Exhibit 99.1
10/4/05 12:5CLCM2005-2: Pricing
Bond Balance Report
Pd Date A1 A2 A3 A4 B 0 10/18/2005 300,000,000 481,000,000 200,000,000 363,000,000 56,000,000 1 1/15/2006 300,000,000 481,000,000 200,000,000 363,000,000 56,000,000 2 4/15/2006 295,043,922 481,000,000 200,000,000 363,000,000 56,000,000 3 7/15/2006 287,512,128 481,000,000 200,000,000 363,000,000 56,000,000 4 10/15/2007 279,446,192 481,000,000 200,000,000 363,000,000 56,000,000 5 1/15/2007 271,175,989 481,000,000 200,000,000 363,000,000 56,000,000 6 4/15/2007 261,987,881 481,000,000 200,000,000 363,000,000 56,000,000 7 7/15/2007 252,523,020 481,000,000 200,000,000 363,000,000 56,000,000 8 10/15/2007 242,665,104 481,000,000 200,000,000 363,000,000 56,000,000 9 1/15/2008 231,694,360 481,000,000 200,000,000 363,000,000 56,000,000 10 4/15/2008 210,468,561 481,000,000 200,000,000 363,000,000 56,000,000 11 7/15/2008 186,617,901 481,000,000 200,000,000 363,000,000 56,000,000 12 10/15/2008 162,795,477 481,000,000 200,000,000 363,000,000 56,000,000 13 1/15/2009 131,015,309 481,000,000 200,000,000 363,000,000 56,000,000 14 4/15/2009 99,765,917 481,000,000 200,000,000 363,000,000 56,000,000 15 7/15/2009 70,469,452 481,000,000 200,000,000 363,000,000 56,000,000 16 10/15/2009 - 470,388,990 200,000,000 363,000,000 56,000,000 17 1/15/2010 - 443,127,756 200,000,000 363,000,000 56,000,000 18 4/15/2010 - 415,675,756 200,000,000 363,000,000 56,000,000 19 7/15/2010 - 388,457,477 200,000,000 363,000,000 56,000,000 20 10/15/2010 - 361,477,485 200,000,000 363,000,000 56,000,000 21 1/15/2011 - 334,611,692 200,000,000 363,000,000 56,000,000 22 4/15/2011 - 307,629,932 200,000,000 363,000,000 56,000,000 23 7/15/2011 - 280,914,726 200,000,000 363,000,000 56,000,000 24 10/15/2011 - 254,472,165 200,000,000 363,000,000 56,000,000 25 1/15/2012 - 229,879,426 200,000,000 363,000,000 54,315,302 26 4/15/2012 - 205,328,774 200,000,000 363,000,000 52,633,488 27 7/15/2012 - 180,962,918 200,000,000 363,000,000 50,964,333 28 10/15/2012 - 156,931,059 200,000,000 363,000,000 49,318,058 29 1/15/2013 - 133,121,385 200,000,000 363,000,000 47,687,002 30 4/15/2013 - 109,376,689 200,000,000 363,000,000 46,060,400 31 7/15/2013 - 85,953,472 200,000,000 363,000,000 44,455,819 32 10/15/2013 - 62,858,704 200,000,000 363,000,000 42,873,738 33 1/15/2014 - 40,017,430 200,000,000 363,000,000 41,309,022 34 4/15/2014 - 17,291,749 200,000,000 363,000,000 39,752,226 35 7/15/2014 - - 194,923,538 363,000,000 38,219,917 36 10/15/2014 - - 172,918,404 363,000,000 36,712,480 37 1/15/2015 - - 151,213,339 363,000,000 35,225,599 38 4/15/2015 - - 129,785,763 363,000,000 33,757,728 39 7/15/2015 - - 105,962,493 363,000,000 33,757,728 40 10/15/2015 - - 85,229,416 363,000,000 32,265,281 41 1/15/2016 - - 65,452,514 363,000,000 30,841,663 42 4/15/2016 - - 46,121,490 363,000,000 29,450,142 43 7/15/2016 - - 27,298,358 363,000,000 28,095,180 44 10/15/2016 - - 9,021,912 363,000,000 26,779,571 45 1/15/2017 - - - 354,270,826 25,501,779 46 4/15/2017 - - - 336,932,112 24,253,672 47 7/15/2017 - - - 320,107,602 23,042,579 48 10/15/2017 - - - 303,779,416 21,867,213 49 1/15/2018 - - - 287,893,371 20,723,674 50 4/15/2018 - - - 274,384,280 19,751,238 51 7/15/2018 - - - 262,488,786 18,894,954 52 10/15/2018 - - - 251,945,160 18,135,984 53 1/15/2019 - - - 241,671,065 17,396,415 54 4/15/2019 - - - 231,601,368 16,671,559 55 7/15/2019 - - - 221,820,591 15,967,501 56 10/15/2019 - - - 212,320,508 15,283,648 57 1/15/2020 - - - 203,066,240 14,617,491 58 4/15/2020 - - - 194,021,208 13,966,394 59 7/15/2020 - - - 185,212,668 13,332,322 60 10/15/2020 - - - 176,658,472 12,716,558 61 1/15/2021 - - - 168,328,499 12,116,934 62 4/15/2021 - - - 160,181,299 11,530,467 63 7/15/2021 - - - 152,270,342 10,961,006 64 10/15/2021 - - - 144,588,834 10,408,062 65 1/15/2022 - - - 137,111,332 9,869,802 66 4/15/2022 - - - 129,798,984 9,343,431 67 7/15/2022 - - - 121,781,807 9,343,431 68 10/15/2022 - - - - -
No securities are being offered by these summary materials. If the securities described herein or other securities are ultimately offered, they will be offered only pursuant to a final prospectus, and prospective investors who consider purchasing any such securities should make their investment decision based only upon the information provided therein and consultation with their own advisers. This material is for your private information and we are 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 we consider reliable, but we do 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 not pertain to any securities that will actually be sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected therein. We make no representations 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. We and our affiliates, officers, 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 or sell, the securities mentioned herein or derivatives thereof (including options). This material may be filed within 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 in 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 on this material only. Information in this material regarding the 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 by the information included in the final prospectus for any securities actually sold to you. Goldman Sachs does not provide accounting, tax or legal advice. Subject to applicable law, you may disclose any and all aspects of any potential transaction or structure described herein that are necessary to support any U.S. federal income tax benefits, without Goldman Sachs imposing any limitation of any kind.