8-K 1 gcc05002_10508.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: August 10, 2005 (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 August 10, 2005, 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 August 10, 2005 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: August 10, 2005 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 August 10, 2005 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: August 10, 2005 Record Date: July 29, 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 - 25 Specially Serviced Loan Detail 26 - 27 Modified Loan Detail 28 Liquidated Loan Detail 29 Bond / Collateral Realized Loss Reconciliation 30 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 2005, 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 5453,~~425~~783,~~734~~900.5468 ~~641~~580,~~833~~044.8651 ~~194~~192,~~526~~232.6563 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 ~~451~~450,~~062~~856,~~403~~227.5978 ~~206~~188,~~175~~290.8105 1,~~834~~833,~~696~~857.3371 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.~~128438~~312838% 25,632,000.00 25,632,000.00 0.00 ~~109~~113,~~543~~482.4322 F 36828QMM5 5.~~216438~~400838% 16,312,000.00 16,312,000.00 0.00 7073,~~908~~415.7839 G 36828QMN3 5.~~216438~~400838% 20,971,000.00 20,971,000.00 0.00 9194,~~161~~384.6014 H 36828QMP8 5.~~216438~~400838% 16,311,000.00 16,311,000.00 0.00 7073,~~904~~410.4389 J 36828QMQ6 5.~~216438~~400838% 20,972,000.00 20,972,000.00 0.00 9194,~~165~~388.9564 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,~~552~~317.4032 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,~~863~~862,~~377~~529,~~114~~104.1346 ~~848~~768,~~009~~334.6756 7,~~586~~598,~~904~~933.4077

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 ~~836~~772,~~360~~277.5114 53,~~783~~203,~~900~~856.6817 20.0203% A-2 36828QLZ7 0.00 0.00 1,313,366.17 334,900,000.00 20.0203% A-3 36828QMA1 0.00 0.00 533,903.00 132,400,000.00 20.0203% A-AB 36828QMB9 0.00 0.00 293,427.91 72,362,000.00 20.0203% A-4 36828QMC7 0.00 0.00 1,847,663.52 445,399,000.00 20.0203% A-1A 36828QMD5 0.00 0.00 2,~~040~~022,~~872~~147.1476 450,~~856~~667,~~227~~937.7873 20.0203% A-J 36828QME3 0.00 0.00 628,959.99 149,131,000.00 12.0102% B 36828QMG8 0.00 0.00 59,570.71 13,981,000.00 11.26% C 36828QMH6 0.00 0.00 129,574.03 30,292,000.00 9.6364% D 36828QMJ2 0.00 0.00 70,300.41 16,311,000.00 8.76% E 36828QMK9 0.00 0.00 ~~109~~113,~~543~~482.4322 25,632,000.00 7.38% F 36828QMM5 0.00 0.00 7073,~~908~~415.7839 16,312,000.00 6.51% G 36828QMN3 0.00 0.00 9194,~~161~~384.6014 20,971,000.00 5.38% H 36828QMP8 0.00 0.00 7073,~~904~~410.4389 16,311,000.00 4.5051% J 36828QMQ6 0.00 0.00 9194,~~165~~388.9564 20,972,000.00 3.38% K 36828QMR4 0.00 0.00 36,631.53 9,321,000.00 2.88% L 36828QMS2 0.00 0.00 27,470.70 6,990,000.00 2.50% M 36828QMT0 0.00 0.00 36,631.53 9,321,000.00 2.00% 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 1.50% P 36828QMW3 0.00 0.00 18,317.73 4,661,000.00 1.25% Q 36828QMX1 0.00 0.00 91,~~552~~317.4032 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,~~434~~367,~~914~~268.0733 1,~~862~~861,~~529~~760,~~104~~769.4690

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 36828QML7 0.~~050565~~053421% 1,864,137,976.00 1,~~863~~862,~~377~~529,~~114~~104.1346 7882,~~518~~915.5177 X-P 36828QMF0 0.~~286177~~461197% 1,822,837,000.00 1,822,837,000.00 ~~434~~700,~~711~~572.8042

