EXHIBIT 10.40

--------------------------------------------------------------------------------

                               TAL ADVANTAGE I LLC
                                     Issuer

                                       and

                         U.S. BANK NATIONAL ASSOCIATION
                                Indenture Trustee

                                   ----------

                  AMENDED AND RESTATED SERIES 2005-1 SUPPLEMENT

                           Dated as of April 12, 2006

                                       to

                         AMENDED AND RESTATED INDENTURE

                           Dated as of April 12, 2006

                                   ----------

                    SERIES 2005-1 FLOATING RATE SECURED NOTES

--------------------------------------------------------------------------------



                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

ARTICLE I       Definitions..............................................     1
   Section 101.    Definitions...........................................     1

ARTICLE II      Creation of the Series 2005-1 Notes; Modification of
                   Indenture.............................................     9
   Section 201.    Designation and Principal Terms.......................     9
   Section 202.    Authentication and Delivery...........................    10
   Section 203.    Interest Payments on the Series 2005-1 Notes..........    11
   Section 204.    Principal Payments on the Series 2005-1 Notes;
                      Scheduled Amortization of Series 2005-1 Notes......    11
   Section 205.    Amounts and Terms of Series 2005-1 Noteholder
                      Commitments........................................    12
   Section 206.    Taxes.................................................    14
   Section 207.    Increased Costs.......................................    17
   Section 208.    Capital Requirements..................................    18
   Section 209.    Replacement of Series 2005-1 Noteholder...............    19

ARTICLE III     Series 2005-1 Series Account and Allocation and
                   Application of Amounts Therein........................    20
   Section 301.    Series 2005-1 Series Account..........................    20
   Section 302.    Distributions from Series 2005-1 Series Account.......    20

ARTICLE IV      Additional Covenants.....................................    24
   Section 401.    Increase in the Aggregate Series 2005-1 Note Existing
                      Commitment.........................................    24
   Section 402.    Use of Proceeds.......................................    24

ARTICLE V       Conditions of Restatement and Future Lending.............    24
   Section 501.    Conditions to Restatement.............................    24
   Section 502.    Advances on Series 2005-1 Notes.......................    26

ARTICLE VI      Representations and Warranties...........................    27
   Section 601.    Existence.............................................    27
   Section 602.    Authorization.........................................    27
   Section 603.    No Conflict; Legal Compliance.........................    27
   Section 604.    Validity and Binding Effect...........................    28


                                       -i-



                                TABLE OF CONTENTS

                                   (continued)

   Section 605.    Material Adverse Change...............................    28
   Section 606.    Place of Business.....................................    28
   Section 607.    No Agreement or Contracts.............................    28
   Section 608.    Consents and Approvals................................    28
   Section 609.    Margin Regulations....................................    28
   Section 610.    Taxes.................................................    29
   Section 611.    Other Regulations.....................................    29
   Section 612.    Solvency and Separateness.............................    29
   Section 613.    Survival of Representations and Warranties............    30
   Section 614.    No Default............................................    30
   Section 615.    Litigation and Contingent Liabilities.................    30
   Section 616.    Title; Liens..........................................    30
   Section 617.    Subsidiaries..........................................    30
   Section 618.    No Partnership........................................    30
   Section 619.    Pension and Welfare Plans.............................    30
   Section 620.    Ownership of the Issuer...............................    31
   Section 621.    Security Interest Representations.....................    31
   Section 622.    Tax Election of the Issuer............................    32

ARTICLE VII     The Policy...............................................    32
   Section 701.    The Policy............................................    32

ARTICLE VIII    Miscellaneous Provisions.................................    35
   Section 801.    Ratification of Indenture.............................    35
   Section 802.    Counterparts..........................................    35
   Section 803.    Governing Law.........................................    35
   Section 804.    Amendments and Modifications..........................    36
   Section 805.    Notices to Rating Agencies............................    36
   Section 806.    Consent to Jurisdiction...............................    36
   Section 807.    Waiver of Jury Trial..................................    37
   Section 808.    Third Party Beneficiary...............................    37
   Section 809.    Effect on Original Supplement.........................    37


                                      -ii-



                                TABLE OF CONTENTS

                                   (continued)

EXHIBITS

EXHIBIT A    Form of Series 2005-1 Note

SCHEDULES

SCHEDULE 1   Percentage of Minimum Targeted Principal Balance and Percentage of
             Scheduled Targeted Principal Balance Series 2005-1 Notes
SCHEDULE 2   Commitments


                                      -iii-



          This AMENDED AND RESTATED SERIES 2005-1 SUPPLEMENT, dated as of April
          12, 2006 and amended and restated as of April 12, 2006 (as amended,
          modified or supplemented from time to time in accordance with the
          terms hereof, this "Supplement"), is between TAL ADVANTAGE I LLC, a
          limited liability company organized under the laws of Delaware (the
          "Issuer"), and U.S. BANK NATIONAL ASSOCIATION, a national banking
          association, as indenture trustee (the "Indenture Trustee").

          Each party agrees as follows for the benefit of the other party, the
Series 2005-1 Noteholders and the Series Enhancer:

                                    ARTICLE I

                                   Definitions

          Section 101 Definitions. (a) Whenever used in this Supplement, the
following words and phrases shall have the following meanings, and the
definitions of such terms are applicable to the singular as well as the plural
forms of such terms and to the masculine as well as to the feminine and neuter
genders of such terms.

          "ADJUSTED EURODOLLAR RATE" means, for any Interest Accrual Period, an
interest rate per annum equal to the quotient, expressed as a percentage and
rounded upwards (if necessary) to the nearest 1/1000 of 1%, obtained by dividing
(i) LIBOR on the second Business Day immediately preceding the first day of such
Interest Accrual Period by (ii) the decimal equivalent of 100% minus the
Eurodollar Reserve Percentage on the second Business Day immediately preceding
the first day of such Interest Accrual Period.

          "AGGREGATE SERIES 2005-1 PRINCIPAL BALANCE" means, as of any date of
determination, an amount equal to the sum of the Series 2005-1 Principal
Balances of all Series 2005-1 Notes then Outstanding.

          "APPLICABLE FUNDING BASIS" means, for any day during any Interest
Accrual Period, one of the following:

          (i) if no Eurodollar Disruption Event is then continuing, the Adjusted
          Eurodollar Rate; or

          (ii) if a Eurodollar Disruption Event is then continuing, the Base
          Rate.

          "APPLICABLE MARGIN" means, for any applicable period, one of the
following amounts:



          (i) prior to the Conversion Date, forty-five hundredths of one percent
          (0.45%); and

          (ii) on or after the Conversion Date, seven tenths of one percent
          (0.70%).

          "AVAILABILITY" means, as of any date of determination for any Series
2005-1 Noteholder, the lesser of:

               (A) the excess, if any, of (x) the Series 2005-1 Note Existing
          Commitment of such Series 2005-1 Noteholder on such date of
          determination over (y) the then Series 2005-1 Principal Balance of the
          Series 2005-1 Note owned by such Series 2005-1 Noteholder on such date
          of determination; and

               (B) such Series 2005-1 Noteholder's Percentage of an amount equal
          to the excess of (x) the Asset Base, over (y) the then Aggregate Note
          Principal Balance (calculated without giving effect to the requested
          Series 2005-1 Advance).

          "BASE RATE" means on any date, a fluctuating rate of interest per
annum equal to the higher of (a) the Prime Rate and (b) the Federal Funds Rate
plus 0.50% per annum.

          "BENEFIT PLAN INVESTOR" means an "employee benefit plan" as defined in
Section 3(3) of ERISA whether or not it is subject to Title I of ERISA, a "plan"
within the meaning of Section 4975(e)(1) of the Code or an entity whose
underlying assets include "plan assets" of any of the foregoing by reason of an
employee benefit plan's or plan's investment in such entity.

          "BREAKAGE COSTS" means, with respect to an Interest Accrual Period,
any reasonable loss, cost or expense incurred by a Series 2005-1 Noteholder,
including, without limitation, any loss (including loss of anticipated profits,
net of anticipated profits in the reemployment of such funds), cost or expense
incurred by reason of the liquidation or reemployment of deposits or other funds
acquired by such Series 2005-1 Noteholder to fund or maintain a Series 2005-1
Advance, as the case may be, during such Interest Accrual Period.

          "CLOSING DATE" means the Initial Closing Date.

          "COMMITMENT FEE" shall have the meaning set forth in Section 205(c)
hereof.

          "COMMITMENT FEE PERCENTAGE" means fifteen hundredths of one percent
(0.15%) per annum.

          "CONTROL PARTY" means, with respect to the Series 2005-1 Notes, either
(i) so long as no Series Enhancer Default has occurred and is continuing, the
Series Enhancer; or (ii) if a Series Enhancer Default has occurred and is
continuing, the Majority of Holders of the Series 2005-1 Notes.


                                      -2-



          "CONVERSION DATE" means, with respect to the Series 2005-1 Notes, the
earlier to occur of (i) the date on which an Early Amortization Event occurs
under any Series of Notes issued pursuant to the Indenture, (ii) April 12, 2008
(as such date may be extended in accordance with Section 2.1(c) of the Note
Purchase Agreement and upon satisfaction of the Rating Agency Condition in
connection with each such extension) and (iii) the date immediately preceding
the date on which any additional Series of Notes is issued for which FGIC is not
the applicable "Series Enhancer" (as defined in the Indenture).

          "DEFAULT FEE" means, for any Payment Date on which interest on overdue
amounts is payable in accordance with the provisions of Section 203(b) hereof,
an amount equal to the excess of (x) the total amount of interest payable on
such Payment Date, including the amount of interest otherwise payable on such
Payment Date pursuant to the provisions of Section 203(b), over (y) the
aggregate Series 2005-1 Payment payable on such Payment Date.

          "DEFAULT RATE" means, for any date of determination, an interest rate
per annum equal to the sum of (i) the interest rate then otherwise in effect
plus (ii) two percent (2%).

          "DEFICIENCY AMOUNT" means (a) for any Payment Date other than the
Series 2005-1 Legal Final Maturity Date, any shortfall in the aggregate amount
available in the Series 2005-1 Series Account for the Series 2005-1 Notes or any
other amounts available under the Indenture or this Supplement to pay the Series
2005-1 Interest Payment for such Payment Date, and (b) on the Series 2005-1
Legal Final Maturity Date, any shortfall in the aggregate amount available in
the Series 2005-1 Series Account or any other amounts available under the
Indenture or this Supplement to pay the then Aggregate Series 2005-1 Principal
Balance and the accrued but unpaid Series 2005-1 Interest Payment.

          "DOLLARS" and the sign "$" means lawful money of the United States of
America.

          "DRAW DATE" shall have the meaning set forth in the Policy.

          "EARLY AMORTIZATION EVENT" shall have the meaning set forth in
Appendix A to the Indenture.

          "ENHANCEMENT AGREEMENT" with respect to Series 2005-1, the Enhancement
Agreements as described in Section 201(f) hereof.

          "EURODOLLAR DISRUPTION EVENT" means as of any date of determination,
the existence of any of the following events or conditions: (a) a reasonable
determination by a Series 2005-1 Noteholder that it would be contrary to law, or
to the directive of any central bank or other governmental authority (whether or
not having the force of law), to obtain Dollars in the London interbank market
to make, fund or maintain its investment in any Series 2005-1 Note, or (b) the
inability of a Series 2005-1 Noteholder (due to no fault of its own) to obtain
Dollars in the London interbank market to make, fund or maintain its investment
in any Series 2005-1 Note.


                                      -3-



          "FEDERAL FUNDS RATE" means as of any date of determination, a
fluctuating interest rate per annum equal to the weighted average of the federal
funds rates and confirmed in Federal Reserve Board Statistical Release H.15
(519) or any successor or substitute publication selected by the Indenture
Trustee (or, if such day is not a Business Day, for the next preceding Business
Day), or, if, for any reason, such rate is not available on any day, the rate
determined, in the sole opinion of the Indenture Trustee, to be the rate at
which federal funds are being offered for sale in the national federal funds
market at 9:00 a.m. (New York City time on such day).

          "FGIC" means Financial Guaranty Insurance Company, a New York stock
insurance corporation.

          "FORTIS" means Fortis Capital Corp.

          "INDEMNIFIED LIABILITIES" shall have the meaning set forth in the
Insurance Agreement.

          "INDEMNIFIED PARTY" has the meaning given thereto in Section 206.

          "INDENTURE" means the Amended and Restated Indenture, dated as of
April 12, 2006 between the Issuer and the Indenture Trustee, as the same may be
amended, amended and restated or otherwise modified from time to time.

          "INSURANCE AGREEMENT" means the Insurance and Indemnity Agreement,
dated as of April 12, 2006, among the Series Enhancer, the Issuer and the
Indenture Trustee, as such agreement may be amended, modified and supplemented
from time to time in accordance with its terms.

          "INSURED AMOUNTS" shall have the meaning set forth in the Policy.

          "INTEREST ACCRUAL PERIOD" means with respect to each Series 2005-1
Advance, the period commencing on and including the immediately preceding
Payment Date and ending on the last day immediately preceding the next Payment
Date. In the case of a Series 2005-1 Advance made on a date other than the first
day of an Interest Accrual Period, the initial Interest Accrual Period for such
Series 2005-1 Advance shall begin on the day of such Series 2005-1 Advance and
shall end on the Payment Date in the following month. When switching from
Adjusted Eurodollar Rate to Base Rate funding, the first Interest Accrual Period
with respect to such Base Rate funding shall begin on the date of such switch
and shall end on a date selected by the Issuer in its discretion.

          "LIQUIDITY PROVIDER" shall have the meaning set forth in the Series
2005-1 Note Purchase Agreement.

          "MAJORITY OF HOLDERS" means, with respect to the Series 2005-1 Notes,
one or more Series 2005-1 Noteholders holding Notes constituting more than fifty
percent (50%) of the then Aggregate Series 2005-1 Principal Balance.


                                      -4-



          "MINIMUM PRINCIPAL PAYMENT AMOUNT" means, for the Series 2005-1 Notes
on any Payment Date, one of the following:

               (1) for any Payment Date prior to the Conversion Date, zero; or

               (2) for any Payment Date following the Conversion Date, the
          excess, if any, of (x) the Aggregate Series 2005-1 Principal Balance,
          over (y) the Minimum Targeted Principal Balance for the Series 2005-1
          Notes for such Payment Date.

          "MINIMUM TARGETED PRINCIPAL BALANCE" means for the Series 2005-1 Notes
for each Payment Date, an amount equal to the product of (x) the Aggregate
Series 2005-1 Principal Balance on the Conversion Date and (y) the percentage
set forth opposite such Payment Date (based on the number of Payment Dates
elapsed from the Conversion Date) on Schedule 1 hereto under the column titled
"Percentage (Minimum Targeted Principal Balance)".

