8-K 1 gcc05002_8k-200601.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: January 10, 2006 (Date of earliest event reported) Commission File No.: 333-114525-03 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2005-C2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2175532 54-2175533 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On January 10, 2006, a distribution was made to holders of GE Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates, Series 2005-C2. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-C2, relating to the January 10, 2006 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2005-C2 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: January 10, 2006 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-C2, relating to the January 10, 2006 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2005-C2 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: January 10, 2006 Record Date: December 30, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 21 Principal Prepayment Detail 22 Historical Detail 23 Delinquency Loan Detail 24 - 26 Specially Serviced Loan Detail 27 - 28 Modified Loan Detail 29 Liquidated Loan Detail 30 Bond / Collateral Realized Loss Reconciliation 31 Issuer GE Commercial Mortgage Corporation 292 Long Ridge Road Stamford, CT 06927 Contact: General Information Number Phone Number: (203) 357-4000 Master Servicer GEMSA Loan Services, L.P. 1500 City West Blvd. Suite 200 Houston, TX 77042 Contact: Shelly Shrimpton Phone Number: (713) 458-7380 Special Servicer LNR Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 Contact: Vickie Taylor Phone Number: (305) 229-6614 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2006, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 36828QLY0 4.289000% 55,000,000.00 5250,~~621~~698,~~046~~225.8726 ~~659~~613,~~470~~250.5020 ~~188~~181,~~076~~203.3991 A-2 36828QLZ7 4.706000% 334,900,000.00 334,900,000.00 0.00 1,313,366.17 A-3 36828QMA1 4.839000% 132,400,000.00 132,400,000.00 0.00 533,903.00 A-AB 36828QMB9 4.866000% 72,362,000.00 72,362,000.00 0.00 293,427.91 A-4 36828QMC7 4.978000% 445,399,000.00 445,399,000.00 0.00 1,847,663.52 A-1A 36828QMD5 4.881000% 451,249,000.00 ~~450~~449,~~478~~869,~~837~~134.0499 ~~208~~192,~~609~~545.7432 1,~~832~~829,~~322~~842.6771 A-J 36828QME3 5.061000% 149,131,000.00 149,131,000.00 0.00 628,959.99 B 36828QMG8 5.113000% 13,981,000.00 13,981,000.00 0.00 59,570.71 C 36828QMH6 5.133000% 30,292,000.00 30,292,000.00 0.00 129,574.03 D 36828QMJ2 5.172000% 16,311,000.00 16,311,000.00 0.00 70,300.41 E 36828QMK9 5.~~128129~~139573% 25,632,000.00 25,632,000.00 0.00 109,~~536~~781.8428 F 36828QMM5 5.~~216129~~227573% 16,312,000.00 16,312,000.00 0.00 7071,~~904~~060.5814 G 36828QMN3 5.~~216129~~227573% 20,971,000.00 20,971,000.00 0.00 91,~~156~~356.2019 H 36828QMP8 5.~~216129~~227573% 16,311,000.00 16,311,000.00 0.00 7071,~~900~~055.2478 J 36828QMQ6 5.~~216129~~227573% 20,972,000.00 20,972,000.00 0.00 91,~~160~~360.55 K 36828QMR4 4.716000% 9,321,000.00 9,321,000.00 0.00 36,631.53 L 36828QMS2 4.716000% 6,990,000.00 6,990,000.00 0.00 27,470.70 M 36828QMT0 4.716000% 9,321,000.00 9,321,000.00 0.00 36,631.53 N 36828QMU7 4.716000% 2,330,000.00 2,330,000.00 0.00 9,156.90 O 36828QMV5 4.716000% 6,990,000.00 6,990,000.00 0.00 27,470.70 P 36828QMW3 4.716000% 4,661,000.00 4,661,000.00 0.00 18,317.73 Q 36828QMX1 4.716000% 23,301,976.00 23,301,976.00 0.00 91,~~500~~446.3170 R N/A 0.000000% 0.00 0.00 0.00 0.00 LR N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 1,864,137,976.00 1,~~860~~858,~~988~~456,~~859~~336.9125 ~~868~~805,~~080~~795.2452 7,~~578~~569,~~002~~552.6109

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 36828QLY0 0.00 0.00 ~~847~~794,~~546~~454.8911 5150,~~961~~084,~~576~~975.3706 20.0407% A-2 36828QLZ7 0.00 0.00 1,313,366.17 334,900,000.00 20.0407% A-3 36828QMA1 0.00 0.00 533,903.00 132,400,000.00 20.0407% A-AB 36828QMB9 0.00 0.00 293,427.91 72,362,000.00 20.0407% A-4 36828QMC7 0.00 0.00 1,847,663.52 445,399,000.00 20.0407% A-1A 36828QMD5 0.00 0.00 2,~~040~~022,~~932~~388.4103 ~~450~~449,~~270~~676,~~227~~589.3067 20.0407% A-J 36828QME3 0.00 0.00 628,959.99 149,131,000.00 12.0304% B 36828QMG8 0.00 0.00 59,570.71 13,981,000.00 11.2729% C 36828QMH6 0.00 0.00 129,574.03 30,292,000.00 9.6566% D 36828QMJ2 0.00 0.00 70,300.41 16,311,000.00 8.7778% E 36828QMK9 0.00 0.00 109,~~536~~781.8428 25,632,000.00 7.3940% F 36828QMM5 0.00 0.00 7071,~~904~~060.5814 16,312,000.00 6.5152% G 36828QMN3 0.00 0.00 91,~~156~~356.2019 20,971,000.00 5.39% H 36828QMP8 0.00 0.00 7071,~~900~~055.2478 16,311,000.00 4.5152% J 36828QMQ6 0.00 0.00 91,~~160~~360.55 20,972,000.00 3.3839% K 36828QMR4 0.00 0.00 36,631.53 9,321,000.00 2.8889% L 36828QMS2 0.00 0.00 27,470.70 6,990,000.00 2.51% M 36828QMT0 0.00 0.00 36,631.53 9,321,000.00 2.0001% N 36828QMU7 0.00 0.00 9,156.90 2,330,000.00 1.88% O 36828QMV5 0.00 0.00 27,470.70 6,990,000.00 1.5051% P 36828QMW3 0.00 0.00 18,317.73 4,661,000.00 1.25% Q 36828QMX1 0.00 0.00 91,~~500~~446.3170 23,301,976.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 8,~~446~~375,~~082~~347.8561 1,~~860~~857,~~120~~650,~~779~~540.6773

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 36828QML7 0.~~049334~~050143% 1,864,137,976.00 1,~~860~~858,~~988~~456,~~859~~336.9125 7677,~~507~~656.6740 X-P 36828QMF0 0.~~286177~~296215% 1,822,837,000.00 1,~~822~~817,~~837~~630,000.00 ~~434~~448,~~711~~674.8076

