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.: 333-125248-02
GE Commercial Mortgage Corporation
Commercial Mortgage Pass-Through Certificates
Series 2005-C4
(Exact name of registrant as specified in its charter)
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
54-6692324
(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-C4.
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-C4, 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-C4
(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-C4,
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-C4
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
Mortgage Loan Detail 17 - 22
Principal Prepayment Detail 23
Historical Detail 24
Delinquency Loan Detail 25
Specially Serviced Lease Detail 26 - 27
Modified Loan Detail 28
Liquidated Loan Detail 29
Bond / Collateral Realized Loss Reconciliation 30
Depositor
GE Commercial Mortgage Corporation
292 Long Ridge Road
Stamford, CT 06927
Contact: General Information Number
Phone Number: (203) 357-4000
Master Servicer
Midland Loan Services, Inc.
10851 Mastin Street, Building 82
Overland Park, KS 66210
Contact: Brad Hauger
Phone Number: (913) 253-9000
Special Servicer
Midland Loan Services, Inc.
10851 Mastin Street, Building 82
Overland Park, KS 66210
Contact: Brad Hauger
Phone Number: (913) 253-9000
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
<s> <c> <c> <c> <c> <c> <c>
A-1 36828QPY6 5.082000% 27,300,000.00 27,300,000.00 278,108.54 115,615.50
A-1D 36828QPZ3 3.925000% 75,000,000.00 75,000,000.00 764,034.46 245,312.50
A-2 36828QQA7 5.305000% 224,800,000.00 224,800,000.00 0.00 993,803.33
A-3A 36828QQB5 5.333432% 197,000,000.00 197,000,000.00 0.00 875,571.76
A-3B 36828QQC3 5.333432% 25,000,000.00 25,000,000.00 0.00 111,113.17
A-SB 36828QQD1 5.301432% 140,040,000.00 140,040,000.00 0.00 618,677.12
A-4 36828QQE9 5.333432% 775,100,000.00 775,100,000.00 0.00 3,444,952.65
A-1A 36828QQF6 5.333432% 214,384,000.00 214,384,000.00 74,046.04 952,835.41
A-M 36828QQG4 5.333432% 239,803,000.00 239,803,000.00 0.00 1,065,810.84
A-J 36828QQH2 5.333432% 152,876,000.00 152,876,000.00 0.00 679,461.47
B 36828QQJ8 5.333432% 23,980,000.00 23,980,000.00 0.00 106,579.75
C 36828QQK5 5.333432% 29,975,000.00 29,975,000.00 0.00 133,224.69
D 36828QQL3 5.333432% 23,981,000.00 23,981,000.00 0.00 106,584.19
E 36828QQM1 5.333432% 44,963,000.00 44,963,000.00 0.00 199,839.25
F 36828QQQ2 5.333432% 26,978,000.00 26,978,000.00 0.00 119,904.44
G 36828QQS8 5.333432% 32,973,000.00 32,973,000.00 0.00 146,549.38
H 36828QQU3 5.333432% 23,980,000.00 23,980,000.00 0.00 106,579.75
J 36828QQW9 5.333432% 26,978,000.00 26,978,000.00 0.00 119,904.44
K 36828QQY5 5.013000% 11,990,000.00 11,990,000.00 0.00 50,088.22
L 36828QRA6 5.013000% 11,990,000.00 11,990,000.00 0.00 50,088.23
M 36828QRC2 5.013000% 8,993,000.00 8,993,000.00 0.00 37,568.26
N 36828QRE8 5.013000% 8,993,000.00 8,993,000.00 0.00 37,568.26
O 36828QRG3 5.013000% 5,995,000.00 5,995,000.00 0.00 25,044.11
P 36828QRJ7 5.013000% 8,992,000.00 8,992,000.00 0.00 37,564.08
Q 36828QRL2 5.013000% 35,971,314.50 35,971,314.50 0.00 150,270.17
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
S N/A 0.000000% 0.01 0.01 0.00 0.00
Totals 2,398,035,314.51 2,398,035,314.51 1,116,189.04 10,530,510.97
Class CUSIP Prepayment Realized Loss/ Total Ending Current
Penalties Additional Trust Distribution Balance Subordination
Fund Expenses Level (1)
<s> <c> <c> <c> <c> <c> <c>
A-1 36828QPY6 0.00 0.00 393,724.04 27,021,891.46 30.01%