          "NOTICE" means the telephonic or telegraphic notice, promptly
confirmed in writing by telecopy in the form required by the Policy, the
original of which is subsequently delivered by registered or certified mail,
from the Indenture Trustee specifying the Insured Amount which shall be due and
owing on the applicable Payment Date.

          "OTHER TAXES" shall have the meaning set forth in Section 206(b).

          "PAYMENT DATE" shall have the meaning set forth in Section 201.

          "PERCENTAGE" means, with respect to any Series 2005-1 Noteholder as of
any date of determination, a fraction (expressed as a percentage), the numerator
of which is such Series 2005-1 Noteholder's Series 2005-1 Note Existing
Commitment and the denominator of which is equal to the sum of the Series 2005-1
Note Existing Commitments of all Series 2005-1 Noteholders.

          "PLAN" means any employee pension benefit plan, as defined in Section
3(2) of ERISA, that is subject to Title IV of ERISA and that is established or
maintained by the Issuer.

          "POLICY" means, with respect to the Series 2005-1 Notes, the financial
guaranty insurance policy number 06030044 issued by the Series Enhancer.

          "PREFERENCE AMOUNT" shall have the meaning set forth in the Policy.

          "PREMIUM LETTER" shall have the meaning set forth in the Policy.

          "PRIME RATE" means the rate announced by Citibank, N.A., from time to
time as its "prime rate" or "base rate" in the United States, such rate to
change as and when such designated rate changes. The Prime Rate is not
necessarily the lowest rate of interest charged by Citibank, N.A. in connection
with extensions of credit to debtors.


                                      -5-



          "REIMBURSEMENT AMOUNT" means, collectively, the Repayment Amounts and
Indemnified Liabilities.

          "REPAYMENT AMOUNTS" shall have the meaning set forth in the Insurance
Agreement.

          "SCHEDULED PRINCIPAL PAYMENT AMOUNT" means, for the Series 2005-1
Notes for any Payment Date, one of the following:

               (1) for any Payment Date prior to the Conversion Date, zero; or

               (2) for any Payment Date following the Conversion Date, the
          excess, if any, of (x) the then Aggregate Series 2005-1 Principal
          Balance (determined after giving effect to the Minimum Principal
          Payment Amount for the Series 2005-1 Notes actually paid on such
          Payment Date), over (y) the Scheduled Targeted Principal Balance for
          the Series 2005-1 Notes for such Payment Date.

          "SCHEDULED TARGETED PRINCIPAL BALANCE" means, for the Series 2005-1
Notes for each Payment Date, an amount equal to the product of (x) the Aggregate
Series 2005-1 Principal Balance on the Conversion Date and (y) the percentage
set forth opposite such Payment Date (based on the number of Payment Dates
elapsed from the Conversion Date) on Schedule 1 hereto under the column titled
"Percentage (Scheduled Targeted Principal Balance)".

          "SERIES 2005-1" means the Series of Notes the terms of which are
specified in this Supplement.

          "SERIES 2005-1 ADVANCE" means an advance of funds made by one or more
of the Series 2005-1 Noteholders pursuant to the provisions of Section 205(b) of
this Supplement.

          "SERIES 2005-1 ADJUSTMENT PAYMENT" means for each Payment Date an
amount equal to the excess of (i) the aggregate Series 2005-1 Payment for such
Payment Date over (ii) the aggregate Series 2005-1 Interest Payment.

          "SERIES 2005-1 EXPECTED FINAL MATURITY DATE" means the Payment Date
occurring on the ninth (9th) annual anniversary of the Conversion Date.

          "SERIES 2005-1 INTEREST PAYMENT" means for each Payment Date, an
amount equal to the sum for each Series 2005-1 Advance outstanding for each day
during the Interest Accrual Period ending on the preceding day of the product of
(i) the principal amount of such Series 2005-1 Advance, (ii) an interest rate
equal to the sum of (x) LIBOR for such Interest Accrual Period and (y) forty
five hundredths of one percent (0.45%) and (iii) 1/360.

          "SERIES 2005-1 LEGAL FINAL MATURITY DATE" means the Payment Date
occurring on the fifteenth (15th) annual anniversary of the Conversion Date.


                                      -6-



          "SERIES 2005-1 NOTE EXISTING COMMITMENT" means, with respect to any
Series 2005-1 Noteholder, the purchase limit or commitment set forth in the
Series 2005-1 Note Purchase Agreement, as such commitment may be (i) increased
upon the written consent of the Series Enhancer, such Series 2005-1 Noteholder
and satisfaction of the Rating Agency Condition in connection with each such
increase or (ii) reduced from time to time at the request of the Issuer, in each
case in accordance with the terms of the Series 2005-1 Note Purchase Agreement.

          "SERIES 2005-1 NOTE INITIAL COMMITMENT" means, with respect to any
Series 2005-1 Noteholder, the amount set forth opposite the name of such Series
2005-1 Noteholder on Schedule 2 hereto (as such Schedule 2 shall be deemed to be
amended by a properly executed Related Group Addition Notice (as such term is
defined in the Series 2005-1 Note Purchase Agreement) or Assignment and
Acceptance (as such term is defined in the Series 2005-1 Note Purchase
Agreement)).

          "SERIES 2005-1 NOTE PURCHASE AGREEMENT" means the Amended and Restated
Note Purchase Agreement, dated as of April 12, 2006, among the Issuer, the
Indenture Trustee, and the initial Series 2005-1 Noteholder as such agreement
may be amended or restated from time to time.

          "SERIES 2005-1 NOTEHOLDER" shall mean the Person in whose name a
Series 2005-1 Note is registered in the Note Register.

          "SERIES 2005-1 NOTES" shall mean any one of the notes, substantially
in the form of Exhibit A to this Supplement, issued pursuant to the terms of
this Supplement, and replacements therefor issued pursuant to the terms of the
Indenture.

          "SERIES 2005-1 PAYMENT" means for each Payment Date, an amount equal
to the sum for each Series 2005-1 Advance outstanding for each day during the
Interest Accrual Period ending on the preceding day of the product of (i) the
principal amount of such Series 2005-1 Advance, (ii) an amount equal to the sum
of (x) the Applicable Funding Basis for such Series 2005-1 Advance and (y) the
Applicable Margin, and (iii) 1/360, in the case of the Adjusted Eurodollar Rate,
or 1/365 or 1/366, as applicable, in the case of the Base Rate.

          "SERIES 2005-1 PRINCIPAL BALANCE" means, with respect to any Series
2005-1 Note as of any date of determination, an amount equal to the excess, if
any, of (x) the sum of all Series 2005-1 Advances made by such Series 2005-1
Noteholder on or subsequent to the Closing Date, over (y) the cumulative amount
of all principal payments (including Prepayments) actually paid to such Series
2005-1 Noteholder subsequent to the Closing Date.

          "SERIES 2005-1 SERIES ACCOUNT" means a Series Account for Series
2005-1 established by the Issuer in the name of the Issuer with the Indenture
Trustee into which funds are deposited from the Trust Account pursuant to
Section 302 of the Indenture.

          "SERIES 2005-1 TRANSACTION DOCUMENTS" means this Supplement, the
Series 2005-1 Notes, the Series 2005-1 Note Purchase Agreement, all other
Transaction Documents, the


                                      -7-



Hedge Agreements, and any and all other agreements, documents and instruments
executed and delivered by or on behalf or in support of the Issuer with respect
to the issuance and sale of the Series 2005-1 Notes, as any of the foregoing may
from time to time be amended, modified, supplemented or renewed.

          "SERIES 2005-1 UNUSED COMMITMENT" means, with respect to any Series
2005-1 Noteholder as of any date of determination, the excess, if any, of (i)
the Series 2005-1 Note Existing Commitment then in effect for such Series 2005-1
Noteholder over (ii) the Series 2005-1 Principal Balance of the Series 2005-1
Note owned by such Series 2005-1 Noteholder as of such date of determination,
such principal balance to be measured after giving effect to all Series 2005-1
Advances made and all principal payments to be received by such Series 2005-1
Noteholder on such date of determination.

          "SERIES ENHANCER" means FGIC.

          "SERIES ENHANCER DEFAULT" means, with respect to the Series 2005-1
Notes, the occurrence and continuance of any of the following events:

     (i)  the Series Enhancer shall have failed to pay an Insured Amount
          required under the Policy in accordance with its terms and such
          failure continues unremedied for two (2) Business Days;

     (ii) the Series Enhancer shall have (i) filed a petition or commenced any
          case or Proceeding under any provision or chapter of the Bankruptcy
          Code or any other similar federal or state law relating to insolvency,
          bankruptcy, rehabilitation, liquidation or reorganization, (ii) made a
          general assignment for the benefit of its creditors, or (iii) had an
          order for relief entered against it under the Bankruptcy Code or any
          other similar federal or state law relating to insolvency, bankruptcy,
          rehabilitation, liquidation or reorganization which is final and
          nonappealable; or

     (iii) a court of competent jurisdiction or other competent regulatory
          authority shall have entered a final and nonappealable order, judgment
          or decree (i) appointing a custodian, trustee, agent or receiver for
          the Series Enhancer or for all or any material portion of its property
          or (ii) authorizing the taking of possession by a custodian, trustee,
          agent or receiver of the Series Enhancer (or the taking of possession
          of all or any material portion of the property of the Series
          Enhancer).

          (b) All other capitalized terms used herein and not otherwise defined
shall have the meaning set forth in Appendix A to the Indenture, as such
Appendix A may be amended, supplemented or otherwise modified from time to time
in accordance with the provisions of the Indenture. The rules of usage set forth
in such Appendix A shall apply to this supplement.


                                      -8-



                                   ARTICLE II

         Creation of the Series 2005-1 Notes; Modification of Indenture

          Section 201. Designation and Principal Terms.(a) There is hereby
created a Series of Notes to be issued in one Class pursuant to the Indenture
and this Supplement to be known respectively as "TAL Advantage I LLC Series
2005-1 Floating Rate Secured Notes". The Series 2005-1 Notes will be re-issued
on the Restatement Effective Date in the initial aggregate maximum principal
balance of up to Three Hundred Million Dollars ($300,000,000). The Series 2005-1
Notes will not have priority over any Series, except to the extent set forth in
the Indenture or in the Supplement for such other Series. The Series 2005-1
Notes are designated as a Series of Warehouse Notes and notwithstanding the
definition of "Subject Notes" as described in Section 205(l) of the Indenture,
the Series 2005-1 Notes shall not be treated as Subject Notes.

          (b) The Payment Date with respect to the Series 2005-1 Notes shall be
the twentieth (20th) day of each month, commencing May 20, 2006, or, if such day
is not a Business Day, the immediately following Business Day (each a "Payment
Date").

          (c) Payments of principal and interest on the Series 2005-1 Notes
shall be payable from funds on deposit in the Series 2005-1 Series Account or
otherwise at the times and in the amounts set forth in Article III of the
Indenture and Article III hereof.

          (d) The Series 2005-1 Interest Payment and the Commitment Fee shall
constitute "Priority Payments" for Series 2005-1 as such term is defined in the
Indenture.

          (e) All of the Early Amortization Events set forth in Article XII of
the Indenture are applicable to Series 2005-1.

          (f) The Policy, the Premium Letter and the Insurance Agreement shall
constitute "Enhancement Agreements" with respect to Series 2005-1 and FGIC shall
constitute a Series Enhancer with respect to Series 2005-1.

          (g) The "Initial Commitment" for Series 2005-1, as such term is
referred to in the Indenture, shall mean the Series 2005-1 Note Initial
Commitment.

          (h) The "Commitment" for Series 2005-1, as such term is referred to in
the Indenture, shall mean the Series 2005-1 Note Existing Commitment.

          (i) In the event that any term or provision contained herein shall
conflict with or be inconsistent with any term or provision contained in the
Indenture, the terms and provisions of this Supplement shall govern.


                                      -9-



          (j) The "Expected Final Maturity Date" for Series 2005-1, as such term
is referred to in the Indenture, shall mean the Series 2005-1 Expected Final
Maturity Date.

          (k) The "Legal Final Maturity Date" for Series 2005-1, as such term is
referred to in the Indenture, shall mean the Series 2005-1 Legal Final Maturity
Date.

          (l) For purpose of the Indenture, only the Series 2005-1 Interest
Payment and the Commitment Fee shall be a Priority Payment. For purposes of
Section 801(1)(A) of the Indenture, the Series 2005-1 Interest Payment will be
due and payable on each Payment Date.

          (m) Amounts payable pursuant hereto as Series 2005-1 Adjustment
Payments shall be payable pursuant to Section 302(c)(I)(12), 302(c)(II)(13) and
806(9) of the Indenture, as applicable.

          Section 202. Authentication and Delivery.

          (a) Execution and Delivery. On the Restatement Effective Date, the
Issuer shall sign, and shall direct the Indenture Trustee in writing pursuant to
Section 201 of the Indenture to duly authenticate, and the Indenture Trustee,
upon receiving such direction, (i) shall authenticate (by manual or facsimile
signature), subject to compliance with the conditions precedent set forth in
Section 501 hereof and the Series 2005-1 Note Purchase Agreement, the Series
2005-1 Notes in accordance with such written directions, and (ii) subject to
compliance with the conditions precedent set forth in Section 501 hereof and the
Series 2005-1 Note Purchase Agreement, shall deliver such Series 2005-1 Notes to
the Noteholders in accordance with such written directions.

          (b) Definitive Notes. In accordance with Section 202 of the Indenture,
the Series 2005-1 Notes shall be represented by one or more Definitive Notes.

          (c) Original or Facsimile Signatures. The Series 2005-1 Notes shall be
executed by manual or facsimile signature on behalf of the Issuer by any
authorized officer or manager of the Issuer and shall be substantially in the
form of Exhibit A hereto.

          (d) Minimum Denominations. The Series 2005-1 Notes shall be issued in
minimum denominations of $100,000 and in integral multiples of $100,000 in
excess thereof.

          (e) Restrictions on Transfer of Series 2005-1 Notes. Notwithstanding
the provisions of Section 205 of the Indenture, each Series 2005-1 Noteholder
may sell, transfer or assign its Series 2005-1 Note(s) provided that (i) such
Series 2005-1 Noteholder must obtain the Issuer's prior written consent
authorizing such Series 2005-1 Noteholder to contact a proposed purchaser,
transferee or assignee (unless such proposed purchaser, transferee or assignee
is an Eligible Assignee), which consent shall not be unreasonably withheld or
delayed; (ii) unless such proposed purchaser, transferee or assignee is an
Eligible Assignee, such Series 2005-1 Noteholder must obtain the Issuer's prior
written consent to consummate such sale, transfer or assignment; (iii) the
Issuer receives a fully executed Investment Letter from such Series 2005-1


                                      -10-



Noteholder and the applicable purchaser, transferee or assignee; (iv) such sale,
transfer or assignment will not result in any increased costs to the Issuer
without its written consent; and (v) such sale, transfer or assignment is not to
a Competitor; provided that, nothing in this Section 202(e) shall prohibit the
transfer of a Series 2005-1 Note by a Series 2005-1 Noteholder to its Liquidity
Provider or another member of its Related Group. The provisions of this Section
205(e) may be modified in a written agreement between the Issuer and the
Indenture Trustee. In addition, the Issuer shall give prior written notice to
each Rating Agency with respect to any public offering of the Series 2005-1
Notes.