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 36828QML7 0.00 7882,~~518~~915.5177 1,~~862~~861,~~529~~760,~~104~~769.4690 X-P 36828QMF0 0.00 ~~434~~700,~~711~~572.8042 1,822,837,000.00 (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 ~~989~~977.~~55880982~~88910327 1110.~~66970655~~54626382 3.~~53684818~~49513873 0.00000000 0.00000000 ~~977~~967.~~88910327~~34283945 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 999.~~58648903~~12958872 0.~~45690031~~41726419 4.~~06581805~~06395961 0.00000000 0.00000000 ~~999~~998.~~12958872~~71232453 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.~~27369811~~42736501 0.00000000 0.00000000 1,000.00000000 F 36828QMM5 1,000.00000000 0.00000000 4.~~34703163~~50069826 0.00000000 0.00000000 1,000.00000000 G 36828QMN3 1,000.00000000 0.00000000 4.~~34703162~~50069811 0.00000000 0.00000000 1,000.00000000 H 36828QMP8 1,000.00000000 0.00000000 4.~~34703145~~50069830 0.00000000 0.00000000 1,000.00000000 J 36828QMQ6 1,000.00000000 0.00000000 4.~~34703176~~50069807 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.~~92895435~~91886594 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 999.~~59184251~~13693538 0.~~04212055~~04447942 0.00000000 ~~999~~998.~~13693538~~72476923 X-P 36828QMF0 1,000.00000000 0.~~23848090~~38433081 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 12,~~994~~249,~~286~~422.9432 Servicing Advances Outstanding 09,039.0021 Reimbursement for Interest on Advances 24259.3745 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 72,~~546~~514.5538 Less Delinquent Servicing Fees 1514,~~715~~981.2607 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 1315,~~153~~715.0726 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 6973,~~984~~248.3657

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~194~~192,~~526~~232.6563 0.00 ~~194~~192,~~526~~232.6563 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,~~834~~833,~~696~~857.3371 0.00 1,~~834~~833,~~696~~857.3371 0.00 A-J 628,959.99 0.00 628,959.99 0.00 X-C 7882,~~518~~915.5177 0.00 7882,~~518~~915.5177 0.00 X-P ~~434~~700,~~711~~572.8042 0.00 ~~434~~700,~~711~~572.8042 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~~113,~~543~~482.4322 0.00 ~~109~~113,~~543~~482.4322 0.00 F 7073,~~908~~415.7839 0.00 7073,~~908~~415.7839 0.00 G 9194,~~161~~384.6014 0.00 9194,~~161~~384.6014 0.00 H 7073,~~904~~410.4389 0.00 7073,~~904~~410.4389 0.00 J 9194,~~165~~388.9564 0.00 9194,~~165~~388.9564 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,~~100~~382,~~159~~681.0841 0.00 8,~~100~~382,~~159~~681.0841 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~194~~192,~~526~~232.6563 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,~~834~~833,~~696~~857.3371 0.00 A-J 0.00 628,959.99 0.00 X-C 0.00 7882,~~518~~915.5177 0.00 X-P 0.00 ~~434~~700,~~711~~572.8042 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~~113,~~543~~482.4322 0.00 F 0.00 7073,~~908~~415.7839 0.00 G 0.00 9194,~~161~~384.6014 0.00 H 0.00 7073,~~904~~410.4389 0.00 J 0.00 9194,~~165~~388.9564 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 24259.3745 91,~~552~~317.4032 24283.3782 Total 24259.3745 8,~~100~~382,~~134~~421.7196 24283.3782

Other Required Information Available Distribution Amount (1) 89,~~948~~150,~~144~~756.3852 Principal Distribution Amount ~~848~~768,~~009~~334.6756 (a) ~~Principal~~Pandiany ~~portion of Monthly Payments and any~~ Assumed ~~Monthly~~MonthlyhPaymentsnts ~~Payments 848~~768,~~009~~334.6756 (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,~~862~~861,~~682~~959,~~837~~291.3214 Aggregate Stated Principal Balance of Loans 1,~~862~~861,~~529~~760,~~104~~770.9034 Aggregate Amount of Servicing Fee 6973,~~984~~248.3657 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~863~~862.3853 Aggregate Trust Fund Expenses 24259.3745 Interest Reserve Deposit 0.00 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 8,457,058.33 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 8,457,058.33 Principal: Scheduled Principal 768,334.56 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 768,334.56 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 9,225,392.89 Total Funds Distributed Fees: Master Servicing Fee 72,514.38 Trustee Fee 1,862.53 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 74,376.91 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 259.45 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 259.45 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 8,382,421.96 Principal Distribution 768,334.56 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 9,150,756.52 Total Funds Distributed 9,225,392.88