A-1D 36828QPZ3 0.00 0.00 1,009,346.96 74,235,965.54 30.01%
A-2 36828QQA7 0.00 0.00 993,803.33 224,800,000.00 30.01%
A-3A 36828QQB5 0.00 0.00 875,571.76 197,000,000.00 30.01%
A-3B 36828QQC3 0.00 0.00 111,113.17 25,000,000.00 30.01%
A-SB 36828QQD1 0.00 0.00 618,677.12 140,040,000.00 30.01%
A-4 36828QQE9 0.00 0.00 3,444,952.65 775,100,000.00 30.01%
A-1A 36828QQF6 0.00 0.00 1,026,881.45 214,309,953.96 30.01%
A-M 36828QQG4 0.00 0.00 1,065,810.84 239,803,000.00 20.01%
A-J 36828QQH2 0.00 0.00 679,461.47 152,876,000.00 13.63%
B 36828QQJ8 0.00 0.00 106,579.75 23,980,000.00 12.63%
C 36828QQK5 0.00 0.00 133,224.69 29,975,000.00 11.38%
D 36828QQL3 0.00 0.00 106,584.19 23,981,000.00 10.38%
E 36828QQM1 0.00 0.00 199,839.25 44,963,000.00 8.50%
F 36828QQQ2 0.00 0.00 119,904.44 26,978,000.00 7.38%
G 36828QQS8 0.00 0.00 146,549.38 32,973,000.00 6.00%
H 36828QQU3 0.00 0.00 106,579.75 23,980,000.00 5.00%
J 36828QQW9 0.00 0.00 119,904.44 26,978,000.00 3.88%
K 36828QQY5 0.00 0.00 50,088.22 11,990,000.00 3.38%
L 36828QRA6 0.00 0.00 50,088.23 11,990,000.00 2.88%
M 36828QRC2 0.00 0.00 37,568.26 8,993,000.00 2.50%
N 36828QRE8 0.00 0.00 37,568.26 8,993,000.00 2.13%
O 36828QRG3 0.00 0.00 25,044.11 5,995,000.00 1.88%
P 36828QRJ7 0.00 0.00 37,564.08 8,992,000.00 1.50%
Q 36828QRL2 0.00 0.00 150,270.17 35,971,314.50 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%
S N/A 0.00 0.00 0.00 0.01 0.00%
Totals 0.00 0.00 11,646,700.01 2,396,919,125.47
Class CUSIP Pass-Through Original Beginning Interest
Rate Notional Notional Distribution
Amount Amount
<s> <c> <c> <c> <c> <c>
X-W 36828QQN9 0.063863% 2,398,035,314.50 2,398,035,314.50 127,621.03
Class CUSIP Prepayment Total Ending
Penalties Distribution Notional
Amount
<s> <c> <c> <c> <c>
X-W 36828QQN9 0.00 127,621.03 2,396,919,125.46
<FN>
(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).
</FN>
Certificate Factor Detail
Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending
Balance Distribution Distribution Penalties Additional Balance
Trust Fund
Expenses
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 36828QPY6 1,000.00000000 10.18712601 4.23500000 0.00000000 0.00000000 989.81287399
A-1D 36828QPZ3 1,000.00000000 10.18712613 3.27083333 0.00000000 0.00000000 989.81287387
A-2 36828QQA7 1,000.00000000 0.00000000 4.42083332 0.00000000 0.00000000 1,000.00000000
A-3A 36828QQB5 1,000.00000000 0.00000000 4.44452670 0.00000000 0.00000000 1,000.00000000
A-3B 36828QQC3 1,000.00000000 0.00000000 4.44452680 0.00000000 0.00000000 1,000.00000000
A-SB 36828QQD1 1,000.00000000 0.00000000 4.41786004 0.00000000 0.00000000 1,000.00000000
A-4 36828QQE9 1,000.00000000 0.00000000 4.44452671 0.00000000 0.00000000 1,000.00000000
A-1A 36828QQF6 1,000.00000000 0.34538977 4.44452669 0.00000000 0.00000000 999.65461023
A-M 36828QQG4 1,000.00000000 0.00000000 4.44452672 0.00000000 0.00000000 1,000.00000000
A-J 36828QQH2 1,000.00000000 0.00000000 4.44452674 0.00000000 0.00000000 1,000.00000000
B 36828QQJ8 1,000.00000000 0.00000000 4.44452669 0.00000000 0.00000000 1,000.00000000
C 36828QQK5 1,000.00000000 0.00000000 4.44452677 0.00000000 0.00000000 1,000.00000000
D 36828QQL3 1,000.00000000 0.00000000 4.44452650 0.00000000 0.00000000 1,000.00000000
E 36828QQM1 1,000.00000000 0.00000000 4.44452661 0.00000000 0.00000000 1,000.00000000
F 36828QQQ2 1,000.00000000 0.00000000 4.44452665 0.00000000 0.00000000 1,000.00000000
G 36828QQS8 1,000.00000000 0.00000000 4.44452673 0.00000000 0.00000000 1,000.00000000
H 36828QQU3 1,000.00000000 0.00000000 4.44452669 0.00000000 0.00000000 1,000.00000000
