/1/2005		6,068.18		33	FPFRRG
4156920006	CAFSSW		353,328.38		345,254.46		3/22/2005		5/1/2005		4/1/2008		6/1/2005		11,002.96		35	FPFRRG
4156920007	CAFSSW		502,869.45		494,836.55		3/22/2005		5/1/2005		4/1/2009		6/1/2005		12,133.83		47	FPFRRG
4156940002	CAFSF		3,000,000.00		2,650,000.00		9/24/2004		11/1/2004		10/1/2009		6/1/2005		50,000.00		53	TTIREG
4156945001	CAFSSW		190,000.00		158,118.11		8/6/2004		9/1/2004		8/1/2008		5/1/2005		4,357.18		40	FPFRRG
4157014004	MIDATL		234,435.00		195,362.52		10/15/2004		12/1/2004		11/1/2007		6/1/2005		6,512.08		30	TTIREG
4157014005	MIDATL		234,435.00		201,874.60		11/8/2004		1/1/2005		12/1/2007		6/1/2005		6,512.08		31	TTIREG
4157022002	MIDWES		602,914.60		569,777.41		12/3/2004		1/3/2005		12/3/2011		5/3/2005		9,702.16		80	MENQSI
4157047004	CLSREG		186,344.18		150,110.57		9/28/2004		10/28/2004		9/28/2007		5/28/2005		5,176.23		29	TTIREG
4157047005	CLSREG		143,284.29		126,567.80		9/28/2004		10/28/2004		9/28/2009		5/28/2005		2,388.07		53	TTIREG
4157047006	CLSREG		419,254.48		391,304.20		12/30/2004		1/30/2005		12/30/2009		5/30/2005		6,987.57		56	TTIREG
4157047007	CLSREG		206,049.96		188,879.12		12/29/2004		1/29/2005		12/29/2008		5/29/2005		4,292.71		44	TTIREG
4157047008	CLSREG		41,943.85		37,283.41		12/29/2004		1/29/2005		12/29/2007		5/29/2005		1,165.11		32	TTIREG
4157071003	CAFSTL		300,000.00		252,175.38		12/30/2004		2/3/2005		1/3/2007		5/3/2005		13,242.18		21	MEREG
4157071004	MIDWES		2,400,000.00		2,107,317.05		8/20/2004		10/1/2004		9/1/2009		6/1/2005		58,536.59		52	TTIREG
4157071005	MIDWES		756,000.00		617,400.00		8/4/2004		9/4/2004		8/4/2008		6/4/2005		23,100.00		39	TTIREG
0000000000	NOEAST		874,382.31		828,068.47		12/13/2004		1/13/2005		12/13/2009		5/13/2005		17,375.76		56	MEREG
4157154003	NOEAST		863,476.43		842,554.60		2/11/2005		3/11/2005		2/11/2010		5/11/2005		17,163.13		58	MEREG
4157215002	CAFSSW		249,664.62		249,664.62		4/22/2005		6/1/2005		5/1/2010		6/1/2005		4,846.52		60	FPFRRG
4157218003	CAFSF		334,054.09		305,437.31		10/15/2004		11/15/2004		10/15/2009		5/15/2005		6,577.36		54	FPFRRG
4157292001	CALREG		1,254,475.00		1,182,682.69		12/29/2004		2/1/2005		1/1/2010		5/1/2005		24,598.14		57	FPFRRG
0000000000	CAFPHI		120,000.00		111,466.45		10/28/2004		12/5/2004		11/5/2009		5/5/2005		2,296.29		55	FPFRRG
4157529002	CALREG		97,645.80		88,889.40		10/14/2004		11/14/2004		10/14/2009		5/14/2005		1,811.10		54	FPFRRG
4157529003	CALREG		322,558.00		322,558.00		5/5/2005		6/5/2005		5/5/2010		6/5/2005		6,256.97		60	FPFRRG
4157563002	CAFNER		148,428.00		136,750.31		2/2/2005		3/2/2005		2/2/2008		6/2/2005		4,563.15		33	FPFRRG
4157595012	NOEAST		531,162.00		486,898.50		12/1/2004		1/1/2005		12/1/2009		5/1/2005		8,852.70		56	TTIREG
4157595013	NOEAST		531,162.00		486,898.50		12/1/2004		1/1/2005		12/1/2009		5/1/2005		8,852.70		56	TTIREG
4157595015	NOEAST		695,239.00		648,889.72		12/31/2004		2/1/2005		1/1/2010		5/1/2005		11,587.32		57	TTIREG
0000000000	NOEAST		695,235.00		648,886.00		12/31/2004		2/1/2005		1/1/2010		5/1/2005		11,587.25		57	TTIREG
0000000000	NOEAST		644,584.00		601,611.72		12/31/2004		2/1/2005		1/1/2010		5/1/2005		10,743.07		57	TTIREG
4157595018	NOEAST		644,584.00		601,611.72		12/31/2004		2/1/2005		1/1/2010		5/1/2005		10,743.07		57	TTIREG
4157595019	NOEAST		644,584.00		601,611.72		12/31/2004		2/1/2005		1/1/2010		5/1/2005		10,743.07		57	TTIREG
0000000000	CALREG		152,838.99		139,512.57		10/22/2004		12/1/2004		11/1/2009		5/1/2005		2,820.97		55	FPFRRG
4157633001	CALREG		67,133.25		61,127.41		10/22/2004		12/1/2004		11/1/2009		5/1/2005		1,239.09		55	FPFRRG
4157688002	MIDWES		84,779.00		71,343.64		12/1/2004		12/1/2004		11/30/2007		6/1/2005		2,557.50		30	MENQSI
4157688003	MIDWES		67,784.52		61,964.34		2/25/2005		3/1/2005		2/29/2008		6/1/2005		2,062.71		33	MENQSI
4157701001	CAFSTL		358,000.00		337,622.00		12/31/2004		2/2/2005		1/2/2010		6/2/2005		7,065.20		56	MEREG
0000000000	CAFSTL		89,500.00		86,090.13		1/7/2005		2/7/2005		1/7/2010		5/7/2005		1,766.30		57	MEREG
4157714002	CAFSTL		111,000.00		102,038.10		11/8/2004		12/8/2004		11/8/2007		5/8/2005		2,190.45		31	FPFRRG
4157714003	CAFSTL		496,503.00		456,597.94		11/23/2004		1/5/2005		12/5/2007		5/5/2005		9,810.68		32	FPFRRG
4157775002	SEREG		173,903.98		147,212.67		11/2/2004		12/2/2004		11/2/2007		6/2/2005		5,334.63		30	FPFRRG
4157775003	CAFSER		171,999.98		154,719.20		12/29/2004		2/2/2005		1/2/2008		6/2/2005		5,306.72		32	FPFRRG
0000000000	SEREG		507,285.85		471,149.46		10/18/2004		12/1/2004		11/1/2009		5/1/2005		9,635.35		55	FPFRRG
4157830003	MIDWES		37,375.78		32,692.91		12/29/2004		2/2/2005		7/2/2007		5/2/2005		1,338.46		27	MEREG
4157830004	MIDWES		124,645.05		117,616.91		1/21/2005		3/2/2005		2/2/2009		5/2/2005		2,909.04		46	MEREG
4157830005	MIDWES		250,994.48		236,842.20		1/21/2005		3/2/2005		2/2/2009		5/2/2005		5,857.86		46	MEREG
4157830006	MIDWES		34,318.42		32,383.21		1/21/2005		3/2/2005		2/2/2009		5/2/2005		800.94		46	MEREG
4157830007	MIDWES		132,973.42		133,506.50		4/8/2005		5/9/2005		4/9/2008		5/9/2005		4,079.88		36	MEREG
0000000000	MIDWES		132,973.42		133,506.50		4/8/2005		5/9/2005		4/9/2008		5/9/2005		4,079.88		36	MEREG
4157864001	CAFSSW		341,000.00		320,696.52		12/27/2004		2/1/2005		1/1/2010		6/1/2005		6,566.64		56	FPFRRG
4157867002	CAFPHI		128,719.61		112,820.23		10/20/2004		12/1/2004		11/1/2008		5/1/2005		3,339.21		43	FPFRRG
4157905002	CAFNER		345,000.00		310,201.42		12/28/2004		2/1/2005		1/1/2008		6/1/2005		10,668.38		32	FPFRRG
4157905003	NOEAST		289,489.56		289,130.61		4/21/2005		6/1/2005		5/1/2009		6/1/2005		7,575.76		48	FPFRRG
4157907003	CAFSSW		71,073.00		68,141.46		2/1/2005		3/1/2005		2/1/2010		5/1/2005		1,456.69		58	FPFRRG
4157985002	CAFNER		1,365,122.45		1,136,333.75		11/23/2004		1/1/2005		3/1/2008		5/1/2005		51,532.85		35	FPFRRG
4157985003	CAFNER		383,500.00		355,067.99		12/22/2004		2/1/2005		1/1/2009		5/1/2005		9,068.18		45	FPFRRG
4157985004	CAFNER		536,000.00		536,000.00		3/31/2005		5/1/2005		4/1/2009		5/1/2005		12,879.99		48	FPFRRG
4157986002	CAFPHI		236,184.00		216,068.12		10/27/2004		12/1/2004		11/1/2009		5/1/2005		4,461.11		55	FPFRRG
4157986003	CAFPHI		123,336.00		114,523.72		11/29/2004		1/1/2005		12/1/2009		5/1/2005		2,340.60		56	FPFRRG
4157986004	CAFPHI		87,434.65		82,670.15		12/13/2004		2/1/2005		1/1/2010		5/1/2005		1,674.28		57	FPFRRG
4157986005	CAFPHI		122,906.00		122,906.00		4/22/2005		6/2/2005		5/2/2010		6/2/2005		2,848.99		60	FPFRRG
0000000000	CAFSTL		198,910.00		182,349.08		10/18/2004		12/1/2004		10/1/2008		6/1/2005		3,752.27		41	FPFRRG
0000000000	CAFSTL		198,910.00		193,161.38		3/4/2005		4/4/2005		3/4/2010		6/4/2005		3,920.61		58	MEREG
4158131002	CAFSER		151,000.00		139,943.20		12/30/2004		2/10/2005		1/10/2009		5/10/2005		3,576.58		45	FPFRRG
4158153001	CAFSF		336,750.00		300,344.64		10/28/2004		11/1/2004		10/1/2009		6/1/2005		6,397.00		53	FPFRRG
4158211003	CLSREG		134,231.23		98,832.47		11/16/2004		12/30/2004		9/30/2006		5/30/2005		6,492.41		17	MEREG
4158211004	CLSREG		110,365.54		92,056.55		11/16/2004		12/30/2004		9/30/2007		5/30/2005		3,574.47		29	MEREG
4158211005	CLSREG		211,956.22		183,181.13		12/2/2004		1/30/2005		10/30/2007		5/30/2005		6,910.00		30	MEREG
0000000000	CALREG		5,369,552.23		4,059,635.65		9/24/2004		11/1/2004		10/1/2007		7/1/2005		163,327.85		28	FPFRRG
4158224002	CAFNER		75,075.00		68,554.19		10/19/2004		12/1/2004		11/1/2009		6/1/2005		1,454.16		54	FPFRRG
4158224003	CAFNER		535,550.00		496,483.89		11/15/2004		1/1/2005		12/1/2009		6/1/2005		10,349.35		55	FPFRRG
0000000000	CAFNER		535,550.00		504,802.70		12/2/2004		1/10/2005		12/10/2009		5/10/2005		10,407.82		56	FPFRRG
4158224005	CAFNER		618,230.00		591,472.23		12/22/2004		2/10/2005		1/10/2010		5/10/2005		12,004.03		57	FPFRRG
4158224006	CAFNER		169,000.00		164,186.15		1/21/2005		3/10/2005		2/10/2010		5/10/2005		3,298.92		58	FPFRRG
4158224007	CAFNER		535,550.00		519,944.31		2/1/2005		3/10/2005		2/10/2010		5/10/2005		10,454.08		58	FPFRRG
4158270004	CAFSF		2,558,584.08		2,460,965.21		12/27/2004		2/1/2005		1/1/2012		6/1/2005		37,573.78		80	FPFRRG
0000000000	CAFSF		669,178.26		669,178.26		5/4/2005		7/1/2005		1/1/2012		7/1/2005		13,629.20		79	FPFRRG
4158295002	CAFSTL		728,560.00		660,850.06		9/29/2004		11/1/2004		10/1/2009		5/1/2005		15,034.01		54	FPFRRG
4158295003	CAFSTL		509,992.00		471,704.09		10/8/2004		12/1/2004		11/1/2009		5/1/2005		10,537.31		55	FPFRRG
4158306001	MIDATL		136,646.34		119,797.47		10/13/2004		12/1/2004		11/1/2007		5/1/2005		4,141.34		31	FPFRRG
4158306005	MIDATL		406,159.08		365,707.68		12/3/2004		1/3/2005		12/3/2007		5/3/2005		12,308.42		32	FPFRRG
4158306007	MIDATL		571,308.58		571,308.58		1/24/2005		3/1/2005		2/1/2008		5/1/2005		18,516.63		34	FPFRRG
4158306008	MIDATL		410,633.76		410,633.76		3/25/2005		5/1/2005		4/1/2008		5/1/2005		12,597.56		36	FPFRRG
0000000000	MIDATL		516,821.64		516,821.64		4/1/2005		5/1/2005		4/1/2008		5/1/2005		15,857.55		36	FPFRRG
4158306010	MIDATL		78,545.00		78,545.00		4/29/2005		6/2/2005		5/2/2008		6/2/2005		2,403.47		36	FPFRRG
0000000000	CAFPHI		545,135.93		496,729.73		11/2/2004		12/2/2004		11/2/2009		5/2/2005		10,168.00		55	FPFRRG
0000000000	MIDWES		290,000.00		252,481.29		12/3/2004		1/3/2005		12/3/2007		6/3/2005		8,779.07		31	MEREG
4158391002	CAFPHI		172,144.00		168,663.02		4/1/2005		5/1/2005		4/1/2009		5/1/2005		4,525.16		48	FPFRRG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4158391003	CAFPHI		160,048.06		160,048.06		4/29/2005		6/1/2005		5/1/2009		6/1/2005		4,500.00		48	FPFRRG
4158391004	CAFPHI		55,078.62		55,078.62		5/5/2005		7/1/2005		6/1/2009		7/1/2005		1,558.36		48	FPFRRG
4158396001	CAFSSW		1,000,000.00		889,000.00		10/15/2004		11/10/2004		11/9/2007		5/10/2005		37,000.00		31	TTIREG
4158396002	CAFSSW		330,000.00		313,027.60		2/25/2005		4/1/2005		3/1/2009		6/1/2005		10,238.90		46	FPFRRG
4158396003	CAFSSW		374,548.00		355,284.43		2/25/2005		4/1/2005		3/1/2009		6/1/2005		11,621.09		46	FPFRRG
4158396004	CAFSSW		374,548.00		355,284.43		2/25/2005		4/1/2005		3/1/2009		6/1/2005		11,621.09		46	FPFRRG
4158441002	SOWSRG		84,632.85		71,750.92		12/8/2004		1/1/2005		7/1/2007		6/1/2005		2,949.01		26	MEREG
4158454001	SEREG		1,145,268.75		893,734.13		9/24/2004		10/1/2004		10/30/2007		6/1/2005		33,405.73		29	MENQSI
4158577001	CAFSF		290,244.60		251,985.40		9/29/2004		11/1/2004		10/1/2008		6/1/2005		6,779.21		41	FPFRRG
4158591001	CAFSTL		766,912.50		687,835.98		10/1/2004		11/1/2004		10/1/2009		5/1/2005		14,659.54		54	FPFRRG
4158594001	MIDWES		283,842.84		232,319.22		9/30/2004		11/1/2004		10/1/2007		5/1/2005		8,592.67		30	MEREG
4158622001	CAFSF		471,180.61		418,209.69		10/8/2004		11/8/2004		10/8/2008		5/8/2005		11,063.53		42	FPFRRG
4158623001	MIDWES		2,451,000.00		2,124,414.05		9/30/2004		11/1/2004		10/1/2010		5/1/2005		53,388.03		66	FPFRRG
4158623002	MIDWES		1,401,420.00		1,243,765.30		10/8/2004		11/8/2004		10/8/2010		5/8/2005		31,186.31		66	FPFRRG
4158654001	SEREG		364,912.80		327,481.47		10/5/2004		11/5/2004		10/5/2009		5/5/2005		7,012.44		54	FPFRRG
4158660002	NOEAST		227,290.00		220,617.62		3/2/2005		4/2/2005		3/2/2010		5/2/2005		4,348.80		59	MEREG
0000000000	CAFPHI		237,156.00		200,485.86		10/6/2004		12/1/2004		11/1/2007		5/1/2005		7,212.35		31	FPFRRG
4158678002	CAFPHI		48,760.00		42,564.65		11/24/2004		1/1/2005		12/1/2007		5/1/2005		1,491.18		32	FPFRRG
4158678003	CAFPHI		151,522.00		148,202.18		3/14/2005		5/1/2005		4/1/2008		5/1/2005		4,686.75		36	FPFRRG
4158692001	CLSREG		616,380.76		539,728.66		10/4/2004		10/4/2004		8/3/2009		6/4/2005		12,508.77		51	MENQSI
4158694001	CAFSF		98,340.00		89,769.97		10/7/2004		11/7/2004		10/7/2009		5/7/2005		1,893.22		54	FPFRRG
4158694002	CAFSF		98,340.00		89,678.12		10/15/2004		11/15/2004		10/15/2009		5/15/2005		1,893.72		54	FPFRRG
4158694003	CAFSF		102,249.00		94,738.05		11/12/2004		12/15/2004		11/15/2009		5/15/2005		1,968.70		55	FPFRRG
4158694004	CAFSF		101,254.00		95,399.21		12/13/2004		1/13/2005		12/13/2009		5/13/2005		1,969.13		56	FPFRRG
4158694005	CAFSF		61,000.00		56,406.29		12/15/2004		1/15/2005		12/15/2008		5/15/2005		1,430.50		44	FPFRRG
4158694006	CAFSF		378,266.52		362,412.35		12/30/2004		2/1/2005		1/1/2010		5/1/2005		7,332.97		57	FPFRRG
4158694007	CAFSF		64,907.00		62,452.41		1/25/2005		3/15/2005		2/15/2009		5/15/2005		1,534.80		46	FPFRRG
4158695001	MIDWES		546,917.00		489,239.73		10/6/2004		11/6/2004		10/6/2009		6/6/2005		10,268.46		53	MEREG
4158695002	MIDWES		900,585.00		821,162.22		10/28/2004		12/1/2004		11/1/2009		6/1/2005		17,214.69		54	MEREG
4158695003	MIDWES		234,393.00		216,805.34		12/6/2004		1/6/2005		12/6/2009		6/6/2005		4,415.77		55	MEREG
4158695004	MIDWES		246,117.00		235,421.82		1/25/2005		3/1/2005		2/1/2010		6/1/2005		4,748.98		57	MEREG
0000000000	MIDWES		492,234.00		470,208.75		2/9/2005		3/9/2005		2/9/2010		5/9/2005		9,495.68		58	MEREG
4158710001	CAFSSW		212,080.54		194,256.47		10/8/2004		12/1/2004		11/1/2009		6/1/2005		4,053.93		54	FPFRRG
0000000000	SEREG		163,600.00		150,558.08		10/15/2004		11/15/2004		10/15/2009		5/15/2005		2,851.20		54	FPFRRG
4158715003	SEREG		67,392.00		62,315.76		11/12/2004		12/12/2004		11/12/2009		5/12/2005		1,295.99		55	FPFRRG
4158715004	SEREG		101,088.00		93,420.35		11/22/2004		1/1/2005		12/1/2009		6/1/2005		1,954.31		55	FPFRRG
4158715005	SEREG		168,480.00		158,204.02		12/27/2004		2/1/2005		1/1/2010		6/1/2005		3,254.59		56	FPFRRG
4158715006	SEREG		206,872.00		194,450.17		12/28/2004		2/2/2005		1/2/2010		6/2/2005		3,995.55		56	FPFRRG
4158715007	SEREG		213,220.00		200,417.08		12/28/2004		2/2/2005		1/2/2010		6/2/2005		4,118.16		56	FPFRRG
4158717001	CAFPHI		38,500.00		34,186.43		10/15/2004		12/1/2004		11/1/2008		6/1/2005		908.77		42	FPFRRG
4158717002	CAFPHI		53,781.00		49,111.45		10/15/2004		12/1/2004		11/1/2009		6/1/2005		1,046.25		54	FPFRRG
4158717003	CAFPHI		203,790.40		185,923.88		10/28/2004		12/1/2004		11/1/2009		6/1/2005		3,964.52		54	FPFRRG
4158719001	CLSREG		477,633.05		438,034.36		10/8/2004		12/1/2004		10/30/2009		6/1/2005		9,629.00		53	MEREG
4158727001	CAFSTL		95,331.04		86,901.08		10/8/2004		11/8/2004		10/8/2009		5/8/2005		1,816.10		54	FPFRRG
4158727002	CAFSTL		215,757.52		199,942.95		12/1/2004		1/1/2005		12/1/2009		5/1/2005		4,128.48		56	FPFRRG
4158727003	CAFSTL		458,357.68		431,500.39		12/15/2004		1/15/2005		12/15/2009		5/15/2005		8,750.93		56	FPFRRG
4158727004	CAFSTL		187,531.84		187,531.84		5/6/2005		6/6/2005		5/6/2010		6/6/2005		3,629.88		60	FPFRRG
4158733001	SEREG		142,500.00		134,762.89		10/19/2004		12/5/2004		11/5/2011		6/5/2005		2,153.86		78	FPFRRG