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 36828QML7 0.00 7677,~~507~~656.6740 1,~~860~~857,~~120~~650,~~779~~540.6773 X-P 36828QMF0 0.00 ~~434~~448,~~711~~674.8076 1,~~822~~817,~~837~~630,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 36828QLY0 ~~956~~921.~~74630673~~78591382 11.~~99037273~~15000364 3.~~41957073~~29461655 0.00000000 0.00000000 ~~944~~910.~~75593400~~63591018 A-2 36828QLZ7 1,000.00000000 0.00000000 3.92166668 0.00000000 0.00000000 1,000.00000000 A-3 36828QMA1 1,000.00000000 0.00000000 4.03250000 0.00000000 0.00000000 1,000.00000000 A-AB 36828QMB9 1,000.00000000 0.00000000 4.05500000 0.00000000 0.00000000 1,000.00000000 A-4 36828QMC7 1,000.00000000 0.00000000 4.14833334 0.00000000 0.00000000 1,000.00000000 A-1A 36828QMD5 ~~998~~996.~~29326390~~94212063 0.~~46229408~~42669418 4.~~06055785~~05506208 0.00000000 0.00000000 ~~997~~996.~~83096982~~51542645 A-J 36828QME3 1,000.00000000 0.00000000 4.21749998 0.00000000 0.00000000 1,000.00000000 B 36828QMG8 1,000.00000000 0.00000000 4.26083327 0.00000000 0.00000000 1,000.00000000 C 36828QMH6 1,000.00000000 0.00000000 4.27750000 0.00000000 0.00000000 1,000.00000000 D 36828QMJ2 1,000.00000000 0.00000000 4.31000000 0.00000000 0.00000000 1,000.00000000 E 36828QMK9 1,000.00000000 0.00000000 4.~~27344101~~28297753 0.00000000 0.00000000 1,000.00000000 F 36828QMM5 1,000.00000000 0.00000000 4.~~34677415~~35631069 0.00000000 0.00000000 1,000.00000000 G 36828QMN3 1,000.00000000 0.00000000 4.~~34677412~~35631062 0.00000000 0.00000000 1,000.00000000 H 36828QMP8 1,000.00000000 0.00000000 4.~~34677457~~35631047 0.00000000 0.00000000 1,000.00000000 J 36828QMQ6 1,000.00000000 0.00000000 4.~~34677427~~35631080 0.00000000 0.00000000 1,000.00000000 K 36828QMR4 1,000.00000000 0.00000000 3.93000000 0.00000000 0.00000000 1,000.00000000 L 36828QMS2 1,000.00000000 0.00000000 3.93000000 0.00000000 0.00000000 1,000.00000000 M 36828QMT0 1,000.00000000 0.00000000 3.93000000 0.00000000 0.00000000 1,000.00000000 N 36828QMU7 1,000.00000000 0.00000000 3.93000000 0.00000000 0.00000000 1,000.00000000 O 36828QMV5 1,000.00000000 0.00000000 3.93000000 0.00000000 0.00000000 1,000.00000000 P 36828QMW3 1,000.00000000 0.00000000 3.93000000 0.00000000 0.00000000 1,000.00000000 Q 36828QMX1 1,000.00000000 0.00000000 3.~~92671892~~92441826 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-C 36828QML7 ~~998~~996.~~31068508~~95213561 0.~~04104185~~04165808 0.00000000 ~~997~~996.~~84501127~~51987388 X-P 36828QMF0 ~~1,000~~997.~~00000000~~14346373 0.~~23848090~~24614091 0.00000000 ~~1,000~~997.~~00000000~~14346373

Reconciliation Detail Advance Summary P & I Advances Outstanding 23,~~938~~570,~~769~~897.2949 Servicing Advances Outstanding ~~1,219~~0.5000 Reimbursement for Interest on Advances 76130.4607 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 72,~~456~~360.4294 Less Delinquent Servicing Fees 2024,~~158~~193.2745 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 103,~~225~~709.9186 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 6251,~~524~~877.0635

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~188~~181,~~076~~203.3991 0.00 ~~188~~181,~~076~~203.3991 0.00 A-2 1,313,366.17 0.00 1,313,366.17 0.00 A-3 533,903.00 0.00 533,903.00 0.00 A-AB 293,427.91 0.00 293,427.91 0.00 A-4 1,847,663.52 0.00 1,847,663.52 0.00 A-1A 1,~~832~~829,~~322~~842.6771 0.00 1,~~832~~829,~~322~~842.6771 0.00 A-J 628,959.99 0.00 628,959.99 0.00 X-C 7677,~~507~~656.6740 0.00 7677,~~507~~656.6740 0.00 X-P ~~434~~448,~~711~~674.8076 0.00 ~~434~~448,~~711~~674.8076 0.00 B 59,570.71 0.00 59,570.71 0.00 C 129,574.03 0.00 129,574.03 0.00 D 70,300.41 0.00 70,300.41 0.00 E 109,~~536~~781.8428 0.00 109,~~536~~781.8428 0.00 F 7071,~~904~~060.5814 0.00 7071,~~904~~060.5814 0.00 G 91,~~156~~356.2019 0.00 91,~~156~~356.2019 0.00 H 7071,~~900~~055.2478 0.00 7071,~~900~~055.2478 0.00 J 91,~~160~~360.55 0.00 91,~~160~~360.55 0.00 K 36,631.53 0.00 36,631.53 0.00 L 27,470.70 0.00 27,470.70 0.00 M 36,631.53 0.00 36,631.53 0.00 N 9,156.90 0.00 9,156.90 0.00 O 27,470.70 0.00 27,470.70 0.00 P 18,317.73 0.00 18,317.73 0.00 Q 91,576.77 0.00 91,576.77 0.00 Total 8,~~089~~096,~~298~~013.5432 0.00 8,~~089~~096,~~298~~013.5432 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~188~~181,~~076~~203.3991 0.00 A-2 0.00 1,313,366.17 0.00 A-3 0.00 533,903.00 0.00 A-AB 0.00 293,427.91 0.00 A-4 0.00 1,847,663.52 0.00 A-1A 0.00 1,~~832~~829,~~322~~842.6771 0.00 A-J 0.00 628,959.99 0.00 X-C 0.00 7677,~~507~~656.6740 0.00 X-P 0.00 ~~434~~448,~~711~~674.8076 0.00 B 0.00 59,570.71 0.00 C 0.00 129,574.03 0.00 D 0.00 70,300.41 0.00 E 0.00 109,~~536~~781.8428 0.00 F 0.00 7071,~~904~~060.5814 0.00 G 0.00 91,~~156~~356.2019 0.00 H 0.00 7071,~~900~~055.2478 0.00 J 0.00 91,~~160~~360.55 0.00 K 0.00 36,631.53 0.00 L 0.00 27,470.70 0.00 M 0.00 36,631.53 0.00 N 0.00 9,156.90 0.00 O 0.00 27,470.70 0.00 P 0.00 18,317.73 0.00 Q 76130.4607 91,~~500~~446.3170 ~~360~~749.2873 Total 76130.4607 8,~~089~~095,~~222~~883.0825 ~~360~~749.2873