J 36828QQW9 1,000.00000000 0.00000000 4.44452665 0.00000000 0.00000000 1,000.00000000
K 36828QQY5 1,000.00000000 0.00000000 4.17749958 0.00000000 0.00000000 1,000.00000000
L 36828QRA6 1,000.00000000 0.00000000 4.17750042 0.00000000 0.00000000 1,000.00000000
M 36828QRC2 1,000.00000000 0.00000000 4.17750028 0.00000000 0.00000000 1,000.00000000
N 36828QRE8 1,000.00000000 0.00000000 4.17750028 0.00000000 0.00000000 1,000.00000000
O 36828QRG3 1,000.00000000 0.00000000 4.17749958 0.00000000 0.00000000 1,000.00000000
P 36828QRJ7 1,000.00000000 0.00000000 4.17750000 0.00000000 0.00000000 1,000.00000000
Q 36828QRL2 1,000.00000000 0.00000000 4.17750010 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
S N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000
Class CUSIP Beginning Interest Prepayment Ending
Notional Distribution Penalties Notional
Amount Amount
<s> <c> <c> <c> <c> <c>
X-W 36828QQN9 1,000.00000000 0.05321900 0.00000000 999.53454020
Reconciliation Detail
Advance Summary
<s> <c>
P & I Advances Outstanding 0.00
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances 0.00
paid from general collections
Servicing Fee Summary
<s> <c>
Current Period Accrued Servicing Fees 50,923.17
Less Delinquent Servicing Fees 0.00
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 0.00
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 50,923.17
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Interest Interest
Shortfall Adjustment
<s> <c> <c> <c> <c>
A-1 115,615.50 0.00 115,615.50 0.00
A-1D 245,312.50 0.00 245,312.50 0.00
A-2 993,803.33 0.00 993,803.33 0.00
A-3A 875,571.76 0.00 875,571.76 0.00
A-3B 111,113.17 0.00 111,113.17 0.00
A-SB 618,677.12 0.00 618,677.12 0.00
A-4 3,444,952.65 0.00 3,444,952.65 0.00
A-1A 952,835.41 0.00 952,835.41 0.00
X-W 127,621.03 0.00 127,621.03 0.00
A-M 1,065,810.84 0.00 1,065,810.84 0.00
A-J 679,461.47 0.00 679,461.47 0.00
B 106,579.75 0.00 106,579.75 0.00
C 133,224.69 0.00 133,224.69 0.00
D 106,584.19 0.00 106,584.19 0.00
E 199,839.25 0.00 199,839.25 0.00
F 119,904.44 0.00 119,904.44 0.00
G 146,549.38 0.00 146,549.38 0.00
H 106,579.75 0.00 106,579.75 0.00
J 119,904.44 0.00 119,904.44 0.00
K 50,088.23 0.00 50,088.23 0.00
L 50,088.23 0.00 50,088.23 0.00
M 37,568.26 0.00 37,568.26 0.00
N 37,568.26 0.00 37,568.26 0.00
O 25,044.11 0.00 25,044.11 0.00
P 37,564.08 0.00 37,564.08 0.00
Q 150,270.17 0.00 150,270.17 0.00
Total 10,658,132.01 0.00 10,658,132.01 0.00
Class Additional Interest Remaining Unpaid
Trust Fund Distribution Distributable
Expenses Certificate Interest
<s> <c> <c> <c>
A-1 0.00 115,615.50 0.00
A-1D 0.00 245,312.50 0.00
A-2 0.00 993,803.33 0.00
A-3A 0.00 875,571.76 0.00
A-3B 0.00 111,113.17 0.00
A-SB 0.00 618,677.12 0.00
A-4 0.00 3,444,952.65 0.00
A-1A 0.00 952,835.41 0.00
X-W 0.00 127,621.03 0.00
A-M 0.00 1,065,810.84 0.00
A-J 0.00 679,461.47 0.00
B 0.00 106,579.75 0.00
C 0.00 133,224.69 0.00
D 0.00 106,584.19 0.00
E 0.00 199,839.25 0.00
F 0.00 119,904.44 0.00
G 0.00 146,549.38 0.00
H 0.00 106,579.75 0.00
J 0.00 119,904.44 0.00
K 0.00 50,088.22 0.00
L 0.00 50,088.23 0.00
M 0.00 37,568.26 0.00
N 0.00 37,568.26 0.00
O 0.00 25,044.11 0.00
P 0.00 37,564.08 0.00
Q 0.00 150,270.17 0.00
Total 0.00 10,658,132.00 0.00
Other Required Information
<s> <c>
Available Distribution Amount (1) 11,774,321.04
Principal Distribution Amount 1,116,189.04
(a) Principal portion of Monthly Payments 1,116,189.04
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 166
Aggregate Unpaid Principal Balance of Loans 2,396,919,125.46