4158762001	CAFSER		1,100,000.00		1,004,740.86		10/7/2004		11/7/2004		10/7/2009		5/7/2005		21,031.59		54	FPFRRG
4158765001	SEREG		639,563.75		554,711.77		10/13/2004		11/13/2004		10/13/2008		5/13/2005		17,853.42		42	FPFRRG
4158779001	NOEAST		298,431.56		271,988.97		11/1/2004		12/1/2004		11/1/2009		6/1/2005		5,755.65		54	FPFRRG
4158792001	CAFSSW		1,500,000.00		1,372,681.55		10/15/2004		12/1/2004		11/1/2009		5/1/2005		28,549.58		55	FPFRRG
4158802001	CAFNER		350,000.00		311,432.06		10/25/2004		12/1/2004		11/1/2008		5/1/2005		8,397.43		43	FPFRRG
4158806001	MIDATL		1,160,865.00		1,041,477.46		11/22/2004		12/1/2004		11/30/2009		6/1/2005		24,305.00		54	FPFRRG
4158811001	MIDATL		296,450.25		266,805.21		10/26/2004		12/1/2004		11/1/2009		6/1/2005		4,940.84		54	TTIREG
4158811002	MIDATL		100,105.18		87,592.06		10/26/2004		12/1/2004		11/1/2008		6/1/2005		2,085.52		42	TTIREG
4158811003	MIDATL		219,735.20		192,268.28		10/26/2004		12/1/2004		11/1/2008		6/1/2005		4,577.82		42	TTIREG
4158811004	MIDATL		132,448.36		121,411.01		11/12/2004		1/2/2005		12/2/2009		6/2/2005		2,207.47		55	TTIREG
0000000000	CAFSF		295,500.00		290,163.56		3/16/2005		5/1/2005		4/1/2009		5/1/2005		7,793.90		48	FPFRRG
4158818002	CAFSF		39,500.00		38,780.82		3/29/2005		5/1/2005		4/1/2009		5/1/2005		954.83		48	FPFRRG
4158820001	NOEAST		199,257.00		181,511.28		10/15/2004		11/15/2004		10/15/2009		5/15/2005		3,767.25		54	FPFRRG
4158828001	SEREG		184,000.00		167,609.91		10/22/2004		12/1/2004		11/1/2009		6/1/2005		3,496.81		54	FPFRRG
0000000000	CAFSER		377,516.39		358,008.71		2/28/2005		4/1/2005		3/1/2008		6/1/2005		11,443.72		34	FPFRRG
4158828003	CAFSER		442,090.00		402,665.58		11/10/2004		12/10/2004		11/10/2009		5/10/2005		8,417.93		55	FPFRRG
4158828004	CAFSER		1,281,840.00		1,187,283.67		12/10/2004		1/10/2005		12/10/2009		5/10/2005		24,573.48		56	FPFRRG
4158833001	CAFSSW		446,876.50		408,888.43		10/27/2004		12/1/2004		11/1/2009		5/1/2005		8,845.87		55	FPFRRG
4158873001	MIDATL		225,250.00		197,093.74		10/26/2004		12/1/2004		11/1/2008		6/1/2005		4,692.71		42	TTIREG
0000000000	CALREG		74,492.96		68,971.62		11/17/2004		12/17/2004		11/17/2009		5/17/2005		1,409.19		55	FPFRRG
4158881002	CALREG		1,680,793.12		1,307,416.24		11/9/2004		12/15/2004		11/15/2006		5/15/2005		75,950.74		19	FPFRRG
4158881003	CALREG		195,102.00		185,481.08		11/17/2004		12/17/2004		11/17/2011		5/17/2005		2,816.61		79	FPFRRG
4158881004	CALREG		100,069.63		94,187.72		12/15/2004		1/15/2005		12/15/2009		5/15/2005		1,904.53		56	FPFRRG
0000000000	CALREG		466,186.45		438,696.66		12/31/2004		2/1/2005		1/1/2010		5/1/2005		8,866.02		57	FPFRRG
4158881006	CALREG		91,772.00		87,404.52		12/31/2004		2/1/2005		1/1/2011		5/1/2005		1,499.36		69	FPFRRG
4158881007	CALREG		100,908.40		96,455.76		1/28/2005		3/1/2005		2/1/2010		5/1/2005		1,926.07		58	FPFRRG
4158881008	CALREG		72,731.25		70,590.32		2/10/2005		3/10/2005		2/10/2010		5/10/2005		1,386.57		58	FPFRRG
4158886001	SOWSRG		955,570.00		860,012.98		11/4/2004		12/1/2004		11/1/2009		6/1/2005		15,926.17		54	TTIREG
0000000000	SOWSRG		906,000.00		826,033.92		10/28/2004		12/1/2004		11/1/2009		6/1/2005		17,753.86		54	FPFRRG
4158911002	SOWSRG		68,599.80		64,632.10		2/2/2005		3/1/2005		2/1/2009		6/1/2005		1,669.63		45	FPFRRG
0000000000	CAFPHI		65,027.99		54,948.01		10/28/2004		12/1/2004		11/1/2007		6/1/2005		1,985.95		30	FPFRRG
4158920001	CAFSF		1,325,138.84		1,212,921.81		10/25/2004		12/15/2004		11/15/2009		5/15/2005		29,843.20		55	FPFRRG
4158920002	CAFSF		45,800.00		41,592.72		11/10/2004		12/15/2004		11/15/2008		5/15/2005		1,096.53		43	FPFRRG
4158966001	CAFPHI		209,417.00		186,161.16		11/5/2004		12/5/2004		11/5/2008		5/5/2005		4,985.65		43	FPFRRG
4158966002	CAFPHI		47,030.00		43,606.61		12/29/2004		2/1/2005		1/1/2009		5/1/2005		1,128.21		45	FPFRRG
4158983001	SOWSRG		2,386,649.00		1,988,874.14		10/26/2004		12/1/2004		11/1/2007		5/1/2005		66,295.81		31	TTIREG
0000000000	CAFNER		536,216.82		487,563.41		10/27/2004		12/1/2004		11/1/2008		6/1/2005		10,167.65		42	FPFRRG
4158992002	CAFNER		162,829.10		150,327.81		11/8/2004		1/1/2005		12/1/2008		6/1/2005		3,096.87		43	FPFRRG
4158992003	CAFNER		560,081.58		517,244.19		12/2/2004		1/2/2005		12/2/2008		6/2/2005		10,702.49		43	FPFRRG
4159016001	CAFSF		188,862.00		175,782.30		11/12/2004		12/10/2004		11/10/2009		5/10/2005		3,704.15		55	FPFRRG
4159058001	SOWSRG		961,603.83		850,972.94		11/15/2004		12/1/2004		11/1/2008		6/1/2005		22,467.81		42	FPFRRG
4159071001	CLSREG		1,183,506.85		1,078,899.33		11/22/2004		11/22/2004		11/21/2009		5/22/2005		23,459.41		55	MEREG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4159072001	CAFSSW		528,450.00		484,026.79		10/29/2004		12/1/2004		11/1/2009		6/1/2005		10,470.05		54	FPFRRG
4159072002	CAFSSW		528,450.00		491,914.29		11/15/2004		12/15/2004		11/15/2009		5/15/2005		10,478.19		55	FPFRRG
0000000000	CAFSSW		518,450.00		490,224.16		12/8/2004		1/10/2005		12/10/2009		5/10/2005		10,269.92		56	FPFRRG
4159111003	CAFSF		503,871.47		474,573.60		12/23/2004		2/1/2005		1/1/2010		6/1/2005		9,736.56		56	FPFRRG
4159123001	SEREG		160,000.00		144,784.73		11/17/2004		12/17/2004		11/17/2008		5/17/2005		3,646.39		43	FPFRRG
4159123002	SEREG		160,000.00		147,885.47		1/10/2005		2/10/2005		1/10/2009		5/10/2005		3,658.90		45	FPFRRG
4159123003	SEREG		288,000.00		276,957.49		3/2/2005		4/2/2005		3/2/2009		6/2/2005		6,654.63		46	FPFRRG
4159131001	CAFSTL		1,182,853.55		1,002,796.73		10/29/2004		12/1/2004		11/1/2007		5/1/2005		35,700.20		31	FPFRRG
4159131002	CAFSTL		274,463.28		248,921.04		3/4/2005		4/7/2005		9/7/2009		8/7/2005		5,828.12		50	MEREG
4159134001	CLSREG		3,332,092.86		3,010,191.56		11/23/2004		12/1/2004		9/30/2009		5/1/2005		52,684.76		53	TTIREG
4159189001	SEREG		2,731,212.26		2,507,619.99		11/5/2004		12/5/2004		11/5/2008		6/5/2005		49,633.60		42	FPFRRG
4159189002	SEREG		1,520,478.81		1,414,553.44		11/12/2004		12/12/2004		11/12/2008		5/12/2005		28,040.57		43	FPFRRG
4159190001	CLSREG		1,017,848.30		938,441.96		11/3/2004		12/1/2004		12/30/2009		6/1/2005		17,763.69		55	MEREG
4159205001	MIDWES		50,250.00		40,946.47		11/5/2004		11/5/2004		11/4/2007		6/5/2005		1,525.22		30	MENQSI
0000000000	MIDWES		231,723.41		170,978.67		12/29/2004		1/2/2005		1/1/2009		6/2/2005		4,492.32		44	MENQSI
4159207001	SEREG		255,000.00		237,910.33		11/4/2004		12/4/2004		11/4/2008		5/4/2005		4,764.31		43	FPFRRG
4159222001	CAFPHI		302,047.00		280,832.33		11/8/2004		1/1/2005		12/1/2009		5/1/2005		5,790.60		56	FPFRRG
0000000000	NOEAST		2,333,700.00		2,239,996.71		12/22/2004		2/1/2005		1/1/2012		5/1/2005		32,009.12		81	FPFRRG
4159259001	CAFNER		360,873.53		319,067.42		11/30/2004		1/1/2005		12/1/2008		6/1/2005		8,608.12		43	FPFRRG
4159266001	NOEAST		157,420.00		145,803.85		11/15/2004		12/15/2004		11/15/2009		5/15/2005		3,014.65		55	FPFRRG
0000000000	NOEAST		783,640.00		737,799.00		12/20/2004		2/1/2005		1/1/2010		6/1/2005		15,069.04		56	FPFRRG
4159266003	NOEAST		112,256.00		109,394.19		4/1/2005		5/1/2005		4/1/2010		6/1/2005		2,192.74		59	FPFRRG
4159268001	CAFSSW		596,988.00		552,740.63		11/10/2004		12/10/2004		11/10/2008		5/10/2005		11,940.81		43	FPFRRG
4159286001	CAFPHI		97,340.00		92,738.71		12/3/2004		1/3/2005		12/3/2011		5/3/2005		1,462.47		80	FPFRRG
0000000000	CAFPHI		206,668.84		198,883.28		12/10/2004		1/10/2005		12/10/2011		5/10/2005		3,105.06		80	FPFRRG
0000000000	SEREG		3,544,944.45		3,076,339.66		11/15/2004		12/15/2004		11/15/2007		5/15/2005		104,823.83		31	FPFRRG
4159300002	SEREG		1,845,205.91		1,707,028.33		11/15/2004		12/15/2004		11/15/2009		5/15/2005		34,500.99		55	FPFRRG
4159300003	SEREG		1,841,755.25		1,599,366.89		11/15/2004		12/15/2004		11/15/2007		5/15/2005		54,490.73		31	FPFRRG
4159300004	SEREG		477,000.00		453,087.58		11/15/2004		12/15/2004		11/15/2011		5/15/2005		6,771.05		79	FPFRRG
0000000000	CALREG		295,086.12		267,331.33		11/15/2004		12/15/2004		11/15/2008		5/15/2005		6,892.28		43	FPFRRG
4159320001	CAFSTL		111,000.00		102,878.20		11/15/2004		12/15/2004		11/15/2009		5/15/2005		2,127.92		55	FPFRRG
4159326001	CAFSF		186,375.00		176,380.44		12/7/2004		2/1/2005		1/1/2010		6/1/2005		3,708.84		56	FPFRRG
0000000000	MIDWES		6,103,711.53		5,824,012.46		11/12/2004		12/12/2004		11/12/2011		5/12/2005		88,961.72		79	MEREG
4159327007	MIDWES		1,396,988.54		1,400,556.68		4/15/2005		5/15/2005		4/15/2010		5/15/2005		27,092.23		60	MEREG
4159345001	CAFSER		5,733,412.78		5,100,680.62		12/1/2004		1/1/2005		6/1/2008		5/1/2005		127,714.68		38	TTIREG
4159353001	CAFNER		395,286.68		373,628.24		11/19/2004		1/1/2005		12/1/2009		6/1/2005		9,323.61		55	FPFRRG
0000000000	CAFNER		66,088.38		64,453.03		4/1/2005		5/1/2005		4/1/2008		5/1/2005		2,072.07		36	FPFRRG
4159367001	CALREG		1,883,838.85		1,707,850.58		11/19/2004		1/1/2005		12/1/2008		6/1/2005		44,207.47		43	FPFRRG
4159409001	CAFSTL		436,962.00		412,264.65		11/15/2004		12/15/2004		11/15/2010		5/15/2005		7,200.25		67	MEREG
4159409002	CAFSTL		45,996.00		43,842.59		12/30/2004		2/1/2005		1/1/2011		6/1/2005		759.70		68	MEREG
4159413001	CAFNER		500,000.00		436,699.15		11/23/2004		1/1/2005		12/1/2007		5/1/2005		15,478.95		32	FPFRRG
4159415001	CAFSTL		209,000.00		197,337.26		11/15/2004		12/15/2004		11/15/2009		5/15/2005		3,425.69		55	MEREG
4159415002	CAFSTL		313,500.00		303,737.93		12/30/2004		2/2/2005		1/2/2010		5/2/2005		5,142.69		57	MEREG
4159416001	SEREG		2,000,000.00		1,842,757.37		11/23/2004		1/1/2005		12/1/2009		6/1/2005		41,644.18		55	FPFRRG
4159448001	MIDATL		262,726.10		237,825.93		11/24/2004		12/25/2004		11/25/2008		5/25/2005		6,142.55		43	FPFRRG
4159448002	MIDATL		1,335,382.08		1,237,083.79		11/24/2004		12/25/2004		11/25/2009		5/25/2005		25,752.89		55	FPFRRG
0000000000	MIDATL		2,662,390.37		2,503,767.51		11/24/2004		12/25/2004		11/25/2010		5/25/2005		44,044.66		67	FPFRRG
4159455001	CAFSF		2,500,000.00		2,319,381.98		11/23/2004		1/1/2005		12/1/2009		5/1/2005		48,553.18		56	FPFRRG
4159460001	CAFSER		286,482.93		265,900.22		11/19/2004		1/1/2005		12/1/2009		6/1/2005		5,542.83		55	FPFRRG
4159460002	CAFSER		380,000.00		352,129.96		11/29/2004		1/1/2005		12/1/2009		6/1/2005		7,340.06		55	FPFRRG
0000000000	CAFSER		375,000.00		375,000.00		4/22/2005		6/3/2005		5/3/2010		6/3/2005		7,419.80		60	FPFRRG
4159490001	CAFNER		700,000.00		678,029.94		12/20/2004		2/1/2005		1/1/2015		5/1/2005		8,900.00		117	FPFRRG
4159497001	SEREG		1,120,361.48		983,519.31		11/19/2004		12/1/2004		12/1/2007		5/1/2005		33,354.57		32	MEREG
4159502001	CAFSER		774,477.60		711,905.58		11/23/2004		1/10/2005		6/10/2009		5/10/2005		16,301.37		50	FPFRRG
0000000000	MIDATL		554,310.20		504,348.11		11/23/2004		1/1/2005		12/1/2008		5/1/2005		13,363.63		44	FPFRRG
0000000000	SEREG		752,726.00		716,391.35		11/23/2004		1/1/2005		12/1/2011		6/1/2005		10,920.18		79	FPFRRG
4159528001	CAFSSW		869,675.00		818,043.79		11/22/2004		1/1/2005		1/1/2009		5/1/2005		15,623.78		45	FPFRRG
0000000000	CAFSER		953,424.60		899,110.07		11/24/2004		1/14/2005		12/14/2009		5/14/2005		18,339.50		56	FPFRRG
0000000000	SOWSRG		611,551.92		554,060.22		12/3/2004		1/1/2005		12/1/2008		5/1/2005		14,376.24		44	FPFRRG
4159576002	SOWSRG		259,979.92		240,134.30		12/29/2004		1/17/2005		12/17/2008		5/17/2005		6,135.48		44	FPFRRG
4159583001	CAFPHI		372,914.11		338,062.93		12/1/2004		1/2/2005		12/2/2008		5/2/2005		8,768.60		44	FPFRRG
4159592001	CALREG		1,000,000.00		941,278.35		11/24/2004		1/15/2005		12/15/2009		5/15/2005		19,073.48		56	FPFRRG
4159594001	CAFSTL		185,948.95		167,980.42		11/24/2004		1/6/2005		12/6/2007		5/6/2005		5,750.95		32	MEREG
4159594002	CAFSTL		189,000.00		173,871.54		12/22/2004		2/4/2005		1/4/2008		5/4/2005		5,777.65		33	MEREG
4159594003	CAFSTL		48,666.00		46,464.29		2/4/2005		3/4/2005		2/4/2008		5/4/2005		1,505.65		34	MEREG
4159614001	CLSREG		138,552.00		119,491.54		11/24/2004		11/24/2004		11/23/2008		5/24/2005		3,330.77		43	MENQSI
4159614002	CLSREG		277,104.00		251,926.37		12/3/2004		12/3/2004		12/2/2008		5/3/2005		6,684.93		44	MENQSI
4159614003	CLSREG		415,656.00		376,351.33		12/21/2004		12/21/2004		12/20/2008		5/21/2005		9,995.99		44	MENQSI
4159614004	CLSREG		554,208.00		514,211.73		12/31/2004		1/1/2005		12/30/2008		5/1/2005		13,340.29		44	MENQSI
4159689001	CAFPHI		276,362.50		256,528.38		12/3/2004		1/3/2005		12/3/2009		5/3/2005		5,402.17		56	FPFRRG
4159698001	MIDATL		95,029.01		85,368.55		12/3/2004		1/3/2005		12/3/2007		5/3/2005		2,879.80		32	FPFRRG
4159698002	MIDATL		28,612.50		28,612.50		4/1/2005		5/2/2005		4/2/2008		5/2/2005		878.47		36	FPFRRG
4159702001	CAFSF		1,458,800.00		1,353,234.12		12/21/2004		2/1/2005		1/1/2009		5/1/2005		35,456.29		45	FPFRRG
4159726001	CAFNER		1,436,026.89		1,303,220.56		12/7/2004		1/7/2005		12/7/2008		5/7/2005		41,075.44		44	FPFRRG
4159733001	MIDATL		2,700,000.00		2,493,686.63		12/7/2004		1/7/2005		12/7/2008		5/7/2005		63,149.95		44	FPFRRG
4159745001	CAFSTL		153,440.00		142,247.80		12/3/2004		1/3/2005		12/3/2009		6/3/2005		2,948.62		55	FPFRRG
4159745002	CAFSTL		230,160.00		216,829.59		12/30/2004		2/2/2005		1/2/2010		6/2/2005		4,424.34		56	FPFRRG
4159785001	CAFSTL		203,945.21		189,274.68		12/3/2004		1/5/2005		12/5/2009		5/5/2005		4,016.64		56	MEREG
4159785002	CAFSTL		574,942.50		568,669.68		3/14/2005		4/14/2005		3/14/2010		5/14/2005		11,381.12		59	MEREG
4159788001	CAFSF		429,135.60		408,875.62		12/17/2004		1/17/2005		12/17/2011		5/17/2005		6,238.35		80	FPFRRG
4159794001	CAFSSW		366,075.21		331,011.33		12/6/2004		1/2/2005		12/2/2008		6/2/2005		8,544.75		43	FPFRRG
4159794002	CAFSSW		274,328.38		264,720.23		2/9/2005		4/2/2005		3/2/2009		6/2/2005		6,449.09		46	FPFRRG
4159794003	CAFSSW		1,520,000.00		1,504,353.98		3/15/2005		4/15/2005		3/15/2012		5/15/2005		21,979.78		83	FPFRRG
4159799001	CALREG		618,048.00		581,926.79		12/3/2004		2/1/2005		1/1/2010		5/1/2005		11,862.57		57	FPFRRG
4159799002	CALREG		849,816.00		799,974.04		12/15/2004		2/1/2005		1/1/2010		5/1/2005		16,252.09		57	FPFRRG
4159799003	CALREG		772,560.00		727,302.32		12/28/2004		2/1/2005		1/1/2010		5/1/2005		14,792.48		57	FPFRRG
4159823001	CAFSSW		797,117.50		738,052.77		12/8/2004		1/10/2005		12/10/2008		5/10/2005		18,692.99		44	FPFRRG
4159827002	CAFNER		232,640.00		225,544.11		3/23/2005		4/1/2005		4/1/2008		5/1/2005		7,414.12		36	MENQSI
4159843001	CAFSTL		283,950.00		267,463.62		12/28/2004		2/2/2005		1/2/2010		5/2/2005		5,472.25		57	FPFRRG
4159866001	MIDWES		1,492,000.00		1,422,714.73		12/28/2004		2/2/2005		1/2/2011		5/2/2005		25,002.35		69	MEREG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4159866003	MIDWES		2,718,585.23		2,551,504.30		12/30/2004		1/1/2005		12/30/2010		5/1/2005		46,817.00		68	MEREG