          Section 203. Interest and Other Payments On the Series 2005-1 Notes.

          (a) Interest On Series 2005-1 Notes. Interest will be owing on the
Series 2005-1 Notes in an amount equal to the Series 2005-1 Interest Payment,
which shall be payable on each Payment Date from amounts on deposit in the
Series 2005-1 Series Account in accordance with Section 302 hereof including the
priority of payments set forth therein.

          (b) Interest on Overdue Amounts. If the Issuer shall default in the
payment of (i) the unpaid principal balance of any Series 2005-1 Notes on the
Series 2005-1 Legal Final Maturity Date, (ii) the Series 2005-1 Payment on any
Series 2005-1 Note when due, or (iii) following the acceleration of the Series
2005-1 Notes in accordance with the terms of the Indenture, any other amount
owing under the Indenture not covered in clauses (i) and (ii) which is not paid
when due, the Issuer shall, from time to time, pay interest on such unpaid
amounts, to the extent permitted by Applicable Law, to, but not including, the
date of actual payment (after as well as before judgment), at a rate per annum
equal to the Default Rate, for the period during which such principal, interest
or other amount shall be unpaid from the due date of such payment to but not
including the date of actual payment thereof. All Default Fees shall be payable
at the times and subject to the priorities set forth in Section 302 hereof.

          (c) Series 2005-1 Adjustment Payments. Series 2005-1 Adjustment
Payments will be owing in respect of the Series 2005-1 Notes in an amount equal
to the Series 2005-1 Adjustment Payment, which shall be payable on each Payment
Date from amounts on deposit in the Series 2005-1 Series Account in accordance
with Section 302 hereof including the priority of payments set forth therein.

          (d) Maximum Interest Rate. In no event shall the interest charged with
respect to a Series 2005-1 Note exceed the maximum amount permitted by
Applicable Law. If at any time the interest rate charged with respect to the
Series 2005-1 Notes exceeds the maximum rate permitted by Applicable Law, the
rate of interest to accrue pursuant to this Supplement and such Series 2005-1
Note shall be limited to the maximum rate permitted by Applicable Law.

          Section 204. Principal Payments on the Series 2005-1 Notes; Scheduled
     Amortization of Series 2005-1 Notes.

          (a) The principal balance of the Series 2005-1 Notes shall be payable
on each Payment Date from amounts on deposit in the Series 2005-1 Series Account
in an amount equal


                                      -11-



to (i) so long as no Early Amortization Event is continuing, the Minimum
Principal Payment Amount, the Scheduled Principal Payment Amount and the
allocable portion of the Supplemental Principal Payment Amount (if any) for such
Series 2005-1 Note for such Payment Date, to the extent that funds are available
for such purpose in accordance with the provisions of part I of Section 302
hereof, or (ii) if an Early Amortization Event is then continuing, the Minimum
Principal Payment Amount, the Scheduled Principal Payment Amounts and then
unpaid Series 2005-1 Principal Balance of such Series 2005-1 Note shall be
payable in full to the extent that funds are available for such purposes in
accordance with the provisions of Part (II) of Section 302 hereof. Payment of
the Supplemental Principal Payment Amount on each Payment Date is subordinated
to payment in full on such Payment Date of the Minimum Principal Payment Amount
and the Scheduled Principal Payment Amount for the Series 2005-1 Notes and any
other Notes then Outstanding. The unpaid principal amount of each Series 2005-1
Note, together with all unpaid interest (including all Default Fees), fees
(including all Commitment Fees), expenses, costs and other amounts payable by
the Issuer to the Series 2005-1 Noteholders, the Series Enhancer and the
Indenture Trustee pursuant to the terms of the Indenture and this Supplement,
shall be due and payable in full on the earlier to occur of (x) the date on
which an Event of Default shall occur and the Series 2005-1 Notes have been
accelerated in accordance with Section 802 of the Indenture and (y) the Series
2005-1 Legal Final Maturity Date.

          (b) The Issuer may, on any Payment Date and upon four (4) Business
Days' prior notice to the Series 2005-1 Noteholders in accordance with the terms
of Section 8.2 of the Series 2005-1 Note Purchase Agreement, voluntarily prepay
all, or any part, of the Series 2005-1 Principal Balance by making a wire
transfer to the Series 2005-1 Noteholders; provided, however, that the Issuer
may not make such repayment from funds in the Trust Account, the Series 2005-1
Series Account, the Restricted Cash Account or the Temporary Loss Account except
to the extent that funds in any such account would otherwise be payable to the
Issuer or available to prepay the Aggregate Series 2005-1 Principal Balance in
accordance with the terms of this Supplement or the Indenture. In the event of
any Prepayment of the Notes in accordance with this Section 204(b) or any other
provision of the Indenture, the Issuer shall pay, if such Prepayment is made on
a date other than a Payment Date, any Breakage Costs incurred by the Series
2005-1 Noteholders in connection with such prepayment.

          (c) Any Prepayment of less than the entire Aggregate Series 2005-1
Principal Balance made in accordance with the provisions of Section 204(a) or
204(b) hereof on or after the Conversion Date shall be applied as set forth in
Section 702(c) of the Indenture to the same extent as if the Series 2005-1 Notes
were a Series of Term Notes.

          Section 205. Amounts and Terms of Series 2005-1 Noteholder
Commitments.

          (a) Commitments. Subject to the terms and conditions of this
Supplement and the Series 2005-1 Note Purchase Agreement, each Series 2005-1
Noteholder shall make its Percentage of the Series 2005-1 Note Initial
Commitment available to the Issuer on the Restatement Effective Date.


                                      -12-



          (b) Advances. Prior to the Conversion Date, each Series 2005-1 Note
shall be a revolving note with a maximum principal amount equal to the Series
2005-1 Note Existing Commitment then in effect for the related Series 2005-1
Noteholder. The Administrative Agent and each Series 2005-1 Noteholder shall
maintain a record of all Series 2005-1 Advances and repayments made on the
Series 2005-1 Notes and absent manifest error such records shall be conclusive.
Each request for a Series 2005-1 Advance shall be submitted in writing to the
Administrative Agent by not later than 1:00 p.m. (New York City time) on the
third (3rd) Business Day prior to the date of the requested advance and shall be
irrevocable when given. Such notice shall include a calculation of the aggregate
Series 2005-1 Advance to be funded by the Series 2005-1 Noteholders. The
Administrative Agent shall promptly forward any such Funding Notice, with the
attached Asset Base Certificate, to each Series 2005-1 Noteholder or its
designee. On any Business Day requested by the Issuer, and presuming that the
Issuer shall have satisfied all applicable conditions precedent set forth in
Article V hereof, the Series 2005-1 Noteholders shall, subject to the terms and
conditions of this Supplement and the Series 2005-1 Note Purchase Agreement,
deposit into the account designated by the Issuer by wire transfer of same day
funds not later than 1:00 p.m. (New York City time) an amount equal to its
Percentage of the requested Series 2005-1 Advance; provided, however, that each
Series 2005-1 Advance by each Series 2005-1 Noteholder shall be for: (I) a
minimum amount of the lesser of (x) its then unused Series 2005-1 Note Existing
Commitment and (y) such Series 2005-1 Noteholder's Percentage of one million
Dollars ($1,000,000) or an integral multiple of One Hundred Thousand Dollars
($100,000) in excess thereof; and (II) a maximum amount of the Availability of
such Series 2005-1 Noteholder on such Business Day. In the event that any Series
2005-1 Noteholder fails to make a Series 2005-1 Advance in accordance with its
Series 2005-1 Note Existing Commitment, the other Series 2005-1 Noteholder(s)
may but shall not be obligated to fund the Percentage of the defaulted Series
2005-1 Noteholder(s).

          Each request for a Series 2005-1 Advance shall constitute a
reaffirmation by the Issuer that (1) no Event of Default or Early Amortization
Event has occurred and is continuing, (2) all of the conditions precedent set
forth in Article V hereof have been satisfied and (3) except for any divergences
previously disclosed in writing to the Indenture Trustee and consented to in
writing by the Administrative Agent, the representations and warranties made by
the Issuer to the Holders of Series 2005-1 Notes contained in the Series 2005-1
Transaction Documents are true, correct and complete in all material respects to
the same extent as though made on and as of the date of the request, except to
the extent such representations and warranties specifically relate to an earlier
date, in which event they shall be true, correct and complete in all material
respects as of such earlier date.

          If (i) any Series 2005-1 Advance requested by the Issuer is not, for
any reason whatsoever related to a default or nonperformance by the Issuer, made
or effectuated on the date specified therefor or (ii) any optional prepayment of
the Series 2005-1 Notes is not made when specified in the notice delivered
pursuant to Section 204(b) hereof, then, in either such case, the Issuer shall
indemnify each Series 2005-1 Noteholder against any Breakage Costs relating
thereto.


                                      -13-



          (c) Commitment Fee. On each Payment Date, the Issuer shall pay a
commitment fee (the "Commitment Fee") to each Series 2005-1 Noteholder in an
amount equal to the sum for each day during the immediately preceding Collection
Period of the product of (x) the applicable Commitment Fee Percentage on such
day, (y) a fraction (expressed as percentage) the numerator of which is one and
the denominator of which is equal to 360 and (z) the Series 2005-1 Unused
Commitment of such Series 2005-1 Noteholder on such day. Such Commitment Fee
shall be payable from amounts then on deposit in the Series 2005-1 Series
Account, or amounts otherwise available for such purpose, in accordance with
Section 302 hereof.

          Section 206. Taxes.

          (a) Subject to clause (g) below, in addition to payments of principal
and interest on the Series 2005-1 Notes when due, the Issuer shall pay, but only
in accordance with the priorities for distributions set forth in Section 302
hereof, each Series 2005-1 Noteholder (an "Indemnified Party") any and all
present or future taxes, fees, duties, levies, imposts, or charges, or any other
similar deduction or withholding, whatsoever imposed by any Governmental
Authority, and all liabilities with respect thereto, excluding (i) franchise
taxes, (ii) such taxes as are imposed on or measured by or determined (in whole
or in part) by reference to each Indemnified Party's net income by the
jurisdiction under the laws of which such Indemnified Party, as the case may be
(regardless of whether such tax is denominated as an "income tax" under
applicable local law), is organized or maintains an office or any political
subdivision thereof, (iii) any other taxes, fees, duties, levies, imports, or
charges, whether payable directly by the Series 2005-1 Noteholder or by
deduction or withholding from any payment made in respect of a Series 2005-1
Note, on account of a connection, whether present or former, between the Series
2005-1 Noteholder and the relevant taxing jurisdiction and (iv) withholding
taxes imposed on any payment in respect of a Series 2005-1 Note other than on
account of a change in law or regulation occurring after the Person in respect
of which such tax is imposed acquired a beneficial interest in a Series 2005-1
Note (all such non-excluded taxes, levies, imposts, deductions, charges,
withholdings and liabilities being hereinafter referred to as "Taxes").

          (b) In addition subject to clause (g) below, the Issuer shall pay, but
only in accordance with the priorities for distribution set forth in Section 302
hereof, any present or future stamp or documentary taxes or any other similar
excise or property taxes, charges or similar levies which arise from any payment
made hereunder or from the execution, delivery or registration of, or otherwise
with respect to, this Supplement or any other Series 2005-1 Transaction Document
(hereinafter referred to as "Other Taxes").

          (c) Subject to clause (g) below, if any Taxes or Other Taxes are
directly asserted or imposed against any Indemnified Party, the Issuer shall
indemnify and hold harmless such Indemnified Party, but only in accordance with
the priorities for distribution set forth in Section 302 hereof, for the full
amount of the Taxes or Other Taxes (including any Taxes or Other Taxes asserted
or imposed by any jurisdiction on amounts payable under this Section 206) paid
by the Indemnified Party and any liability (including penalties, interest,
additions to tax and expenses) arising therefrom or with respect thereto,
whether or not such Taxes or Other Taxes were correctly or legally asserted or
imposed. If the Issuer fails to pay any Taxes or Other Taxes


                                      -14-



when due to the appropriate taxing authority or fails to remit to the
Indemnified Party the required receipts or other required documentary evidence,
the Issuer shall indemnify the Indemnified Party for any incremental Taxes or
Other Taxes, interest or penalties that may become payable by the Indemnified
Party as a result of any such failure. Payment under this indemnification shall
be made in accordance with the payment priorities set forth in Section 302
hereof after the Indemnified Party makes written demand therefor. Each
Indemnified Party shall give prompt notice to the Issuer of any assertion of
Taxes or Other Taxes so that the Issuer may, at its option, contest such
assertion.

          (d) Within thirty (30) days after the date of any payment by the
Issuer of Taxes or Other Taxes, the Issuer shall furnish to the affected
Indemnified Party the original (or a certified copy) of a receipt evidencing
payment thereof, or other evidence of payment thereof satisfactory to such
Indemnified Party.

          (e) Taxes, Other Taxes and other indemnification payments owing
pursuant to the provisions of this Section 206 shall not constitute a "claim"
(as defined in Section 101(5) of the Bankruptcy Code) against the Issuer in the
event there are insufficient funds available to make such payments in accordance
with the payment priority set forth in Section 302 hereof.