Other Required Information Available Distribution Amount (1) 8,~~957~~901,~~302~~678.3277 Principal Distribution Amount ~~868~~805,~~080~~795.2452 (a) ~~Pandiany~~Principal ~~Assumed~~portion ~~MonthlyhPaymentsnts~~of ~~868~~Monthly Payments 805,~~080~~795.2452 and any Assumed Monthly Payments (b) Principal Prepayments 0.00 (c) Collection of Principal on a Balloon 0.00 Loan after its stated Maturity Date (d) Liquidation Proceeds and Insurance 0.00 Proceeds received on a Mortgage Loan (e) Liquidation Proceeds, Insurance Proceeds, 0.00 or REO Revenues received on an REO Plus the excess of the prior Principal Distribution 0.00 Amount over the principal paid to the Sequential Pay Certificates Aggregate Number of Outstanding Loans 143 Aggregate Unpaid Principal Balance of Loans 1,~~860~~857,~~409~~901,~~032~~736.3058 Aggregate Stated Principal Balance of Loans 1,~~860~~857,~~120~~650,~~780~~541.1117 Aggregate Amount of Servicing Fee 6251,~~524~~877.0635 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~860~~858.9946 Aggregate Trust Fund Expenses 76130.4607 Interest Reserve Deposit 0267,546.0041 Interest Reserve Withdrawal 0.00 Excess Liquidation Proceeds Account Balance 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 8,437,779.17 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 8,437,779.17 Principal: Scheduled Principal 805,795.52 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 805,795.52 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 9,243,574.69 Total Funds Distributed Fees: Master Servicing Fee 72,360.94 Trustee Fee 1,858.46 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 74,219.40 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 130.07 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 130.07 Interest Reserve Deposit 267,546.41 Payments to Certificateholders & Others: Interest Distribution 8,095,883.25 Principal Distribution 805,795.52 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 8,901,678.77 Total Funds Distributed 9,243,574.65

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 36828QLY0 AAA X AAA ~~AAA~~ X AAA A-2 36828QLZ7 AAA X AAA ~~AAA~~ X AAA A-3 36828QMA1 AAA X AAA ~~AAA~~ X AAA A-AB 36828QMB9 AAA X AAA ~~AAA~~ X AAA A-4 36828QMC7 AAA X AAA ~~AAA~~ X AAA A-1A 36828QMD5 AAA X AAA ~~AAA~~ X AAA A-J 36828QME3 AAA X AAA ~~AAA~~ X AAA X-C 36828QML7 AAA X AAA ~~AAA~~ X AAA X-P 36828QMF0 AAA X AAA ~~AAA~~ X AAA B 36828QMG8 AA+ X AA+ ~~AA+~~ X AA+ C 36828QMH6 AA X AA AA X AA D 36828QMJ2 AA- X AA- ~~AA-~~ X AA- E 36828QMK9 A X A A X A F 36828QMM5 A- X A- A- X A- G 36828QMN3 BBB+ X BBB+ ~~BBB+~~ X BBB+ H 36828QMP8 BBB X BBB ~~BBB~~ X BBB J 36828QMQ6 BBB- X BBB- ~~BBB-~~ X BBB- K 36828QMR4 BB+ X BB+ ~~BB+~~ X BB+ L 36828QMS2 BB X BB BB X BB M 36828QMT0 BB- X BB- ~~BB-~~ X BB- N 36828QMU7 NR X B+ NR X B+ O 36828QMV5 NR X B NR X B P 36828QMW3 NR X B- NR X B- Q 36828QMX1 NR X NR NR X NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 813190667 2 OF Dallas TX ~~437~~451,~~366~~945.7564 0.00 4.954% 810250196 3 LO Miami Beach FL ~~296~~304,~~110~~836.3046 9587,~~848~~122.8468 4.766% 813197613 4 RT Various GA ~~290~~300,~~840~~534.0067 0.00 5.288% 813195948 5 OF New York NY ~~286~~296,~~779~~338.4778 0.00 5.459% 810244760 6 OF New York NY ~~234~~245,~~608~~874.2368 0.00 5.~~631~~901% 810037608 7 RT San Diego CA ~~159~~165,~~900~~230.00 0.00 5.330% 812000905 8 MF Las Vegas NV ~~157~~162,~~050~~285.00 0.00 5.235% 812000903 9 OF Chatsworth CA ~~151~~156,~~087~~123.5075 0.00 5.372% 810036773 10 MF Sacramento CA ~~133~~138,~~973~~439.3311 0.00 5.120% 810140385 11 LO Various MN ~~130~~134,~~084~~420.4357 0.00 5.431% 813198546 12 MF Kingwood TX ~~107~~110,~~100~~670.00 0.00 5.355% 810035165 13 MF Chesapeake VA ~~110~~114,~~600~~286.0067 0.00 5.530% 810039931 14 LO San Diego CA 6163,~~252~~293.2297 0.00 5.910% 810040371 15 LO San Diego CA 5658,~~947~~846.7803 0.00 5.910% 810250994 16 OF Los Angeles CA ~~116~~119,~~079~~695.0941 1725,~~156~~176.6261 5.840% 813000153 17 OF Lake Forest CA ~~109~~112,~~118~~407.7251 2421,~~807~~518.4364 5.690% 813197639 18 MF Various MO ~~105~~108,~~044~~545.1562 0.00 5.505% 812000914 19 MF Rexburg ID 97100,~~475~~724.0017 0.00 5.570% 812000897 20 RT Norwalk CT 8992,~~500~~483.0033 0.00 5.370% 813200864 21 RT Las Vegas NV 6769,~~175~~414.0017 0.00 5.374% 813200862 22 RT Las Vegas NV 2223,~~391~~138.6706 0.00 5.374% 813189933 23 MU Brooklyn NY 8790,~~609~~223.9140 2320,~~326~~713.8536 5.290% 810031661 24 RT Roseville MN 8992,~~883~~586.0109 2118,~~193~~490.9890 5.590% 810032447 25 MF Statesboro GA 6668,~~465~~681.5305 0.00 4.240% 813195955 26 RT Bronx NY 8284,~~492~~955.4642 2119,~~663~~200.2731 5.327% 810035633 27 MF Various NJ 7071,~~298~~760.0031 7372,~~989~~526.2695 4.640% 810032286 28 MF Fort Wayne IN 7375,~~092~~528.5092 0.00 5.070% 810039233 29 RT Scottsdale AZ 7375,~~473~~922.3344 0.00 5.150% 810039229 30 RT Peoria AZ 7073,~~653~~008.5870 0.00 5.140% 810032290 31 MF Perrysburg OH 6769,~~509~~759.1747 0.00 4.970% 810039231 32 RT Glendale AZ 6870,~~266~~542.6722 0.00 5.120% 810032420 33 MF Lubbock TX 5557,~~561~~413.6772 0.00 4.240% 813195005 34 RT Raleigh NC 59,875.00 0.00 4.790% 810002907 35 Various Various NJ 7779,~~000~~566.0067 0.00 6.160% 813197480 36 IN Fremont CA 6871,~~753~~045.5533 0.00 5.720% 810035753 37 MF Urbana IL 5456,~~524~~342.7827 0.00 4.610% 810033240 38 RT Houston TX 6365,~~116~~220.6756 0.00 5.410% 810036690 39 MF Hillsborough NJ 5961,~~570~~555.0067 0.00 5.180% 813000151 40 OF Newport Beach CA 6567,~~422~~397.0224 1412,~~376~~401.3917 5.800% 813190097 41 RT Westbrook ME 6163,~~239~~070.9996 1513,~~553~~722.2124 5.450% 813197787 42 RT Orange CA 3739,~~966~~088.3629 1110,~~779~~657.2128 4.875% 813197779 43 RT Orange CA 1617,~~850~~349.2726 54,~~059~~560.3031 4.960% 810037212 44 MF Omaha NE 5556,~~034~~577.8312 2321,~~413~~871.6233 4.940% 810036792 45 SS Various Various 5456,~~381~~194.6739 0.00 4.870% 810035588 46 MF Derby KS 5254,~~686~~240.0396 1614,~~387~~832.4855 4.910% 810036289 47 MH Greenacres City FL 