Aggregate Stated Principal Balance of Loans 2,396,919,125.46
Aggregate Amount of Servicing Fee 50,923.17
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 1,918.43
Aggregate Trust Fund Expenses 0.00
Interest Reserve Deposit 355,271.07
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
<s>
Total Funds Collected
Interest:
Scheduled Interest 11,066,244.73
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 11,066,244.73
Principal:
Scheduled Principal 1,116,189.04
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 1,116,189.04
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 12,182,433.77
Total Funds Distributed
Fees:
Master Servicing Fee 50,923.17
Trustee Fee 1,918.43
Certificate Administration Fee 0.00
Insurer Fee 0.00
Miscellaneous Fee 0.00
Total Fees 52,841.60
Additional Trust Fund Expenses:
Reimbursement for Interest on Advances 0.00
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 0.00
Interest Reserve Deposit 355,271.07
Payments to Certificateholders & Others:
Interest Distribution 10,658,132.00
Principal Distribution 1,116,189.04
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 11,774,321.04
Total Funds Distributed 12,182,433.71
Ratings Detail
Class CUSIP Original Ratings Current Ratings (1)
Fitch Moody's S & P Fitch Moody's S & P
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 36828QPY6 X Aaa AAA X Aaa AAA
A-1D 36828QPZ3 X Aaa AAA X Aaa AAA
A-2 36828QQA7 X Aaa AAA X Aaa AAA
A-3A 36828QQB5 X Aaa AAA X Aaa AAA
A-3B 36828QQC3 X Aaa AAA X Aaa AAA
A-SB 36828QQD1 X Aaa AAA X Aaa AAA
A-4 36828QQE9 X Aaa AAA X Aaa AAA
A-1A 36828QQF6 X Aaa AAA X Aaa AAA
X-W 36828QQN9 X Aaa AAA X Aaa AAA
A-M 36828QQG4 X Aaa AAA X Aaa AAA
A-J 36828QQH2 X Aaa AAA X Aaa AAA
B 36828QQJ8 X Aa1 AA+ X Aa1 AA+
C 36828QQK5 X Aa2 AA X Aa2 AA
D 36828QQL3 X Aa3 AA- X Aa3 AA-
E 36828QQM1 X A2 A X A2 A
F 36828QQQ2 X A3 A- X A3 A-
G 36828QQS8 X Baa1 BBB+ X Baa1 BBB+
H 36828QQU3 X Baa2 BBB X Baa2 BBB
J 36828QQW9 X Baa3 BBB- X Baa3 BBB-
K 36828QQY5 X Ba1 BB+ X Ba1 BB+
L 36828QRA6 X Ba2 BB X Ba2 BB
M 36828QRC2 X Ba3 BB- X Ba3 BB-
N 36828QRE8 X B1 B+ X B1 B+
O 36828QRG3 X B2 B X B2 B
P 36828QRJ7 X B3 B- X B3 B-
Q 36828QRL2 X NR NR X NR NR
<FN>
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
</FN>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type (1) City State Payment Payment Coupon
<s> <c> <c> <c> <c> <c> <c> <c>
30256000 1 OF Chicago IL 544,187.78 0.00 5.180%
30252655 2 RT Various Various 476,882.49 0.00 5.211%
30251456 3 RT Dania Beach FL 472,119.54 0.00 5.927%
30253595 4 OF Novato CA 431,738.92 96,632.89 5.548%
30253556 5 RT Traverse City MI 387,876.53 96,154.39 5.016%
30253557 6 LO New York NY 412,571.25 0.00 5.915%
30252092 7 RT Savannah GA 314,074.30 83,574.23 4.891%
30253559 8 OF Sandy UT 301,895.22 66,226.92 5.272%
30255954 9 RT Various Various 271,415.33 0.00 5.520%
30253558 10 OF Torrance CA 245,865.24 50,286.94 5.450%
30256013 11 MF Atlanta GA 211,854.00 0.00 5.695%
30256015 12 OF Sterling VA 194,034.17 0.00 5.365%
30256018 13 RT Brooklyn NY 183,036.99 39,581.93 5.320%
30256027 14 OF Wilmington DE 169,218.67 0.00 5.520%
30253596 15 Various Redondo Beach CA 170,224.44 31,763.83 5.648%
30256030 16 OF West Paterson NJ 147,999.17 0.00 5.729%
30256024 17 LO Tampa FL 147,300.29 26,095.96 5.785%
30256010 18 RT Thornton CO 127,616.67 0.00 5.200%
30255934 19 OF Austin TX 124,413.33 0.00 5.160%
30253560 20 MF Glenview IL 119,036.56 0.00 4.937%
30256026 21 LO Greensboro NC 140,917.02 23,755.44 5.901%