          (f) If an Indemnified Party is not a "United States person" as defined
in section 7701(a)(30) of the Internal Revenue Code of 1986, as amended, such
Indemnified Party shall deliver to the Issuer, with a copy to the Administrative
Agent and the Manager, within 15 days after the Closing Date, or, if such
Indemnified Party becomes an Indemnified Party after the Closing Date, the date
on which such Indemnified Party becomes an Indemnified Party hereunder: (i) two
(or such other number as may from time to time be prescribed by Applicable Laws)
duly completed copies of (A) IRS Form W-8BEN claiming eligibility of the
Indemnified Party for benefits of an income tax treaty to which the United
States is a party or (B) IRS Form W-8ECI (or any successor forms or other
certificates or statements that may be required from time to time by the
relevant United States taxing authorities or Applicable Laws) or (ii) in the
case of an Indemnified Party that is not legally entitled to deliver either form
listed in clause (f)(i), (A) a certificate of a duly authorized officer of such
Indemnified Party to the effect that such Indemnified Party is not (x) a "bank"
within the meaning of Section 881(c)(3)(A) of the Code, (y) a "10 percent
shareholder" of the Issuer within the meaning of Section 881(c)(3)(B) of the
Code, or (z) a controlled foreign corporation receiving interest from a related
person within the meaning of Section 881(c)(3)(C) of the Code (such certificate,
an "Exemption Certificate") and (B) two duly completed copies of IRS Form W-8BEN
or applicable successor form certifying the foreign status of such Indemnified
Party, as appropriate, to permit the Issuer to make payments hereunder for the
account of such Indemnified Party, without deduction or withholding of United
States federal income or similar Taxes. Each other Indemnified Party agrees to
deliver to the Issuer, with a copy to the Administrative Agent and the Manager,
within 15 days after the Closing Date, or, if such Indemnified Party becomes an
Indemnified Party after the Closing Date, the date on which such Indemnified
Party becomes an Indemnified Party hereunder, one or more accurate and complete
original signed copies (as the Issuer, Administrative Agent or Manager may
reasonably request) of IRS Form W-9 or successor applicable form (if required by
law), as the case may be, providing the employer identification


                                      -15-



number for such Indemnified Party. Additionally, upon the obsolescence of, or
after the occurrence of any event requiring a change in, any form or certificate
previously delivered by an Indemnified Party pursuant to this Section 206(f),
such Indemnified Party shall deliver such forms, amended or successor forms,
certificates or statements as may be required under Applicable Laws to permit
the Issuer to make payments hereunder for the account of such Indemnified Party,
without deduction or withholding of United States federal income or similar
Taxes.

          (g) The Issuer shall not be obligated to pay any additional amounts to
any Indemnified Party pursuant to clause (a), or to indemnify any Indemnified
Party pursuant to clause (c), in respect of United States federal withholding
taxes to the extent imposed as a result of (i) the failure of such Indemnified
Party to deliver to the Issuer any form and/or Exemption Certificate pursuant to
clause (f), (ii) such form not establishing a complete exemption from U.S.
federal withholding tax or the information or certifications made therein by the
Indemnified Party being untrue or inaccurate on the date delivered in any
material respect, or (iii) the Indemnified Party designating a successor office
at which it maintains the Series 2005-1 Notes which has the effect of causing
such Indemnified Party to become obligated for tax payments in excess of those
in effect immediately prior to such designation; provided, however, that the
Issuer shall be obligated to pay additional amounts to any such Indemnified
Party pursuant to clause (a), and to indemnify any such Indemnified Party
pursuant to clause (c), in respect of United States federal withholding taxes if
(i) any such failure to deliver a form and/or Exemption Certificate or the
failure of such form to establish a complete exemption from U.S. federal
withholding tax or inaccuracy or untruth contained therein resulted from a
change in any applicable law or regulation occurring after the date the Person
in respect of which such tax is imposed acquired a beneficial interest in a
Series 2005-1 Note, which change rendered such Indemnified Party no longer
legally entitled to deliver any such form or otherwise ineligible for a complete
exemption from U.S. federal withholding tax, or rendered the information or
certifications made in such form untrue or inaccurate in a material respect or
(ii) the redesignation of the Indemnified Party's office for maintenance of the
Series 2005-1 Notes was made at the request of the Issuer.

          (h) Any Indemnified Party that becomes entitled to the payment of
additional amounts pursuant to Section 206(a) shall use reasonable efforts
(consistent with applicable law) to file any document reasonably requested by
the Issuer or to transfer its interest in the Series 2005-1 Note to an Affiliate
in another jurisdiction if the making of such a filing or transfer to an
Affiliate, as the case may be, would avoid the need for or reduce the amount of
any payment of such additional amounts that may thereafter accrue and would not,
in the good faith determination of such Indemnified Party, be disadvantageous to
it.

          (i) If an Indemnified Party receives any refund or is entitled to a
Tax credit with respect to Taxes for which the Issuer has paid any additional
amounts pursuant to Section 206(a) or Section 206(b) or made an indemnity
payment pursuant to Section 206(c), then such Indemnified Party shall promptly
pay the Issuer the portion of such refund or credit and any interest received
with respect thereto as it determines, in its reasonable, good faith judgment
will leave it after such payment, in no better or worse financial position than
it would have been


                                      -16-



absent the imposition of such Taxes and the payment by the Issuer of such
indemnity or additional amounts pursuant to this Section 206; provided, however,
that (i) the Issuer agrees to promptly return any amount paid to the Issuer
pursuant to this Section 206(i) upon notice from such Indemnified Party that
such refund or any portion thereof is required to be repaid to the relevant
taxing authority, (ii) nothing in this Section 206(i) shall require an
Indemnified Party to disclose any confidential information to the Issuer
(including, without limitation, its tax returns), and (iii) no Indemnified Party
shall be required to pay any amounts pursuant to this Section 206(i) at any time
which an Event of Default exists and is continuing.

          (j) If the Issuer determines in good faith that a reasonable basis
exists for contesting any Taxes for which additional amounts have been paid
pursuant to Section 206(a) or Section 206(b) or an indemnity payment has been
made pursuant to Section 206(c), the Indemnified Party (to the extent such
Person reasonably determines in good faith that it will not suffer a material
adverse effect as a result thereof) shall cooperate with the Issuer in
challenging such Taxes, at the Issuer's expense, if so requested by the Issuer
in writing.

          Section 207. Increased Costs. If either (i) the introduction of or any
change (including, without limitation, any change by way of imposition or
increase of reserve requirements) after the Closing Date in or in the
interpretation of any law or regulation (including any law or regulation of any
accounting board or authority (whether or not a part of the government) which is
responsible for the establishment or interpretation of national or international
accounting principles, in each case foreign or domestic) or (ii) the compliance
by an Indemnified Party with any guideline or request promulgated or made after
the Closing Date from any central bank or other Governmental Authority (whether
or not having the force of law), shall (A) impose, modify or deem applicable any
reserve requirement (including, without limitation, any reserve requirement
imposed by the Federal Reserve Board, but excluding any reserve requirement, if
any, included in the determination of the Adjusted Eurodollar Rate), special
deposit or similar requirement against assets of, deposits with or for the
amount of, or credit extended by, any Indemnified Party, or (B) impose any other
condition affecting the commitments or rights of an Indemnified Party under any
Series 2005-1 Transaction Document, the result of which is to increase the cost
to such Indemnified Party or to reduce the amount of any sum received or
receivable by an Indemnified Party under any Series 2005-1 Transaction Document,
then, within ten (10) days after demand by such Indemnified Party (which demand
shall be accompanied by a statement setting forth the basis for such demand),
the Issuer shall pay directly to such affected Indemnified Party such additional
amount or amounts as will compensate such Indemnified Party for such additional
or increased cost incurred or such reduction suffered but only in accordance
with the payment priority set forth in Section 302 hereof. In determining any
amount provided for in this Section 207, the Indemnified Party may use any
reasonable averaging and attribution methods. Any Indemnified Party making a
claim under this section shall submit to the Issuer and the Manager a written
description as to such additional or increased cost or reduction and the
calculation thereof, which written description shall be conclusive absent
demonstrable error. Prior to making any claim pursuant to the provisions of this
Section 207, the affected Indemnified Party will use reasonable efforts to
mitigate or eliminate the amount of such Increased Cost or reduced amount if
such mitigation


                                      -17-



effects are not, in the judgment of the affected Indemnified Party, illegal or
otherwise disadvantageous to such Indemnified Party. The provisions of this
Section 207 shall also be applicable to each Liquidity Provider.

          Payments owing pursuant to the provisions of this Section 207 shall be
made only in accordance with the priorities for distributions set forth in
Section 302 hereof. Increased Costs and other amounts owed pursuant to this
Section 207 shall not constitute a "claim" (as defined in Section 101(5) of the
Bankruptcy Code) against the Issuer in the event that there are insufficient
funds available to meet such payments in accordance with Section 302 hereof. The
provisions of this Section 208 shall also be applicable to each Liquidity
Provider.

          The failure or delay on the part of any Indemnified Party to demand
compensation for any Increased Costs shall not constitute a waiver of such
Series 2005-1 Noteholder's right to demand such compensation; provided, that the
Issuer shall not be under any obligation to compensate any Indemnified Party
under this Section 207 for any Increased Costs and other amounts owed pursuant
to this Section 207 with respect to any period prior to the date that is 120
days prior to such request if such Indemnified Party knew of the circumstances
giving rise to such Increased Costs and other amounts owed pursuant to this
Section 207 and of the fact that such circumstances would result in a claim for
increased compensation by reason of such Increased Costs and other amounts owed
pursuant to this Section 207.

          Section 208. Capital Requirements.

          If any Indemnified Party shall determine that (i) any change after the
Closing Date in any law, rule, regulation or guideline adopted pursuant to or
arising out of the July 1988 report of the Basel Committee on Banking
Regulations and Supervisory Practices entitled "International Convergence of
Capital Measurement and Capital Standards", or (ii) the adoption after the date
hereof of any other law or requirement of law regarding capital adequacy,
including the proposed "The New Basel Capital Accord", or (iii) any change after
the Closing Date in any of the foregoing or in the enforcement or interpretation
or administration of any of the foregoing by any Governmental Authority charged
with the enforcement or interpretation or administration thereof, or (iv)
compliance by any Indemnified Party (or any business office of the Indemnified
Party) or the Indemnified Party's holding company with any request or directive
regarding capital adequacy of any Governmental Authority, has or would have the
effect of reducing the rate of return on the Indemnified Party's capital or on
the capital of the Indemnified Party's holding company, to a level below that
which the Indemnified Party or the Indemnified Party's holding company could
have achieved, in each case but for such adoption, change or compliance (taking
into consideration the Indemnified Party's policies and the policies of the
Indemnified Party's holding company with respect to capital adequacy) by an
amount reasonably deemed by the Indemnified Party to be material, then, within
(10) ten days after written demand for the payment thereof, then the Issuer will
pay to the affected Indemnified Party such additional amount or amounts as will
compensate the Indemnified Party or the Indemnified Party's holding company for
any such reduction suffered. Payment under this indemnification shall be made
only in accordance with the priorities for distributions set forth in Section
302 hereof after the Indemnified Party makes written demand therefor.
Indemnification amounts


                                      -18-



contemplated by this Section shall not constitute a "claim" (as defined in
Section 101(5) of the Bankruptcy Code) against the Issuer in the event there are
insufficient funds available to make such payments on a Payment Date under
Section 302 hereof. Without affecting its rights under this Section 208 or any
other provision of this Supplement, each Indemnified Party agrees that if there
is a reduction in a rate of return with respect to which the Issuer would be
obligated to compensate the Indemnified Party pursuant to this Section 208, the
Indemnified Party shall use reasonable efforts to select an alternative business
office which would not result in any reduction in rate of return contemplated by
this Section; provided, however, that the Indemnified Party shall not be
obligated to select an alternative business office if the Indemnified Party
determines that (i) as a result of such selection the Indemnified Party would be
in violation of any Applicable Law, or would incur additional costs or expenses,
or (ii) such selection would be unavailable for regulatory reasons or (iii) such
selection would otherwise be illegal or disadvantageous to such Indemnified
Party.

          The failure or delay on the part of any Indemnified Party to demand
compensation for any reduction in amounts received or receivable or reduction in
return on capital shall not constitute a waiver of such Series 2005-1
Noteholder's right to demand such compensation; provided, that the Issuer shall
not be under any obligation to compensate any Indemnified Party under this
Section 208 for any reductions with respect to any period prior to the date that
is 120 days prior to such request if such Indemnified Party knew of the
circumstances giving rise to such reductions and of the fact that such
circumstances would result in a claim for increased compensation by reason of
such reductions.

          Section 209. Replacement of Series 2005-1 Noteholder.

          (a) In the event (i) any Series 2005-1 Noteholder (or any Indemnified
Party with respect to any Series 2005-1 Noteholder) delivers a certificate
requesting compensation pursuant to Section 206 or Section 207 or Section 208
hereof, (ii) the Issuer is required to pay any additional amount to any Series
2005-1 Noteholder (or any Indemnified Party with respect to any Series 2005-1
Noteholder) or any Governmental Authority on account of any Series 2005-1
Noteholder (or any Indemnified Party with respect to any Series 2005-1
Noteholder) pursuant to Section 206 or (iii) any Series 2005-1 Noteholder does
not consent (or fails to respond) to a proposed amendment, modification or
waiver to any provision of this Supplement or any other Transaction Document
requested by the Issuer (and the Issuer has satisfied all other conditions
precedent to such amendment or waiver but for receiving the consent of such
Series 2005-1 Noteholder), the Issuer may, at its sole expense and effort, upon
notice to such Series 2005-1 Noteholder, require such Series 2005-1 Noteholder
to transfer and assign, without recourse (in accordance with and subject to the
restrictions contained in the Indenture), all of its interests, rights and
obligations under this Supplement and the other Transaction Documents to an
assignee that shall assume such assigned obligations (which assignee may be
another Series 2005-1 Noteholder, if a Series 2005-1 Noteholder accepts such
assignment); provided that:

              (i) such Series 2005-1 Noteholder shall have received payment of
              an amount equal to the outstanding principal of its Series 2005-1
              Note, accrued interest thereon, accrued fees and all other amounts
              payable to it


                                      -19-



              hereunder and under the other Transaction Documents from the
              Issuer or the assignee (to the extent of such outstanding
              principal and accrued interest and fees) or the Issuer (in the
              case of all other amounts);

              (ii) in the case of any such assignment resulting from a claim for
              compensation under Section 207 or 208 or payments required to be
              made pursuant to Section 206, such assignment will result in a
              reduction in such compensation or payments thereafter; and

              (iii) such assignment does not conflict with Applicable Law.

                                  ARTICLE III

                        Series 2005-1 Series Account and
                  Allocation and Application of Amounts Therein

          Section 301. Series 2005-1 Series Account. The Issuer shall establish
on the Closing Date and maintain, so long as any Series 2005-1 Note is
Outstanding, an Eligible Account in the name of the Issuer with the Indenture
Trustee which shall be designated as the Series 2005-1 Series Account, which
account shall be pledged to the Indenture Trustee pursuant to the Indenture for
the benefit of the Series 2005-1 Noteholders, the Series Enhancer and any Hedge
Counterparty. The Series 2005-1 Series Account shall only be relocated to
another financial institution in accordance with the express provisions of
Section 303(d) of the Indenture. All deposits of funds by, or for the benefit
of, the Series 2005-1 Noteholders from the Trust Account, the Restricted Cash
Account and the Temporary Loss Account, shall be accumulated in, and withdrawn
from, the Series 2005-1 Series Account in accordance with the provisions of the
Indenture and this Supplement.

          Section 302. Distributions from Series 2005-1 Series Account. On each
Payment Date, the Indenture Trustee shall distribute funds then on deposit in
the Series 2005-1 Series Account in accordance with the provisions of one of
subsection (I), (II) and (III) of this Section 302.