5153,~~435~~149.0050 0.00 4.860% 810036090 48 MF Virginia Beach VA 5557,~~824~~492.9357 1412,~~535~~867.2056 5.350% 810037430 49 RT Westminster CO 5658,~~875~~770.0083 0.00 5.460% 813195997 50 IN Addison TX 6062,~~191~~198.6706 0.00 5.825% 810037988 51 MF Lakewood WA 5657,~~026~~708.3625 1311,~~604~~922.6778 5.510% 810038130 52 MF West Valley City UT 5556,~~248~~907.8540 1311,~~415~~757.8732 5.510% 810037474 53 MF Tulsa OK 5153,~~545~~083.7863 1312,~~760~~222.5166 5.270% 810037211 54 MF Lincoln NE 4748,~~359~~689.9005 1918,~~800~~471.9782 4.990% 810036328 55 MF Lynnwood WA 4546,~~100~~603.0033 0.00 4.920% 810036788 56 RT Westminster CO 4850,~~706~~159.6183 1211,~~787~~334.4018 5.360% 812000909 57 MU New York NY 4951,~~500~~150.7982 0.00 5.495% 810034422 58 SS New Rochelle NY 5253,~~492~~999.7673 1614,~~433~~926.1114 5.900% 810002899 59 RT Beaumont TX 4850,~~952~~584.5025 0.00 5.490% 810032287 60 MF Fort Wayne IN 4344,~~517~~968.5008 0.00 5.070% 810035759 61 MF Birmingham AL 3839,~~063~~332.8565 0.00 4.610% 810037378 62 SS Oakland CA 4244,~~818~~246.7504 0.00 5.270% 810037788 63 MF Hattiesburg MS 3637,~~232~~440.5025 0.00 4.500% 813195740 64 RT Various Various 4446,~~784~~070.7876 1412,~~270~~984.9597 5.785% 810035953 65 RT Pembroke Pines FL 4042,~~955~~180.5227 109,~~533~~308.1641 5.370% 813201795 66 MF Dallas TX 3840,~~715~~005.0050 0.00 5.220% 810039750 67 MH West Palm Beach FL 4041,~~495~~844.0083 0.00 5.460% 810140382 68 LO Clackamas OR 3940,~~649~~971.9562 0.00 5.431% 813197704 69 IN Everett WA 3839,~~682~~971.2970 0.00 5.305% 813195963 70 MF Windsor CT 3637,~~265~~474.6348 0.00 5.275% 810036837 71 RT Salisbury MD 3839,~~471~~754.6706 0.00 5.630% 810031404 72 MF Oxford MS 3132,~~854~~916.2506 0.00 4.700% 812000895 73 MF Cabot AR 3536,~~383~~438.1277 98,~~445~~390.7712 5.270% 810034076 74 MH Tampa FL 3637,~~533~~751.3311 0.00 5.480% 810036931 75 MH Lakeland FL 3132,~~851~~912.2596 0.00 4.980% 813000155 76 MF Lubbock TX 3435,~~262~~404.5058 0.00 5.482% 813197373 77 RT Las Vegas NV 3334,~~950~~974.9500 76,~~746~~723.6762 5.680% 810036532 78 OF Manhattan Beach CA 3132,~~325~~369.0017 0.00 5.370% 812000917 79 OF Newark CA 4544,~~925~~192.6061 8284,~~343~~076.0302 8.360% 810038048 80 MH Chandler AZ 2728,~~876~~700.3834 87,~~573~~749.1822 4.910% 813201704 81 MF San Antonio TX 2728,~~821~~748.2563 0.00 4.946% 813197605 82 RT Various MI 3031,~~390~~403.0809 0.00 5.443% 810035245 83 RT Jacksonville FL 3031,~~475~~389.3156 76,~~482~~568.5227 5.480% 813197928 84 OF San Francisco CA 2930,~~600~~586.0067 0.00 5.550% 810037929 85 SS South San Francisco CA 3031,~~400~~413.0033 0.00 5.700% 812000930 86 RT Phoenix AZ 3132,~~372~~204.3686 1413,~~152~~319.0959 5.950% 812000904 87 MF Provo UT 2728,~~445~~265.3349 76,~~137~~317.7256 5.340% 813197431 88 IN Tamarac FL 2627,~~902~~705.7353 76,~~195~~393.8505 5.250% 813000156 89 MF Lubbock TX 2829,~~209~~149.4677 0.00 5.482% 813197803 90 MF College Park GA 27,~~001~~901.0408 0.00 5.290% 813197464 91 RT Philadelphia PA 2728,~~577~~403.6186 6,~~877~~051.8560 5.453% 810038369 92 MF Amarillo TX 2627,~~409~~198.8754 6,~~945~~157.6801 5.310% 813195609 93 SS San Diego CA 2425,~~485~~301.4260 0.00 5.110% 810036470 94 MH Middle River MD 2425,~~350~~074.7693 6,~~807~~083.8669 5.160% 810038270 95 MH Beaumont CA 25,~~070~~819.9799 65,~~581~~832.4038 5.300% 813197951 96 RT Traverse City MI 2728,~~992~~839.1958 5,~~881~~033.2182 5.925% 810036034 97 SS Santa Rosa CA 2526,~~708~~479.5337 65,~~263~~492.5571 5.550% 810037632 98 SS Marietta GA 2425,~~920~~666.4182 65,~~279~~532.2079 5.410% 810039174 100 MF North Charleston SC 2021,~~404~~001.3114 76,~~398~~801.0623 4.480% 810039172 101 MF North Charleston SC 1920,~~662~~237.3346 76,~~129~~553.0592 4.480% 810036389 102 OF Sherman Oaks CA 23,~~010~~777.00 0.00 5.310% 810034570 103 SS Various TX 2324,~~412~~077.6312 87,~~426~~762.8233 5.470% 810034414 104 SS Macon GA 2223,~~461~~096.5950 87,~~431~~797.9100 5.360% 813000154 105 RT Carrollton TX 24,~~089~~780.1001 7,~~841~~150.4150 5.700% 812000874 106 MF Carneys Point NJ 22,~~142~~880.5058 0.00 5.210% 810036868 107 OF Manassas VA 2223,~~341~~010.8527 5,~~703~~035.4907 5.390% 813195690 108 RT North Haven CT 2021,~~849~~437.3504 87,~~332~~744.4172 5.105% 810039169 109 MF Charleston SC 1718,~~807~~328.3927 65,~~456~~935.5062 4.480% 810035168 110 SS St. Paul MN 2122,~~867~~522.4089 54,~~386~~730.4798 5.500% 812000887 111 MF Fitchburg MA 20,~~232~~906.1757 0.00 5.210% 810035790 112 MF Coral Springs FL 2021,~~783~~404.5335 54,~~356~~735.6987 5.410% 813195757 113 LO Rochester NY 24,~~248~~901.2149 98,~~528~~874.2092 6.445% 810036396 114 MF Arlington TX 2021,~~588~~275.7504 0.00 5.430% 810034951 115 SS McKinney TX 20,~~247~~853.9157 54,~~104~~499.7812 5.470% 810038314 116 MH Clackamas OR 1819,~~640~~261.4276 0.00 5.390% 813195799 117 SS Lehigh Acres FL 18,~~210~~754.6339 4,~~775~~231.1640 5.331% 810034707 118 MF Hanahan SC 17,~~470~~989.5635 4,~~941~~422.7899 5.160% 810036329 119 MF Kirkland WA 1718,~~833~~427.3378 0.00 5.350% 810034490 120 MH St. Cloud FL 1516,~~874~~317.0923 76,~~068~~625.8672 4.810% 810039170 122 MF WinstonSalem NC 1415,~~654~~082.0064 54,~~313~~884.1652 4.480% 810037398 123 MH Salt Lake City UT 1516,~~994~~467.7172 4,~~881~~408.3231 4.930% 810035653 125 RT Harrisonburg VA 16,~~492~~985.3101 43,~~261~~768.2454 5.390% 810036669 126 MH Austin TX 1516,~~973~~449.6429 43,~~347~~871.4681 5.250% 810039197 127 SS Bakersfield CA 1617,~~764~~243.0686 5,~~601~~122.8202 5.620% 