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~~945.7464 0.00 4.954% 810250196 3 LO Miami Beach FL ~~297~~306,~~165~~682.5604 9485,~~793~~277.5810 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~~120,~~316~~108.7104 1715,~~080~~860.2090 5.840% 813000153 17 OF Lake Forest CA ~~109~~112,~~434~~961.1595 2420,~~492~~964.0020 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,~~890~~714.2089 2320,~~046~~221.5687 5.290% 810031661 24 RT Roseville MN 9093,~~148~~053.8205 2018,~~928~~023.1794 5.590% 810032447 25 MF Statesboro GA 6668,~~465~~681.5305 0.00 4.240% 813195955 26 RT Bronx NY 8285,~~754~~414.2454 2118,~~401~~741.4919 5.327% 810035633 27 MF Various NJ 7173,~~131~~210.6238 7371,~~155~~076.6488 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,~~607~~723.6267 1412,~~190~~074.7974 5.800% 813190097 41 RT Westbrook ME 6163,~~431~~407.6326 1513,~~361~~385.5794 5.450% 813197787 42 RT Orange CA 3839,~~098~~319.5662 1110,~~647~~425.0195 4.875% 813197779 43 RT Orange CA 1617,~~907~~450.8912 54,~~001~~459.6845 4.960% 810037212 44 MF Omaha NE 5557,~~306~~051.6475 2321,~~141~~396.8170 4.940% 810036792 45 SS Various Various 5456,~~381~~194.6739 0.00 4.870% 810035588 46 MF Derby KS 5254,~~871~~565.3017 1614,~~202~~508.2134 4.910% 810036289 47 MH Greenacres City FL 5153,~~435~~149.0050 0.00 4.860% 810036090 48 MF Virginia Beach VA 5657,~~001~~801.1874 1412,~~358~~558.9539 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 5658,~~195~~004.0749 1311,~~435~~626.9654 5.510% 810038130 52 MF West Valley City UT 5557,~~415~~199.2253 1311,~~249~~465.5019 5.510% 810037474 53 MF Tulsa OK 5153,~~710~~372.5453 1311,~~595~~933.7576 5.270% 810037211 54 MF Lincoln NE 4749,~~591~~094.8516 1918,~~569~~066.0271 4.990% 810036328 55 MF Lynnwood WA 4546,~~100~~603.0033 0.00 4.920% 810036788 56 RT Westminster CO 4850,~~862~~432.0851 1211,~~631~~061.9350 5.360% 812000909 57 MU New York NY 4951,~~500~~150.7982 0.00 5.495% 810034422 58 SS New Rochelle NY 5254,~~715~~390.7559 1614,~~210~~535.1228 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,~~974~~403.9597 1412,~~080~~651.7876 5.785% 810035953 65 RT Pembroke Pines FL 4142,~~083~~404.5891 109,~~405~~083.1077 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,~~496~~637.2208 98,~~332~~191.6781 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 3435,~~049~~146.3289 76,~~648~~550.3073 5.680% 810036532 78 OF Manhattan Beach CA 3132,~~325~~369.0017 0.00 5.370% 812000917 79 OF Newark CA 4746,~~431~~933.6109 7172,~~558~~056.3082 8.360% 810038048 80 MH Chandler AZ 2728,~~973~~869.2282 87,~~476~~579.3474 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,~~567~~551.7176 76,~~390~~406.1207 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,~~570~~551.5238 1312,~~953~~973.9307 5.950% 812000904 87 MF Provo UT 2728,~~531~~417.7101 76,~~051~~166.3404 5.340% 813197431 88 IN Tamarac FL 2627,~~988~~856.5805 76,~~110~~242.0053 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,~~662~~552.2543 65,~~793~~903.2103 5.453% 810038369 92 MF Amarillo TX 2627,~~493~~345.5529 6,~~862~~010.0026 5.310% 813195609 93 SS San Diego CA 2425,~~485~~301.4260 0.00 5.110% 810036470 94 MH Middle River MD 2425,~~430~~215.9138 65,~~727~~943.7124 5.160% 810038270 95 MH Beaumont CA 25,~~150~~958.1076 65,~~502~~693.2761 5.300% 813197951 96 RT Traverse City MI 28,~~069~~975.3437 54,~~804~~898.0603 5.925% 810036034 97 SS Santa Rosa CA 2526,~~786~~616.79 65,~~185~~355.29 5.550% 810037632 98 SS Marietta GA 2425,~~997~~801.1650 65,~~202~~398.4511 5.410% 810039174 100 MF North Charleston SC 2021,~~481~~135.5198 76,~~320~~666.8639 4.480% 810039172 101 MF North Charleston SC 1920,~~736~~367.7340 76,~~054~~423.6598 4.480% 810036389 102 OF Sherman Oaks CA 23,~~010~~777.00 0.00 5.310% 810034570 103 SS Various TX 2324,~~519~~264.7858 87,~~319~~574.6787 5.470% 810034414 104 SS Macon GA 2223,~~566~~280.9575 87,~~326~~612.5575 