     (I)  If no Early Amortization Event nor an Event of Default shall have
occurred and be continuing:

               (a) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Series
          2005-1 Interest Payment for such Payment Date;

               (b) To the Series Enhancer, an amount equal to any Repayment
          Amounts owing in respect of any Series 2005-1 Interest Payments paid
          by the Series Enhancer;


                                      -20-



               (c) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Commitment
          Fee for such Payment Date;

               (d) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Minimum
          Principal Payment Amount then due and payable to Series 2005-1
          Noteholders on such Payment Date;

               (e) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Scheduled
          Principal Payment Amount then due and payable to Series 2005-1
          Noteholders on such Payment Date;

               (f) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion (if any) of the
          Supplemental Principal Payment Amount then due and payable to Series
          2005-1 Noteholders on such Payment Date, until the Aggregate Series
          2005-1 Note Principal Balance has been reduced to zero;

               (g) To the Series Enhancer, an amount equal to all Repayment
          Amounts with respect to the Series 2005-1 Notes not paid pursuant to
          clause (b) above which are then due and payable pursuant to the
          Insurance Agreement;

               (h) To the Series Enhancer, an amount equal to all Indemnified
          Liabilities in respect of the Series 2005-1 Notes then due and payable
          to the Series Enhancer pursuant to the Series 2005-1 Transaction
          Documents;

               (i) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Series
          2005-1 Adjustment Payment for such Payment Date;

               (j) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date and each other Indemnified Party, pro rata, an amount
          equal to any Indemnity Amounts, Default Fees and any other amounts
          then due and payable to such Series 2005-1 Noteholders and each other
          Indemnified Party pursuant to the Series 2005-1 Transaction Documents;
          and

               (k) After application of the amounts required to be paid pursuant
          to Section 302 of the Indenture, to the Issuer or its assigns, any
          remaining amounts then on deposit in the Series 2005-1 Series Account.

     (II) If an Early Amortization Event shall have occurred and then be
continuing with respect to any Series but no Event of Default shall have
occurred and be continuing with respect


                                      -21-



 to any Series (or an Event of Default has occurred but the Notes have
not been accelerated in accordance with Section 802 of the Indenture):

               (a) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Series
          2005-1 Interest Payment for such Payment Date;

               (b) To the Series Enhancer, an amount equal to any Repayment
          Amounts owing in respect of any Series 2005-1 Interest Payments paid
          by the Series Enhancer;

               (c) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Commitment
          Fee for such Payment Date;

               (d) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Minimum
          Principal Payment Amount then due and payable to Series 2005-1
          Noteholders on such Payment Date;

               (e) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Scheduled
          Principal Payment Amount then due and payable to Series 2005-1
          Noteholders on such Payment Date;

               (f) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the then
          Aggregate Series 2005-1 Principal Balance until the Aggregate Series
          2005-1 Principal Balance has been reduced to zero;

               (g) To the Series Enhancer, an amount equal to all Repayment
          Amounts with respect to the Series 2005-1 Notes (inclusive of interest
          in respect of any Repayment Amount) not paid pursuant to clause (b)
          above which are then due and payable pursuant to the Insurance
          Agreement;

               (h) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Series
          2005-1 Adjustment Payment for such Payment Date;

               (i) To the Series Enhancer and each Series 2005-1 Noteholder on
          the immediately preceding Record Date, pro rata (based on respective
          amounts due), an amount equal to (i) in the case of the Series
          Enhancer, all Indemnified Liabilities in respect of the Series 2005-1
          Notes then due and payable to the Series Enhancer pursuant to the
          Series 2005-1 Transaction Documents, and (ii) in the case of the
          Series 2005-1 Noteholders, any Indemnity Amounts and Default Fees


                                      -22-



          and any other amounts then due and payable by the Issuer to the Series
          2005-1 Noteholders pursuant to the Series 2005-1 Transaction
          Documents; and

               (j) After application of the amounts required to be paid pursuant
          to Section 302 of the Indenture, to the Issuer or its assigns, any
          remaining amounts then on deposit in the Series 2005-1 Series Account.

     (III) If an Event of Default shall then be continuing with respect to any
Series and the Notes of any Series have been declared due and payable and such
declaration and its consequences have not been rescinded or annulled:

               (a) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Series
          2005-1 Interest Payment for such Payment Date;

               (b) To the Series Enhancer, an amount equal to any Repayment
          Amounts owing in respect of any Series 2005-1 Interest Payments paid
          by the Series Enhancer;

               (c) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date on a pro rata basis, an amount equal to the then Aggregate
          Series 2005-1 Principal Balance until the Series 2005-1 Notes are paid
          in full;

               (d) To the Series Enhancer, an amount equal to all Repayment
          Amounts with respect to the Series 2005-1 Notes not paid pursuant to
          clause (b) above which are then due and payable pursuant to the
          Insurance Agreement;

               (e) To each Series 2005-1 Noteholder on the immediately preceding
          Record Date, an amount equal to its pro rata portion of the Series
          2005-1 Adjustment Payment for such Payment Date;

               (f) To the Series Enhancer and each Series 2005-1 Noteholder on
          the immediately preceding Record Date, pro rata (based on respective
          amounts due), an amount equal to (i) in the case of the Series
          Enhancer, all Indemnified Liabilities in respect of the Series 2005-1
          Notes then due and payable to the Series Enhancer pursuant to the
          Series 2005-1 Transaction Documents, and (ii) in the case of the
          Series 2005-1 Noteholders, any Indemnity Amounts and Default Fees and
          any other amounts then due and payable by the Issuer to the Series
          2005-1 Noteholders pursuant to the Series 2005-1 Transaction
          Documents; and

               (g) After application of the amounts required to be paid pursuant
          to Section 302 of the Indenture, to the Issuer or its assigns, any
          remaining amounts then on deposit in the Series 2005-1 Series Account.


                                      -23-



          Any amounts payable to a Series 2005-1 Noteholder or Series Enhancer
pursuant to this Section 302 shall be made by wire transfer of immediately
available funds to the account that such Series 2005-1 Noteholder has designated
to the Indenture Trustee in writing at least five Business Days prior to the
applicable Payment Date.


                                      -24-



                                   ARTICLE IV

                              Additional Covenants

          In addition to the covenants set forth in Article VI of the Indenture,
the Issuer hereby makes the following additional covenants for the benefit of
the Series 2005-1 Noteholders and each Series Enhancer:

          Section 401. Increase in the Aggregate Series 2005-1 Note Existing
Commitment. The Issuer shall not issue on or after the Restatement Effective
Date any additional Series 2005-1 Notes pursuant to this Supplement or otherwise
increase the aggregate Series 2005-1 Note Existing Commitment without (a) the
prior written consent of the Control Party for the Series 2005-1 Notes and the
Series Enhancer, (b) receipt of a certificate from an officer of the Issuer
stating that no Early Amortization Event, Manager Default or Event of Default
has occurred and is then continuing or would result from the issuance of such
new Series and (c) satisfying the Rating Agency Condition. Nothing contained in
this Section 401 shall prohibit the assignment by any Series 2005-1 Noteholder
of all or a portion of its Series 2005-1 Note Existing Commitment if, after
giving effect to such assignment, the aggregate Series 2005-1 Note Existing
Commitment shall not have increased.

          Section 402. Use of Proceeds. The proceeds from the issuance of the
Series 2005-1 Notes shall be used as follows: (i) to acquire Containers and
Related Assets, (ii) to pay the costs of issuance of the Series 2005-1 Notes and
(iii) for general corporate purposes. For avoidance of doubt, the Issuer may use
the proceeds of any Series 2005-1 Advance to make payments on, or in respect of,
any other Series of Notes.

                                   ARTICLE V

                  Conditions of Restatement and Future Lending

          Section 501. Conditions to Restatement. The restatement of this
Supplement is subject to the condition precedent that the Indenture Trustee and
the Series Enhancer (other than with respect to the items listed in clause (a)
and (i) below) shall have received all of the following, each duly executed and
dated on or as of the Restatement Effective Date, in form and substance
satisfactory to each of the Series 2005-1 Noteholders and the Series Enhancer.

          (a) Series 2005-1 Note. A separate Series 2005-1 Note executed by the
Issuer in favor of each Series 2005-1 Noteholder in the stated principal amount
equal to the Series 2005-1 Note Initial Commitment of each such Series 2005-1
Noteholder.


                                      -25-



          (b) Certificate(s) of Secretary or Assistant Secretary. Separate
certificates executed by the corporate secretary or assistant secretary of TAL
and the Issuer, each dated the Closing Date, certifying (i) that the respective
company has the authority to execute and deliver, and perform its respective
obligations under each of the Series 2005-1 Transaction Documents to which it is
a party, and (ii) that attached are true, correct and complete copies of the
organizational documents, authorizations and incumbency certificates in form and
substance satisfactory to the Series 2005-1 Noteholders and the Series Enhancer
as to such matters as they shall require.

          (c) Security Documents. The Indenture, the Contribution and Sale
Agreement and the Management Agreement, each in form and substance satisfactory
to the Series 2005-1 Noteholders and the Series Enhancer, shall have been
executed and delivered by the Issuer and all other parties thereto and filed in
the appropriate jurisdictions, together with all Uniform Commercial Code
financing statements and documents of similar import in other jurisdictions
specified in Section 2.03(a) of the Contribution and Sale Agreement.

          (d) Opinions of Counsel. Opinions of Counsel to the Issuer, as to
perfection and priority of the Indenture Trustee's security interest in the
Collateral and enforceability of the Transaction Documents and from counsel to
the Issuer, Seller and Manager, in form and in substance satisfactory to the
Administrative Agent, the Series 2005-1 Noteholders and the Series Enhancer, as
to such matters as they shall require.

          (e) Certificate as to Containers. An Officer's Certificate from the
Manager certifying that it is managing all of the Containers in accordance with
the Management Agreement.

          (f) Series 2005-1 Transaction Documents. The Series 2005-1 Transaction
Documents shall have been duly executed and delivered and all of the conditions
precedent therein have either been satisfied or waived by the Administrative
Agent and the Series Enhancer.

          (g) Insurance. The Issuer shall have delivered certificates evidencing
the insurance coverage described in Section 3.9 of the Management Agreement.

          (h) True Sale and Nonconsolidation Opinions. Mayer, Brown, Rowe & Maw
LLP shall have delivered its opinions relating to true sale and nonconsolidation
matters with respect to the Sellers and the Issuer.

          (i) Indenture Compliance Certificate. The Indenture Trustee shall have
received the compliance certificate required by Section 502 hereof.

          (j) Issuance of Policy. The Policy has been issued and is in full
force and effect.


                                      -26-



          (k) Ratings. The Series 2005-1 Notes, after taking into consideration
the Policy, shall have been rated "AAA" by S&P and "Aaa" by Moody's, all of such
ratings shall be in full force and effect and the Administrative Agent shall
have received letters from such Rating Agencies dated on or before the
Restatement Effective Date to such effect.

Notwithstanding the foregoing conditions precedent, upon the making of any
advance by a Noteholder, all of the Indenture Trustee's, Series Enhancer's and
Noteholders' rights under the Indenture and this Supplement shall vest in such
Persons, whether or not the conditions precedent were in fact satisfied.

          Section 502. Advances on Series 2005-1 Notes. The obligation of each
of the Series 2005-1 Noteholders to make a Series 2005-1 Advance pursuant to its
commitment under this Supplement and the Series 2005-1 Note Purchase Agreement
is subject to the following further conditions precedent being fulfilled with
respect to each such Series 2005-1 Advance:

          (a) Default. Before and after giving effect to such Series 2005-1
Advance, no Event of Default shall have occurred and be continuing unless such
Series 2005-1 Advance has been approved by each of (i) the Series Enhancer
(without regard to any waiver of such condition by the Requisite Global
Majority) if the Series Enhancer is then the Control Party and (ii) each Series
2005-1 Noteholder.

          (b) Early Amortization Event. Before and after giving effect to such
Series 2005-1 Advance, no Early Amortization Event shall have occurred and be
continuing unless such Series 2005-1 Advance has been approved by each of (i)
the Series Enhancer (without regard to any waiver of such condition by the
Requisite Global Majority) if the Series Enhancer is then the Control Party and
(ii) each Series 2005-1 Noteholder.

          (c) Asset Base Imbalance. Before and after giving effect to such
Series 2005-1 Advance, the Aggregate Note Principal Balance (calculated after
giving effect to such Series 2005-1 Advance) does not exceed the Asset Base
(calculated to give effect to the Eligible Containers to be acquired with the
proceeds of such Series 2005-1 Advance).

          (d) Asset Base Certificate and Funding Notice. The Issuer shall have
delivered to the Administrative Agent (with a copy to the Indenture Trustee and
the Series Enhancer) (i) a duly completed and executed Funding Notice and (ii)
simultaneously with the delivery of such Funding Notice, a duly completed and
executed Asset Base Certificate (which shall give effect to any Eligible
Containers to be acquired with the proceeds of such Series 2005-1 Advance).

          (e) Conversion Date. The Conversion Date shall not have occurred.

          (f) Note Purchase Agreement. All conditions precedent to such Series
2005-1 Advance set forth in the Series 2005-1 Note Purchase Agreement have been
met.


                                      -27-



          (g) Discharge of Existing Indebtedness. If the Issuer requests that
the proceeds of such Series 2005-1 Advance be used in whole or in part to
discharge in full any undischarged Liens on the Containers to be acquired on
such date, the Funding Notice (as defined in the Series 2005-1 Note Purchase
Agreement) shall include the name of the related lienholders and their related
wiring instructions.

                                   ARTICLE VI

                         Representations and Warranties

          The Issuer hereby represents and warrants (as of the Restatement
Effective Date and each date on which a Series 2005-1 Advance is made) to the
Series 2005-1 Noteholders and the Indenture Trustee that:

          Section 601. Existence. The Issuer is a limited liability company duly
organized, validly existing and in compliance under the laws of Delaware. The
Issuer is in good standing and is duly qualified to do business in each
jurisdiction where the failure to do so would reasonably be expected to have a
material adverse effect upon the Issuer, and has all licenses, permits, charters
and registrations the failure to hold which would reasonably be expected to have
a material adverse effect on the Issuer.

          Section 602. Authorization. The Issuer has the power and is duly
authorized to execute and deliver this Supplement, the Indenture and the other
Series 2005-1 Transaction Documents to which it is a party; the Issuer is and
will continue to be duly authorized to borrow monies under this Supplement, the
Indenture and the other Series 2005-1 Transaction Documents; and the Issuer is
and will continue to be authorized to perform its obligations under this
Supplement, the Indenture and the other Series 2005-1 Transaction Documents. The
execution, delivery and performance by the Issuer of this Supplement, the
Indenture and the other Series 2005-1 Transaction Documents to which it is a
party and the borrowings hereunder do not and will not require any consent or
approval of any Governmental Authority, stockholder or any other Person which
has not already been obtained.