810036060 128 MH Springfield OR 14,~~470~~896.0164 4,~~570~~143.5693 4.870% 813000152 129 OF Escondido CA 1516,~~487~~003.5075 0.00 5.310% 810033942 130 SS Doylestown PA 16,~~222~~698.9366 4,~~599~~123.2956 5.670% 810034806 131 SS Mesa AZ 15,~~387~~847.1034 3,~~942~~482.6642 5.380% 810033365 132 RT Fort Worth TX 1617,~~651~~155.5101 3,~~568~~064.1565 5.870% 810035414 133 SS Depew NY 15,~~366~~826.7237 3,~~874~~414.1651 5.470% 810036349 134 MF Statesboro GA 14,~~049~~469.1722 3,~~568~~148.0904 5.450% 810036648 135 RT Marietta GA 12,~~504~~875.5246 3,~~655~~284.1824 5.030% 810034489 136 MH Albuquerque NM 12,~~529~~881.4985 54,~~113~~760.2488 5.060% 810035849 137 SS Ontario CA 1314,~~831~~225.8783 4,~~770~~376.3438 5.600% 810035065 138 MF Garden City SC 13,~~196~~591.7785 32,~~349~~954.9890 5.390% 810037234 139 RT Dallas TX 1213,~~872~~257.7942 32,~~339~~954.2764 5.360% 810036569 140 MH Brandon MS 12,~~318~~667.6296 4,~~576~~226.1581 5.320% 810037871 141 MH Colton CA 11,~~642~~989.2685 32,~~073~~725.3172 5.300% 810039175 142 MF Matthews NC 8,~~347~~591.2237 32,~~026~~782.4833 4.480% 810035811 143 MH Lansing MI 9,~~085~~388.9682 0.00 4.990% 810034393 144 SS Cumming GA 9,~~539~~811.9354 3,~~355~~084.9130 5.500% 810035979 145 MH Deland FL 78,~~745~~004.8303 0.00 5.720% 812039329 001A2 OF New York NY ~~352~~371,~~545~~359.0551 0.00 5.~~128~~402% 810039329 001A3 OF New York NY ~~352~~371,~~545~~359.0551 0.00 5.~~128~~402% Totals 8,~~163~~437,~~616~~779.0017 ~~868~~805,~~080~~795.2452

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 813190667 N/A 12/01/2011 N 105,932,000.00 105,932,000.00 1001/01/~~2005~~2006 810250196 N/A 04/01/2015 N 74,~~555~~276,~~677~~883.0073 74,~~459~~189,~~828~~761.1605 1001/01/~~2005~~2006 813197613 N/A 04/01/2015 N 66,000,000.00 66,000,000.00 1001/01/~~2005~~2006 813195948 N/A 03/01/2015 N 63,040,000.00 63,040,000.00 1012/01/2005 810244760 N/A 03/01/2010 N 50,000,000.00 50,000,000.00 0901/01/~~2005~~2006 810037608 N/A 03/01/2015 N 36,000,000.00 36,000,000.00 1001/01/~~2005~~2006 812000905 N/A 04/01/2015 N 36,000,000.00 36,000,000.00 0912/01/2005 812000903 N/A 04/01/2010 N 33,750,000.00 33,750,000.00 1001/01/~~2005~~2006 810036773 N/A 04/01/2012 N 31,400,000.00 31,400,000.00 1012/01/2005 810140385 N/A 03/01/2015 N 28,740,000.00 28,740,000.00 1001/01/~~2005~~2006 813198546 N/A 05/01/2010 N 24,000,000.00 24,000,000.00 0912/01/2005 810035165 N/A 05/01/2015 N 24,000,000.00 24,000,000.00 1001/01/~~2005~~2006 810039931 N/A 05/01/2010 N 12,437,000.00 12,437,000.00 1001/01/~~2005~~2006 810040371 N/A 05/01/2010 N 11,563,000.00 11,563,000.00 1001/01/~~2005~~2006 810250994 N/A 12/01/2019 N 23,~~851~~801,~~866~~561.8884 23,~~834~~776,~~710~~385.2623 0901/01/~~2005~~2006 813000153 N/A 05/01/2015 N 2322,~~012~~941,~~734~~609.3117 22,~~987~~920,~~926~~090.8853 1001/01/~~2005~~2006 813197639 N/A 04/01/2015 N 22,897,907.00 22,897,907.00 1001/01/~~2005~~2006 812000914 N/A 05/01/2015 N 21,000,000.00 21,000,000.00 1012/01/2005 812000897 N/A 04/01/2015 N 20,000,000.00 20,000,000.00 1001/01/~~2005~~2006 813200864 N/A 04/01/2015 N 15,000,000.00 15,000,000.00 1001/01/~~2005~~2006 813200862 N/A 04/01/2015 N 5,000,000.00 5,000,000.00 1001/01/~~2005~~2006 813189933 N/A 03/01/2015 N 19,~~873~~806,~~703~~343.2046 19,~~850~~785,~~376~~630.35 10 01/01/~~2005~~2006 810031661 N/A 05/01/2017 N 19,~~295~~234,~~099~~228.8400 19,~~273~~215,~~905~~737.86 10 01/01/~~2005~~2006 810032447 N/A 03/01/2010 N 18,811,000.00 18,811,000.00 1012/01/2005 813195955 N/A 03/01/2015 N 18,~~582~~520,~~871~~351.15 18,~~561~~501,~~207~~150.8884 1001/01/~~2005~~2006 810035633 N/A 02/01/2015 N 1817,~~180~~960,~~516~~032.5009 1817,~~106~~887,~~527~~505.2414 1001/01/~~2005~~2006 810032286 N/A 03/01/2010 N 17,300,000.00 17,300,000.00 1001/01/~~2005~~2006 810039233 N/A 04/01/2015 N 17,120,000.00 17,120,000.00 1001/01/~~2005~~2006 810039229 N/A 05/01/2015 N 16,495,000.00 16,495,000.00 1001/01/~~2005~~2006 810032290 N/A 03/01/2010 N 16,300,000.00 16,300,000.00 1001/01/~~2005~~2006 810039231 N/A 05/01/2015 N 16,000,000.00 16,000,000.00 1001/01/~~2005~~2006 810032420 N/A 03/01/2010 N 15,725,000.00 15,725,000.00 1012/01/2005 813195005 N/A 02/01/2010 N 15,000,000.00 15,000,000.00 1001/01/~~2005~~2006 810002907 N/A 04/01/2015 N 15,000,000.00 15,000,000.00 1012/01/2005 813197480 N/A 05/01/2015 N 14,423,821.00 14,423,821.00 1001/01/~~2005~~2006 810035753 N/A 03/01/2012 N 14,193,000.00 14,193,000.00 1012/01/2005 810033240 N/A 05/01/2015 N 14,000,000.00 14,000,000.00 0912/01/2005 810036690 N/A 04/01/2015 N 13,800,000.00 13,800,000.00 0912/01/2005 813000151 N/A 04/01/2015 N 13,~~535~~494,~~590~~441.1311 13,~~521~~482,~~213~~039.7494 0912/01/2005 813190097 N/A 01/01/2015 N 13,~~484~~439,~~034~~210.3370 13,~~468~~425,~~481~~488.1246 1001/01/~~2005~~2006 813197787 N/A 04/01/2015 N 9,~~345~~311,~~565~~353.5929 9,~~333~~300,~~786~~696.3801 0912/01/2005 813197779 N/A 04/01/2015 N 4,~~076~~062,~~678~~000.2684 4,~~071~~057,~~618~~440.9653 1001/01/~~2005~~2006 810037212 N/A 03/01/2015 N 13,~~368~~300,~~784~~093.7920 13,~~345~~278,~~371~~221.1787 0912/01/2005 810036792 N/A 03/01/2010 N 13,400,000.00 13,400,000.00 1001/01/~~2005~~2006 810035588 N/A 01/01/2015 N 12,~~876~~828,~~421~~818.7197 12,~~860~~813,~~034~~986.2342 1001/01/~~2005~~2006 810036289 N/A 04/01/2010 N 12,700,000.00 12,700,000.00 0912/01/2005 810036090 N/A 03/01/2015 N 12,~~521~~479,~~478~~545.8045 12,~~506~~466,~~943~~677.6089 1001/01/~~2005~~2006 810037430 N/A 04/01/2015 N 