4159867001	MIDWES		250,000.00		243,200.89		12/14/2004		1/14/2005		12/14/2012		5/14/2005		3,278.24		92	MEREG
4159873001	CAFSTL		1,319,517.00		1,265,159.03		12/10/2004		1/10/2005		12/10/2009		5/10/2005		22,520.87		56	MEREG
4159874001	SEREG		362,000.00		306,023.31		12/10/2004		1/10/2005		12/10/2006		5/10/2005		16,280.78		20	FPFRRG
4159907001	CAFSER		735,001.20		675,839.18		12/9/2004		1/9/2005		12/9/2008		5/9/2005		19,414.54		44	FPFRRG
4159924001	CAFSSW		500,000.00		463,387.49		12/10/2004		1/10/2005		12/10/2008		5/10/2005		11,973.12		44	FPFRRG
4159929001	SEREG		440,000.00		398,095.24		12/15/2004		2/1/2005		7/1/2008		6/1/2005		10,476.19		38	TTIREG
4159930001	CAFSTL		711,204.92		663,791.24		12/30/2004		2/2/2005		1/2/2010		6/2/2005		11,853.42		56	TTIREG
4159931001	CAFSER		112,000.00		103,800.49		12/14/2004		1/14/2005		12/14/2008		5/14/2005		2,681.98		44	FPFRRG
4159932001	SOWSRG		1,160,000.00		1,081,733.39		12/14/2004		1/10/2005		6/10/2009		5/10/2005		23,948.79		50	FPFRRG
4159943001	CLSREG		1,120,614.28		971,175.71		12/9/2004		1/1/2005		11/1/2007		6/1/2005		35,049.00		30	MEREG
4159949001	SEREG		1,159,230.00		1,138,597.95		12/28/2004		2/10/2005		1/10/2014		5/10/2005		14,591.90		105	FPFRRG
4159967001	CAFNER		277,400.00		267,020.55		12/17/2004		2/1/2005		1/1/2012		5/1/2005		4,200.28		81	FPFRRG
4159975001	CLSREG		625,649.71		588,620.05		12/29/2004		1/21/2005		10/21/2009		5/21/2005		12,582.51		54	MEREG
4159975002	CLSREG		990,059.65		952,280.63		12/29/2004		2/7/2005		12/7/2009		5/7/2005		19,681.18		56	MEREG
4159982001	CLSREG		885,578.84		713,973.45		12/14/2004		1/1/2005		4/1/2007		7/1/2005		95,310.35		22	MEREG
4159982002	CLSREG		332,628.16		303,343.26		12/31/2004		4/1/2005		7/1/2007		7/1/2005		36,307.53		25	MEREG
4159982003	CLSREG		332,628.16		303,343.26		12/31/2004		4/1/2005		7/1/2007		7/1/2005		36,307.53		25	MEREG
4159986001	CALREG		5,678,167.43		5,159,926.22		12/31/2004		2/1/2005		1/1/2008		5/1/2005		157,726.87		33	TTIREG
4159986002	CALREG		5,122,033.11		4,654,549.74		12/31/2004		2/1/2005		1/1/2008		5/1/2005		142,278.70		33	TTIREG
4160009001	SEREG		1,525,457.56		1,438,843.10		12/22/2004		2/1/2005		1/1/2010		6/1/2005		29,557.15		56	FPFRRG
4160019001	NOEAST		757,262.07		657,519.07		12/31/2004		1/1/2005		12/30/2007		5/1/2005		23,267.29		32	MENQSI
4160031001	MIDATL		436,979.80		412,634.26		12/21/2004		2/5/2005		1/5/2010		6/5/2005		8,469.83		56	FPFRRG
4160033001	CAFSTL		3,365,511.60		2,923,608.99		12/17/2004		2/10/2005		1/10/2008		5/10/2005		122,100.00		33	FPFRRG
4160034001	SEREG		1,013,614.21		953,215.69		12/22/2004		1/22/2005		12/22/2009		5/22/2005		19,314.46		56	FPFRRG
4160036001	CAFNER		258,845.80		233,176.38		12/22/2004		1/1/2005		12/30/2009		5/1/2005		5,105.00		56	MENQSI
4160060001	SOWSRG		1,193,940.20		1,154,282.37		12/22/2004		2/9/2005		1/9/2011		5/9/2005		19,477.51		69	FPFRRG
4160060002	SOWSRG		299,683.80		289,480.65		12/28/2004		2/9/2005		1/9/2011		5/9/2005		4,883.13		69	FPFRRG
4160064001	SEREG		364,622.92		346,084.45		12/17/2004		2/10/2005		1/10/2009		5/10/2005		8,606.41		45	FPFRRG
4160070001	NOEAST		64,507.00		60,812.60		12/22/2004		2/1/2005		1/1/2010		5/1/2005		1,232.01		57	FPFRRG
4160082001	CALREG		1,980,402.14		1,824,361.66		1/21/2005		3/15/2005		2/15/2007		5/15/2005		88,353.81		22	FPFRRG
4160083001	SOWSRG		2,139,000.00		2,038,570.92		12/21/2004		2/2/2005		1/2/2011		6/2/2005		33,570.35		68	FPFRRG
4160093001	SEREG		315,000.00		292,033.59		12/29/2004		2/1/2005		1/1/2009		6/1/2005		7,579.66		44	FPFRRG
4160098001	NOEAST		535,119.02		495,894.20		12/17/2004		2/1/2005		1/1/2009		5/1/2005		12,764.50		45	FPFRRG
4160103001	CAFPHI		694,500.00		648,200.00		12/28/2004		2/5/2005		1/5/2010		5/5/2005		11,575.00		57	TTIREG
4160106001	CAFSER		281,801.64		269,401.10		12/22/2004		2/1/2005		1/1/2010		5/1/2005		4,808.80		57	FPFRRG
4160110001	CAFSER		637,260.00		622,968.00		12/22/2004		2/1/2005		1/1/2012		6/1/2005		9,769.10		80	FPFRRG
4160150001	CALREG		2,598,000.00		2,453,149.91		12/29/2004		2/1/2005		1/1/2011		5/1/2005		41,948.56		69	FPFRRG
4160150002	CALREG		1,500,000.00		1,353,769.78		12/29/2004		2/1/2005		1/1/2009		5/1/2005		40,000.00		45	FPFRRG
4160150003	CALREG		1,719,459.56		1,604,543.78		12/29/2004		2/1/2005		1/1/2010		5/1/2005		32,460.14		57	FPFRRG
4160153001	CAFSER		190,710.35		171,611.48		12/30/2004		2/1/2005		1/1/2008		5/1/2005		5,954.20		33	FPFRRG
4160181001	NOEAST		2,750,092.00		2,645,770.27		12/29/2004		2/1/2005		1/1/2012		5/1/2005		39,780.53		81	FPFRRG
4160186002	SEREG		305,349.50		289,729.45		12/31/2004		3/1/2005		12/1/2009		6/1/2005		6,941.22		55	FPFRRG
4160190001	CLSREG		277,258.09		245,334.87		12/28/2004		2/1/2005		9/30/2007		6/1/2005		9,492.00		28	MEREG
4160190002	CLSREG		297,003.82		262,807.07		12/28/2004		2/1/2005		9/30/2007		6/1/2005		10,168.00		28	MEREG
4160190003	CLSREG		1,184,035.56		1,090,480.59		1/21/2005		3/1/2005		12/30/2007		6/1/2005		38,518.00		31	MEREG
4160190004	CLSREG		61,345.43		59,857.75		3/8/2005		5/1/2005		12/30/2007		6/1/2005		2,120.00		31	MEREG
4160190005	CLSREG		373,859.90		377,713.46		3/8/2005		5/1/2005		12/30/2007		5/1/2005		12,920.00		32	MEREG
4160207001	CAFSSW		900,000.00		813,664.61		12/30/2004		2/1/2005		1/1/2010		5/1/2005		26,000.00		57	MENQSI
4160211001	MIDWES		5,160,641.62		4,853,532.63		12/20/2004		2/2/2005		1/2/2010		5/2/2005		97,387.67		57	MENQSI
4160213001	MIDWES		905,918.00		850,570.60		12/29/2004		2/4/2005		1/4/2010		5/4/2005		17,329.34		57	MEREG
4160214001	CAFSF		247,825.00		233,753.41		12/22/2004		2/1/2005		1/1/2010		5/1/2005		4,897.88		57	FPFRRG
4160215001	NOEAST		4,521,254.00		4,349,854.41		12/29/2004		2/1/2005		1/1/2012		5/1/2005		65,400.67		81	FPFRRG
4160222001	CLSREG		1,215,630.83		1,055,110.93		12/23/2004		2/1/2005		10/1/2006		5/1/2005		60,958.27		18	MEREG
4160222002	CLSREG		200,542.81		191,811.18		3/4/2005		4/1/2005		11/30/2006		5/1/2005		10,556.60		19	MEREG
4160246001	CAFSSW		2,237,671.44		2,108,388.87		12/31/2004		2/1/2005		1/1/2010		6/1/2005		43,573.29		56	FPFRRG
4160246002	CAFSSW		2,710,390.00		2,710,390.00		5/2/2005		6/1/2005		5/1/2010		6/1/2005		53,464.60		60	FPFRRG
4160252001	CAFPHI		1,689,073.00		1,651,161.88		2/7/2005		4/1/2005		3/1/2012		5/1/2005		30,956.65		83	FPFRRG
4160256001	NOEAST		758,352.37		680,257.10		12/31/2004		2/1/2005		1/1/2008		5/1/2005		23,005.32		33	FPFRRG
4160259001	SEREG		878,827.40		813,090.33		12/31/2004		2/1/2005		1/1/2009		6/1/2005		20,606.43		44	FPFRRG
4160261001	MIDWES		361,748.65		324,567.47		12/30/2004		2/3/2005		1/3/2008		5/3/2005		11,021.49		33	MEREG
4160262001	MIDWES		1,976,857.32		1,627,567.35		12/29/2004		2/2/2005		1/2/2008		7/2/2005		162,673.58		31	MENQSI
4160263001	CAFSTL		1,600,000.00		1,511,286.06		12/29/2004		2/2/2005		1/2/2010		5/2/2005		32,000.00		57	MEREG
4160270003	CAFSSW		933,369.04		919,693.20		3/31/2005		5/1/2005		4/1/2010		6/1/2005		18,158.05		59	FPFRRG
4160275001	CAFSER		347,640.00		293,025.89		12/29/2004		2/1/2005		1/1/2007		5/1/2005		15,549.27		21	FPFRRG
4160275002	CAFSER		182,531.54		173,762.16		2/14/2005		3/14/2005		2/14/2010		5/14/2005		3,581.96		58	FPFRRG
4160275003	CAFSER		435,300.00		401,137.72		2/14/2005		3/14/2005		2/14/2007		5/14/2005		19,455.26		22	FPFRRG
4160275004	CAFSER		134,940.00		131,141.86		3/1/2005		4/1/2005		3/1/2010		5/1/2005		2,657.55		59	FPFRRG
4160276001	SEREG		2,900,000.00		2,661,246.80		12/29/2004		2/1/2005		1/1/2009		5/1/2005		75,000.00		45	FPFRRG
4160280001	CAFSER		1,800,576.00		1,728,471.82		12/29/2004		2/9/2005		1/9/2010		5/9/2005		35,654.04		57	FPFRRG
4160284001	CALREG		252,895.27		234,380.18		12/31/2004		2/1/2005		1/1/2009		5/1/2005		6,072.33		45	FPFRRG
4160290001	MIDATL		89,241.93		84,001.54		2/22/2005		3/1/2005		9/30/2007		5/1/2005		3,103.20		29	MEREG
4160299001	CAFNER		342,735.00		323,304.83		12/30/2004		2/1/2005		1/1/2010		5/1/2005		6,762.33		57	FPFRRG
4160299002	CAFNER		95,000.00		83,791.49		2/4/2005		3/4/2005		2/4/2007		5/4/2005		4,251.24		22	FPFRRG
4160300002	MIDWES		555,128.35		446,050.00		4/8/2005		4/8/2005		4/7/2010		5/8/2005		13,383.28		60	MENQSI
4160301001	SEREG		1,814,650.00		1,676,354.76		12/30/2004		2/1/2005		1/1/2009		6/1/2005		42,617.11		44	FPFRRG
4160303001	SEREG		2,000,000.00		1,799,439.49		12/28/2004		2/2/2005		1/2/2008		5/2/2005		61,931.10		33	FPFRRG
4160311001	CAFSTL		855,000.00		767,132.11		12/28/2004		2/3/2005		1/3/2008		5/3/2005		25,927.97		33	MENQSI
4160330001	NOEAST		372,500.00		350,760.85		12/30/2004		2/1/2005		1/1/2010		5/1/2005		7,134.11		57	FPFRRG
4160333001	CAFSF		1,124,325.56		1,069,213.05		1/10/2005		2/10/2005		1/10/2010		5/10/2005		23,597.58		57	FPFRRG
4160347001	CLSREG		1,400,000.00		1,349,757.90		12/30/2004		1/28/2005		1/27/2010		4/28/2005		27,913.66		58	MEREG
4160359001	SEREG		5,505,953.06		5,086,749.69		12/29/2004		2/1/2005		1/1/2009		5/1/2005		126,225.36		45	FPFRRG
4160360001	CLSREG		801,485.13		713,763.39		12/30/2004		2/1/2005		11/1/2007		6/1/2005		25,591.33		30	MEREG
4160362001	CLSREG		29,192.51		26,617.14		12/30/2004		2/1/2005		6/1/2008		6/1/2005		795.00		37	MEREG
4160362003	CLSREG		367,449.31		309,256.18		12/30/2004		2/1/2005		1/1/2007		6/1/2005		16,301.00		20	MEREG
4160362004	CLSREG		758,310.90		690,739.86		2/15/2005		3/1/2005		10/30/2007		6/1/2005		25,780.00		29	MEREG
4160362005	CLSREG		160,230.48		155,633.75		4/1/2005		5/1/2005		12/30/2007		6/1/2005		5,508.00		31	MEREG
4160362006	CLSREG		56,259.51		56,584.91		4/1/2005		9/1/2005		7/30/2009		9/1/2005		1,410.00		47	MEREG
4160362007	CLSREG		38,423.86		37,688.10		4/1/2005		5/1/2005		2/28/2009		6/1/2005		958.00		45	MEREG
4160362008	CLSREG		80,460.92		78,071.52		4/1/2005		5/1/2005		11/30/2007		6/1/2005		2,847.00		30	MEREG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4160369001	CAFPHI		143,525.38		120,681.12		12/29/2004		2/1/2005		1/1/2007		6/1/2005		6,361.72		20	FPFRRG
4160370001	CAFNER		6,282,771.30		5,994,876.48		12/30/2004		2/1/2005		1/1/2011		5/1/2005		106,113.21		69	FPFRRG
4160371001	SOWSRG		2,187,900.00		2,092,742.94		12/30/2004		2/1/2005		1/1/2009		6/1/2005		34,050.87		44	FPFRRG
4160371002	SOWSRG		1,664,285.24		1,589,931.58		12/30/2004		2/1/2005		1/1/2009		6/1/2005		26,390.77		44	FPFRRG
4160371003	SOWSRG		506,679.65		480,979.38		12/30/2004		2/1/2005		1/1/2009		6/1/2005		8,782.45		44	FPFRRG
4160371004	SOWSRG		466,926.33		438,306.36		12/30/2004		2/1/2005		1/1/2009		6/1/2005		9,299.52		44	FPFRRG
4160371005	SOWSRG		323,178.88		311,986.15		12/30/2004		2/1/2005		1/1/2010		6/1/2005		4,318.90		56	FPFRRG
4160374001	CLSREG		3,236,391.03		3,039,909.34		12/30/2004		12/30/2004		1/29/2010		5/30/2005		57,838.68		57	MENQSI
4160375001	MIDWES		3,759,752.59		3,483,127.15		12/30/2004		2/2/2005		1/2/2010		5/2/2005		69,156.36		57	TTIREG
4160376003	MIDATL		2,309,210.70		2,309,210.70		5/6/2005		7/1/2005		6/1/2012		6/1/2005		27,490.60		85	TTIREG
4160376004	MIDATL		457,805.52		457,805.52		5/6/2005		7/1/2005		6/1/2010		6/1/2005		7,630.09		61	TTIREG
4160380002	CALREG		4,958,858.86		4,289,914.54		12/30/2004		2/1/2005		1/1/2008		6/1/2005		151,559.55		32	FPFRRG
4160381001	CLSREG		1,950,000.00		1,877,291.14		12/29/2004		1/27/2005		12/26/2011		5/27/2005		29,958.00		80	MEREG
4160381002	CLSREG		205,280.00		205,695.42		4/20/2005		5/19/2005		4/18/2012		5/19/2005		3,155.00		84	MEREG
4160382001	NOEAST		3,147,027.37		2,907,480.97		12/31/2004		2/15/2005		1/15/2008		5/15/2005		96,826.11		33	FPFRRG
4160395001	SOWSRG		5,000,000.00		4,502,645.26		12/31/2004		2/2/2005		1/2/2008		6/2/2005		155,734.24		32	FPFRRG
4160408001	MIDATL		1,318,000.00		1,208,166.68		12/30/2004		2/1/2005		1/1/2009		6/1/2005		27,458.33		44	TTIREG
4160425001	CLSREG		1,702,536.37		1,579,078.41		12/30/2004		1/1/2005		1/30/2010		6/1/2005		31,610.57		56	MEREG
4160428001	CAFPHI		379,217.96		357,351.56		12/31/2004		2/1/2005		1/1/2010		5/1/2005		7,375.51		57	FPFRRG
4160435001	SEREG		1,442,909.00		1,389,520.96		12/31/2004		2/1/2005		1/1/2010		6/1/2005		19,786.39		56	FPFRRG
4160472001	CALREG		7,325,340.00		7,043,718.42		12/31/2004		2/1/2005		1/1/2011		5/1/2005		108,422.88		69	FPFRRG
4160486001	CLSREG		2,537,716.72		2,423,339.67		12/29/2004		1/22/2005		12/22/2010		5/22/2005		43,207.00		68	MEREG
4160500001	MIDWES		632,320.00		598,269.14		12/31/2004		2/2/2005		1/2/2010		6/2/2005		10,880.08		56	MEREG
4160516001	CAFNER		2,500,000.00		2,333,333.32		12/31/2004		2/1/2005		1/1/2010		5/1/2005		41,666.67		57	TTIREG
4160568001	SOWSRG		484,000.00		435,183.13		12/31/2004		2/2/2005		1/2/2008		6/2/2005		14,883.74		32	FPFRRG
4160574001	CALREG		509,315.53		479,472.26		12/31/2004		2/1/2005		1/1/2010		5/1/2005		9,534.60		57	FPFRRG
4160575001	CAFSER		705,829.92		677,272.79		12/31/2004		2/1/2005		1/1/2010		5/1/2005		13,631.52		57	FPFRRG
4160591001	NOEAST		750,000.00		694,818.59		12/31/2004		2/1/2005		1/1/2009		5/1/2005		17,916.19		45	FPFRRG
4160619001	CALREG		5,203,293.63		4,891,906.70		12/31/2004		2/1/2005		1/1/2010		6/1/2005		99,990.49		56	FPFRRG
4160622001	CLSREG		358,296.04		338,250.75		12/31/2004		4/1/2005		12/30/2008		7/1/2005		27,642.00		42	MEREG
4160622002	CLSREG		439,451.22		414,865.59		12/31/2004		4/1/2005		12/30/2008		7/1/2005		33,903.00		42	MEREG
4160622003	CLSREG		378,750.10		357,560.48		12/31/2004		4/1/2005		12/30/2008		7/1/2005		29,220.00		42	MEREG
4160622004	CLSREG		318,593.38		300,769.30		12/31/2004		4/1/2005		12/30/2008		7/1/2005		24,579.00		42	MEREG
4160622005	CLSREG		299,383.67		282,634.30		12/31/2004		4/1/2005		12/30/2008		7/1/2005		23,097.00		42	MEREG
4160622006	CLSREG		332,592.37		313,985.10		12/31/2004		4/1/2005		12/30/2008		7/1/2005		25,659.00		42	MEREG
4160634001	SOWSRG		2,795,000.00		2,551,182.13		12/31/2004		2/1/2005		1/1/2008		6/1/2005		73,994.42		32	FPFRRG
4160747001	CLSREG		666,900.71		593,345.22		1/11/2005		2/1/2005		11/1/2007		6/1/2005		21,441.00		30	MEREG
4160747002	CLSREG		1,373,793.46		1,337,164.32		3/25/2005		5/1/2005		1/30/2008		6/1/2005		45,898.00		32	MEREG
4160790001	CAFSF		111,161.09		106,259.43		1/27/2005		3/1/2005		2/1/2010		5/1/2005		2,123.31		58	FPFRRG
4160812001	CAFSF		263,019.93		253,348.81		1/24/2005		3/1/2005		2/1/2009		5/1/2005		6,195.14		46	FPFRRG
4160812002	CAFSF		238,248.57		238,248.57		4/25/2005		6/1/2005		5/1/2009		6/1/2005		5,919.53		48	FPFRRG
4160812003	CAFSF		184,000.00		184,000.00		5/4/2005		6/4/2005		5/4/2009		6/4/2005		4,377.99		48	FPFRRG
4160823001	CAFSSW		1,622,055.00		1,524,288.86		1/14/2005		2/14/2005		1/14/2010		5/14/2005		31,396.59		57	FPFRRG
4160832001	CAFSTL		267,032.34		257,966.55		1/19/2005		3/1/2005		2/1/2010		5/1/2005		4,584.48		58	FPFRRG