          Section 603. No Conflict; Legal Compliance. The execution, delivery
and performance of this Supplement, the Indenture and each of the other Series
2005-1 Transaction Documents and the execution, delivery and payment of the
Series 2005-1 Notes will not: (a) contravene any provision of Issuer's charter
documents or by-laws or other organizational documents; (b) contravene, conflict
with or violate any applicable law or regulation, or any order, writ, judgment,
injunction, decree, determination or award of any Governmental Authority; or (c)
violate or result in the breach of, or constitute a default under this
Supplement, the Indenture, the other Series 2005-1 Transaction Documents, any
other indenture or other loan or credit agreement, or other agreement or
instrument to which Issuer is a party or by which Issuer, or its property and
assets may be bound or affected. Issuer is not in violation or breach of or
default under any law, rule, regulation, order, writ, judgment, injunction,
decree,


                                      -28-



determination or award or any contract, agreement, lease, license, indenture or
other instrument to which it is a party, in each case, in a manner that would
reasonably be expected to result in a Material Adverse Change.

          Section 604. Validity and Binding Effect. This Supplement is, and each
other Series 2005-1 Transaction Document to which the Issuer is a party, when
duly executed and delivered, will be, legal, valid and binding obligations of
the Issuer, enforceable against the Issuer in accordance with their respective
terms, except as enforceability may be limited by bankruptcy, insolvency or
other similar laws of general application affecting the enforcement of
creditors' rights or by general principles of equity limiting the availability
of equitable remedies.

          Section 605. Material Adverse Change. Since December 31, 2005, there
has been no Material Adverse Change in the financial condition of the Issuer.

          Section 606. Place of Business. The Issuer's only "place of business"
(within the meaning of Section 9-307 of the UCC) is located at its address
determined in accordance with Section 1307 of the Indenture.

          Section 607. No Agreement or Contracts. The Issuer is not now and has
not been a party to any contract or agreement (whether written or oral) other
than the Series 2005-1 Transaction Documents and the Transaction Documents (as
defined in the Indenture).

          Section 608. Consents and Approvals. No approval, authorization or
consent of any trustee or holder of any Indebtedness or obligation of the Issuer
or of any other Person under any agreement, contract, lease or license or
similar document or instrument to which the Issuer is a party or by which Issuer
is bound, is required to be obtained by the Issuer in order to make or
consummate the transactions contemplated under the Series 2005-1 Transaction
Documents, except for those approvals, authorizations and consents that have
been obtained on or prior to the Closing Date or which the failure to obtain
would not reasonably be expected to result in a Material Advance Change. All
consents and approvals of, filings and registrations with, and other actions in
respect of, all Governmental Authorities required to be obtained by Issuer in
order to make or consummate the transactions contemplated under the Series
2005-1 Transaction Documents have been, or prior to the time when required will
have been, obtained, given, filed or taken and are or will be in full force and
effect other than any such consents, approvals, filings or registrations the
failure to so obtain or make would not reasonably be expected to result in a
Material Adverse Change.

          Section 609. Margin Regulations. The Issuer does not own any "margin
security", as that term is defined in Regulation U of the Federal Reserve Board,
and the proceeds of the Series 2005-1 Notes issued hereunder will be used only
for the purposes contemplated hereunder. None of such proceeds will be used,
directly or indirectly, for the purpose of purchasing or carrying any margin
security, for the purpose of reducing or retiring any indebtedness which was
originally incurred to purchase or carry any margin security or for any other
purpose which might cause any of the Series 2005-1 Advances under this
Supplement to be considered a "purpose credit" within the meaning of Regulations
T, U and X. The Issuer will not


                                      -29-



take or permit any agent acting on its behalf to take any action which might
cause the Indenture or this Supplement or any document or instrument delivered
by the Issuer pursuant hereto to violate any regulation of the Federal Reserve
Board.

          Section 610. Taxes. All federal, state, local and foreign tax returns,
reports and statements required to be filed by the Issuer have been filed with
the appropriate Governmental Authorities, and all Taxes, Other Taxes and other
impositions shown thereon to be due and payable by the Issuer have been paid
prior to the date on which any fine, penalty, interest or late charge may be
added thereto for nonpayment thereof, or any such fine, penalty, interest, late
charge or loss has been paid, or the Issuer is contesting its liability therefor
in good faith and has fully reserved all such amounts according to GAAP in the
financial statements provided pursuant to Section 626 of the Indenture. The
Issuer has paid when due and payable all charges upon the books of the Issuer
and no Government Authority has asserted any Lien against the Issuer with
respect to unpaid Taxes or Other Taxes. Proper and accurate amounts have been
withheld by the Issuer from its employees for all periods in full and complete
compliance with the tax, social security and unemployment withholding provisions
of applicable federal, state, local and foreign law and such withholdings have
been timely paid to the respective Governmental Authorities.

          Section 611. Other Regulations. The Issuer is not: (a) a "public
utility company" or a "holding company," or an "affiliate" or a "Subsidiary
company" of a "holding company," or an "affiliate" of such a "Subsidiary
company," as such terms are defined in the Public Utility Holding Company Act of
1935, as amended, or (b) an "investment company," or an "affiliated person" of,
or a "promoter" or "principal underwriter" for, an "investment company," as such
terms are defined in the Investment Company Act of 1940, as amended. The
issuance of the Series 2005-1 Notes hereunder and the application of the
proceeds and repayment thereof by the Issuer and the performance of the
transactions contemplated by this Supplement and the other Series 2005-1
Transaction Documents will not violate any provision of the Investment Company
Act or the Public Utility Holding Company Act, or any rule, regulation or order
issued by the Securities and Exchange Commission thereunder.

          Section 612. Solvency and Separateness.

               (a) The capital of the Issuer is adequate for the business and
          undertakings of the Issuer.

               (b) Other than with respect to the transactions contemplated by
          the Transaction Documents, the Issuer is not engaged in any business
          transactions with the Manager except as permitted by the Management
          Agreement or with the Seller except as permitted by the Contribution
          and Sale Agreement.

               (c) At all times, at least one (1) member of the board of
          directors of the Issuer shall qualify as an Independent Manager (as
          defined in the Issuer's limited liability company agreement).


                                      -30-



               (d) The Issuer's funds and assets are not, and will not be,
          commingled with those of the Manager, except as permitted by the
          Management Agreement.

               (e) The Issuer shall maintain (A) correct and complete books and
          records of account, and (B) minutes of the meetings and other
          proceedings of its board of managers.

               (f) The Issuer is not insolvent under the Insolvency Law and will
          not be rendered insolvent by the transactions contemplated by the
          Series 2005-1 Transaction Documents and after giving effect to such
          transactions, the Issuer will not be left with an unreasonably small
          amount of capital with which to engage in its business nor will the
          Issuer have intended to incur, or believe that it has incurred, debts
          beyond its ability to pay such debts as they mature. The Issuer does
          not contemplate the commencement of insolvency, bankruptcy,
          liquidation or consolidation proceedings or the appointment of a
          receiver, liquidator, trustee or similar official in respect of the
          Issuer or any of its assets.

          Section 613. Survival of Representations and Warranties. So long as
any of the Series 2005-1 Notes shall be Outstanding and until payment and
performance in full of the Outstanding Obligations, the representations and
warranties contained herein shall have a continuing effect as having been true
when made.

          Section 614. No Default. No Event of Default or Early Amortization
Event has occurred and is continuing. No event or condition that with notice or
the passage of time (or both) could reasonably be expected to constitute an
Event of Default or Early Amortization Event has occurred or is continuing.

          Section 615. Litigation and Contingent Liabilities. No claims,
litigation, arbitration proceedings or governmental proceedings by any
Governmental Authority are pending or threatened against or are affecting Issuer
the results of which will materially and adversely interfere with the
consummation of any of the transactions contemplated by the Indenture, this
Supplement or any document issued or delivered in connection therewith or
herewith.

          Section 616. Title; Liens. The Issuer has good, legal and marketable
title to each of its respective assets, and none of such assets is subject to
any Lien, except for Permitted Encumbrances and the Liens created or permitted
pursuant to the Indenture.

          Section 617. Subsidiaries. The Issuer has no subsidiaries.

          Section 618. No Partnership. Issuer is not a partner or joint venturer
in any partnership or joint venture.

          Section 619. Pension and Welfare Plans. During the
twelve-consecutive-month period prior to the date of the execution and delivery
of this Supplement, no steps have been


                                      -31-



taken to terminate any Plan, and no contribution failure has occurred with
respect to any Plan, sufficient to give rise to a lien under section 302(f) of
ERISA. No condition exists or event or transaction, has occurred with respect to
any Plan which could result in the Issuer or any ERISA Affiliate of the Issuer
incurring any material liability, fine or penalty. As of the Closing Date, the
Issuer is not a Benefit Plan Investor.

          Section 620. Ownership of the Issuer. On the Closing Date, all of the
issued and outstanding membership interests of the Issuer are owned by TAL.

          Section 621. Security Interest Representations.

          (a) The Indenture creates a valid and continuing security interest (as
defined in the UCC) in the Collateral in favor of the Indenture Trustee, for the
benefit of the Noteholders and any Hedge Counterparty, which security interest
is prior to all other Liens, and is enforceable as such as against creditors of
and purchasers from the Issuer.

          (b) The Containers constitute "goods" within the meaning of the
applicable UCC. The Leases constitute "tangible chattel paper" within the
meaning of the UCC. The lease receivables constitute "accounts" or "proceeds" of
the Leases with the meaning of the UCC. The Trust Account, the Restricted Cash
Account, the Temporary Loss Account and the Series 2005-1 Series Account
constitute "securities accounts" within the meaning of the UCC. The Issuer's
contractual rights under any Hedge Agreements, the Contribution and Sale
Agreement and the Management Agreement constitute "general intangibles" within
the meaning of the UCC.

          (c) The Issuer owns and has good and marketable title to the
Collateral, free and clear of any Lien (whether senior, junior or pari passu),
claim or encumbrance of any Person, except for Permitted Encumbrances.

          (d) The Issuer has caused the filing of all appropriate financing
statements or documents of similar import in the proper filing office in the
appropriate jurisdictions under Applicable Law in order to perfect the security
interest in the Collateral granted to the Indenture Trustee in the Indenture.

          (e) Other than the security interest granted to the Indenture Trustee
pursuant to the Indenture, the Issuer has not pledged, assigned, sold, granted a
security interest in, or otherwise conveyed any of the Collateral, except as
permitted pursuant to the Indenture. The Issuer has not authorized the filing
of, and is not aware of, any financing statements against the Issuer that
include a description of collateral covering the Collateral other than any
financing statement or document of similar import (i) relating to the security
interest granted to the Indenture Trustee in the Indenture or (ii) that has been
terminated. The Issuer has no actual knowledge of any judgment or tax lien
filings against the Issuer.

          (f) Pursuant to Section 3.3.5 of the Management Agreement, the Manager
has acknowledged that it is holding the Leases, to the extent they relate to the
Managed Containers on behalf of, and for the benefit of, the Indenture Trustee.
None of the Leases that constitute or


                                      -32-



evidence the Collateral has any marks or notations indicating that they have
been pledged, assigned or otherwise conveyed to any Person. The Seller has
caused the filing of all appropriate financing statements or documents of
similar import in the proper filing office in the appropriate jurisdictions
under Applicable Law in order to perfect the ownership interest of the Issuer
(and the Indenture Trustee as its assignee) in the Leases (to the extent that
such Leases relate to the Managed Containers) arising under the Contribution and
Sale Agreement.

          (g) The Issuer has received all necessary consents and approvals
required by the terms of the Collateral to the pledge to the Indenture Trustee
of its interest and rights in such Collateral hereunder or under the Indenture.

          (h) U.S. Bank National Association (in its capacity as securities
intermediary) has identified in its records the Indenture Trustee as the Person
having a Security Entitlement in each of the Trust Account, the Restricted Cash
Account, the Temporary Loss Account and the Series 2005-1 Series Account.

          (i) The Trust Account, the Restricted Cash Account, the Temporary Loss
Account and the Series 2005-1 Series Account are not in the name of any Person
other than the Issuer. The Issuer has not consented for U.S. Bank National
Association (as the securities intermediary of the Trust Account, the Restricted
Cash Account, the Temporary Loss Account and the Series 2005-1 Series Account)
to comply with Entitlement Orders of any Person other than the Indenture
Trustee.

          (j) No creditor of the Issuer (other than (x) with respect to the
Managed Containers, the related lessee and (y) the Manager in its capacity as
Manager under the Management Agreement) has in its possession any goods that
constitute or evidence the Collateral, other than for purposes of repair,
refurbishment, painting, positioning, storage and other similar matters with
respect to Managed Containers.

The representations and warranties set forth in this Section 621 shall survive
until this Supplement is terminated in accordance with its terms and the terms
of the Indenture. Any breaches of the representations and warranties set forth
in this Section 621 may be waived by the Indenture Trustee, only with the prior
written consent of the Control Party.

          Section 622. Tax Election of the Issuer. None of the Issuer, any of
its members or any other Person has elected, or agreed to elect, to treat the
Issuer as an association taxable as a corporation for United States federal
income tax purposes.


                                      -33-



                                  ARTICLE VII

                                   The Policy

          Section 701. The Policy. (a) On each Determination Date, the Indenture
Trustee shall determine, with respect to the immediately following Payment Date,
based solely on the information contained in the Manager Report, whether there
exists a Deficiency Amount.

          (b) If there exists a Deficiency Amount which is an Insured Amount
under the Policy with respect to a Payment Date, the Indenture Trustee shall
complete a Notice in the form of Exhibit A to the Policy and submit such claim
for such Insured Amount to the Series Enhancer in accordance with the terms of
the Policy. Any payment made by the Series Enhancer under the Policy shall be
applied solely to the payment of principal of or interest (other than Default
Fees) on the Series 2005-1 Notes subject to the terms of the Policy.

          (c) The Indenture Trustee shall (i) receive Insured Amounts as
attorney-in-fact of each of the Series 2005-1 Noteholders and (ii) disburse such
Insured Amounts directly to the Series 2005-1 Noteholders. The Issuer hereby
agrees for the benefit of the Series Enhancer (and each Series 2005-1
Noteholder, by acceptance of its Series 2005-1 Notes, will be deemed to have
agreed) that, without limiting any other rights of the Series Enhancer, to the
extent the Series Enhancer pays, or causes to be paid, Insured Amounts, either
directly or indirectly (as by paying through distribution to the Indenture
Trustee), to the Series 2005-1 Noteholders, the Series Enhancer will be entitled
to receive the related Reimbursement Amount pursuant to Section 302 hereof in
lieu of the Noteholders and will be subrogated to their payment rights
thereunder.