5.360% 813000154 105 RT Carrollton TX 24,~~192~~960.2366 76,~~738~~969.2885 5.700% 812000874 106 MF Carneys Point NJ 22,~~142~~880.5058 0.00 5.210% 810036868 107 OF Manassas VA 2223,~~411~~132.3929 54,~~633~~913.9505 5.390% 813195690 108 RT North Haven CT 2021,~~948~~611.9304 87,~~232~~570.8372 5.105% 810039169 109 MF Charleston SC 1718,~~874~~445.7795 65,~~389~~817.1294 4.480% 810035168 110 SS St. Paul MN 2122,~~934~~640.1712 54,~~319~~613.7075 5.500% 812000887 111 MF Fitchburg MA 20,~~232~~906.1757 0.00 5.210% 810035790 112 MF Coral Springs FL 2021,~~849~~519.1446 54,~~291~~620.0876 5.410% 813195757 113 LO Rochester NY 2425,~~391~~152.5147 98,~~384~~623.9094 6.445% 810036396 114 MF Arlington TX 2021,~~588~~275.7504 0.00 5.430% 810034951 115 SS McKinney TX 20,~~311~~964.0028 54,~~041~~388.6941 5.470% 810038314 116 MH Clackamas OR 1819,~~640~~261.4276 0.00 5.390% 813195799 117 SS Lehigh Acres FL 18,~~268~~855.3766 4,~~717~~130.4213 5.331% 810034707 118 MF Hanahan SC 1718,~~528~~091.8140 4,~~883~~320.5394 5.160% 810036329 119 MF Kirkland WA 1718,~~833~~427.3378 0.00 5.350% 810034490 120 MH St. Cloud FL 1516,~~954~~457.2107 6,~~988~~485.7488 4.810% 810039170 122 MF WinstonSalem NC 1415,~~709~~179.4548 54,~~257~~787.7168 4.480% 810037398 123 MH Salt Lake City UT 16,~~050~~564.0456 4,~~825~~311.9947 4.930% 810035653 125 RT Harrisonburg VA 1617,~~544~~076.3327 43,~~209~~677.2228 5.390% 810036669 126 MH Austin TX 16,~~025~~540.5936 43,~~295~~780.5174 5.250% 810039197 127 SS Bakersfield CA 1617,~~836~~371.8532 54,~~529~~994.0356 5.620% 810036060 128 MH Springfield OR 14,~~521~~986.3342 4,~~519~~054.2415 4.870% 813000152 129 OF Escondido CA 1516,~~487~~003.5075 0.00 5.310% 810033942 130 SS Doylestown PA 16,~~282~~803.4604 4,~~539~~019.7618 5.670% 810034806 131 SS Mesa AZ 15,~~435~~931.1056 3,~~894~~398.6620 5.380% 810033365 132 RT Fort Worth TX 1617,~~698~~236.0079 32,~~521~~982.6687 5.870% 810035414 133 SS Depew NY 15,~~414~~910.6039 3,~~826~~330.2849 5.470% 810036349 134 MF Statesboro GA 14,~~093~~546.1437 3,~~524~~070.1289 5.450% 810036648 135 RT Marietta GA 12,~~546~~949.6421 3,~~613~~210.0649 5.030% 810034489 136 MH Albuquerque NM 12,~~590~~987.1480 54,~~052~~654.5993 5.060% 810035849 137 SS Ontario CA 1314,~~893~~334.7719 4,~~708~~268.4402 5.600% 810035065 138 MF Garden City SC 13,~~237~~663.5949 32,~~309~~883.1626 5.390% 810037234 139 RT Dallas TX 1213,~~913~~328.3456 32,~~298~~883.7250 5.360% 810036569 140 MH Brandon MS 12,~~375~~767.3415 4,~~519~~127.4362 5.320% 810037871 141 MH Colton CA 1112,~~679~~054.2368 32,~~036~~660.3489 5.300% 810039175 142 MF Matthews NC 8,~~378~~646.8054 2,~~994~~727.9016 4.480% 810035811 143 MH Lansing MI 9,~~085~~388.9682 0.00 4.990% 810034393 144 SS Cumming GA 9,~~582~~886.7750 3,~~313~~009.0734 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,~~174~~457,~~569~~058.0433 ~~848~~768,~~009~~334.6756

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 0708/01/2005 810250196 N/A 04/01/2015 N 74,~~821~~726,~~374~~581.7618 74,~~726~~641,~~581~~304.1808 0708/01/2005 813197613 N/A 04/01/2015 N 66,000,000.00 66,000,000.00 0708/01/2005 813195948 N/A 03/01/2015 N 63,040,000.00 63,040,000.00 0708/01/2005 810244760 N/A 03/01/2010 N 50,000,000.00 50,000,000.00 0608/01/2005 810037608 N/A 03/01/2015 N 36,000,000.00 36,000,000.00 0708/01/2005 812000905 N/A 04/01/2015 N 36,000,000.00 36,000,000.00 07/01/2005 812000903 N/A 04/01/2010 N 33,750,000.00 33,750,000.00 0708/01/2005 810036773 N/A 04/01/2012 N 31,400,000.00 31,400,000.00 07/01/2005 810140385 N/A 03/01/2015 N 28,740,000.00 28,740,000.00 0708/01/2005 813198546 N/A 05/01/2010 N 24,000,000.00 24,000,000.00 0607/01/2005 810035165 N/A 05/01/2015 N 24,000,000.00 24,000,000.00 0708/01/2005 810039931 N/A 05/01/2010 N 12,437,000.00 12,437,000.00 0708/01/2005 810040371 N/A 05/01/2010 N 11,563,000.00 11,563,000.00 0708/01/2005 810250994 N/A 12/01/2019 N 23,~~900~~883,~~694~~614.5434 23,~~883~~867,~~614~~753.3444 0608/01/2005 813000153 