30255982 22 RT North Little Rock AR 109,132.92 58,733.48 4.970%
30253591 23 Various Various Various 99,877.32 0.00 5.331%
30255999 24 MF Lubbock TX 96,844.00 0.00 5.280%
30253597 25 RT Canton MI 86,801.55 0.00 5.091%
30256007 26 LO Orlando FL 94,157.33 28,555.08 5.440%
30256036 27 OF Upland CA 99,960.19 0.00 5.848%
30253592 28 RT Stone Mountain GA 92,201.45 0.00 5.559%
30256016 29 OF Burtonsville MD 86,025.09 0.00 5.274%
30255921 30 OF Austin TX 81,570.76 18,160.63 5.280%
30253561 31 OF Plano TX 84,348.76 0.00 5.503%
30256009 32 LO Carlsbad CA 81,162.68 24,614.20 5.440%
30253562 33 RT Selden NY 71,730.56 0.00 4.900%
30256020 34 OF Washington DC 76,041.28 0.00 5.272%
30256005 35 OF Brea CA 74,865.00 0.00 5.400%
30256022 36 MF Brooklyn NY 75,088.89 0.00 5.450%
30253563 37 OF Doral FL 69,394.89 16,390.88 5.128%
30256001 38 MH Various WA 73,195.89 14,714.18 5.490%
30255926 39 RT Centennial CO 65,875.00 0.00 5.100%
30256004 40 MF Fayetteville AR 65,589.73 15,130.99 5.170%
30256017 42 MU Seattle WA 63,412.22 0.00 5.260%
30255928 43 LO Austin TX 66,563.86 19,659.39 5.530%
30255997 44 RT Chesapeake VA 66,532.06 13,222.11 5.530%
30255958 45 RT Dallas TX 60,593.06 13,918.08 5.180%
30253564 46 MF Austin TX 59,474.69 13,229.55 5.295%
30255957 47 MF Fayetteville NC 60,785.83 0.00 5.430%
30253565 48 SS Various MD 66,058.42 11,057.64 5.901%
30255993 49 IN Frazer PA 59,316.16 12,954.20 5.310%
30253568 50 SS Richmond CA 60,908.89 0.00 5.462%
30253566 51 RT Gaithersburg MD 58,635.44 0.00 5.349%
30255939 52 OF Dallas TX 54,899.28 0.00 5.020%
30255940 53 RT Denver CO 54,467.00 0.00 5.040%
30253567 54 RT Augusta ME 56,456.60 0.00 5.245%
30255929 55 MH El Mirage AZ 52,872.22 0.00 5.000%
30256019 56 RT New York NY 54,198.33 0.00 5.245%
30256011 57 SS Vancouver WA 53,490.50 0.00 5.220%
30255918 58 OF Duluth GA 53,095.25 0.00 5.270%
30253569 59 RT Bellingham MA 52,297.12 0.00 5.193%
30253570 60 MF Manhattan KS 46,813.37 0.00 4.755%
30255979 61 MH Largo FL 50,209.67 0.00 5.160%
30253571 62 RT Concord NC 49,861.78 0.00 5.170%
30253599 63 OF Malibu CA 52,229.65 10,365.24 5.520%
30255938 64 SS Lanham MD 46,927.11 0.00 5.240%
30253572 65 RT St. George UT 48,687.20 9,988.64 5.471%
30253573 66 RT Tucson AZ 47,652.03 10,617.40 5.380%
30253574 67 OF Fountain Valley CA 45,174.74 0.00 5.308%
30255995 68 RT Henrietta NY 46,208.08 8,182.41 5.770%
30253575 69 MF Arlington TX 43,821.60 0.00 5.472%
30255922 70 OF Nashville TN 43,030.60 8,913.98 5.420%
30255960 71 SS Alhambra CA 42,387.18 9,197.35 5.340%
30253576 72 RT Augusta ME 41,155.94 0.00 5.195%
30256031 73 MF Los Angeles CA 40,462.75 0.00 5.221%
30255987 74 OF Jackson MS 40,878.15 0.00 5.310%
30255920 75 OF Naples FL 38,280.69 0.00 5.230%
30256032 76 MF Richardson TX 37,924.37 0.00 5.243%
30256035 77 RT Fresno CA 39,623.82 7,829.91 5.530%
30256012 78 IN Bridgeport NJ 38,377.14 0.00 5.435%
30253600 79 RT Lake Forest CA 37,584.06 0.00 5.560%
30253593 80 RT Various FL 37,046.24 0.00 5.544%
30253577 81 MU New York NY 36,082.56 10,476.99 5.612%
30255943 82 MH Boise ID 33,818.93 7,449.55 5.290%
30255981 83 RT North Richland Hills TX 30,864.98 0.00 4.870%
30255986 84 MF Dallas TX 32,152.17 0.00 5.080%
30255992 85 RT Newton MA 34,070.72 0.00 5.420%
30256023 86 OF Marietta GA 31,651.00 0.00 5.105%
30255980 87 RT Pewaukee WI 33,425.53 0.00 5.410%
30255971 88 SS Van Nuys CA 33,211.53 7,084.02 5.380%
30256008 89 LO Louisville KY 33,540.62 10,171.86 5.440%
30253578 90 RT Henderson NV 34,228.27 6,677.30 5.560%
30256006 91 RT Ponte Vedra FL 31,766.39 0.00 5.270%