          (d) The Series 2005-1 Notes will be insured by the Policy pursuant to
the terms set forth in the Policy, notwithstanding any provisions to the
contrary contained in this Supplement. All amounts received under the Policy
shall be used solely for the payment when due to the Series 2005-1 Noteholders
of the Insured Amounts.

          (e) Anything herein to the contrary notwithstanding, any payment with
respect to the principal of or interest on the Series 2005-1 Notes which is made
with moneys received pursuant to the terms of the Policy shall not be considered
payment by the Issuer with respect to the Series 2005-1 Notes, shall not
discharge the Issuer in respect of its obligation to make such payment, and
shall not result in the payment of, or the provision for the payment of, the
principal of or interest on, the Series 2005-1 Notes for purposes of Section 203
hereof or of the Indenture; provided, however, that notwithstanding any failure
of the Issuer to pay any such amounts, to the extent such payment is made to the
Noteholders with monies received pursuant to the terms of the Policy, the
Noteholders of such Series may not institute any Proceeding with respect to this
Supplement or any other Transaction Document, or exercise any other remedy
hereunder or thereunder without the prior written consent of the applicable
Series Enhancer. Each Series 2005-1 Noteholder by its acceptance of a Series
2005-1 Note agrees, and the Issuer and the Indenture Trustee acknowledge, that,
without the need for any further action on the part of the Series Enhancer, the
Issuer, the Indenture Trustee or the Note Registrar, (i) to the extent


                                      -34-



the Series Enhancer makes payments, directly or indirectly, on account of
principal of, or interest on, the Series 2005-1 Notes to the Series 2005-1
Noteholders, the Series Enhancer will be fully subrogated to the rights of such
Series 2005-1 Noteholders to receive such principal and interest from the
Issuer, and (ii) the Series Enhancer shall be paid such principal and interest
in its capacity as a partial subrogee of the Series 2005-1 Notes, but only from
the sources and in the manner and priority provided herein for the payment of
such principal and interest. To evidence the Series Enhancer's subrogation to
the rights of the Series 2005-1 Noteholders, the Note Register shall, upon
receipt from the Series Enhancer of proof of payment by the Series Enhancer of
any Insured Amount, make such notations upon the register of the Series 2005-1
Noteholders, if any, as is necessary to reflect the Series Enhancer's right to
be paid such principal and interest in its capacity as a partial subrogee of the
Series 2005-1 Notes. Nothing in this Section shall expose the Issuer or the
Collateral to double recovery for any such amounts.

          (f) The parties hereto grant to the Series Enhancer, as long as no
Series Enhancer Default shall have occurred and is continuing, the right of
prior approval of amendments, waivers or supplements to the Series 2005-1
Transaction Documents available to the Series 2005-1 Noteholders thereunder and
of the exercise of any option, vote, right, power or the like available to the
Series 2005-1 Noteholders hereunder. Nothing contained in this paragraph (f)
shall vitiate the right of a Series 2005-1 Noteholder to consent to any
amendments of the type separately set forth in clauses (i) through (vii) of
Section 1002(a) of the Indenture and Section 8.1(a) of the Note Purchase
Agreement.

          (g) The Indenture Trustee shall keep a complete and accurate record of
the amount and allocation of Insured Amounts and the Series Enhancer shall have
the right to inspect such records at reasonable times upon three (3) Business
Days' prior written notice to the Indenture Trustee.

          (h) In the event that a Preference Amount is payable under the Policy,
the Indenture Trustee shall so notify the Series Enhancer, shall comply with the
provisions of the Policy to obtain payment by the Series Enhancer of such
Preference Amount, and shall, at the time it provides notice to the Series
Enhancer, notify the Series 2005-1 Noteholders by mail that, in the event that
any Series 2005-1 Noteholder's payment is so recoverable, the Indenture Trustee
on behalf of such Series 2005-1 Noteholder will be entitled to payment thereof
pursuant to the terms of the Policy. The Indenture Trustee shall furnish to the
Series Enhancer, at its written request, the requested records it holds in its
possession evidencing the payments of principal of and interest on the Series
2005-1 Notes, if any, which have been made by the Indenture Trustee and
subsequently recovered from Series 2005-1 Noteholders, and the dates on which
such payments were made.

          Without limiting any rights of the Series Enhancer under the Policy or
any other Related Document, and without modifying or otherwise affecting any
terms or conditions of the Policy, each Series 2005-1 Noteholder, by its
acceptance of a Series 2005-1 Note, and the Indenture Trustee hereby agree that
the Series Enhancer (so long as no Series Enhancer Default exists) may at any
time during the continuation of any Proceeding relating to a Preference Amount
direct all matters relating to such Preference Amount, including, without
limitation, (i)


                                      -35-



the direction of any appeal of any order relating to any Preference Amount and
(ii) the posting of any surety, supersedeas or performance bond pending any such
appeal. In addition, and without limitation of the foregoing, the Series
Enhancer shall be subrogated to the rights of the Indenture Trustee and each
such Series 2005-1 Noteholder in the conduct of any Proceeding with respect to
any such Preference Amount, including, without limitation, all rights of any
party to an adversary proceeding action with respect to any order issued in
connection with any such Preference Amount. Insured Amounts paid by the Series
Enhancer to the Indenture Trustee shall be received by the Indenture Trustee, as
agent to the Series 2005-1 Noteholders. The Indenture Trustee, as agent to the
Series 2005-1 Noteholders, hereby acknowledges and affirms that the Series
Enhancer shall be fully subrogated to the rights of the Series 2005-1
Noteholders to any monies paid or payable in respect of the Series 2005-1 Notes
to the extent of any payment made by the Series Enhancer pursuant to the terms
of the Policy, and any interest (including Repayment Amounts consisting of
interest on any Repayment Amount) due thereon.

          (i) By acceptance of a Series 2005-1 Note, each Series 2005-1
Noteholder agrees to be bound by the terms of the Policy, including, without
limitation, the method and timing of payment and the Series Enhancer's right of
subrogation.

          (j) Notwithstanding the foregoing, in the event that payments on the
Series 2005-1 Notes are accelerated, such accelerated payments will not be
covered by the Series Enhancer under the Policy, unless the Series Enhancer
shall elect to make such accelerated payments in accordance with and subject to
the terms of the Policy.

          (k) The Indenture Trustee shall be entitled to enforce on behalf of
the Series 2005-1 Noteholders the obligations of the Series Enhancer under the
Policy. Notwithstanding any other provision of this Supplement or any Series
2005-1 Transaction Document, the Series 2005-1 Noteholders are not entitled to
make any claims under the Policy or institute proceedings directly against the
Series Enhancer.

          (l) Nothing in this Section 701 or in any other Section hereof shall
or is intended to modify any of the terms, provisions or conditions of the
Policy.

                                  ARTICLE VIII

                            Miscellaneous Provisions

          Section 801. Ratification of Indenture. As supplemented by this
Supplement, the Indenture is in all respects ratified and confirmed and the
Indenture as so supplemented by this Supplement shall be read, taken and
construed as one and the same instrument.

          Section 802. Counterparts. This Supplement may be executed in two or
more counterparts, and by different parties on separate counterparts, each of
which shall be an original, but all of which shall constitute one and the same
instrument. Delivery of an executed


                                      -36-



counterpart of this Supplement by facsimile or by electronic means shall be
equally effective as of the delivery of an originally executed counterpart.

          Section 803. Governing Law. THIS SUPPLEMENT SHALL BE CONSTRUED AND
INTERPRETED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, INCLUDING
SECTIONS 5-1401 AND 5-1402 OF THE GENERAL OBLIGATIONS LAW BUT OTHERWISE WITHOUT
GIVING EFFECT TO THE PRINCIPLES OF CONFLICTS OF LAW, AND THE RIGHTS, OBLIGATIONS
AND REMEDIES OF THE PARTIES HERETO SHALL BE DETERMINED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF NEW YORK.

          Section 804. Amendments and Modifications. (a) The terms of this
Supplement may be waived, modified or amended only in a written instrument
signed by (A) each of the Issuer, the Control Party and the Indenture Trustee
and (B) (i) except with respect to the matters set forth in Section 1002(a) of
the Indenture, the prior written consent of the Majority of Holders and (ii) if
required pursuant to Section 701(g) hereof or pursuant to Section 1001 or
1002(a) of the Indenture, the Series Enhancer and each affected Series 2005-1
Noteholder. For the purposes of clause (B) of the preceding sentence, any
amendment to or modification or waiver of this Supplement shall be deemed a
Supplemental Indenture subject to Sections 1001 or 1002 of the Indenture. The
Series 2005-1 Note Existing Commitment of an individual Series 2005-1 Noteholder
may only be increased, and the Conversion Date of an individual Series 2005-1
Noteholder may only be extended, in accordance with the provisions of Section
8.1(a) of the Note Purchase Agreement.

Prior to the execution of any written instrument pursuant to this Section, the
Issuer shall provide a written notice to each Rating Agency setting forth in
general terms the substance of any such Supplement.

          (b) Promptly after the execution by the Issuer and the Indenture
Trustee of any written instrument pursuant to this Section, the Indenture
Trustee shall mail to each Rating Agency, the Noteholders, the Administrative
Agent, each Hedge Counterparty and the Series Enhancer a copy of the text of
such Supplement. Any failure of the Indenture Trustee to mail such copy, or any
defect therein, shall not, however, in any way impair or affect the validity of
any such Supplement.

          Section 805. Notices to Rating Agencies. Whenever any notice or
other communication is required to be given to the Rating Agencies pursuant to
the Indenture or this Supplement, such notice or communication shall be
delivered as follows: (i) to Moody's at Moody's Investors Service, Inc., 99
Church Street, New York, New York 10004, Attention: ABS Monitoring Group and
(ii) if to S&P at Standard & Poor's Ratings Services, 55 Water Street, 41st
Floor, New York, New York 10041, Attention: Asset-Backed Surveillance Group -
phone: (212/438-2435), fax: (212/438-2664). Any rights to notices conveyed to a
Rating Agency pursuant to the terms of this Supplement shall terminate
immediately if such Rating Agency no longer has a rating outstanding with
respect to the Series 2005-1 Notes.


                                      -37-



          Section 806. Consent to Jurisdiction. ANY LEGAL SUIT, ACTION OR
PROCEEDING AGAINST ANY PARTY HERETO ARISING OUT OF OR RELATING TO THIS
SUPPLEMENT, OR ANY TRANSACTION CONTEMPLATED HEREBY, MAY BE INSTITUTED IN ANY
FEDERAL OR STATE COURT IN THE COUNTY OF NEW YORK, STATE OF NEW YORK AND EACH
PARTY HERETO HEREBY WAIVES ANY OBJECTION WHICH IT MAY NOW OR HEREAFTER HAVE TO
THE LAYING OF VENUE OF ANY SUCH SUIT, ACTION OR PROCEEDING, AND, SOLELY FOR THE
PURPOSES OF ENFORCING THIS SUPPLEMENT, EACH PARTY HERETO HEREBY IRREVOCABLY
SUBMITS TO THE JURISDICTION OF ANY SUCH COURT IN ANY SUCH SUIT, ACTION OR
PROCEEDING.

          Section 807. Waiver of Jury Trial. EACH OF THE PARTIES HERETO HEREBY
IRREVOCABLY WAIVES, AS AGAINST THE OTHER PARTIES HERETO, ANY RIGHTS IT MAY HAVE
TO A JURY TRIAL IN RESPECT OF ANY CIVIL ACTION OR PROCEEDING (WHETHER ARISING IN
CONTRACT OR TORT OR OTHERWISE), INCLUDING ANY COUNTERCLAIM, ARISING UNDER OR
RELATING TO THIS SUPPLEMENT OR ANY OTHER TRANSACTION DOCUMENT, INCLUDING IN
RESPECT OF THE NEGOTIATION, ADMINISTRATION OR ENFORCEMENT HEREOF OR THEREOF.

          Section 808. Third Party Beneficiary. The Series Enhancer is a third
party beneficiary of this Supplement and shall be entitled to rely on all
representations, warranties, covenants and agreements contained herein, and in
the Indenture to the extent related hereto, as if made directly to it and as if
it were a party hereto and shall have full power and authority to enforce the
obligations of the parties hereunder.

          Section 809. Effect on Original Supplement. Notwithstanding that this
Supplement is amended and restated as of April 12, 2006, nothing contained
herein shall be deemed to cause a novation of any transfers, conveyances or
transactions which were effected under the Supplement that was executed on
August 1, 2005, as amended and supplemented to date, including, without
limitation, the indebtedness evidenced by the Notes issued pursuant thereto and
the security interests granted thereto.

                            [Signature page follows.]


                                      -38-



          IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have caused
this Supplement to be duly executed and delivered as of the day and year first
above written.

                                TAL ADVANTAGE I LLC,

                                By: TAL International Container Corporation,
                                    its manager

                                By:
                                    --------------------------------------------

                                Name:
                                      ------------------------------------------

                                Title:
                                       -----------------------------------------

                                   AMENDED AND RESTATED SERIES 2005-1 SUPPLEMENT



                                U.S. BANK NATIONAL ASSOCIATION,
                                not individually but solely as Indenture Trustee

                                By:
                                    --------------------------------------------

                                Name:
                                      ------------------------------------------

                                Title:
                                       -----------------------------------------

                                   AMENDED AND RESTATED SERIES 2005-1 SUPPLEMENT



                                    EXHIBIT A

                           FORM OF SERIES 2005-1 NOTE

THIS NOTE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF
1933, AS AMENDED (THE "ACT"), OR UNDER THE SECURITIES LAWS OF ANY OTHER
JURISDICTION. THIS NOTE MAY NOT BE OFFERED FOR SALE, TRANSFER OR ASSIGNMENT
UNLESS (1) SO REGISTERED OR THE TRANSACTION RELATING THERETO SHALL BE EXEMPT
WITHIN THE MEANING OF SUCH ACT AND THE RULES AND REGULATIONS OF THE SECURITIES
AND EXCHANGE COMMISSION ADOPTED THEREUNDER AND (2) SUCH TRANSACTION COMPLIES
WITH THE PROVISIONS SET FORTH IN SECTION 205 OF THE INDENTURE. BECAUSE OF THE
PROVISIONS FOR THE PAYMENT OF PRINCIPAL CONTAINED HEREIN, THE OUTSTANDING
PRINCIPAL AMOUNT OF THIS NOTE MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE
HEREOF. ANYONE PURCHASING THIS NOTE MAY ASCERTAIN THE OUTSTANDING PRINCIPAL
AMOUNT HEREOF BY INQUIRY TO THE INDENTURE TRUSTEE.