4160842001	MIDATL		126,703.32		117,369.53		1/24/2005		3/5/2005		2/5/2008		5/5/2005		3,930.09		34	FPFRRG
4160845001	SEREG		351,942.64		337,808.65		1/14/2005		2/14/2005		1/14/2009		5/14/2005		6,426.96		45	FPFRRG
4160847001	MIDWES		1,623,556.00		1,521,491.38		1/19/2005		3/1/2005		2/1/2009		6/1/2005		37,790.41		45	MENQSI
4160847002	MIDWES		550,000.00		525,508.99		2/18/2005		4/1/2005		3/1/2009		6/1/2005		12,897.84		46	MENQSI
4160881001	CLSREG		2,769,829.25		2,577,924.23		1/27/2005		3/1/2005		5/1/2008		6/1/2005		78,908.00		36	MEREG
4160893001	CAFNER		450,000.00		415,678.91		2/1/2005		3/1/2005		1/1/2008		5/1/2005		14,689.28		33	FPFRRG
4160897001	CAFSER		108,060.40		105,223.05		1/25/2005		3/5/2005		3/4/2012		6/5/2005		1,628.76		82	FPFRRG
4160897002	CAFSER		298,943.18		283,083.02		1/25/2005		3/5/2005		2/5/2009		6/5/2005		7,155.95		45	FPFRRG
4160904001	NOEAST		52,519.00		50,289.84		1/26/2005		3/1/2005		2/1/2010		5/1/2005		1,038.95		58	FPFRRG
4160909001	SOWSRG		146,572.16		140,106.46		2/1/2005		3/1/2005		2/1/2010		5/1/2005		2,806.72		58	FPFRRG
4160911001	CAFNER		227,637.60		221,058.19		1/27/2005		3/1/2005		2/1/2010		5/1/2005		4,502.13		58	FPFRRG
4160911003	CAFNER		85,000.00		85,000.00		4/1/2005		5/1/2005		2/1/2010		5/1/2005		1,751.68		58	FPFRRG
4160919001	SEREG		1,001,429.50		986,975.05		3/10/2005		4/10/2005		3/10/2010		5/10/2005		19,123.85		59	FPFRRG
4160919002	SEREG		3,457,745.00		3,391,862.40		3/23/2005		5/1/2005		4/1/2009		5/1/2005		86,313.60		48	FPFRRG
4160919003	SEREG		617,776.20		617,776.20		4/22/2005		5/22/2005		4/22/2010		5/22/2005		11,805.76		60	FPFRRG
4160919004	SEREG		305,100.75		305,100.75		5/3/2005		6/3/2005		5/3/2010		6/3/2005		5,817.21		60	FPFRRG
4160946002	CAFNER		119,402.77		113,509.67		3/4/2005		4/4/2005		3/4/2008		5/4/2005		3,749.92		35	FPFRRG
4160981001	MIDATL		1,903,315.10		1,808,149.34		2/4/2005		3/4/2005		2/4/2010		6/4/2005		31,721.92		57	TTIREG
4160981002	MIDATL		1,339,703.30		1,295,046.54		2/24/2005		4/2/2005		3/2/2010		6/2/2005		22,328.38		58	TTIREG
4161003001	CAFSTL		288,000.00		263,463.38		2/4/2005		3/4/2005		2/4/2008		6/4/2005		9,714.65		33	MEREG
4161015001	CAFNER		454,414.00		435,261.35		1/28/2005		3/1/2005		2/1/2010		6/1/2005		8,987.23		57	FPFRRG
4161039001	CAFSTL		103,575.00		98,673.87		2/7/2005		3/7/2005		2/7/2008		5/7/2005		3,151.42		34	MEREG
4161079001	CAFNER		275,383.00		267,565.84		2/8/2005		3/8/2005		2/8/2010		5/8/2005		5,450.33		58	FPFRRG
4161079002	CAFNER		299,667.30		299,667.30		5/2/2005		6/2/2005		5/2/2010		6/2/2005		5,963.38		60	FPFRRG
4161107001	CALREG		803,700.00		780,542.40		2/18/2005		4/1/2005		3/1/2010		5/1/2005		15,100.62		59	FPFRRG
4161109001	MIDWES		1,688,858.32		1,643,616.11		2/7/2005		3/7/2005		2/7/2009		6/7/2005		32,016.88		45	MEREG
4161109002	MIDWES		1,866,632.88		1,813,782.66		3/4/2005		4/4/2005		3/4/2009		6/4/2005		35,541.97		46	MEREG
4161117001	CLSREG		701,314.83		636,270.41		2/4/2005		4/1/2005		9/30/2007		7/1/2005		76,891.00		27	MEREG
4161151001	CAFPHI		92,936.00		71,870.50		2/8/2005		4/1/2005		3/1/2010		5/1/2005		1,239.15		59	TTIREG
4161151002	CAFPHI		99,323.00		99,323.00		4/8/2005		6/1/2005		5/1/2010		6/1/2005		21,188.91		60	TTIREG
4161151003	CAFPHI		99,258.00		99,258.00		4/27/2005		6/1/2005		5/1/2010		5/1/2005		21,175.04		61	TTIREG
4161185001	CAFSF		268,535.93		260,877.31		2/22/2005		3/22/2005		2/22/2010		5/22/2005		5,294.68		58	FPFRRG
4161208001	SOWSRG		309,456.00		300,209.33		3/8/2005		4/1/2005		3/1/2010		6/1/2005		5,941.01		58	FPFRRG
4161216001	CAFNER		183,750.00		174,514.10		2/15/2005		4/1/2005		3/1/2008		6/1/2005		5,725.92		34	FPFRRG
4161261001	MIDATL		713,534.32		694,000.79		2/18/2005		4/1/2005		3/1/2010		5/1/2005		13,700.90		59	FPFRRG
4161276002	MIDATL		2,000,000.00		1,942,080.08		2/17/2005		4/1/2005		3/1/2010		5/1/2005		37,825.00		59	FPFRRG
4161316001	CAFPHI		564,696.42		544,463.64		2/28/2005		4/1/2005		3/1/2010		5/1/2005		12,957.29		59	FPFRRG
4161323001	SOWSRG		332,389.00		312,067.71		3/1/2005		4/1/2005		3/1/2009		6/1/2005		7,819.89		46	FPFRRG
4161339001	CLSREG		99,854.81		94,303.25		2/18/2005		3/1/2005		10/30/2007		5/1/2005		3,393.66		30	MEREG
4161339002	CLSREG		206,267.22		207,483.24		3/30/2005		5/1/2005		1/30/2008		5/1/2005		6,897.93		33	MEREG
4161357001	MIDWES		500,000.00		475,286.04		2/25/2005		4/1/2005		3/1/2008		6/1/2005		15,426.70		34	MEREG
4161357002	MIDWES		120,000.00		115,709.31		2/25/2005		4/1/2005		3/1/2009		6/1/2005		2,853.70		46	MEREG
4161392001	CLSREG		784,934.07		716,331.35		2/22/2005		3/1/2005		11/30/2007		6/1/2005		25,908.00		30	MEREG
4161426001	CAFNER		735,750.00		715,080.97		3/8/2005		4/8/2005		3/8/2011		5/8/2005		12,315.43		71	FPFRRG
4161438001	CAFSER		581,525.00		566,504.61		2/23/2005		4/1/2005		3/1/2010		6/1/2005		11,560.56		58	FPFRRG
4161443001	SEREG		98,133.92		95,321.28		3/1/2005		4/1/2005		3/1/2010		6/1/2005		1,910.01		58	FPFRRG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
4161443002	SEREG		104,579.13		101,159.69		3/24/2005		5/1/2005		4/1/2010		6/1/2005		2,055.73		59	FPFRRG
4161443003	SEREG		59,268.12		57,330.22		3/24/2005		5/1/2005		4/1/2010		6/1/2005		1,165.04		59	FPFRRG
4161443004	SEREG		59,268.12		59,268.12		4/19/2005		6/1/2005		5/1/2010		6/1/2005		1,163.57		60	FPFRRG
4161443005	SEREG		208,960.61		208,960.61		5/6/2005		6/6/2005		5/6/2010		6/6/2005		4,078.77		60	FPFRRG
4161464001	CLSREG		81,256.61		70,435.67		2/24/2005		3/30/2005		12/30/2006		5/30/2005		3,959.92		20	MEREG
4161464002	CLSREG		56,318.84		51,540.17		2/24/2005		3/30/2005		12/30/2007		5/30/2005		1,839.33		32	MEREG
4161471001	CAFSER		64,347.42		61,148.99		3/2/2005		4/2/2005		3/2/2008		6/2/2005		2,005.44		34	FPFRRG
4161471002	CAFSER		130,879.60		127,669.85		4/1/2005		5/1/2005		4/1/2008		6/1/2005		4,103.46		35	FPFRRG
4161482001	SOWSRG		99,181.00		96,311.03		3/2/2005		4/1/2005		3/1/2010		6/1/2005		1,904.10		58	FPFRRG
4161554001	CLSREG		111,420.05		112,389.57		3/8/2005		5/10/2005		2/9/2009		5/10/2005		8,326.50		46	MENQSI
4161554002	CLSREG		104,374.75		105,346.03		3/4/2005		5/10/2005		2/9/2009		5/10/2005		7,800.00		46	MENQSI
4161554003	CLSREG		103,492.64		101,573.21		3/16/2005		5/24/2005		2/23/2009		5/24/2005		7,800.00		46	MENQSI
4161554004	CLSREG		103,492.64		101,531.03		3/18/2005		5/24/2005		2/23/2009		5/24/2005		7,800.00		46	MENQSI
4161554005	CLSREG		110,478.39		108,211.34		3/16/2005		6/2/2005		3/1/2009		6/2/2005		8,326.50		46	MENQSI
4161554006	CLSREG		110,478.39		108,185.50		4/20/2005		6/24/2005		3/23/2009		6/24/2005		8,326.50		46	MENQSI
4161554007	CLSREG		110,478.39		108,185.50		4/20/2005		6/24/2005		3/23/2009		6/24/2005		8,326.50		46	MENQSI
4161554008	CLSREG		109,960.93		107,296.23		4/29/2005		6/24/2005		3/23/2009		6/24/2005		8,287.50		46	MENQSI
4161554009	CLSREG		110,478.39		107,801.16		4/29/2005		6/24/2005		3/23/2009		6/24/2005		8,326.50		46	MENQSI
4161554010	CLSREG		110,478.39		107,801.94		4/29/2005		6/24/2005		3/23/2009		6/24/2005		8,365.50		46	MENQSI
4161572001	CALREG		411,122.06		407,255.10		3/15/2005		5/1/2005		4/1/2010		6/1/2005		6,063.22		59	FPFRRG
4161577001	NOEAST		1,641,923.00		1,617,625.30		3/9/2005		4/9/2005		3/9/2010		5/9/2005		31,571.64		59	FPFRRG
4161624001	CLSREG		357,203.64		353,697.53		3/4/2005		5/1/2005		3/1/2010		6/1/2005		7,122.65		58	MEREG
4161624002	CLSREG		313,825.75		315,570.65		3/31/2005		6/1/2005		3/30/2009		6/1/2005		7,795.28		46	MEREG
4161634001	SOWSRG		204,886.11		202,636.55		3/10/2005		4/7/2005		3/7/2008		5/7/2005		3,583.95		35	FPFRRG
4161642001	SEREG		3,750,000.00		3,721,665.46		3/4/2005		4/4/2005		3/4/2010		6/4/2005		35,886.83		58	FPFRRG
4161645001	SOWSRG		378,129.24		373,977.55		3/10/2005		4/7/2005		3/7/2008		5/7/2005		6,614.39		35	FPFRRG
4161673001	SOWSRG		269,396.55		254,548.79		3/31/2005		4/15/2005		3/15/2008		5/15/2005		8,407.74		35	FPFRRG
4161739001	SEREG		503,950.00		498,114.17		3/14/2005		4/14/2005		3/14/2010		5/14/2005		8,405.02		59	FPFRRG
4161741001	MIDATL		4,933,514.00		4,830,732.46		3/15/2005		4/15/2005		3/15/2009		5/15/2005		102,781.54		47	TTIREG
4161778001	CAFSF		4,470,000.00		4,435,807.79		4/11/2005		5/11/2005		4/11/2015		5/11/2005		49,648.61		120	FPFRRG
4161850001	CLSREG		647,670.52		626,520.14		3/22/2005		4/1/2005		2/28/2010		6/1/2005		13,098.52		57	MEREG
4161858001	CAFSF		103,071.25		101,641.96		3/25/2005		5/1/2005		4/1/2010		5/1/2005		2,215.00		60	FPFRRG
4161875001	SEREG		1,278,945.00		1,278,945.00		4/27/2005		6/2/2005		5/2/2010		6/2/2005		24,436.09		60	FPFRRG
4161875002	SEREG		800,729.28		800,729.28		5/3/2005		6/3/2005		5/3/2011		6/3/2005		13,013.16		72	FPFRRG
4161877001	NOEAST		761,341.05		750,777.34		3/31/2005		5/1/2005		4/1/2010		6/1/2005		14,895.63		59	FPFRRG
4161877002	NOEAST		453,658.25		453,658.25		4/22/2005		5/22/2005		4/22/2010		5/22/2005		8,872.10		60	FPFRRG
4161885001	MIDATL		479,605.30		467,938.15		3/25/2005		5/1/2005		4/1/2008		6/1/2005		14,713.49		35	FPFRRG
4161885002	MIDATL		500,642.00		491,635.11		3/29/2005		5/1/2005		4/1/2009		6/1/2005		11,916.92		47	FPFRRG
4161885003	MIDATL		465,060.70		456,474.00		4/1/2005		5/1/2005		4/1/2009		6/1/2005		11,084.52		47	FPFRRG
4161885004	MIDATL		92,362.30		90,010.49		4/1/2005		5/1/2005		4/1/2008		6/1/2005		2,833.94		35	FPFRRG
4161887001	SOWSRG		53,889.51		53,119.91		3/28/2005		5/1/2005		4/1/2010		6/1/2005		1,050.41		59	FPFRRG
4161894001	CAFSSW		354,900.00		354,900.00		3/29/2005		5/10/2005		4/10/2009		5/10/2005		8,332.06		48	FPFRRG
4161910001	CLSREG		3,281,301.97		3,300,902.72		3/25/2005		5/1/2005		1/30/2008		5/1/2005		108,428.00		33	MEREG
4161911001	SOWSRG		202,699.21		195,948.56		3/28/2005		4/1/2005		3/30/2010		6/1/2005		4,015.82		58	MENQSI
4161921001	MIDATL		53,000.00		53,000.00		4/1/2005		5/1/2005		4/1/2008		5/1/2005		1,626.15		36	FPFRRG
4161921002	MIDATL		33,306.50		33,306.50		4/29/2005		6/2/2005		5/2/2008		6/2/2005		1,019.17		36	FPFRRG
4161933001	CAFSER		484,881.60		484,881.60		4/1/2005		5/1/2005		4/1/2010		5/1/2005		9,544.15		60	FPFRRG
4161939001	CALREG		281,227.50		276,954.31		3/31/2005		5/1/2005		4/1/2010		6/1/2005		5,571.30		59	FPFRRG
4161952001	SEREG		1,690,278.00		1,674,956.41		4/1/2005		5/1/2005		4/1/2010		6/1/2005		24,168.45		59	FPFRRG
4161952002	SEREG		197,200.00		194,422.45		4/1/2005		5/1/2005		4/1/2010		6/1/2005		3,809.68		59	FPFRRG
4161956001	CAFNER		192,050.00		189,287.52		3/31/2005		5/1/2005		4/1/2010		6/1/2005		3,836.44		59	FPFRRG
4161978001	MIDATL		42,242.30		42,242.30		4/21/2005		6/1/2005		5/1/2008		6/1/2005		1,298.48		36	FPFRRG
4161979001	CAFSSW		357,918.00		351,487.51		4/1/2005		5/1/2005		4/1/2009		6/1/2005		8,585.74		47	FPFRRG
4162014001	CAFSSW		216,700.00		213,623.85		4/1/2005		5/1/2005		4/1/2010		5/1/2005		4,248.11		60	FPFRRG
4162014002	CAFSSW		122,969.96		122,969.96		4/29/2005		6/1/2005		5/1/2010		6/1/2005		2,411.54		60	FPFRRG
4162024001	CALREG		982,151.24		982,151.24		4/29/2005		6/1/2005		5/1/2010		6/1/2005		19,652.29		60	FPFRRG
4162036001	CAFPHI		432,082.66		426,053.21		4/1/2005		5/1/2005		4/1/2010		6/1/2005		8,502.85		59	FPFRRG
4162036002	CAFPHI		125,543.80		125,543.80		4/15/2005		6/1/2005		5/1/2010		6/1/2005		2,472.36		60	FPFRRG
4162046001	NOEAST		258,500.00		249,692.67		4/8/2005		5/8/2005		10/8/2008		5/8/2005		10,886.26		42	FPFRRG
4162051001	CAFSF		2,713,231.54		2,644,688.41		3/31/2005		5/1/2005		4/1/2008		5/1/2005		83,798.18		36	FPFRRG
4162128001	SEREG		724,710.00		708,739.37		4/27/2005		5/1/2005		4/1/2010		6/1/2005		14,496.77		59	MENQSI
4162193001	MIDWES		80,819.00		79,900.14		4/11/2005		4/11/2005		4/10/2012		5/11/2005		1,210.00		84	MENQSI
4162220001	MIDWES		502,160.00		502,520.09		4/26/2005		6/1/2005		5/1/2009		6/1/2005		11,908.63		48	MEREG
4162225001	CAFNER		138,653.20		138,386.60		4/20/2005		6/1/2005		11/1/2008		6/1/2005		4,018.98		42	FPFRRG
4162226001	CAFSTL		332,775.11		332,775.11		5/4/2005		6/4/2005		5/4/2010		6/4/2005		6,439.67		60	MEREG
4162226002	CAFSTL		511,425.00		512,778.14		4/15/2005		5/15/2005		4/15/2010		5/15/2005		9,970.72		60	MEREG
4162226003	CAFSTL		56,825.00		56,825.00		5/4/2005		6/4/2005		5/4/2010		6/4/2005		1,099.64		60	MEREG
4162275001	CAFSER		1,590,646.63		1,590,646.63		4/22/2005		6/1/2005		5/1/2008		6/1/2005		48,823.58		36	FPFRRG
4162276001	SEREG		113,842.47		113,842.47		4/20/2005		5/1/2005		5/1/2012		5/1/2005		1,768.71		85	FPFRRG
4162276002	SEREG		133,000.00		133,000.00		4/22/2005		6/1/2005		5/1/2010		6/1/2005		2,682.86		60	FPFRRG
4162297001	CAFSF		261,746.83		254,374.08		4/14/2005		5/14/2005		4/14/2008		5/14/2005		8,037.37		36	FPFRRG
4162337001	SEREG		565,045.20		565,045.20		4/20/2005		5/15/2005		4/15/2010		5/15/2005		9,195.17		60	FPFRRG
4162358001	MIDWES		1,121,183.01		1,122,697.29		4/22/2005		6/1/2005		5/1/2011		6/1/2005		21,065.82		72	MEREG
4162372001	CAFSTL		457,623.00		449,934.15		4/15/2005		4/15/2005		4/14/2010		5/15/2005		8,889.11		60	MENQSI
4162412001	CAFSSW		91,214.50		91,214.50		4/26/2005		6/1/2005		5/1/2009		6/1/2005		2,196.07		48	FPFRRG
4162412002	CAFSSW		115,983.76		115,983.76		4/26/2005		6/1/2005		5/1/2009		6/1/2005		2,792.98		48	FPFRRG
4162416001	CAFNER		586,648.00		585,396.48		4/21/2005		6/1/2005		5/1/2010		6/1/2005		13,056.99		60	FPFRRG
4162499001	CAFSSW		122,296.50		122,296.50		4/22/2005		6/1/2005		5/1/2010		6/1/2005		2,401.40		60	FPFRRG
4162522001	CAFSSW		1,250,000.00		1,249,998.27		4/28/2005		6/1/2005		5/1/2008		6/1/2005		38,614.87		36	FPFRRG
4162527001	CLSREG		279,174.51		279,620.84		4/21/2005		5/1/2005		1/1/2010		5/1/2005		5,672.10		57	MEREG
4162541001	SOWSRG		475,872.23		475,872.23		4/27/2005		6/1/2005		5/1/2010		6/1/2005		9,374.94		60	FPFRRG
4162545001	NOEAST		7,561,526.50		7,561,526.50		4/27/2005		6/1/2005		5/1/2012		6/1/2005		114,167.68		84	FPFRRG
4162550001	NOEAST		1,498,114.00		1,498,114.00		4/27/2005		6/1/2005		5/1/2012		6/1/2005		22,619.27		84	FPFRRG
4162554001	CAFSSW		455,950.00		455,950.00		4/29/2005		6/1/2005		5/1/2010		6/1/2005		9,053.45		60	FPFRRG
4162674001	CAFPHI		827,000.00		827,000.00		5/4/2005		6/4/2005		5/4/2011		6/4/2005		16,388.51		72	FPFRRG
4162784001	CAFNER		78,300.00		78,300.00		5/5/2005		6/5/2005		5/5/2010		6/5/2005		1,539.50		60	FPFRRG
4162831001	CAFSER		425,000.00		425,000.00		5/6/2005		6/5/2005		5/5/2010		6/5/2005		8,520.96		60	FPFRRG
4162838001	CAFSER		1,434,330.50		1,434,330.50		5/6/2005		6/6/2005		5/6/2010		6/6/2005		28,084.59		60	FPFRRG
4162863001	MIDATL		296,645.83		296,645.83		5/6/2005		6/10/2005		5/10/2011		6/10/2005		4,782.63		72	FPFRRG
4162907001	CLSREG		1,176,066.66		1,176,066.66		5/6/2005		6/1/2005		2/29/2008		6/1/2005		39,119.00		33	MEREG


