EX-99.1 2 ge819127-ex99_1.txt COMPUTATIONAL MATERIALS EXHIBIT 99.1 Price/Yield Table - Class A-2

Rating Agencies Do Not Address the Likelihood of Receipt of Prepayment Penalties -------------------------------------------------------------------------------- This material is for your private information and Banc of America Securities LLC (the "Underwriter") is not soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. This material is based on information that the Underwriter considers reliable, but the Underwriter does not represent that it is accurate or complete and it should not be relied upon as such. By accepting this material the recipient agrees that it will not distribute or provide the material to any other person. The information contained in this material may pertain to securities that ultimately are not sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected herein. The Underwriter makes no representation regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied upon for such purposes. The Underwriter and its affiliates, directors, partners and employees, including persons involved in the preparation or issuance of this material may, from time to time, have long or short positions in, and buy and sell, the securities mentioned therein or derivatives thereof (including options). This material may be filed with the Securities and Exchange Commission (the "SEC") and incorporated by reference into an effective registration statement previously filed with the SEC under Rule 415 of the Securities Act of 1933, including all cases where the material does not pertain to securities that are ultimately offered for sale pursuant to such registration statement. Information contained in this material is current as of the date appearing in this material only. Information in this material regarding any assets backing any securities discussed herein supersedes all prior information regarding such assets. Any information in the material, whether regarding the assets backing any securities discussed herein or otherwise, will be superseded in its entirety by the information contained in any final prospectus and prospectus supplement for any securities actually sold to you, which you should read before making any investment decision. This material is furnished solely by the Underwriter and not by the issuer of the securities. The issuer of the securities has not prepared, reviewed or participated in the preparation of this material, is not responsible for the accuracy of this material and has not authorized the dissemination of this material. The Underwriter is acting as Underwriter and not acting as agent for the issuer in connection with the proposed transaction. GECMC 2005-C1 ---- XP Schedule This material is for your private information and Banc of America Securities LLC (the "Underwriter") is not soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. This material is based on information that the Underwriter considers reliable, but the Underwriter does not represent that it is accurate or complete and it should not be relied upon as such. By accepting this material the recipient agrees that it will not distribute or provide the material to any other person. The information contained in this material may pertain to securities that ultimately are not sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected herein. The Underwriter makes no representation regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied upon for such purposes. The Underwriter and its affiliates, directors, partners and employees, including persons involved in the preparation or issuance of this material may, from time to time, have long or short positions in, and buy and sell, the securities mentioned therein or derivatives thereof (including options). This material may be filed with the Securities and Exchange Commission (the "SEC") and incorporated by reference into an effective registration statement previously filed with the SEC under Rule 415 of the Securities Act of 1933, including all cases where the material does not pertain to securities that are ultimately offered for sale pursuant to such registration statement. Information contained in this material is current as of the date appearing in this material only. Information in this material regarding any assets backing any securities discussed herein supersedes all prior information regarding such assets. Any information in the material, whether regarding the assets backing any securities discussed herein or otherwise, will be superseded in its entirety by the information contained in any final prospectus and prospectus supplement for any securities actually sold to you, which you should read before making any investment decision. This material is furnished solely by the Underwriter and not by the issuer of the securities. The issuer of the securities has not prepared, reviewed or participated in the preparation of this material, is not responsible for the accuracy of this material and has not authorized the dissemination of this material. The Underwriter is acting as Underwriter and not acting as agent for the issuer in connection with the proposed transaction.