N/A 05/01/2015 N 23,~~079~~054,~~257~~765.43 23,~~054~~033,~~765~~801.4323 0708/01/2005 813197639 N/A 04/01/2015 N 22,897,907.00 22,897,907.00 0708/01/2005 812000914 N/A 05/01/2015 N 21,000,000.00 21,000,000.00 07/01/2005 812000897 N/A 04/01/2015 N 20,000,000.00 20,000,000.00 0708/01/2005 813200864 N/A 04/01/2015 N 15,000,000.00 15,000,000.00 0708/01/2005 813200862 N/A 04/01/2015 N 5,000,000.00 5,000,000.00 0708/01/2005 813189933 N/A 03/01/2015 N 19,~~937~~914,~~285~~239.6206 19,~~914~~894,~~239~~017.0619 0708/01/2005 810031661 N/A 05/01/2017 N 19,~~352~~331,~~162~~234.6649 19,~~331~~313,~~234~~210.4955 0708/01/2005 810032447 N/A 03/01/2010 N 18,811,000.00 18,811,000.00 0607/01/2005 813195955 N/A 03/01/2015 N 18,~~641~~620,~~840~~439.9950 18,~~620~~601,~~439~~698.5031 0708/01/2005 810035633 N/A 02/01/2015 N 18,~~396~~322,~~109~~954.8925 18,~~322~~251,~~954~~877.2537 0708/01/2005 810032286 N/A 03/01/2010 N 17,300,000.00 17,300,000.00 0708/01/2005 810039233 N/A 04/01/2015 N 17,120,000.00 17,120,000.00 0708/01/2005 810039229 N/A 05/01/2015 N 16,495,000.00 16,495,000.00 0708/01/2005 810032290 N/A 03/01/2010 N 16,300,000.00 16,300,000.00 0708/01/2005 810039231 N/A 05/01/2015 N 16,000,000.00 16,000,000.00 0708/01/2005 810032420 N/A 03/01/2010 N 15,725,000.00 15,725,000.00 07/01/2005 813195005 N/A 02/01/2010 N 15,000,000.00 15,000,000.00 0708/01/2005 810002907 N/A 04/01/2015 N 15,000,000.00 15,000,000.00 07/01/2005 813197480 N/A 05/01/2015 N 14,423,821.00 14,423,821.00 0608/01/2005 810035753 N/A 03/01/2012 N 14,193,000.00 14,193,000.00 07/01/2005 810033240 N/A 05/01/2015 N 14,000,000.00 14,000,000.00 07/01/2005 810036690 N/A 04/01/2015 N 13,800,000.00 13,800,000.00 07/01/2005 813000151 N/A 04/01/2015 N 13,~~573~~559,~~990~~799.7192 13,~~559~~547,~~799~~725.9218 0608/01/2005 813190097 N/A 01/01/2015 N 13,~~526~~510,~~230~~869.6003 13,~~510~~497,~~869~~483.0309 0708/01/2005 813197787 N/A 04/01/2015 N 9,~~378~~366,~~108~~461.2625 9,~~366~~356,~~461~~035.2530 07/01/2005 813197779 N/A 04/01/2015 N 4,~~090~~085,~~617~~616.8921 4,~~085~~081,~~616~~156.2176 0708/01/2005 810037212 N/A 03/01/2015 N 13,~~434~~411,~~811~~669.0221 13,~~411~~390,~~669~~272.2151 07/01/2005 810036792 N/A 03/01/2010 N 13,400,000.00 13,400,000.00 0608/01/2005 810035588 N/A 01/01/2015 N 12,~~921~~905,~~701~~499.9473 12,~~905~~890,~~499~~991.7339 0708/01/2005 810036289 N/A 04/01/2010 N 12,700,000.00 12,700,000.00 07/01/2005 810036090 N/A 03/01/2015 N 12,~~561~~546,~~012~~653.3944 12,~~546~~534,~~653~~095.4405 0708/01/2005 810037430 N/A 04/01/2015 N 12,500,000.00 12,500,000.00 07/01/2005 813195997 N/A 04/01/2010 N 12,400,000.00 12,400,000.00 0607/01/2005 810037988 N/A 05/01/2015 N 12,~~238~~225,~~491~~055.8286 12,~~225~~213,~~055~~429.8632 0607/01/2005 810038130 N/A 05/01/2015 N 12,~~068~~055,~~651~~402.5202 12,~~055~~043,~~402~~936.0283 07/01/2005 810037474 N/A 04/01/2015 N 11,~~774~~761,~~696~~101.9520 11,~~761~~749,~~101~~167.2044 0708/01/2005 810037211 N/A 03/01/2015 N 11,~~444~~425,~~934~~365.4846 11,~~425~~407,~~365~~298.4675 07/01/2005 810036328 N/A 04/01/2015 N 11,000,000.00 11,000,000.00 07/01/2005 810036788 N/A 01/01/2015 N 10,~~939~~926,~~271~~639.7178 10,~~926~~915,~~639~~578.7828 0708/01/2005 812000909 N/A 05/01/2015 N 10,810,000.00 10,810,000.00 0708/01/2005 810034422 N/A 01/01/2015 N 10,~~721~~705,~~847~~637.4331 10,~~705~~691,~~637~~102.3103 0708/01/2005 810002899 N/A 04/01/2015 N 10,700,000.00 10,700,000.00 0708/01/2005 810032287 N/A 03/01/2010 N 10,300,000.00 10,300,000.00 0708/01/2005 810035759 N/A 03/01/2012 N 9,908,161.00 9,908,161.00 07/01/2005 810037378 N/A 05/01/2015 N 9,750,000.00 9,750,000.00 0708/01/2005 810037788 N/A 03/01/2010 N 9,662,000.00 9,662,000.00 07/01/2005 813195740 N/A 12/31/2014 N 9,~~329~~315,~~288~~207.5880 9,~~315~~302,~~207~~556.8004 0708/01/2005 810035953 N/A 04/01/2015 N 9,~~180~~170,~~687~~282.2616 9,~~170~~161,~~282~~198.1639 0708/01/2005 813201795 N/A 05/01/2015 N 8,900,000.00 8,900,000.00 