30255944 92 OF San Ramon CA 32,754.81 6,727.31 5.440%
30253579 93 RT Andover MA 30,320.33 0.00 5.103%
30255935 94 MH Westminster CA 32,341.05 7,740.47 5.450%
30256028 95 RT Las Vegas NV 30,520.36 6,643.45 5.290%
30255955 96 RT Jupiter FL 32,251.99 5,936.08 5.680%
30255970 97 SS Stanton CA 29,590.36 6,420.64 5.340%
30255978 98 IN Jupiter FL 30,057.48 6,120.56 5.460%
30255990 99 MH Canby OR 27,059.51 6,873.60 4.960%
30255988 100 MF Charleston SC 26,439.35 6,845.13 4.930%
30256014 101 MH Boise ID 26,934.69 0.00 5.045%
30253580 102 MF Cincinnati OH 27,511.21 0.00 5.415%
30255964 103 SS Burbank CA 27,088.27 5,777.93 5.380%
30255996 104 MH Tulsa OK 26,720.28 0.00 5.350%
30255968 105 SS Northridge CA 26,580.31 5,669.58 5.380%
30255967 106 SS North Hollywood CA 26,321.71 5,614.42 5.380%
30255977 107 SS Jupiter FL 26,659.90 5,313.53 5.510%
30253601 108 RT Pasadena CA 25,788.13 0.00 5.445%
30255927 109 RT Virginia Beach VA 25,208.64 5,469.88 5.340%
30253581 110 MF Los Angeles CA 24,024.98 0.00 5.213%
30255963 111 SS Anaheim CA 24,788.04 5,186.07 5.410%
30255966 112 SS San Diego CA 23,458.40 5,546.52 5.140%
30255973 113 OF Eden Prairie MN 24,025.22 0.00 5.350%
30255933 114 SS Costa Mesa CA 24,941.22 0.00 5.570%
30255984 115 MH Middletown PA 23,374.00 0.00 5.220%
30256033 116 RT Oceanside CA 23,150.11 0.00 5.170%
30255975 117 RT Jamestown NC 23,425.55 7,704.66 5.240%
30256021 118 RT Belleair Bluffs FL 24,900.75 0.00 5.670%
30255962 119 SS Anaheim CA 23,676.94 4,953.62 5.410%
30255951 120 SS Phoenix AZ 22,130.56 0.00 5.140%
30253582 121 RT San Jose CA 21,945.42 0.00 5.097%
30255952 122 MH Lansing MI 21,366.74 5,413.26 4.980%
30255948 123 RT Utica MI 22,228.48 5,089.79 5.200%
30255937 124 RT Stockbridge GA 22,030.67 0.00 5.330%
30255985 125 MF Dallas TX 20,778.61 0.00 5.080%
30255950 126 SS Aurora CO 20,802.72 0.00 5.140%
30255983 127 RT Little Rock AR 18,854.89 29,397.40 4.760%
30256002 128 SS Santa Rosa CA 21,113.95 4,323.73 5.460%
30255961 129 SS Danville CA 19,540.07 4,782.18 5.060%
30253583 130 MF Los Angeles CA 20,118.97 0.00 5.211%
30255998 131 IN Centennial CO 19,006.44 0.00 4.960%
30255972 132 SS Ventura CA 20,433.96 4,358.56 5.380%
30253584 133 MF Los Angeles CA 19,785.63 0.00 5.211%
30255953 134 SS Avondale AZ 20,005.33 0.00 5.280%
30255941 135 SS Virginia Beach VA 18,239.76 4,898.74 4.820%
30255917 136 OF Reston VA 19,799.10 0.00 5.410%
30255974 137 OF Suwanee GA 18,017.58 4,438.40 5.070%
30255976 138 IN Jupiter FL 19,526.90 3,891.86 5.510%
30255924 139 MF Tuscaloosa AL 18,692.20 4,135.21 5.280%
30255969 140 SS San Gabriel CA 19,028.02 3,980.99 5.410%
30253594 141 OF Incline Village NV 18,780.19 0.00 5.385%
30253585 142 SS Bonita Springs FL 18,989.22 0.00 5.513%
30255930 143 MH Moreno Valley CA 18,587.86 0.00 5.410%
30255965 144 SS Concord CA 18,471.37 3,939.95 5.380%
30255942 145 MH Phoenix AZ 17,816.78 4,122.95 5.190%
30255989 146 MH Newhall CA 16,307.88 4,233.52 4.910%
30256025 147 SS Tucson AZ 16,995.86 3,870.35 5.200%
30253586 148 MF Huntsville TX 16,122.82 4,020.65 5.029%
30255925 149 SS Ventura CA 17,364.31 0.00 5.450%
30255931 150 MF Kalamazoo MI 15,745.42 3,412.59 5.300%
30255949 151 RT Glen Burnie MD 15,636.71 3,444.41 5.290%
30256003 152 IN Chesapeake VA 14,805.73 0.00 5.250%
30255959 153 SS Fullerton CA 12,958.48 7,312.24 4.890%
30255994 154 MH Sacramento CA 13,185.29 3,121.64 5.110%
30255991 155 SS Ithaca NY 13,410.08 0.00 5.370%
30255946 156 SS Greenville SC 12,326.29 3,042.87 5.040%
30255947 157 SS Peoria AZ 12,558.73 2,850.99 5.220%