12,500,000.00 12,500,000.00 0912/01/2005 813195997 N/A 04/01/2010 N 12,400,000.00 12,400,000.00 0912/01/2005 810037988 N/A 05/01/2015 N 12,~~201~~162,~~747~~619.6294 12,~~188~~150,~~142~~697.9516 0912/01/2005 810038130 N/A 05/01/2015 N 1211,~~032~~993,~~417~~832.2456 1211,~~019~~982,~~001~~075.3724 0912/01/2005 810037474 N/A 04/01/2015 N 11,~~737~~697,~~179~~440.5215 11,~~723~~685,~~419~~217.0149 1001/01/~~2005~~2006 810037211 N/A 03/01/2015 N 11,~~389~~331,~~154~~086.4161 11,~~369~~312,~~353~~614.4479 0912/01/2005 810036328 N/A 04/01/2015 N 11,000,000.00 11,000,000.00 0912/01/2005 810036788 N/A 01/01/2015 N 10,~~904~~867,~~465~~560.7383 10,~~891~~856,~~678~~226.3365 1001/01/~~2005~~2006 812000909 N/A 05/01/2015 N 10,810,000.00 10,810,000.00 1012/01/2005 810034422 N/A 01/01/2015 N 10,~~676~~628,~~492~~706.9044 10,~~660~~613,~~059~~780.7930 1001/01/~~2005~~2006 810002899 N/A 04/01/2015 N 10,700,000.00 10,700,000.00 1001/01/~~2005~~2006 810032287 N/A 03/01/2010 N 10,300,000.00 10,300,000.00 1001/01/~~2005~~2006 810035759 N/A 03/01/2012 N 9,908,161.00 9,908,161.00 1012/01/2005 810037378 N/A 05/01/2015 N 9,750,000.00 9,750,000.00 1001/01/~~2005~~2006 810037788 N/A 03/01/2010 N 9,662,000.00 9,662,000.00 1012/01/2005 813195740 N/A 12/31/2014 N 9,~~289~~248,~~841~~319.2538 9,~~275~~235,~~570~~334.3041 1001/01/~~2005~~2006 810035953 N/A 04/01/2015 N 9,~~152~~121,~~072~~701.6224 9,~~141~~112,~~539~~392.4683 1001/01/~~2005~~2006 813201795 N/A 05/01/2015 N 8,900,000.00 8,900,000.00 1001/01/~~2005~~2006 810039750 N/A 04/01/2015 N 8,900,000.00 8,900,000.00 0912/01/2005 810140382 N/A 03/01/2015 N 8,760,000.00 8,760,000.00 1001/01/~~2005~~2006 813197704 N/A 04/01/2015 N 8,750,000.00 8,750,000.00 0912/01/2005 813195963 N/A 03/01/2015 N 8,250,000.00 8,250,000.00 1001/01/~~2005~~2006 810036837 N/A 05/01/2015 N 8,200,000.00 8,200,000.00 1001/01/~~2005~~2006 810031404 N/A 03/01/2012 N 8,133,000.00 8,133,000.00 1012/01/2005 812000895 N/A 04/01/2015 N 8,~~056~~029,~~877~~598.4978 8,~~047~~021,~~431~~208.7266 0901/01/~~2005~~2006 810034076 N/A 03/01/2015 N 8,000,000.00 8,000,000.00 0912/01/2005 810036931 N/A 03/01/2010 N 7,675,000.00 7,675,000.00 0912/01/2005 813000155 N/A 06/01/2015 N 7,500,000.00 7,500,000.00 0912/01/2005 813197373 N/A 05/01/2015 N 7,~~172~~150,~~736~~522.5823 7,~~164~~143,~~989~~798.9161 1001/01/~~2005~~2006 810036532 N/A 02/01/2015 N 7,000,000.00 7,000,000.00 1001/01/~~2005~~2006 812000917 N/A 04/05/2010 N 6,~~592~~343,~~191~~437.2519 6,~~509~~259,~~848~~361.2217 0912/05/2005 810038048 N/A 03/01/2010 N 6,~~812~~788,~~963~~070.7061 6,~~804~~780,~~390~~321.5239 0912/01/2005 813201704 N/A 04/01/2015 N 6,750,000.00 6,750,000.00 1001/01/~~2005~~2006 813197605 N/A 04/01/2015 N 6,700,000.00 6,700,000.00 0912/01/2005 810035245 N/A 05/01/2015 N 6,~~673~~651,~~426~~895.2436 6,~~665~~645,~~943~~327.7209 1001/01/~~2005~~2006 813197928 N/A 05/01/2015 N 6,400,000.00 6,400,000.00 1001/01/~~2005~~2006 810037929 N/A 04/01/2015 N 6,400,000.00 6,400,000.00 1012/01/2005 812000930 N/A 05/01/2025 N 6,~~327~~285,~~197~~579.6509 6,~~313~~272,~~045~~259.5650 1001/01/~~2005~~2006 812000904 N/A 04/01/2015 N 6,~~167~~146,~~489~~898.6490 6,~~160~~140,~~351~~581.9234 1001/01/~~2005~~2006 813197431 N/A 05/01/2015 N 6,~~149~~128,~~194~~411.2977 6,~~141~~122,~~998~~018.4472 0912/01/2005 813000156 N/A 06/01/2015 N 6,175,000.00 6,175,000.00 0912/01/2005 813197803 N/A 04/01/2015 N 6,125,000.00 6,125,000.00 1001/01/~~2005~~2006 813197464 N/A 04/01/2015 N 6,~~068~~048,~~793~~988.2821 6,~~061~~042,~~915~~936.4361 0912/01/2005 810038369 N/A 04/01/2010 N 5,~~968~~948,~~332~~286.7860 5,~~961~~942,~~387~~129.1059 1001/01/~~2005~~2006 813195609 N/A 03/01/2015 N 5,750,000.00 5,750,000.00 1001/01/~~2005~~2006 810036470 N/A 03/01/2015 N 5,~~662~~643,~~966~~269.8956 5,~~656~~637,~~159~~185.0387 0912/01/2005 810038270 N/A 05/01/2012 N 5,~~676~~657,~~446~~453.3220 5,~~669~~651,~~864~~620.9282 1001/01/~~2005~~2006 813197951 N/A 04/01/2015 N 5,~~669~~652,~~304~~510.4426 5,~~663~~647,~~423~~476.2344 1001/01/~~2005~~2006 810036034 N/A 02/01/2015 N 5,~~558~~540,~~600~~583.9622 5,~~552~~535,~~337~~090.4151 0912/01/2005 810037632 N/A 05/01/2015 N 5,~~527~~509,~~631~~542.8667 5,~~521~~504,~~352~~009.6688 1001/01/~~2005~~2006 810039174 N/A 04/01/2012 N 5,~~465~~443,~~438~~843.9859 5,~~458~~437,~~040~~042.9236 1001/01/~~2005~~2006 810039172 N/A 04/01/2012 N 5,~~266~~245,~~695~~885.7259 5,~~259~~239,~~566~~331.67 1001/01/~~2005~~2006 810036389 N/A 05/01/2010 N 5,200,000.00 5,200,000.00 1001/01/~~2005~~2006 810034570 N/A 01/01/2015 N 5,~~136~~111,~~226~~613.5537 5,~~127~~103,~~799~~851.7304 1001/01/~~2005~~2006 810034414 N/A 12/01/2014 N 5,~~028~~004,~~714~~056.4335 54,~~020~~996,~~282~~259.5235 1001/01/~~2005~~2006 813000154 N/A 05/01/2015 N 5,~~071~~048,~~389~~559.8019 5,~~063~~041,~~548~~408.3969 1012/01/2005 812000874 N/A 01/01/2015 N 5,100,000.00 5,100,000.00 0912/01/2005 810036868 N/A 04/01/2015 N 4,~~974~~957,~~065~~625.8057 4,~~968~~952,~~362~~590.3150 1001/01/~~2005~~2006 813195690 N/A 04/01/2015 N 4,~~900~~876,~~924~~517.7174 4,~~892~~868,~~592~~773.3002 1001/01/~~2005~~2006 810039169 N/A 04/01/2012 N 4,~~769~~750,~~837~~990.6373 4,~~763~~745,~~381~~055.1311 1001/01/~~2005~~2006 810035168 N/A 03/01/2015 N 4,~~771~~755,~~068~~566.8973 4,~~765~~750,~~682~~835.4275 1001/01/~~2005~~2006 812000887 N/A 03/01/2012 N 4,660,000.00 4,660,000.00 0901/01/~~2005~~2006 810035790 N/A 01/01/2015 N 4,~~610~~594,~~024~~576.4794 4,~~604~~589,~~667~~841.7807 