0708/01/2005 810039750 N/A 04/01/2015 N 8,900,000.00 8,900,000.00 07/01/2005 810140382 N/A 03/01/2015 N 8,760,000.00 8,760,000.00 0708/01/2005 813197704 N/A 04/01/2015 N 8,750,000.00 8,750,000.00 0607/01/2005 813195963 N/A 03/01/2015 N 8,250,000.00 8,250,000.00 0608/01/2005 810036837 N/A 05/01/2015 N 8,200,000.00 8,200,000.00 0708/01/2005 810031404 N/A 03/01/2012 N 8,133,000.00 8,133,000.00 07/01/2005 812000895 N/A 04/01/2015 N 8,~~082~~073,~~630~~298.9629 8,~~073~~065,~~298~~106.2948 0708/01/2005 810034076 N/A 03/01/2015 N 8,000,000.00 8,000,000.00 07/01/2005 810036931 N/A 03/01/2010 N 7,675,000.00 7,675,000.00 07/01/2005 813000155 N/A 06/01/2015 N 7,500,000.00 7,500,000.00 0607/01/2005 813197373 N/A 05/01/2015 N 7,~~193~~185,~~518~~870.3808 7,~~185~~179,~~870~~319.0835 0708/01/2005 810036532 N/A 02/01/2015 N 7,000,000.00 7,000,000.00 0708/01/2005 812000917 N/A 04/05/2010 N 6,~~808~~736,~~365~~806.1989 6,~~736~~664,~~806~~750.8907 0607/05/2005 810038048 N/A 03/01/2010 N 6,~~836~~828,~~631~~155.5723 6,~~828~~820,~~155~~575.2349 07/01/2005 813201704 N/A 04/01/2015 N 6,750,000.00 6,750,000.00 0708/01/2005 813197605 N/A 04/01/2015 N 6,700,000.00 6,700,000.00 0708/01/2005 810035245 N/A 05/01/2015 N 6,~~693~~686,~~658~~268.7361 6,~~686~~679,~~268~~862.6154 07/01/2005 813197928 N/A 05/01/2015 N 6,400,000.00 6,400,000.00 0708/01/2005 810037929 N/A 04/01/2015 N 6,400,000.00 6,400,000.00 0708/01/2005 812000930 N/A 05/01/2025 N 6,~~367~~353,~~164~~210.1926 6,~~353~~340,~~210~~237.2619 0708/01/2005 812000904 N/A 04/01/2015 N 6,~~186~~179,~~901~~850.4107 6,~~179~~173,~~850~~684.0703 0708/01/2005 813197431 N/A 05/01/2015 N 6,~~168~~161,~~817~~707.57 6,~~161~~155,~~707~~465.5704 0608/01/2005 813000156 N/A 06/01/2015 N 6,175,000.00 6,175,000.00 0607/01/2005 813197803 N/A 04/01/2015 N 6,125,000.00 6,125,000.00 0708/01/2005 813197464 N/A 04/01/2015 N 6,~~087~~080,~~420~~627.2706 6,~~080~~074,~~627~~724.0603 0708/01/2005 810038369 N/A 04/01/2010 N 5,~~987~~980,~~242~~380.78 5,~~980~~974,~~380~~370.7852 0708/01/2005 813195609 N/A 03/01/2015 N 5,750,000.00 5,750,000.00 0708/01/2005 810036470 N/A 03/01/2015 N 5,~~681~~674,~~607~~879.4978 5,~~674~~668,~~879~~936.7854 0607/01/2005 810038270 N/A 05/01/2012 N 5,~~694~~687,~~361~~859.8053 5,~~687~~682,~~859~~165.5392 0708/01/2005 813197951 N/A 04/01/2015 N 5,~~684~~679,~~929~~125.5549 5,~~679~~674,~~125~~227.4946 0708/01/2005 810036034 N/A 02/01/2015 N 5,~~575~~569,~~522~~337.4213 5,~~569~~563,~~337~~981.1384 07/01/2005 810037632 N/A 05/01/2015 N 5,~~544~~538,~~655~~453.6823 5,~~538~~533,~~453~~055.2312 0708/01/2005 810039174 N/A 04/01/2012 N 5,~~486~~478,~~118~~797.3347 5,~~478~~472,~~797~~131.4708 0708/01/2005 810039172 N/A 04/01/2012 N 5,~~286~~279,~~623~~568.1146 5,~~279~~273,~~568~~144.4648 0708/01/2005 810036389 N/A 05/01/2010 N 5,200,000.00 5,200,000.00 0708/01/2005 810034570 N/A 01/01/2015 N 5,~~159~~151,~~731~~411.6497 5,~~151~~143,~~411~~837.9710 0708/01/2005 810034414 N/A 12/01/2014 N 5,~~052~~043,~~301~~975.6207 5,~~043~~036,~~975~~362.0732 0708/01/2005 813000154 N/A 05/01/2015 N 5,~~093~~085,~~101~~363.9971 5,~~085~~078,~~363~~393.7186 0708/01/2005 812000874 N/A 01/01/2015 N 5,100,000.00 5,100,000.00 07/01/2005 810036868 N/A 04/01/2015 N 4,~~989~~983,~~548~~914.6671 4,~~983~~979,~~914~~001.7166 0708/01/2005 813195690 N/A 04/01/2015 N 4,~~924~~916,~~332~~099.2643 4,~~916~~908,~~099~~528.4371 0608/01/2005 810039169 N/A 04/01/2012 N 4,~~787~~781,~~885~~495.0896 4,~~781~~775,~~495~~678.9602 0708/01/2005 810035168 N/A 03/01/2015 N 4,~~785~~780,~~637~~318.9424 4,~~780~~775,~~318~~704.2449 0708/01/2005 812000887 N/A 03/01/2012 N 4,660,000.00 4,660,000.00 0708/01/2005 810035790 N/A 01/01/2015 N 4,~~624~~619,~~578~~287.5951 4,~~619~~614,~~287~~666.5175 07/01/2005 813195757 N/A 05/01/2010 N 4,~~541~~532,~~475~~090.4656 4,~~532~~523,~~090~~466.5662 0708/01/2005 810036396 N/A 04/01/2015 N 4,550,000.00 4,550,000.00 07/01/2005 810034951 N/A 01/01/2015 N 4,~~455~~450,~~794~~753.8011 