30253587 158 MF Los Angeles CA 12,284.18 0.00 5.214%
30253588 159 RT Aurora CO 11,852.85 0.00 5.098%
30255956 160 MH Ormond Beach FL 12,455.97 0.00 5.500%
30255923 161 MH Lutz FL 12,269.11 0.00 5.480%
30255936 162 RT Atlanta GA 12,473.78 3,616.95 5.580%
30255919 163 RT Donaldsonville LA 12,199.17 2,498.16 5.460%
30255945 164 SS Lakewood WA 10,722.54 2,341.72 5.310%
30255932 165 OF Springfield VA 9,390.74 1,927.42 5.470%
30253589 166 SS Palm Bay FL 8,833.56 0.00 5.329%
30253590 167 RT Jasper TX 8,993.22 1,811.47 5.514%
Totals 11,066,244.73 1,116,189.04
Loan Anticipated Maturity Neg. Beginning Ending Paid Thru
Number Repayment Date Amort Scheduled Scheduled Date
Date (Y/N) Balance Balance
<s> <c> <c> <c> <c> <c> <c>
30256000 N/A 10/01/2015 N 122,000,000.00 122,000,000.00 01/01/2006
30252655 N/A 10/01/2010 N 106,275,000.00 106,275,000.00 01/01/2006
30251456 N/A 08/01/2015 N 92,500,000.00 92,500,000.00 01/01/2006
30253595 N/A 10/01/2015 N 90,372,694.12 90,276,061.23 01/01/2006
30253556 N/A 10/01/2012 N 89,796,510.39 89,700,356.00 01/01/2006
30253557 N/A 12/01/2010 N 81,000,000.00 81,000,000.00 01/01/2006
30252092 N/A 07/01/2012 N 74,567,383.86 74,483,809.63 01/01/2006
30253559 N/A 06/01/2015 N 66,500,000.00 66,433,773.08 01/01/2006
30255954 N/A 11/01/2015 N 57,100,000.00 57,100,000.00 01/01/2006
30253558 N/A 11/01/2015 N 52,392,045.12 52,341,758.18 01/01/2006
30256013 N/A 10/01/2015 N 43,200,000.00 43,200,000.00 01/01/2006
30256015 N/A 10/01/2015 N 42,000,000.00 42,000,000.00 01/01/2006
30256018 N/A 11/01/2015 N 39,954,714.41 39,915,132.48 01/01/2006
30256027 N/A 12/01/2015 N 35,600,000.00 35,600,000.00 01/01/2006
30253596 N/A 12/01/2015 N 35,000,000.00 34,968,236.17 01/01/2006
30256030 N/A 12/01/2015 N 30,000,000.00 30,000,000.00 01/01/2006
30256024 N/A 11/01/2015 N 29,569,300.42 29,543,204.46 01/01/2006
30256010 N/A 12/01/2015 N 28,500,000.00 28,500,000.00 01/01/2006
30255934 N/A 09/01/2012 N 28,000,000.00 28,000,000.00 01/01/2006
30253560 N/A 09/01/2015 N 28,000,000.00 28,000,000.00 01/01/2006
30256026 N/A 11/01/2015 N 27,731,837.34 27,708,081.90 01/01/2006
30255982 N/A 12/01/2015 N 25,500,000.00 25,441,266.52 01/01/2006
30253591 N/A 09/01/2015 N 21,757,000.00 21,757,000.00 01/01/2006
30255999 N/A 10/01/2015 N 21,300,000.00 21,300,000.00 01/01/2006
30253597 N/A 12/01/2015 N 19,800,000.00 19,800,000.00 01/01/2006
30256007 N/A 12/01/2015 N 20,100,000.00 20,071,444.92 01/01/2006
30256036 N/A 12/01/2010 N 19,850,000.00 19,850,000.00 01/01/2006
30253592 N/A 11/01/2015 N 19,261,135.00 19,261,135.00 01/01/2006
30256016 N/A 10/01/2015 N 18,942,000.00 18,942,000.00 01/01/2006
30255921 N/A 09/01/2015 N 17,940,783.01 17,922,622.38 01/01/2006
30253561 N/A 09/01/2012 N 17,800,000.00 17,800,000.00 01/01/2006
30256009 N/A 12/01/2015 N 17,326,000.00 17,301,385.80 01/01/2006
30253562 N/A 12/01/2015 N 17,000,000.00 17,000,000.00 01/01/2006
30256020 N/A 11/01/2015 N 16,750,000.00 16,750,000.00 01/01/2006
30256005 N/A 11/01/2015 N 16,100,000.00 16,100,000.00 01/01/2006
30256022 N/A 11/01/2015 N 16,000,000.00 16,000,000.00 01/01/2006
30253563 N/A 10/01/2015 N 15,715,212.57 15,698,821.69 01/01/2006
30256001 N/A 11/01/2010 N 15,483,002.43 15,468,288.25 01/01/2006
30255926 N/A 07/01/2015 N 15,000,000.00 15,000,000.00 01/01/2006
30256004 N/A 11/01/2015 N 14,732,827.20 14,717,696.21 01/01/2006
30256017 N/A 11/01/2015 N 14,000,000.00 14,000,000.00 01/01/2006
30255928 N/A 11/01/2015 N 13,978,293.42 13,958,634.03 01/01/2006
30255997 N/A 10/01/2012 N 13,971,615.24 13,958,393.13 01/01/2006