LoanID	Region	OEC		CurrBal		Origination Date		First Due Date		End Date		Next Due Date		Next Rent $		Remaining Term		Product
8514059002	PHILLY		103135.00		63993.70		10/26/2004		11/1/2004		4/30/2006		5/1/2005		0.00		11	MENQSI
8522921001	CHICAG		400000.00		118730.73		2/21/2003		2/21/2003		2/20/2006		4/21/2005		24,260.76		9	MENQSI
8523782001	DTROIT		385856.00		236134.73		2/3/2003		2/3/2003		2/2/2008		6/3/2005		8,171.34		33	MENQSI
8524905001	DENVER		345597.92		337418.92		2/16/2005		3/16/2005		2/16/2010		5/16/2005		7,103.80		57	MEREG
8526000001	MILWAK		304131.44		202941.24		7/29/2003		8/1/2003		7/1/2008		6/1/2005		6,009.43		38	MEREG
8526992001	STLOUI		519898.44		211627.61		6/11/2003		6/11/2003		7/10/2006		5/11/2005		15,574.82		14	MENQSI
8528138001	BOSTN		300125.78		241153.80		4/21/2004		4/21/2004		4/20/2009		5/21/2005		5,757.21		47	MENQSI
8530837001	CHICAG		324762.20		301733.59		12/17/2004		12/17/2004		12/16/2009		5/17/2005		6,437.59		55	MENQSI
8532271001	HFSSFG		541250.00		439777.04		2/1/2004		3/15/2004		2/15/2009		5/15/2005		11,367.26		45	MEREG
8533599001	HFSSFG		344842.79		254297.11		8/27/2004		9/1/2004		8/30/2007		5/1/2005		0.00		27	MEREG
8534435001	MANHAT		78674.00		64519.39		6/24/2004		7/1/2004		6/30/2009		5/1/2005		0.00		49	MENQSI
8534857001	PHILLY		238000.00		161203.62		9/2/2004		9/15/2004		10/14/2009		5/15/2005		3,555.62		53	MENQSI
8535023001	NEWYRK		134092.50		122123.94		11/3/2004		11/15/2004		11/14/2009		5/15/2005		2,585.62		54	MENQSI
8535136001	DALAS		100000.00		96831.84		3/18/2005		4/1/2005		3/30/2010		5/1/2005		0.00		58	MENQSI
8535155001	DALAS		60842.75		58881.81		3/24/2005		4/1/2005		3/30/2010		5/1/2005		0.00		58	MENQSI
8535156001	DALAS		95550.00		92521.91		3/18/2005		4/1/2005		3/30/2010		5/1/2005		0.00		58	MENQSI
8535157001	DALAS		119823.47		115906.48		3/29/2005		4/1/2005		3/30/2010		5/1/2005		0.00		58	MENQSI
8535232001	DALAS		360335.35		326218.71		8/26/2004		9/1/2004		8/30/2011		6/1/2005		5,132.48		75	MEREG
8535350001	PHILLY		279850.00		259074.68		11/23/2004		12/1/2004		11/30/2009		5/1/2005		10,523.34		54	MENQSI
8535483001	PHILLY		292811.70		266413.21		11/22/2004		12/1/2004		11/30/2009		6/1/2005		5,808.24		54	MENQSI
8535484001	PHILLY		154859.20		140895.89		11/19/2004		12/1/2004		11/30/2009		6/1/2005		3,071.80		54	MENQSI
8535485001	PHILLY		132480.00		95595.13		1/17/2005		2/1/2005		2/28/2010		6/1/2005		2,002.69		57	MENQSI
8535489001	PHILLY		147090.00		137141.37		11/11/2004		11/15/2004		11/14/2009		4/15/2005		5,816.68		54	MENQSI
8535522001	PHILLY		886672.90		796704.10		10/14/2004		10/15/2004		10/14/2009		5/15/2005		17,640.59		53	MENQSI
8535524001	BALTMR		640282.14		590153.94		2/11/2005		2/15/2005		2/14/2008		5/15/2005		19,648.75		33	MENQSI
8535644001	DALAS		63645.00		58683.42		2/8/2005		2/15/2005		2/14/2008		5/15/2005		1,968.42		33	MENQSI
8535645001	DALAS		143441.12		117531.33		10/12/2004		10/15/2004		10/14/2007		5/15/2005		4,409.62		29	MENQSI
8535702001	DTROIT		1140000.00		587147.83		10/22/2004		11/1/2004		10/30/2005		6/1/2005		589,796.77		5	MEREG
8535964001	CINCIN		306134.80		268583.19		10/29/2004		11/1/2004		10/30/2009		6/1/2005		5,724.90		53	MEREG
8536217001	CINCIN		613902.87		578855.98		12/24/2004		1/24/2005		12/24/2009		5/24/2005		11,820.71		55	MEREG
8536237001	NORLNS		731843.35		640635.80		11/11/2004		12/11/2004		11/11/2007		5/11/2005		21,966.35		30	MENQSI
8536311001	CHICAG		234996.59		218579.38		12/29/2004		1/1/2005		12/30/2009		5/1/2005		0.00		55	MEREG
8536362001	CHICAG		110000.00		101885.58		12/29/2004		1/1/2005		12/30/2009		6/1/2005		2,312.17		55	MEREG
8536391001	CHRLOT		225680.18		173600.37		10/28/2004		11/1/2004		10/30/2007		5/1/2005		0.00		29	MEREG
8536838001	DTROIT		407087.85		376486.05		12/30/2004		1/1/2005		12/30/2009		6/1/2005		8,194.87		55	MENQSI
8537156001	BALTMR		112687.00		107876.56		2/8/2005		2/8/2005		2/7/2010		5/8/2005		2,277.52		57	MEREG
8537448001	CHICAG		79770.80		69296.24		12/21/2004		12/22/2004		12/21/2007		5/22/2005		2,418.37		31	MEREG
8537470001	CHRLOT		85600.00		66988.67		12/28/2004		1/1/2005		12/30/2007		6/1/2005		2,377.78		31	MEREG
8538228001	NEWYRK		572500.00		552805.83		2/18/2005		3/18/2005		2/18/2009		5/18/2005		13,629.68		45	MEREG
8591020001	HFSSFG		1077331.06		858600.41		10/15/2003		11/1/2003		1/30/2009		5/1/2005		0.00		44	MENQSI
8591052002	HFSSFG		634748.98		558072.49		3/19/2004		4/19/2004		3/19/2011		5/19/2005		19,453.12		70	MEREG