4,~~450~~446,~~753~~364.1170 0608/01/2005 810038314 N/A 04/01/2015 N 4,150,000.00 4,150,000.00 0708/01/2005 813195799 N/A 03/01/2015 N 4,~~112~~107,~~182~~464.2078 4,~~107~~103,~~464~~334.7865 0708/01/2005 810034707 N/A 01/01/2015 N 4,~~076~~071,~~466~~582.4491 4,~~071~~067,~~582~~261.9197 07/01/2005 810036329 N/A 04/01/2015 N 4,000,000.00 4,000,000.00 07/01/2005 810034490 N/A 03/01/2012 N 3,~~980~~973,~~259~~270.3662 3,~~973~~966,~~270~~784.6274 0708/01/2005 810039170 N/A 04/01/2012 N 3,~~940~~934,~~030~~772.4372 3,~~934~~929,~~772~~985.7204 0708/01/2005 810037398 N/A 03/01/2010 N 3,~~906~~901,~~703~~877.8586 3,~~901~~897,~~877~~566.8639 07/01/2005 810035653 N/A 02/01/2015 N 3,~~683~~679,~~337~~128.9674 3,~~679~~675,~~128~~451.7446 0708/01/2005 810036669 N/A 02/01/2015 N 3,~~662~~658,~~992~~696.3281 3,~~658~~654,~~696~~916.8107 07/01/2005 810039197 N/A 05/01/2010 N 3,~~595~~589,~~056~~527.1209 3,~~589~~584,~~527~~532.0953 0708/01/2005 810036060 N/A 01/01/2010 N 3,~~578~~573,~~151~~631.0177 3,~~573~~569,~~631~~577.7762 07/01/2005 813000152 N/A 04/01/2015 N 3,500,000.00 3,500,000.00 0708/01/2005 810033942 N/A 05/01/2015 N 3,~~446~~441,~~022~~482.4165 3,~~441~~437,~~482~~463.6547 0708/01/2005 810034806 N/A 04/01/2015 N 3,~~442~~438,~~773~~878.1751 3,~~438~~435,~~878~~480.5131 0708/01/2005 810033365 N/A 04/01/2010 N 3,~~413~~410,~~559~~038.6903 3,~~410~~407,~~038~~055.0316 0607/01/2005 810035414 N/A 01/01/2010 N 3,~~381~~377,~~629~~803.9971 3,~~377~~374,~~803~~473.7122 0708/01/2005 810036349 N/A 01/01/2012 N 3,~~103~~099,~~076~~552.4533 3,~~099~~096,~~552~~481.3344 0608/01/2005 810036648 N/A 04/01/2015 N 2,~~993~~989,~~234~~621.2418 2,~~989~~986,~~621~~410.1869 0708/01/2005 810034489 N/A 03/01/2015 N 2,~~985~~980,~~804~~751.1253 2,~~980~~976,~~751~~096.5360 0708/01/2005 810035849 N/A 01/01/2015 N 2,~~977~~972,~~236~~528.7531 2,~~972~~968,~~528~~260.3129 0708/01/2005 810035065 N/A 05/01/2015 N 2,~~947~~943,~~145~~836.3519 2,~~943~~940,~~836~~952.1993 0608/01/2005 810037234 N/A 03/01/2015 N 2,~~891~~887,~~046~~747.6088 2,~~887~~884,~~747~~864.8838 0708/01/2005 810036569 N/A 04/01/2015 N 2,~~791~~786,~~430~~910.3794 2,~~786~~782,~~910~~783.9432 07/01/2005 810037871 N/A 04/01/2015 N 2,~~644~~641,~~353~~317.5925 2,~~641~~638,~~317~~656.2536 0708/01/2005 810039175 N/A 04/01/2012 N 2,~~244~~241,~~321~~326.1323 2,~~241~~238,~~326~~599.23 07 08/01/2005 810035811 N/A 05/01/2010 N 2,185,000.00 2,185,000.00 07/01/2005 810034393 N/A 03/01/2015 N 2,~~090~~087,~~786~~473.1003 2,~~087~~084,~~473~~463.0369 0708/01/2005 810035979 N/A 05/01/2015 N 1,625,000.00 1,625,000.00 07/01/2005 812039329 N/A 02/01/2010 N 82,500,000.00 82,500,000.00 0608/01/2005 810039329 N/A 02/01/2010 N 82,500,000.00 82,500,000.00 0608/01/2005 Totals 1,~~863~~862,~~377~~529,~~114~~104.5790 1,~~862~~861,~~529~~760,~~104~~770.9034

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 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 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 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~~812000905 68 0 0607/01/2005 ~~233~~161,~~358~~385.2300 ~~233~~161,~~358~~385.2300 A 810036773 10 0 07/01/2005 137,654.11 137,654.11 A 813198546 12 0 0607/01/2005 ~~105~~109,~~700~~270.00 ~~105~~109,~~700~~270.00 A ~~810250994~~812000914 1619 0 0607/01/2005 ~~132~~100,~~401~~199.0517 ~~132~~100,~~401~~199.0517 A 810032447 25 0 0607/01/2005 6568,~~995~~210.2577 6568,~~995~~210.2577 A ~~813197480~~810032420 3633 0 0607/01/2005 6757,~~311~~020.1659 57,020.59 A 810002907 35 0 07/01/2005 78,816.67 78,~~311~~816.1667 A ~~813000151~~810035753 4037 0 0607/01/2005 7955,~~459~~987.0644 7955,~~459~~987.0644 A ~~810036792~~810033240 4538 0 0607/01/2005 5464,~~046~~870.56 64,870.56 A 810036690 39 0 07/01/2005 61,210.67 5461,~~046~~210.67 A ~~813195997~~813197787 5042 0 0607/01/2005 48,808.92 48,808.92 A 810037212 44 0 07/01/2005 78,113.16 78,113.16 A 810036289 47 0 07/01/2005 52,832.00 52,832.00 A 810037430 49 0 07/01/2005 