Strip 0.030% Payment Date Period Rate 2/10/2005 0 ------------------ 3/10/2005 1 5.17490% 4/10/2005 2 5.35270% 5/10/2005 3 5.17770% 6/10/2005 4 5.35270% 7/10/2005 5 5.17760% 8/10/2005 6 5.35260% 9/10/2005 7 5.35260% 10/10/2005 8 5.17760% 11/10/2005 9 5.35260% 12/10/2005 10 5.17760% 1/10/2006 11 5.17890% 2/10/2006 12 5.17890% 3/10/2006 13 5.17510% 4/10/2006 14 5.35250% 5/10/2006 15 5.17750% 6/10/2006 16 5.35250% 7/10/2006 17 5.17750% 8/10/2006 18 5.35250% 9/10/2006 19 5.35240% 10/10/2006 20 5.17740% 11/10/2006 21 5.35240% 12/10/2006 22 5.17740% 1/10/2007 23 5.17870% 2/10/2007 24 5.17870% 3/10/2007 25 5.17500% 4/10/2007 26 5.35230% 5/10/2007 27 5.17730% 6/10/2007 28 5.35230% 7/10/2007 29 5.17730% 8/10/2007 30 5.35220% 9/10/2007 31 5.35220% 10/10/2007 32 5.17720% 11/10/2007 33 5.35220% 12/10/2007 34 5.17710% 1/10/2008 35 5.35210% 2/10/2008 36 5.17840% 3/10/2008 37 5.17590% 4/10/2008 38 5.35200% 5/10/2008 39 5.17700% 6/10/2008 40 5.35200% 7/10/2008 41 5.17700% 8/10/2008 42 5.35190% 9/10/2008 43 5.35190% 10/10/2008 44 5.17690% 11/10/2008 45 5.35190% 12/10/2008 46 5.17690% 1/10/2009 47 5.17820% 2/10/2009 48 5.17820% 3/10/2009 49 5.17470% 4/10/2009 50 5.35180% 5/10/2009 51 5.17680% 6/10/2009 52 5.35170% 7/10/2009 53 5.17680% 8/10/2009 54 5.35170% 9/10/2009 55 5.35170% 10/10/2009 56 5.17670% 11/10/2009 57 5.35170% 12/10/2009 58 5.19490% 1/10/2010 59 5.25610% 2/10/2010 60 5.36500% 3/10/2010 61 5.37440% 4/10/2010 62 5.54170% 5/10/2010 63 5.36040% 6/10/2010 64 5.54150% 7/10/2010 65 5.36020% 8/10/2010 66 5.54120% 9/10/2010 67 5.54110% 10/10/2010 68 5.35980% 11/10/2010 69 5.54110% 12/10/2010 70 5.35990% 1/10/2011 71 5.36300% 2/10/2011 72 5.36290% 3/10/2011 73 5.35950% 4/10/2011 74 5.54240% 5/10/2011 75 5.36140% 6/10/2011 76 5.54250% 7/10/2011 77 5.36120% 8/10/2011 78 5.54790% 9/10/2011 79 5.54780% 10/10/2011 80 5.36630% 11/10/2011 81 5.54780% 12/10/2011 82 5.36630% 1/10/2012 83 5.54750% 2/10/2012 84 5.42030% ------------------ GECMC 2005-C1 ---- XP Schedule This material is for your private information and Banc of America Securities LLC (the "Underwriter") is not soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. This material is based on information that the Underwriter considers reliable, but the Underwriter does not represent that it is accurate or complete and it should not be relied upon as such. By accepting this material the recipient agrees that it will not distribute or provide the material to any other person. The information contained in this material may pertain to securities that ultimately are not sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected herein. The Underwriter makes no representation regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied upon for such purposes. The Underwriter and its affiliates, directors, partners and employees, including persons involved in the preparation or issuance of this material may, from time to time, have long or short positions in, and buy and sell, the securities mentioned therein or derivatives thereof (including options). This material may be filed with the Securities and Exchange Commission (the "SEC") and incorporated by reference into an effective registration statement previously filed with the SEC under Rule 415 of the Securities Act of 1933, including all cases where the material does not pertain to securities that are ultimately offered for sale pursuant to such registration statement. Information contained in this material is current as of the date appearing in this material only. Information in this material regarding any assets backing any securities discussed herein supersedes all prior information regarding such assets. Any information in the material, whether regarding the assets backing any securities discussed herein or otherwise, will be superseded in its entirety by the information contained in any final prospectus and prospectus supplement for any securities actually sold to you, which you should read before making any investment decision. This material is furnished solely by the Underwriter and not by the issuer of the securities. The issuer of the securities has not prepared, reviewed or participated in the preparation of this material, is not responsible for the accuracy of this material and has not authorized the dissemination of this material. The Underwriter is acting as Underwriter and not acting as agent for the issuer in connection with the proposed transaction.

For purpose of deriving the Schedule WAC for the PAC IO, run the the following scenarios: 1) 100% CPY with a 1% Call for the PAC IO and 6% CDR starting in month 1, 35% loss severity, 12 month lag 2) 100% CPR with 1% Call for the PAC IO (after LO) 3) 100% CPY with 1% Call for the PAC IO (after LO/YM/Penalty) 4) 0% CPR with 1 % Call for the PAC IO

GE COMM MORT PASS THROUGH CERT SERIES 2005-C1 8-K