EACH PURCHASER OF A SERIES 2005-1 NOTE SHALL BE DEEMED TO REPRESENT AND WARRANT
TO THE INITIAL PURCHASER, THE ISSUER, THE INDENTURE TRUSTEE AND THE MANAGER THAT
IT IS NOT ACQUIRING SUCH NOTE WITH THE ASSETS OF AN "EMPLOYEE BENEFIT PLAN" AS
DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974,
AS AMENDED ("ERISA"), WHETHER OR NOT IT IS SUBJECT TO TITLE I OF ERISA, A "PLAN"
WITHIN THE MEANING OF SECTION 4975(e)(1) OF THE INTERNAL REVENUE CODE OF 1986,
AS AMENDED (THE "CODE") OR AN ENTITY WHOSE UNDERLYING ASSETS INCLUDE "PLAN
ASSETS" OF ANY OF THE FOREGOING BY REASON OF AN EMPLOYEE BENEFIT PLAN'S OR
PLAN'S INVESTMENT IN SUCH ENTITY.

                               TAL ADVANTAGE I LLC
                           FLOATING RATE SECURED NOTES
                                  SERIES 2005-1

Up to $____________                                                     No. [__]
                                                               ____________, ___

          KNOW ALL PERSONS BY THESE PRESENTS that TAL ADVANTAGE I LLC, a limited
liability company organized and existing under the laws of Delaware (the
"Issuer"), for value received, hereby promises to pay to _______________________
or their registered assigns, at the principal corporate trust office of the
Indenture Trustee named below, (i) the principal sum of up to
________________________, which sum shall be payable on the dates and in the
amounts set forth in the Amended and Restated Indenture, dated as of April 12,
2006 (as amended, restated or otherwise modified from time to time, the
"Indenture") and the Amended and Restated Series 2005-1 Supplement, dated as of
April 12, 2006 (as amended,



restated or otherwise modified from time to time, the "Series 2005-1
Supplement"), each between the Issuer and U.S. Bank National Association as
indenture trustee (the "Indenture Trustee"), (ii) interest on the outstanding
principal amount of this Series 2005-1 Note on the dates and in the amounts set
forth in the Indenture and the Series 2005-1 Supplement, and (iii) certain other
amounts as provided in the Indenture and the Series 2005-1 Supplement. A record
of each Series 2005-1 Advance, Prepayment and repayment shall be made by the
Administrative Agent and absent manifest error such record shall be conclusive.
Capitalized terms not otherwise defined herein will have the meaning set forth
in Appendix A to the Indenture and the Series 2005-1 Supplement.

          Payment of the principal of and interest on this Note shall be made in
lawful money of the United States of America which at the time of payment is
legal tender for payment of public and private debts. The principal balance of,
and interest on this Series 2005-1 Note is payable at the times and in the
amounts set forth in the Indenture and the Series 2005-1 Supplement by wire
transfer of immediately available funds to the account designated by the Holder
of record on the immediately preceding Record Date. This Series 2005-1 Note is a
Warehouse Note.

          This Series 2005-1 Note is one of the authorized notes identified in
the title hereto and issued in the aggregate principal amount of up to Three
Hundred Million Dollars ($300,000,000) pursuant to the Indenture and the Series
2005-1 Supplement.

          This Series 2005-1 Note shall be an obligation of the Issuer and shall
be secured by the Collateral, all as defined in, and subject to limitations set
forth in, the Indenture and the Series 2005-1 Supplement.

          This Series 2005-1 Note is transferable as provided in the Indenture
and the Series 2005-1 Supplement, subject to certain limitations therein
contained, only upon the books for registration and transfer kept by the
Indenture Trustee, and only upon surrender of this Series 2005-1 Note for
transfer to the Indenture Trustee duly endorsed by, or accompanied by a written
instrument of transfer in form reasonably satisfactory to the Indenture Trustee
duly executed by, the registered Holder hereof or his attorney duly authorized
in writing. The Indenture Trustee or the Issuer may require payment by the
Holder of a sum sufficient to cover any tax expense or other governmental charge
payable in connection with any transfer or exchange of the Series 2005-1 Note.

          The Issuer, the Indenture Trustee and any other agent of the Issuer
shall treat the person in whose name this Series 2005-1 Note is registered as
the absolute owner hereof for all purposes, and neither the Issuer, the
Indenture Trustee, nor any other such agent shall be affected by notice to the
contrary.

          This Series 2005-1 Note is subject to Prepayment, at the times and
subject to the conditions set forth in the Indenture and the Series 2005-1
Supplement.


                                       (2)



          If an Event of Default shall occur and be continuing, the principal of
and accrued interest on this Series 2005-1 Note may be declared to be due and
payable in the manner and with the effect provided in the Indenture and the
Series 2005-1 Supplement.

          The Indenture permits, with certain exceptions as therein provided,
the issuance of supplemental indentures in certain specifically described
instances. Any supplemental indenture made in accordance with the terms of this
Supplement and the Indenture shall be conclusive and binding upon the Holder of
this Series 2005-1 Note and on all future holders of this Series 2005-1 Note and
of any Series 2005-1 Note issued in lieu hereof. Supplements and amendments to
the Indenture and the Series 2005-1 Supplement may be made only to the extent
and in circumstances permitted by the Indenture and the Series 2005-1
Supplement.

          The Holder of this Series 2005-1 Note shall have no right to enforce
the provisions of the Indenture and the Series 2005-1 Supplement or to institute
action to enforce the covenants, or to take any action with respect to a default
under the Indenture and the Series 2005-1 Supplement, or to institute, appear in
or defend any suit or other proceedings with respect thereto, except as provided
under certain circumstances described in the Indenture and the Series 2005-1
Supplement; provided, however, that nothing contained in the Indenture and the
Series 2005-1 Supplement shall affect or impair any right of enforcement
conferred on the Holder hereof to enforce any payment of the principal of and
interest on this Series 2005-1 Note on or after the due date thereof; provided
further, however, that by acceptance hereof the Holder is deemed to have
covenanted and agreed that it will not institute against the Issuer any
bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings,
or other proceedings under any applicable bankruptcy or similar law, at any time
other than at such time as permitted by the Indenture and the Series 2005-1
Supplement.

          Each Holder of a Series 2005-1 Note shall be deemed to represent and
warrant to the Initial Purchaser, the Issuer, the Indenture Trustee and the
Manager that it is not acquiring such Series 2005-1 Note with the assets of an
"employee benefit plan" as defined in Section 3(3) of ERISA, whether or not it
is subject to Title I of ERISA, a "plan" within the meaning of Section
4975(e)(1) of the Code or an entity whose underlying assets include "plan
assets" of any of the foregoing by reason of an employee benefit plan's or
plan's investment in such entity.

          Each Holder of a Series 2005-1 Note (i) agrees to treat this Series
2005-1 Note for United States federal, state and local income, single business
and franchise tax purposes as indebtedness, (ii) agrees that the duties of the
Administrative Agent are not to be construed as a replacement Manager, (iii)
agrees that the Series 2005-1 Note shall not have any interest in any Series
Account of any other Series or Class and (iv) ratifies and confirms the terms of
the Indenture and the other Series 2005-1 Transaction Documents.

          All terms and provisions of the Indenture and the Series 2005-1
Supplement are herein incorporated by reference as if set forth herein in their
entirety. In the event of any conflict between this Series 2005-1 Note, on the
one hand, and the Indenture or the Series 2005-1 Supplement, on the other hand,
the Indenture or the Series 2005-1 Supplement, as applicable, shall control.


                                       (3)



          IT IS HEREBY CERTIFIED, RECITED AND DECLARED, that all acts,
conditions and things required to exist, happen and be performed precedent to
the execution and delivery of the Indenture and the Series 2005-1 Supplement and
the issuance of this Series 2005-1 Note and the issue of which it is a part, do
exist, have happened and have been timely performed in regular form and manner
as required by law.

          Unless the certificate of authentication hereon has been executed by
the Indenture Trustee by manual signature of one of its authorized officers,
this Series 2005-1 Note shall not be entitled to any benefit under the Indenture
and the Series 2005-1 Supplement, or be valid or obligatory for any purpose.

                  [Remainder of Page Intentionally Left Blank]


                                       (4)



          IN WITNESS WHEREOF, TAL Advantage I LLC has caused this Series 2005-1
Note to be duly executed by its duly authorized representative, on this _____
day of ____________, ____.

                                            TAL ADVANTAGE I LLC,
                                            By: TAL International Container
                                                Corporation, its manager


                                            By:
                                                --------------------------------

                                            Its:
                                                 -------------------------------

          This Note is one of the Series 2005-1 Notes described in the
within-mentioned Indenture and the Series 2005-1 Supplement.

                                            U.S. BANK NATIONAL ASSOCIATION,
                                            as indenture
                                            trustee


                                            By:
                                                --------------------------------

                                            Its:
                                                 -------------------------------



                                                                      SCHEDULE 1

       Percentage of Minimum Targeted Principal Balance and Percentage of
                               Scheduled Targeted
                                Principal Balance
                               Series 2005-1 Notes

  Payment Dates         Percentage            Percentage
Elapsed  From The   (Minimum Targeted    (Scheduled Targeted
 Conversion Date    Principal Balance)    Principal Balance)
-----------------   ------------------   -------------------
        --               100.000%              100.000%
         1                99.444%               99.074%
         2                98.889%               98.148%
         3                98.333%               97.222%
         4                97.778%               96.296%
         5                97.222%               95.370%
         6                96.667%               94.444%
         7                96.111%               93.519%
         8                95.556%               92.593%
         9                95.000%               91.667%
        10                94.444%               90.741%
        11                93.889%               89.815%
        12                93.333%               88.889%
        13                92.778%               87.963%
        14                92.222%               87.037%
        15                91.667%               86.111%
        16                91.111%               85.185%
        17                90.556%               84.259%
        18                90.000%               83.333%
        19                89.444%               82.407%
        20                88.889%               81.481%
        21                88.333%               80.556%
        22                87.778%               79.630%
        23                87.222%               78.704%
        24                86.667%               77.778%
        25                86.111%               76.852%
        26                85.556%               75.926%
        27                85.000%               75.000%
        28                84.444%               74.074%
        29                83.889%               73.148%
        30                83.333%               72.222%
        31                82.778%               71.296%
        32                82.222%               70.370%
        33                81.667%               69.444%
        34                81.111%               68.519%


                                    Sch. 1-1



        35                80.556%               67.593%
        36                80.000%               66.667%
        37                79.444%               65.741%
        38                78.889%               64.815%
        39                78.333%               63.889%
        40                77.778%               62.963%
        41                77.222%               62.037%
        42                76.667%               61.111%
        43                76.111%               60.185%
        44                75.556%               59.259%
        45                75.000%               58.333%
        46                74.444%               57.407%
        47                73.889%               56.481%
        48                73.333%               55.556%
        49                72.778%               54.630%
        50                72.222%               53.704%
        51                71.667%               52.778%
        52                71.111%               51.852%
        53                70.556%               50.926%
        54                70.000%               50.000%
        55                69.444%               49.074%
        56                68.889%               48.148%
        57                68.333%               47.222%
        58                67.778%               46.296%
        59                67.222%               45.370%
        60                66.667%               44.444%
        61                66.111%               43.519%
        62                65.556%               42.593%
        63                65.000%               41.667%
        64                64.444%               40.741%
        65                63.889%               39.815%
        66                63.333%               38.889%
        67                62.778%               37.963%
        68                62.222%               37.037%
        69                61.667%               36.111%
        70                61.111%               35.185%
        71                60.556%               34.259%
        72                60.000%               33.333%
        73                59.444%               32.407%
        74                58.889%               31.481%
        75                58.333%               30.556%
        76                57.778%               29.630%
        77                57.222%               28.704%
        78                56.667%               27.778%


                                    Sch. 1-2



        79                56.111%               26.852%
        80                55.556%               25.926%
        81                55.000%               25.000%
        82                54.444%               24.074%
        83                53.889%               23.148%
        84                53.333%               22.222%
        85                52.778%               21.296%
        86                52.222%               20.370%
        87                51.667%               19.444%
        88                51.111%               18.519%
        89                50.556%               17.593%
        90                50.000%               16.667%
        91                49.444%               15.741%
        92                48.889%               14.815%
        93                48.333%               13.889%
        94                47.778%               12.963%
        95                47.222%               12.037%
        96                46.667%               11.111%
        97                46.111%               10.185%
        98                45.556%               9.259%
        99                45.000%               8.333%
       100                44.444%               7.407%
       101                43.889%               6.481%
       102                43.333%               5.556%
       103                42.778%               4.630%
       104                42.222%               3.704%
       105                41.667%               2.778%
       106                41.111%               1.852%
       107                40.556%               0.926%
       108                40.000%               0.000%
       109                39.444%
       110                38.889%
       111                38.333%
       112                37.778%
       113                37.222%
       114                36.667%
       115                36.111%
       116                35.556%
       117                35.000%
       118                34.444%
       119                33.889%
       120                33.333%
       121                32.778%
       122                32.222%


                                    Sch. 1-3



       123                31.667%
       124                31.111%
       125                30.556%
       126                30.000%
       127                29.444%
       128                28.889%
       129                28.333%
       130                27.778%
       131                27.222%
       132                26.667%
       133                26.111%
       134                25.556%
       135                25.000%
       136                24.444%
       137                23.889%
       138                23.333%
       139                22.778%
       140                22.222%
       141                21.667%
       142                21.111%
       143                20.556%
       144                20.000%
       145                19.444%
       146                18.889%
       147                18.333%
       148                17.778%
       149                17.222%
       150                16.667%
       151                16.111%
       152                15.556%
       153                15.000%
       154                14.444%
       155                13.889%
       156                13.333%
       157                12.778%
       158                12.222%
       159                11.667%
       160                11.111%
       161                10.556%
       162                10.000%
       163                 9.444%
       164                 8.889%
       165                 8.333%
       166                 7.778%


                                    Sch. 1-4



       167                 7.222%
       168                 6.667%
       169                 6.111%
       170                 5.556%
       171                 5.000%
       172                 4.444%
       173                 3.889%
       174                 3.333%
       175                 2.778%
       176                 2.222%
       177                 1.667%
       178                 1.111%
       179                 0.556%
       180                 0.000%


                                    Sch. 1-5



                                                                      SCHEDULE 2

          Series 2005-1                    Commitment on         Percentage of
            Noteholder              Restatement Effective Date     Commitment
---------------------------------   --------------------------   -------------
Scaldis Capital Limited                    $100,000,000             33 1/3%
Alpine Securitization Corporation          $ 50,000,000             16 2/3%
Paradigm Funding LLC                       $ 40,000,000             13 1/3%
HSH Nordbank AG, New York Branch           $ 40,000,000             13 1/3%
ING Bank N.V.                              $ 40,000,000             13 1/3%
Gotham Funding Corporation                 $ 30,000,000                 10%


                                       i