Exhibit 4.2(f)

SEPARATE IDENTITY PROVISIONS

The Purchaser, GECS, GE Capital, GECT and the Seller have and will continue (in each case, to the extent within its control) to maintain the Purchaser’s separate existence and identity and have and will continue to take all steps necessary to make it apparent to third parties that the Purchaser is an entity with assets and liabilities distinct from those of the Seller, GE Capital, GECT or GECS or any other Subsidiary or Affiliate of the Seller, GE Capital, GECT or GECS. In addition to the foregoing, such steps and indicia of the Purchaser’s separate identity include the following:

(a) The Purchaser does and will maintain its own stationery and other business forms separate from those of any other Person (including the Seller, GE Capital, GECT and GECS), and will conduct business in its own name except that certain Persons may act on behalf of the Purchaser as agents;

(b) The Purchaser maintains and will maintain separate office space of its own as part of its operations, although such space is in a building shared with GE Capital. The corporate records, the other books and records, and the other assets of the Purchaser are and will be segregated from the property of the Seller, GECT and GECS, respectively;

(c) GECS, GECT and/or GE Capital will issue consolidated financial statements, which financial statements will not show Purchaser Assets that have been sold by the Seller to the Purchaser as assets of the Seller and its consolidated subsidiaries. The Seller, GECS, GE Capital, GECT and the Purchaser will take certain actions to disclose publicly the Purchaser’s separate existence and the transactions contemplated hereby, including through the filing of the UCC Financing Statements. None of the Seller, GECS, GE Capital, GECT or the Purchaser has concealed or will conceal from any interested party any transfers contemplated by the Related Documents;

(d) The Purchaser will not have its own employees, and, as indicated, the Purchaser’s business relating to the Purchaser Assets may be conducted through the agents. However, any allocations of direct, indirect or overhead expenses for items shared between the Purchaser, GE Capital and GECT or GECS that are not included as part of the Servicing Fee are and will be made among such entities to the extent practical on the basis of actual use or value of services rendered and otherwise on a basis reasonably related to actual use or the value of services rendered;