58,~~951~~458.6733 58,~~951~~458.6733 A 813195997 50 0 07/01/2005 60,958.06 60,958.06 A 810037988 51 0 0607/01/2005 69,325.0740 69,325.40 A 810038130 52 0 07/01/2005 68,363.33 68,363.33 A 810037211 54 0 07/01/2005 66,875.24 66,875.24 A 810036328 55 0 07/01/2005 46,328.33 46,328.33 A 810035759 61 0 07/01/2005 39,084.95 39,084.95 A 810037788 63 0 07/01/2005 37,198.70 37,198.70 A 810039750 67 0 07/01/2005 41,622.33 41,622.33 A 813197704 69 0 0607/01/2005 39,096.70 39,096.70 A 810031404 72 0 07/01/2005 32,712.73 32,712.73 A 810034076 74 0 07/01/2005 37,~~807~~551.2911 37,~~807~~551.2911 A ~~813195963~~810036931 7075 0 0607/01/2005 3532,~~440~~721.6308 3532,~~440~~721.6308 A 813000155 76 0 0607/01/2005 3435,~~075~~217.0008 3435,~~075~~217.0008 A 812000917 79 0 0607/05/2005 118,~~819~~821.7049 118,~~819~~821.7049 A ~~813197431~~810038048 8880 0 0607/01/2005 3336,~~481~~278.7086 3336,~~481~~278.7086 A 810035245 83 0 07/01/2005 37,790.67 37,790.67 A 813000156 89 0 0607/01/2005 28,~~055~~995.0839 28,~~055~~995.0839 A 810036470 94 0 0607/01/2005 31,016.5875 31,016.5875 A ~~813195690~~810036034 ~~108~~97 0 0607/01/2005 2831,~~689~~832.3385 2831,~~689~~832.3385 A ~~810034951~~812000874 ~~115~~106 0 0607/01/2005 2522,~~241~~753.3008 2522,~~241~~753.3008 A ~~810033365~~810035790 ~~132~~112 0 0607/01/2005 26,024.74 26,024.74 A 810036396 114 0 07/01/2005 21,161.29 21,161.29 A 810034707 118 0 07/01/2005 22,310.55 22,310.55 A 810036329 119 0 07/01/2005 18,327.78 18,327.78 A 810037398 123 0 07/01/2005 20,~~134~~778.3248 20,~~134~~778.3248 A ~~810036349~~810036669 ~~134~~126 0 0607/01/2005 1720,~~539~~229.6863 1720,~~539~~229.6863 A ~~810035065~~810036060 ~~138~~128 0 0607/01/2005 1618,~~473~~951.23 18,951.23 A 810033365 132 0 07/01/2005 1620,~~473~~134.41 20,134.41 A 810036569 140 0 07/01/2005 16,825.10 16,825.10 A ~~812039329~~810035811 ~~001A2~~143 0 0607/01/2005 ~~350~~9,~~482~~334.5519 ~~350~~9,~~482~~334.5519 A ~~810039329~~810035979 ~~001A3~~145 0 0607/01/2005 ~~350~~7,~~482~~963.5540 ~~350~~7,~~482~~963.5540 A Totals 2345 12,~~994~~249,~~286~~422.9432 12,~~994~~249,~~286~~422.9432

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~810244760~~812000905 5036,000,000.00 0.00 810036773 31,400,000.00 0.00 813198546 24,000,000.00 0.00 ~~810250994~~812000914 2321,~~900~~000,~~694~~000.5400 0.00 810032447 18,811,000.00 0.00 ~~813197480~~810032420 15,725,000.00 0.00 810002907 15,000,000.00 0.00 810035753 14,~~423~~193,~~821~~000.00 0.00 ~~813000151~~810033240 14,000,000.00 0.00 810036690 13,~~573~~800,~~990~~000.7100 0.00 ~~810036792~~813197787 9,366,461.25 0.00 810037212 13,~~400~~411,669.21 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,~~238~~225,~~491~~055.8286 0.00 810038130 12,055,402.02 0.00 810037211 11,425,365.46 0.00 810036328 11,000,000.00 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 ~~813195963~~810031404 8,~~250~~133,000.00 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,~~808~~736,~~365~~806.1989 0.00 ~~813197431~~810038048 6,~~168~~828,~~817~~155.5723 0.00 810035245 6,686,268.61 0.00 813000156 6,175,000.00 0.00 810036470 5,~~681~~674,~~607~~879.4978 9,039.21 810036034 5,569,337.13 0.00 ~~813195690~~812000874 5,100,000.00 0.00 810035790 4,~~924~~619,~~332~~287.2651 0.00 ~~810034951~~810036396 4,~~455~~550,~~794~~000.8000 0.00 ~~810033365~~810034707 4,071,582.91 0.00 810036329 4,000,000.00 0.00 810037398 3,~~413~~901,~~559~~877.6986 0.00 ~~810036349~~810036669 3,~~103~~658,~~076~~696.4581 0.00 ~~810035065~~810036060 3,573,631.77 0.00 810033365 3,410,038.03 0.00 810036569 2,~~947~~786,~~145~~910.3594 0.00 ~~812039329~~810035811 822,~~500~~185,000.00 0.00 ~~810039329~~810035979 821,~~500~~625,000.00 0.00 Totals ~~415~~460,~~925~~693,~~696~~588.8727 09,039.0021

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (2345 loans) 12,~~994~~249,~~286~~422.9432 12,~~994~~249,~~286~~422.9432 ~~415~~460,~~925~~693,~~696~~588.8727 09,039.0021 (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