0912/01/2005 813195757 N/A 05/01/2010 N 4,~~514~~486,~~794~~867.8232 4,~~505~~477,~~266~~992.6240 0912/01/2005 810036396 N/A 04/01/2015 N 4,550,000.00 4,550,000.00 1001/01/~~2005~~2006 810034951 N/A 01/01/2015 N 4,~~441~~427,~~955~~248.6260 4,~~436~~422,~~850~~749.8448 1001/01/~~2005~~2006 810038314 N/A 04/01/2015 N 4,150,000.00 4,150,000.00 1001/01/~~2005~~2006 813195799 N/A 03/01/2015 N 4,~~099~~085,~~185~~405.5635 4,~~094~~081,~~410~~173.4095 1001/01/~~2005~~2006 810034707 N/A 01/01/2015 N 4,~~062~~048,~~921~~616.8380 4,~~057~~044,~~980~~193.0581 0912/01/2005 810036329 N/A 04/01/2015 N 4,000,000.00 4,000,000.00 0912/01/2005 810034490 N/A 03/01/2012 N 3,~~960~~939,~~271~~510.9961 3,~~953~~932,~~203~~884.1389 1001/01/~~2005~~2006 810039170 N/A 04/01/2012 N 3,~~925~~909,~~178~~669.8946 3,~~919~~904,~~865~~784.7394 1001/01/~~2005~~2006 810037398 N/A 03/01/2010 N 3,~~893~~879,~~236~~067.6109 3,~~888~~874,~~355~~658.2978 0912/01/2005 810035653 N/A 02/01/2015 N 3,~~671~~659,~~757~~467.1145 3,~~667~~655,~~495~~698.8791 1001/01/~~2005~~2006 810036669 N/A 02/01/2015 N 3,~~651~~638,~~118~~552.2487 3,~~646~~634,~~770~~681.7806 1012/01/2005 810039197 N/A 05/01/2010 N 3,~~579~~563,~~513~~190.8005 3,~~573~~558,~~911~~068.9803 1001/01/~~2005~~2006 810036060 N/A 01/01/2010 N 3,~~565~~552,~~506~~222.4775 3,~~560~~548,~~935~~078.9182 0912/01/2005 813000152 N/A 04/01/2015 N 3,500,000.00 3,500,000.00 1001/01/~~2005~~2006 810033942 N/A 05/01/2015 N 3,~~433~~420,~~424~~104.6710 3,~~428~~415,~~825~~980.3854 1001/01/~~2005~~2006 810034806 N/A 04/01/2015 N 3,~~432~~420,~~066~~699.3789 3,~~428~~417,~~123~~217.7147 0801/01/~~2005~~2006 810033365 N/A 04/01/2010 N 3,~~404~~393,~~057~~857.2251 3,~~400~~390,~~489~~792.0786 0901/01/~~2005~~2006 810035414 N/A 01/01/2010 N 3,~~371~~359,~~127~~965.0548 3,~~367~~356,~~252~~550.8997 1001/01/~~2005~~2006 810036349 N/A 01/01/2012 N 3,~~093~~083,~~396~~113.1407 3,~~089~~079,~~828~~965.0503 1012/01/2005 810036648 N/A 04/01/2015 N 2,~~983~~972,~~186~~592.3079 2,~~979~~969,~~531~~308.1255 0912/01/2005 810034489 N/A 03/01/2015 N 2,~~971~~956,~~421~~435.3858 2,~~966~~951,~~308~~674.1470 1001/01/~~2005~~2006 810035849 N/A 01/01/2015 N 2,~~963~~950,~~971~~056.6925 2,~~959~~945,~~201~~679.3587 1001/01/~~2005~~2006 810035065 N/A 05/01/2015 N 2,~~938~~928,~~056~~402.2950 2,~~934~~925,~~706~~447.3160 1001/01/~~2005~~2006 810037234 N/A 03/01/2015 N 2,~~881~~872,~~967~~335.5746 2,~~878~~869,~~628~~380.3082 0901/01/~~2005~~2006 810036569 N/A 04/01/2015 N 2,~~778~~765,~~636~~259.7916 2,~~774~~761,~~060~~032.6435 1012/01/2005 810037871 N/A 04/01/2015 N 2,~~635~~627,~~983~~111.3294 2,~~632~~624,~~910~~386.0122 1001/01/~~2005~~2006 810039175 N/A 04/01/2012 N 2,~~235~~227,~~861~~026.3990 2,~~232~~224,~~834~~244.9157 1001/01/~~2005~~2006 810035811 N/A 05/01/2010 N 2,185,000.00 2,185,000.00 0912/01/2005 810034393 N/A 03/01/2015 N 2,~~081~~071,~~440~~645.1011 2,~~078~~068,~~084~~560.1981 1001/01/~~2005~~2006 810035979 N/A 05/01/2015 N 1,625,000.00 1,625,000.00 0912/01/2005 812039329 N/A 02/01/2010 N 82,500,000.00 82,500,000.00 0912/01/2005 810039329 N/A 02/01/2010 N 82,500,000.00 82,500,000.00 0912/01/2005 Totals 1,~~860~~858,~~988~~456,~~860~~336.3569 1,~~860~~857,~~120~~650,~~780~~541.1117

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 01/10/2006 0 $0.00 0 $0.00 0 $0.00 12/12/2005 0 $0.00 0 $0.00 0 $0.00 11/10/2005 0 $0.00 0 $0.00 0 $0.00 10/11/2005 1 $3,428,123.71 0 $0.00 0 $0.00 09/12/2005 0 $0.00 0 $0.00 0 $0.00 08/10/2005 0 $0.00 0 $0.00 0 $0.00 07/11/2005 0 $0.00 0 $0.00 0 $0.00 06/10/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 01/10/2006 0 $0.00 0 $0.00 0 $0.00 12/12/2005 0 $0.00 0 $0.00 0 $0.00 11/10/2005 0 $0.00 0 $0.00 0 $0.00 10/11/2005 0 $0.00 0 $0.00 0 $0.00 09/12/2005 0 $0.00 0 $0.00 0 $0.00 08/10/2005 0 $0.00 0 $0.00 0 $0.00 07/11/2005 0 $0.00 0 $0.00 0 $0.00 06/10/2005 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 01/10/2006 0 $0.00 0 $0.00 5.292376% 5.244453% 92 12/12/2005 0 $0.00 0 $0.00 5.295259% 5.247336% 93 11/10/2005 0 $0.00 0 $0.00 5.263810% 5.215887% 94 10/11/2005 0 $0.00 0 $0.00 5.295473% 5.247552% 95 09/12/2005 0 $0.00 0 $0.00 5.264050% 5.216129% 96 08/10/2005 0 $0.00 0 $0.00 5.295669% 5.247748% 97 07/11/2005 0 $0.00 0 $0.00 5.297028% 5.249108% 98 06/10/2005 0 $0.00 0 $0.00 5.282603% 5.234684% 99 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~810244760~~813195948 65 0 0912/01/2005 ~~233~~294,~~358~~237.2344 ~~233~~294,~~358~~237.2344 A 812000905 8 0 0912/01/2005 ~~156~~161,~~150~~385.00 ~~156~~161,~~150~~385.00 A 810036773 10 0 12/01/2005 137,654.11 137,654.11 A 813198546 12 0 0912/01/2005 ~~105~~109,~~700~~270.00 ~~105~~109,~~700~~270.00 A ~~810250994~~812000914 1619 0 0912/01/2005 ~~132~~100,~~241~~199.8817 ~~132~~100,~~241~~199.8817 A ~~810033240~~810032447 3825 0 0912/01/2005 6268,~~766~~210.77 68,210.77 A 810032420 33 0 12/01/2005 57,020.59 57,020.59 A 810002907 35 0 12/01/2005 78,816.67 6278,~~766~~816.67 A 810035753 37 0 12/01/2005 55,987.44 55,987.44 A 810033240 38 0 12/01/2005 64,870.56 64,870.56 A 810036690 39 0 0912/01/2005 5961,~~225~~210.0067 5961,~~225~~210.0067 A 813000151 40 0 0912/01/2005 79,~~460~~461.0205 79,~~460~~461.0205 A 813197787 42 0 0912/01/2005 48,~~811~~814.0143 48,~~811~~814.0143 A 810037212 44 0 0912/01/2005 78,~~114~~115.2395 78,~~114~~115.2395 A 810036289 47 0 0912/01/2005 5152,~~117~~832.5000 5152,~~117~~832.5000 A 810037430 49 0 0912/01/2005 5658,~~562~~458.5033 5658,~~562~~458.5033 A 813195997 50 0 