(e) Except as provided in paragraph (d) above regarding the allocation of certain shared overhead items, the Purchaser does and will pay its own operating expenses and liabilities from its own funds, except GECS did and will pay all expenses of the Purchaser incurred in connection with the transactions entered into pursuant to the Related Documents, including those related to the Purchaser’s organization;

(f) Each of the Seller, GECS, GE Capital, GECT and the Purchaser does and will maintain its assets and liabilities in such a manner that it is not costly or difficult to segregate, ascertain or otherwise identify the Purchaser’s individual assets and liabilities from those of the

Loan Purchase
and Sale Agreement

Seller, GE Capital, GECT or GECS or from those of any other person or entity, including any other Subsidiary or Affiliate of the Seller, GE Capital, GECT or GECS. Except as set forth below, the Purchaser does and will maintain its own books of account and corporate records separate from the Seller, GE Capital, GECT and GECS or any other Subsidiary or Affiliate of the Seller, GE Capital, GECT and GECS. Monetary transactions, including those with each other, are and will continue to be properly reflected in their respective financial records. The Purchaser does not and will not commingle or pool its funds or other assets or liabilities with those of the Seller, GE Capital, GECT or GECS or any other Subsidiary or Affiliate of the Seller, GE Capital, GECT or GECS except as specifically provided in the Related Documents with respect to the temporary commingling of Collections and with respect to, if applicable, any such Person’s retention, in their capacity as agent or Custodian for the Purchaser, of the books and records pertaining to the Purchaser Assets. However, any such agent or Custodian will not generally make the books and records relating to the Purchaser Assets available to any of creditors or other interested Persons of the Purchaser, the Seller, GE Capital, GECT or GECS. The Purchaser does not and will not maintain joint bank accounts or other depository accounts to which the Seller, GE Capital, GECT or GECS or any other Subsidiary or Affiliate of the Seller, GE Capital, GECT or GECS (other than in their capacity as agent for the Purchaser, if applicable) has independent access;

(g) The Purchaser will strictly observe corporate formalities, and the Seller, GE Capital, GECT and GECS will strictly observe corporate formalities with respect to its dealings with the Purchaser. Specifically, no transfer of assets between any of the Seller, GE Capital, GECT and GECS, on the one hand, and the Purchaser, on the other, will be made without adherence to corporate formalities;

(h) The transactions among the Purchaser and the Seller, GE Capital, GECT or GECS, including the terms governing any servicer advances and the amount and payment of the servicing fee, are on terms and conditions that are consistent with those of arm’s-length relationships. None of the Seller, GE Capital, GECT or GECS is or will be, or holds or will hold itself out to be, responsible for the debts of the Purchaser, except as provided in: the representations made by GE Capital (including, if applicable, as a servicer or a sub-servicer) to the Purchaser relating to the Purchaser Assets and their prior ownership and servicing thereof. The Purchaser will not guaranty the debts of the Seller, GE Capital, GECT or GECS;

(i) All distributions made by the Purchaser to Seller as its sole member shall be in accordance with applicable law;

(j) Any other transactions between the Purchaser and the Seller, GE Capital, GECT or GECS permitted by (although not expressly provided for in) the Related Documents have been and will be fair and equitable to each of the parties, have been and will be the type of transaction that would be entered into by a prudent Person or entity, and have been and will be on terms that are at least as favorable as may be obtained from a third party Person; and

(k) The Purchaser is not named, or has entered into any agreement to be named, directly or indirectly, as a direct or contingent beneficiary or loss payee on any insurance policy covering the assets of the Seller, GE Capital, GECT or GECS.

* * * * * *

Loan Purchase
and Sale Agreement

TABLE OF CONTENTS


			Page
ARTICLE I DEFINITIONS AND INTERPRETATION				1

	Section 1.1	Definitions		1

	Section 1.2	Rules of Construction		1

ARTICLE II SALES OF PURCHASER ASSETS				1

	Section 2.1	Sale of Loans		1

	Section 2.2	Grant of Security Interest; Subordination		2

	Section 2.3	Sale Price		4

	Section 2.4	Removal of Loans		4

ARTICLE III CONDITIONS PRECEDENT				4

	Section 3.1	Conditions to Sale		4

ARTICLE IV REPRESENTATIONS, WARRANTIES AND COVENANTS				5

	Section 4.1	Representations and Warranties of the Seller		5

	Section 4.2	Affirmative Covenants of the Seller		7

	Section 4.3	Negative Covenants of the Seller		8

ARTICLE V INDEMNIFICATION				9

	Section 5.1	Indemnification		9

ARTICLE VI CLEAN-UP CALL				10

	Section 6.1	Clean-up Call		10

ARTICLE VII MISCELLANEOUS				10

	Section 7.1	Notices		10

	Section 7.2	No Waiver; Remedies		11

	Section 7.3	Successors and Assigns		12

	Section 7.4	Termination; Survival of Obligations		12

	Section 7.5	Complete Agreement; Modification of Agreement		12

	Section 7.6	Amendments and Waivers		12

	Section 7.7	GOVERNING LAW; CONSENT TO JURISDICTION; WAIVER OF JURY TRIAL		13

	Section 7.8	Counterparts		14

	Section 7.9	Severability		14

	Section 7.10	Section Titles		14

	Section 7.11	No Setoff		14

-i-

TABLE OF CONTENTS
(continued)


			Page
	Section 7.12	Confidentiality		14

	Section 7.13	Further Assurances		14

	Section 7.14	Accounting Changes		15

Schedule 4.1(b)		UCC Information
Schedule I		Schedule of CEF Loans
Exhibit 4.2(f)		Separate Indemnity Provisions
Annex A		Definitions and Interpretations

-ii-

FINAL VERSION

ANNEX A

LOAN PURCHASE AND SALE AGREEMENT

dated as of

June 16, 2005

Annex A to
Loan Purchase and Sale Agreement

DEFINITIONS AND INTERPRETATION

SECTION 1. Definitions and Conventions. Capitalized terms used in the Purchase and Sale Agreement shall have (unless otherwise provided elsewhere therein) the following respective meanings:

“Accounting Changes” means, with respect to any Person, an adoption of GAAP different from such principles previously used for reporting purposes by such Person as defined in the Accounting Principles Board Opinion Number 20.

“Administration Agreement” means the Administration Agreement, dated as of June 16, 2005, between the Administrator and the Issuer.

“Administrator” means GE Capital, in its capacity as Administrator under the Administration Agreement, or any other Person designated as a successor administrator.

“Adverse Claim” means any claim of ownership or any Lien, other than any ownership interest or Lien created under the Loan Sale Agreement or the Purchase and Sale Agreement, any Lien created under the Indenture or any Permitted Encumbrances.

“Affiliate” means, with respect to any Person, (a) each Person that, directly or indirectly, owns or controls, whether beneficially, or as a trustee, guardian or other fiduciary, five percent (5%) or more of the stock having ordinary voting power in the election of directors of such Person, (b) each Person that controls, is controlled by, or is under common control with such Person, or (c) each of such Person’s officers, directors, joint venturers and partners. For the purposes of this definition, “control” of a Person means the possession, directly or indirectly, of the power to direct or cause the direction of its management or policies, whether through the ownership of voting securities, by contract or otherwise.

“Annual Percentage Rate” or “APR” of a Loan means, the interest rate or annual rate of finance charges stated in or, if not explicitly stated, the implicit finance charge used by the Servicer to calculate periodic payments with respect to the related Loan.

“Appendices” means, with respect to any Related Document, all exhibits, schedules, annexes and other attachments thereto, or expressly identified thereto.

“Bankruptcy Code” means the provisions of Title 11 of the United States Code, 11 U.S.C. §§ 101 et seq.

“Business Day” means any day that is not a Saturday, a Sunday or a day on which banks are required or permitted to be closed in the State of New York or the State of Connecticut.

“CEF Limited Liability Company Agreement” means the Second Amended & Restated Limited Liability Company Agreement of the Seller dated as of September 25, 2003, as the same may be amended and supplemented from time to time.

“Class C Maturity Date” is defined in the Indenture.

Annex A to
Loan Purchase and Sale Agreement

“Closing Date” means June 16, 2005.

“Collateral” is defined in the Indenture.

“Collection Account” is the account designated as such, established and owned by the Issuer.

“Collection Period” means, with respect to any Payment Date, the calendar month preceding the month in which the Payment Date occurs (or, if for the first Payment Date, the period from and including the day after the Cut-off Date to and including the last day of the calendar month preceding the calendar month in which the first Payment Date occurs).

“Collections” means, with respect to any Payment Date all payments made by or on behalf of the Obligors received during the related Collection Period, any Recoveries received during the related Collection Period, any proceeds from insurance policies covering the Equipment or related Obligor received during the related Collection Period. Liquidation Proceeds received during the related Collection Period, and payments made by a lessee pursuant to its obligation (if any) to pay the Termination Value pursuant to the related Loan received during the related Collection Period; provided, that “Collections” for the first Collection Period shall exclude interest accrued before June 1, 2005.

“Consumer Contract” is defined in the Loan Sale Agreement.

“Credit and Collection Policies” or “Credit and Collection Policy” means the policies, practices and procedures adopted by the Issuer on the Closing Date for providing equipment loans secured by transportation equipment, industrial equipment, furniture and fixtures, construction equipment, maritime assets, technology and telecommunications equipment or other equipment (including medical and dental equipment and IT equipment), including the policies and procedures for determining the creditworthiness of Obligors and the extension of credit to Obligors, or relating to the maintenance of such types of loans and collections on such types of loans.

“Cut-off Date” is defined in the Loan Sale Agreement.

“Deemed Collateral” is defined in Section 2.2(a)(i) of the Purchase and Sale Agreement.

“Deemed Loan” is defined in Section 2.2(a) of the Purchase and Sale Agreement.

“Delinquent Loan” means (i) any Loan that is more than 60 days past due and (ii) any Loan more than 30 days past due and for which the Servicer on behalf of the Purchaser has at any time after the Cut-off Date extended the due date for a Scheduled Payment thereon.

“Defaulted Loan” means a Loan with respect to which (i) the Servicer on behalf of the Purchaser has repossessed the Equipment securing such Loan and which is not a Liquidated Loan or (ii) any portion of the Loan Value is deemed uncollectible in accordance with the Credit and Collection Policy.

Annex A to
Loan Purchase and Sale Agreement

“Eligible Loan” means as to each Purchaser Asset as of the Closing Date:

(i) Characteristics of Purchaser Assets. Each Purchaser Asset: (A) was either originated in the United States of America by GE Capital in connection with the financing or lease of Equipment in the ordinary course of GE Capital’s business or acquired by GE Capital in the ordinary course of its business, and, in each case, was fully and properly executed by the parties thereto, (B) has created a valid, subsisting and enforceable first priority security interest (except to the extent the Equipment secures any loan that is cross-collateralized with such Purchaser Asset) in the Equipment in favor of GE Capital or GECT, as applicable, that, as of the Closing Date, has been assigned by GE Capital or GECT, as applicable, to Seller, and by Seller to Purchaser and (C) contains customary and enforceable provisions such that the rights and remedies of the holder thereof are adequate for realization against the collateral of the benefits of the security.

(ii) Schedule of Purchaser Assets. The information set forth on Schedule I of the Loan Sale Agreement is true and correct in all material respects as of the opening of business on the Cut-off Date and no selection procedures believed by Seller to be adverse to the interests of the Purchaser were utilized in selecting the Purchaser Assets. The computer tape regarding the Purchaser Assets made available to Purchaser and its assigns is true and correct in all respects.

(iii) Compliance with Law. Each Purchaser Asset and the sale or lease of the related Equipment complied in all material respects at the time it was originated or made and at the execution of this Agreement with all requirements of applicable Federal, State and local laws and regulations thereunder.

(iv) Binding Obligation. Each Purchaser Asset represents the genuine, legal, valid and binding payment obligation in writing of the Obligor, enforceable by the holder thereof in accordance with its terms.

(v) No Government Obligor. None of the Purchaser Assets is due from the United States of America or any State or from any agency, department or instrumentality of the United States of America or any State.

(vi) Security Interest in the Equipment. Immediately prior to the sale, assignment and transfer thereof, each Purchaser Asset shall be secured by a validly perfected first priority security interest in the Equipment (except to the extent the Equipment secures any loan that is cross-collateralized with such Purchaser Asset) in favor of GE Capital or GECT, as applicable, as secured party or all necessary and appropriate actions have been commenced that would result in the valid perfection of a first priority security interest in the Equipment in favor of GE Capital or GECT, as applicable, as secured party.

(vii) Purchaser Assets in Force. No Purchaser Asset has been satisfied, subordinated or rescinded, nor has any Equipment been released from the Lien granted by the related Purchaser Asset in whole or in part.

(viii) No Amendment or Waiver. No provision of a Purchaser Asset has been waived, altered or modified in any respect, except pursuant to a document, instrument or

Annex A to
Loan Purchase and Sale Agreement

writing included in the Loan Files and no such amendment, waiver, alteration or modification causes such Purchaser Asset not to be an Eligible Loan.

(ix) No Defenses. No right of rescission, setoff, counterclaim or defense has been asserted or threatened or exists with respect to any Purchaser Asset.

(x) Lawful Assignment. No Purchaser Asset has been originated in, or is subject to the laws of, any jurisdiction under which the sale, transfer and assignment of such Purchaser Asset or any Purchaser Asset under this Agreement would be unlawful.

(xi) All Filings Made. All filings (including UCC filings) necessary in any jurisdiction to give Purchaser a first priority perfected ownership interest in the Purchaser Assets have been made (except to the extent the Equipment secures any loan that is cross-collateralized with such Purchaser Asset).

(xii) One Original. There is only one original executed copy of each Purchaser Asset.

(xiii) Insurance. The Obligor on each Purchaser Asset is required to maintain physical damage insurance covering the Equipment in accordance with the GE Capital’s normal requirements.

(xiv) No Bankruptcies. No Obligor on any Purchaser Asset as of the Cut-off Date was noted in the related Loan File as being the subject of a bankruptcy proceeding.

(xv) No Repossessions. None of the Equipment securing any Purchaser Asset is in repossession status.

(xvi) Instrument or Chattel Paper. Each Purchaser Asset constitutes an “instrument” or “chattel paper” as defined in the UCC of each State the law of which governs the perfection of the interest granted in it and/or the priority of such perfected interest.

(xvii) U.S. Obligors. None of the Purchaser Assets is denominated and payable in any currency other than United States Dollars or is due from any Person that does not have a mailing address in the United States of America.

(xviii) No Delinquent Loan. None of the Purchaser Assets is more than 30 days past due.

(xix) No Consumer Contract. None of the Purchaser Assets constitutes a Consumer Contract.

(xx) Finance Lease. Each Purchaser Asset qualifies as a finance lease under the UCC and the terms of such Purchaser Asset provides that, by the end of the lease term, the lessee may elect to purchase the related Equipment upon the exercise of a nominal purchase option.

Annex A to
Loan Purchase and Sale Agreement

“Equipment” means any transportation equipment, industrial equipment, furniture and fixtures, construction equipment, maritime assets, technology and telecommunications equipment or other equipment (including medical and dental equipment and IT equipment), together with all accessions thereto securing an Obligor’s indebtedness under the respective Loan.

“Event of Default” is defined in Section 5.1 of the Indenture.

“Federal Reserve Board” means the Board of Governors of the Federal Reserve System.

“GAAP” means generally accepted accounting principles in the United States of America as in effect on the Closing Date, modified by Accounting Changes as GAAP is further defined in Section 2(a) of this Annex A.

“GE Capital” means General Electric Capital Corporation, a Delaware corporation or any successors or assigns thereto.

“GECS” means General Electric Capital Services, Inc., a Delaware corporation or any successors or assigns thereto.

“GECT” means General Electric Credit Corporation of Tennessee, a Tennessee corporation or any successors or assigns thereto.

“Governmental Authority” means any nation or government, any state, county, city, town, district, board, bureau, office, commission, any other municipality or other political subdivision thereof (including any educational facility, utility or other Person operated thereby), and any agency, department or other entity exercising executive, legislative, judicial, regulatory or administrative functions of or pertaining to government.