0912/01/2005 5860,~~951~~958.6706 5860,~~951~~958.6706 A 810037988 51 0 0912/01/2005 69,~~325~~326.9996 69,~~325~~326.9996 A 810038130 52 0 0912/01/2005 68,~~363~~364.9187 68,~~363~~364.9187 A 810037211 54 0 0912/01/2005 66,~~876~~877.1459 66,~~876~~877.1459 A 810036328 55 0 0912/01/2005 4446,~~825~~328.0033 4446,~~825~~328.0033 A 812000909 57 0 12/01/2005 50,880.57 50,880.57 A 810035759 61 0 12/01/2005 39,084.95 39,084.95 A 810037788 63 0 12/01/2005 37,198.70 37,198.70 A 810039750 67 0 0912/01/2005 4041,~~272~~622.5033 4041,~~272~~622.5033 A 813197704 69 0 0912/01/2005 3739,~~807~~096.2970 3739,~~807~~096.2970 A ~~812000895~~810031404 7372 0 0912/01/2005 4432,~~627~~712.4773 4432,~~627~~712.4773 A 810034076 74 0 0912/01/2005 3637,~~333~~551.3311 3637,~~333~~551.3311 A 810036931 75 0 0912/01/2005 3132,~~659~~721.3708 3132,~~659~~721.3708 A 813000155 76 0 0912/01/2005 3435,~~075~~217.0008 3435,~~075~~217.0008 A 812000917 79 0 0912/05/2005 128,~~103~~110.8304 128,~~103~~110.8304 A 810038048 80 0 0912/01/2005 36,279.2486 36,279.2486 A 813197605 82 0 12/01/2005 30,733.09 30,733.09 A 810037929 85 0 12/01/2005 2931,~~720~~253.0833 2931,~~720~~253.0833 A 813197431 88 0 0912/01/2005 33,~~483~~485.6674 33,~~483~~485.6674 A 813000156 89 0 0912/01/2005 28,~~055~~995.0839 28,~~055~~995.0839 A 813197464 91 0 0912/01/2005 33,~~848~~850.5856 33,~~848~~850.5856 A 810036470 94 0 0912/01/2005 31,017.0554 31,017.0554 A 810036034 97 0 0912/01/2005 31,833.1157 31,833.1157 A ~~812000874~~813000154 ~~106~~105 0 0912/01/2005 2231,~~015~~804.0030 2231,~~015~~804.0030 A ~~812000887~~812000874 ~~111~~106 0 0912/01/2005 2022,~~115~~753.6708 2022,~~115~~753.6708 A 810035790 112 0 0912/01/2005 26,~~024~~025.9736 26,~~024~~025.9736 A 813195757 113 0 0912/01/2005 33,~~324~~327.9372 33,~~324~~327.9372 A 810034707 118 0 0912/01/2005 22,~~310~~311.7712 22,~~310~~311.7712 A 810036329 119 0 0912/01/2005 1718,~~733~~327.3378 1718,~~733~~327.3378 A 810037398 123 0 0912/01/2005 20,~~778~~779.7005 20,~~778~~779.7005 A ~~810036060~~810036669 ~~128~~126 0 0912/01/2005 1820,~~951~~230.4314 1820,~~951~~230.4314 A ~~810034806~~810036060 ~~131~~128 10 0812/01/2005 1918,~~240~~951.5376 3818,~~487~~951.8376 1A ~~810033365~~810036349 ~~132~~134 0 0912/01/2005 2017,~~134~~540.5618 2017,~~134~~540.5618 A 810036648 135 0 0912/01/2005 16,085.1239 16,085.1239 A ~~810037234~~810036569 ~~139~~140 0 0912/01/2005 16,~~140~~825.0164 16,~~140~~825.0164 A 810035811 143 0 0912/01/2005 9,~~031~~334.3319 9,~~031~~334.3319 A 810035979 145 0 0912/01/2005 7,~~705~~963.2040 7,~~705~~963.2040 A 812039329 001A2 0 0912/01/2005 ~~350~~369,~~482~~297.5501 ~~350~~369,~~482~~297.5501 A 810039329 001A3 0 0912/01/2005 ~~350~~369,~~482~~297.5501 ~~350~~369,~~482~~297.5501 A Totals 4655 23,~~919~~570,~~521~~897.9949 23,~~938~~570,~~769~~897.2949

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~810244760~~813195948 5063,~~000~~040,000.00 0.00 812000905 36,000,000.00 0.00 810036773 31,400,000.00 0.00 813198546 24,000,000.00 0.00 ~~810250994~~812000914 2321,~~851~~000,~~866~~000.8800 0.00 810032447 18,811,000.00 0.00 810032420 15,725,000.00 0.00 810002907 15,000,000.00 0.00 810035753 14,193,000.00 0.00 810033240 14,000,000.00 0.00 810036690 13,800,000.00 0.00 813000151 13,~~535~~494,~~590~~441.1311 0.00 813197787 9,~~345~~311,~~565~~353.5929 0.00 810037212 13,~~368~~300,~~784~~093.7920 0.00 810036289 12,700,000.00 0.00 810037430 12,500,000.00 0.00 813195997 12,400,000.00 0.00 810037988 12,~~201~~162,~~747~~619.6294 0.00 810038130 1211,~~032~~993,~~417~~832.2456 0.00 810037211 11,~~389~~331,~~154~~086.4161 0.00 810036328 11,000,000.00 0.00 812000909 10,810,000.00 0.00 810035759 9,908,161.00 0.00 810037788 9,662,000.00 0.00 810039750 8,900,000.00 0.00 813197704 8,750,000.00 0.00 ~~812000895~~810031404 8,~~056~~133,~~877~~000.4900 0.00 810034076 8,000,000.00 0.00 810036931 7,675,000.00 0.00 813000155 7,500,000.00 0.00 812000917 6,~~592~~343,~~191~~437.2519 0.00 810038048 6,~~812~~788,~~963~~070.7061 0.00 813197605 6,700,000.00 0.00 810037929 6,400,000.00 0.00 813197431 6,~~149~~128,~~194~~411.2977 0.00 813000156 6,175,000.00 0.00 813197464 6,~~068~~048,~~793~~988.2821 0.00 810036470 5,~~662~~643,~~966~~269.8956 0.00 810036034 5,~~558~~540,~~600~~583.9622 0.00 ~~812000874~~813000154 5,~~100~~048,~~000~~559.0019 0.00 ~~812000887~~812000874 45,~~660~~100,000.00 0.00 810035790 4,~~610~~594,~~024~~576.4794 0.00 813195757 4,~~514~~486,~~794~~867.8232 0.00 810034707 4,~~062~~048,~~921~~616.8380 0.00 810036329 4,000,000.00 0.00 810037398 3,~~893~~879,~~236~~067.6109 0.00 ~~810036060~~810036669 3,~~565~~638,~~506~~552.4787 0.00 ~~810034806~~810036060 3,~~435~~552,~~480~~222.3175 0.00 ~~810033365~~810036349 3,~~404~~083,~~057~~113.2207 0.00 810036648 2,~~983~~972,~~186~~592.3079 ~~1,219~~0.5000 ~~810037234~~810036569 2,~~881~~765,~~967~~259.5716 0.00 810035811 2,185,000.00 0.00 810035979 1,625,000.00 0.00 812039329 82,500,000.00 0.00 810039329 82,500,000.00 0.00 Totals ~~596~~738,~~647~~247,~~890~~776.1225 ~~1,219~~0.5000

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = ~~1 (1 loan) 19,240.53 38,487.83 3,435,480.31 0.00 Total for Status Code =~~ A (4555 loans) 23,~~900~~570,~~281~~897.4649 23,~~900~~570,~~281~~897.4649 ~~593~~738,~~212~~247,~~409~~776.8125 ~~1,219~~0.5000 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period Bond/Collateral Realized Loss Reconciliation No Realized Losses this Period

Filing Compare · GE Commercial Mortgage Corp Series 2005-C2