“Indemnified Amounts” means, with respect to any Person, any and all suits, actions, proceedings, claims, damages, losses, liabilities and expenses (including reasonable attorneys’ fees and disbursements and other costs of investigation or defense, including those incurred upon any appeal).

“Indenture” means the Indenture, dated June 16, 2005, between the Purchaser and the Indenture Trustee, as the same may be amended and supplemented from time to time.

“Indenture Trustee” means JPMorgan Chase Bank, N.A., not in its individual capacity but solely as Indenture Trustee under the Indenture, or any successor Indenture Trustee under the Indenture.

“Investment Company Act” means the provisions of the Investment Company Act of 1940, 15 U.S.C. §§ 80a et seq., and any regulations promulgated thereunder.

“Issuer” means GE Commercial Equipment Financing LLC, Series 2005-1, a Delaware limited liability company, until a successor replaces it and, thereafter, means the successor and, for purposes of any provision contained in the Indenture and required by the Trust Indenture Act of 1939, each other obligor on the Notes.

Annex A to
Loan Purchase and Sale Agreement

“Issuer Limited Liability Company Agreement” means the Limited Liability Company Agreement of the Purchaser, dated as of June 16, 2005, among the Managing Member and the Issuer, as the same may be amended or supplemented from time to time.

“Lien” means a security interest (as such term is defined in Section 1-201 of Article 1 of the UCC), lien, charge, pledge, equity or encumbrance of any kind, other than tax liens, mechanics’ liens and any liens that attach to the related Loan by operation of law as a result of any act or omission by the related Obligor.

“Liquidated Loan” means any Loan (i) liquidated through the sale or other disposition of all or a portion of the related Equipment, (ii) that has been charged off in its entirety in accordance with the Credit and Collection Policy without realizing upon the Equipment or (iii) the due date of any Scheduled Payment of which has been extended, at any time after the Cut-off Date for an aggregate period of 12 or more calendar months.

“Liquidation Proceeds” means, with respect to any Liquidated Loan, the amounts collected in respect thereof from whatever source (including the proceeds of insurance policies with respect to the related Equipment or Obligor) during the Collection Period in which it became a Liquidated Loan, net of the sum of any amounts expended in connection with such liquidation and any amounts required by law to be remitted to the Obligor on such Liquidated Loan or any creditor of such Obligor to the extent required by applicable law or agreement.

“Litigation” means, with respect to any Person, any action, claim, lawsuit, demand, investigation or proceeding pending or threatened against such Person before any court, board, commission, agency or instrumentality of any federal, state, local or foreign government or of any agency or subdivision thereof or before any arbitrator or panel of arbitrators.

“Loan” means any Loan included in Schedule of Loans and any agreement (including any invoice) pursuant to, or under which, an Obligor shall be obligated to make payments with respect to any Loan.

“Loan Sale Agreement” means the Loan Sale Agreement, dated as of June 16, 2005, among GE Capital, GECT and the Seller, as the same may be amended or supplemented from time to time.

“Loan Files” is defined in Section 2.1 of the Purchase and Sale Agreement.

“Loan Value” means, for any Loan that is not a Liquidated Loan or Defaulted Loan on any day (including the Cut-off Date) (A) with respect to Precomputed Loans, (i) the present value of the future Scheduled Payments discounted monthly at its APR plus (ii) the principal amount of any past due payments plus (iii) the unamortized amounts of any purchase premiums minus (iv) the unamortized amounts of any purchase discounts, and (B) with respect to Simple Interest Loans, (i) the balance reflected on the Servicer’s records plus (ii) the unamortized amounts of any purchase premiums minus (iii) the unamortized amounts of any purchase discounts. Liquidated Loans shall be deemed to have a Loan Value of zero and Defaulted Loans on any day shall be deemed to have a Loan Value equal to the outstanding Loan Value on such day computed in accordance with clauses (A) or (B) above, as applicable, less the amount written off as uncollectible in accordance with the Credit and Collection Policy.

Annex A to
Loan Purchase and Sale Agreement

“Managing Member” means CEF Equipment Holding, L.L.C, a Delaware limited liability company or any successor Managing Member under the Issuer Limited Liability Company Agreement.

“Material Adverse Effect” means, with respect to any Person, a material adverse effect on (a) the business, assets, liabilities, operations, prospects or financial or other condition of such Person, (b) the ability of such Person to perform any of its obligations under the Related Documents in accordance with the terms thereof, (c) the validity or enforceability of any Related Document or the rights and remedies of such Person under any Related Document or (d) the Loans, as applicable, therefor, any interest related thereto or the ownership interests or Liens of such Person thereon or the priority of such interests or Liens.

“Note Depository Agreement” means the agreement among the Issuer, the Indenture Trustee and The Depository Trust Company, as the initial clearing agency, dated as of the Closing Date.

“Notes” means the notes issued under the Indenture.

“Obligor” means, as to each Loan, any Person who owes payments under the Loan.

“Option Price” is defined in Section 2.4(a) of the Purchase and Sale Agreement.

“Other Assets” is defined in Section 2.2(a)(ii)(A) of the Purchase and Sale Agreement.

“Payment Date” means, with respect to each Collection Period, the 20^thday of the calendar month following the end of that Collection Period, or, if such day is not a Business Day, the next Business Day, commencing on July 20, 2005.

“Permitted Encumbrances” means the following encumbrances: (a) Liens for taxes or assessments or other governmental charges not yet due and payable; (b) pledges or deposits securing obligations under workmen’s compensation, unemployment insurance, social security or public liability laws or similar legislation; (c) pledges or deposits securing bids, tenders, contracts (other than contracts for the payment of money) or leases to which the Seller or any Affiliate thereof is a party as lessee made in the ordinary course of business; (d) deposits securing statutory obligations of the Seller or any Affiliate thereof; (e) inchoate and unperfected workers’, mechanics’, suppliers’ or similar Liens arising in the ordinary course of business; (f) carriers’, warehousemen’s or other similar possessory Liens arising in the ordinary course of business and securing liabilities in an outstanding aggregate amount not in excess of $100,000 at any one time; (g) deposits securing, or in lieu of, surety, appeal or customs bonds in proceedings to which the Seller or any Affiliate thereof is a party; (h) any attachment or judgment Lien not constituting an Event of Default; (i) presently existing or hereinafter created Liens in favor of the Purchaser or the Indenture Trustee; and (j) presently existing or hereinafter created Liens on personal property or Equipment which are subordinate to or pari passu with the Liens in favor of the Purchaser or the Indenture Trustee.

“Person” means any individual, sole proprietorship, partnership, joint venture, unincorporated organization, trust, association, corporation (including a business trust), limited

Annex A to
Loan Purchase and Sale Agreement

liability company, institution, public benefit corporation, joint stock company, or government or any agency or political subdivision thereof, or any other entity of whatever nature.

“Pool Balance” means, with respect to the beginning of any calendar month, the sum of the aggregate Loan Values of the Loans at the opening of business on the first day of such calendar month.

“Precomputed Loan” means any Loan under which the portion of a payment allocable to earned interest (which may be referred to in the related Loan as an add-on finance charge) and the portion allocable to principal are determined according to the sum of periodic balances, the sum of monthly payments or any equivalent method or are monthly actuarial loans.

“Purchase Amount” means, as of the close of business on the last day of a Collection Period, an amount equal to the Loan Value of the applicable Loan, as of the first day of the immediately following Collection Period (or, with respect to any applicable Loan that is a Liquidated Loan, as of the day immediately prior to such Loan becoming a Liquidated Loan less any Liquidation Proceeds actually received by the Purchaser) plus interest accrued and unpaid thereon as of such last day at a rate per annum equal to the APR for such Loan.

“Purchase and Sale Agreement” means the Loan Purchase and Sale Agreement, dated as of June 16, 2005, between the Seller and the Purchaser, as the same may be amended or supplemented from time to time.

“Purchase Option” is defined in Section 2.4(a) of the Purchase and Sale Agreement

“Purchase Option Notice” is defined in Section 2.4(b) of the Purchase and Sale Agreement

“Purchaser” is defined in the preamble to the Purchase and Sale Agreement.

“Purchaser Assets” is defined in Section 2.1(a) of the Purchase and Sale Agreement.

“Purchaser Indemnified Person” is defined in Section 5.1 of the Purchase and Sale Agreement.

“Purchaser Purchase Price” is defined in Section 2.3 of the Purchase and Sale Agreement.

“Records” means all notes, leases, security agreements and other documents, books, records and other information (including computer programs, tapes, disks, data processing software and related property and rights) prepared and maintained by any of the Seller, the Servicer, any Sub-Servicer or the Purchaser with respect to the Loans and the Obligors thereunder, and the other Purchaser Assets.

“Recoveries” means, with respect to any Liquidated Loan, monies collected in respect thereof, from whatever source (other than from the sale or other disposition of the Equipment), in any Collection Period after such Loan became a Liquidated Loan.

“Redemption Date” is defined in the Indenture.

Annex A to
Loan Purchase and Sale Agreement

“Related Documents” means the Loan Sale Agreement, the Purchase and Sale Agreement, the Servicing Agreement, the Issuer Limited Liability Company Agreement, the CEF Limited Liability Company Agreement, the Administration Agreement, the Note Depository Agreement, the Swap Agreement and all other agreements, instruments, and documents and including all other pledges, powers of attorney, consents, assignments, contracts, notices, and all other written matter whether heretofore, now or hereafter executed by or on behalf of any Person, or any employee of any Person, and delivered in connection with any of the foregoing. Any reference in the foregoing documents to a Related Document shall include all Appendices thereto, and all amendments, restatements, supplements or other modifications thereto, and shall refer to such Related Document as the same may be in effect at any and all times such reference becomes operative.

“Related Security” means with respect to any Loan: (a) any interest (including security interests), if any, in the related Equipment; (b) all guarantees, insurance or other agreements or arrangements of any kind from time to time supporting or securing payment of such Loan (including rights (if any) to receive proceeds on insurance policies covering the Obligors); and (c) all Records relating to such Loan.

“Schedule of Loans” is the schedule of Loans attached as Schedule I (which schedule may be in the form of microfiche).

“Scheduled Payment” on a Loan means that portion of the payment required to be made by the Obligor during any Collection Period sufficient to amortize the principal balance under (x) in the case of a Precomputed Loan, the actuarial method or (y) in the case of a Simple Interest Loan, the simple interest method, in each case, over the term of the Loan and to provide interest at the APR, provided that Termination Values shall also constitute Scheduled Payments.

“Securities Act” means the provisions of the Securities Act of 1933, 15 U.S.C. Sections 77a et seq., and any regulations promulgated thereunder.

“Securities Exchange Act” means the provisions of the Securities Exchange Act of 1934, 15 U.S.C. Sections 78a et seq., and any regulations promulgated thereunder.

“Seller” is defined in the preamble to the Purchase and Sale Agreement.

“Servicer” means GE Capital in its capacity as Servicer under the Servicing Agreement, or any other Person designated as a Successor Servicer thereunder.

“Servicing Agreement” means the Servicing Agreement dated as of June 16, 2005, by and between the Purchaser and the Servicer, as the same may be amended or supplemented from time to time.

“Servicing Fee” is defined in the Servicing Agreement.

“Simple Interest Loan” means any Loan under which the portion of a payment allocable to interest and the portion allocable to principal is determined by allocating a fixed level payment between principal and interest, such that such payment is allocated first to the accrued and

Annex A to
Loan Purchase and Sale Agreement

unpaid interest at the Annual Percentage Rate for such Loan on the unpaid principal balance and the remainder of such payment is allocable to principal.

“Solvent” means, with respect to any Person on a particular date, that on such date (a) the fair value of the property of such Person is greater than the total amount of liabilities, including contingent liabilities, of such Person; (b) the present fair salable value of the assets of such Person is not less than the amount that will be required to pay the probable liability of such Person on its debts as they become absolute and matured; (c) such Person does not intend to, and does not believe that it will, incur debts or liabilities beyond such Person’s ability to pay as such debts and liabilities mature; and (d) such Person is not engaged in a business or transaction, and is not about to engage in a business or transaction, for which such Person’s property would constitute an unreasonably small capital. The amount of contingent liabilities (such as Litigation, guaranties and pension plan liabilities) at any time shall be computed as the amount that, in light of all the facts and circumstances existing at the time, represents the amount that can reasonably be expected to become an actual or matured liability.

“Stock” means all shares, options, warrants, membership interests in a limited liability company, general or limited partnership interests or other equivalents (regardless of how designated) of or in a corporation, partnership or equivalent entity whether voting or nonvoting, including common stock, preferred stock or any other “equity security” (as such term is defined in Rule 3a11-1 of the General Rules and Regulations promulgated by the Securities and Exchange Commission under the Securities Exchange Act).

“Stockholder” means, with respect to any Person, each holder of Stock of such Person.

“Sub-Servicer” means any Person with whom the Servicer enters into a Sub-Servicing Agreement.

“Sub-Servicing Agreement” means any written contract entered into between a Servicer and any Sub-Servicer pursuant to and in accordance with the Servicing Agreement.

“Subsidiary” means, with respect to any Person, any corporation or other entity (a) of which securities or other ownership interests having ordinary voting power to elect a majority of the board of directors or other Persons performing similar functions are at the time directly or indirectly owned by such Person or (b) that is directly or indirectly controlled by such Person within the meaning of control under Section 15 of the Securities Act.

“Successor Servicer” is defined in Section 6.2 of the Servicing Agreement.

“Swap Agreement” is defined in the Indenture.

“Termination Value” means the “Termination Value” (if any) payable by lessee pursuant to the applicable Loan.

“Transfer Date” is defined in the Indenture.

“Trust Account” is defined in the Indenture.

Annex A to
Loan Purchase and Sale Agreement

“UCC” means, with respect to any jurisdiction, the Uniform Commercial Code as the same may, from time to time, be enacted and in effect in such jurisdiction.

SECTION 2. Other Interpretive Matters. All terms defined directly or by incorporation in the Purchase and Sale Agreement shall have the defined meanings when used in any certificate or other document delivered pursuant thereto unless otherwise defined therein. For purposes of the Purchase and Sale Agreement (including in this Annex A) and all related certificates and other documents, unless the context otherwise requires: (a) accounting terms not otherwise defined in such Agreement, and accounting terms partly defined in such Agreement to the extent not defined, shall have the respective meanings given to them under generally accepted accounting principles; and unless otherwise provided, references to any month, quarter or year refer to a fiscal month, quarter or year as determined in accordance with the Seller fiscal calendar; (b) terms defined in Article 9 of the UCC and not otherwise defined in such Agreement are used as defined in that Article; (c) references to any amount as on deposit or outstanding on any particular date means such amount at the close of business on such day; (d) the words “hereof,” “herein” and “hereunder” and words of similar import refer to such Agreement (or the certificate or other document in which they are used) as a whole and not to any particular provision of such Agreement (or such certificate or document); (e) references to any Section, Schedule or Exhibit are references to Sections, Schedules and Exhibits in or to such Agreement (or the certificate or other document in which the reference is made), and references to any paragraph, subsection, clause or other subdivision within any Section or definition refer to such paragraph, subsection, clause or other subdivision of such Section or definition; (f) the term “including” means “including without limitation”; (g) references to any law or regulation refer to that law or regulation as amended from time to time and include any successor law or regulation; (h) references to any agreement refer to that agreement as from time to time amended, restated or supplemented or as the terms of such agreement are waived or modified in accordance with its terms; (i) references to any Person include that Person’s successors and assigns; and (j) headings are for purposes of reference only and shall not otherwise affect the meaning or interpretation of any provision hereof.

Annex A to
Loan Purchase and Sale Agreement

Document Metadata

Table of Contents

LOAN PURCHASE AND SALE AGREEMENT Dated as of June 16, 2005 between CEF EQUIPMENT HOLDING, L.L.C., as Seller and GE COMMERCIAL EQUIPMENT FINANCING LLC, SERIES 2005-1, as Purchaser

Document Metadata