30255958 N/A 11/01/2015 N 13,584,195.53 13,570,277.45 01/01/2006
30253564 N/A 08/01/2015 N 13,043,885.96 13,030,656.41 01/01/2006
30255957 N/A 10/01/2015 N 13,000,000.00 13,000,000.00 01/01/2006
30253565 N/A 12/01/2015 N 13,000,000.00 12,988,942.36 01/01/2006
30255993 N/A 10/01/2015 N 12,972,370.02 12,959,415.82 01/01/2006
30253568 N/A 11/01/2015 N 12,950,000.00 12,950,000.00 01/01/2006
30253566 N/A 09/01/2015 N 12,730,000.00 12,730,000.00 01/01/2006
30255939 N/A 10/01/2015 N 12,700,000.00 12,700,000.00 01/01/2006
30255940 N/A 09/01/2015 N 12,550,000.00 12,550,000.00 01/01/2006
30253567 N/A 10/01/2015 N 12,500,000.00 12,500,000.00 01/01/2006
30255929 N/A 09/01/2015 N 12,280,000.00 12,280,000.00 01/01/2006
30256019 N/A 11/01/2015 N 12,000,000.00 12,000,000.00 01/01/2006
30256011 N/A 12/01/2015 N 11,900,000.00 11,900,000.00 01/01/2006
30255918 N/A 10/01/2015 N 11,700,000.00 11,700,000.00 01/01/2006
30253569 N/A 10/01/2015 N 11,695,000.00 11,695,000.00 01/01/2006
30253570 N/A 07/01/2015 N 11,433,000.00 11,433,000.00 01/01/2006
30255979 N/A 10/01/2015 N 11,300,000.00 11,300,000.00 01/01/2006
30253571 N/A 09/01/2015 N 11,200,000.00 11,200,000.00 01/01/2006
30253599 N/A 11/01/2015 N 10,988,005.11 10,977,639.87 01/01/2006
30255938 N/A 11/01/2015 N 10,400,000.00 10,400,000.00 01/01/2006
30253572 N/A 05/01/2015 N 10,334,485.59 10,324,496.95 01/01/2006
30253573 N/A 02/01/2015 N 10,285,843.97 10,275,226.57 01/01/2006
30253574 N/A 05/01/2015 N 9,883,381.00 9,883,381.00 01/01/2006
30255995 N/A 12/01/2015 N 9,300,000.00 9,291,817.59 01/01/2006
30253575 N/A 05/01/2015 N 9,300,000.00 9,300,000.00 01/01/2006
30255922 N/A 11/01/2015 N 9,219,744.25 9,210,830.27 01/01/2006
30255960 N/A 09/01/2015 N 9,217,944.09 9,208,746.74 01/01/2006
30253576 N/A 10/01/2015 N 9,200,000.00 9,200,000.00 01/01/2006
30256031 N/A 10/01/2015 N 9,000,000.00 9,000,000.00 01/01/2006
30255987 N/A 11/01/2015 N 8,940,000.00 8,940,000.00 01/01/2006
30255920 N/A 10/01/2012 N 8,500,000.00 8,500,000.00 01/01/2006
30256032 N/A 10/01/2015 N 8,400,000.00 8,400,000.00 01/01/2006
30256035 N/A 11/01/2015 N 8,320,933.69 8,313,103.78 01/01/2006
30256012 N/A 09/01/2015 N 8,200,000.00 8,200,000.00 01/01/2006
30253600 N/A 11/01/2015 N 7,850,000.00 7,850,000.00 01/01/2006
30253593 N/A 06/01/2015 N 7,760,000.00 7,760,000.00 01/01/2006
30253577 N/A 09/01/2010 N 7,466,557.81 7,456,080.82 01/01/2006
30255943 N/A 10/01/2010 N 7,424,119.79 7,416,670.24 01/01/2006
30255981 N/A 10/01/2015 N 7,360,000.00 7,360,000.00 01/01/2006
30255986 N/A 10/01/2015 N 7,350,000.00 7,350,000.00 01/01/2006
30255992 N/A 11/01/2015 N 7,300,000.00 7,300,000.00 01/01/2006
30256023 N/A 11/01/2015 N 7,200,000.00 7,200,000.00 01/01/2006
30255980 N/A 09/01/2015 N 7,175,000.00 7,175,000.00 01/01/2006
30255971 N/A 09/01/2015 N 7,168,815.71 7,161,731.69 01/01/2006
30256008 N/A 12/01/2015 N 7,160,000.00 7,149,828.14 01/01/2006
30253578 N/A 11/01/2015 N 7,149,092.45 7,142,415.15 01/01/2006
30256006 N/A 12/01/2015 N 7,000,000.00 7,000,000.00 01/01/2006
30255944 N/A 11/01/2015 N 6,992,251.21 6,985,523.90 01/01/2006
30253579 N/A 10/01/2015 N 6,900,000.00 6,900,000.00 01/01/2006
30255935 N/A 11/01/2010 N 6,891,255.98 6,883,515.51 01/01/2006
30256028 N/A 12/01/2015 N 6,700,000.00 6,693,356.55 01/01/2006
30255955 N/A 12/01/2015 N 6,594,000.00 6,588,063.92 01/01/2006
30255970 N/A 09/01/2015 N 6,435,018.06 6,428,597.42 01/01/2006
30255978 N/A 11/01/2015 N 6,392,941.96 6,386,821.40 01/01/2006
30255990 N/A 10/01/2010 N 6,335,473.85 6,328,600.25 01/01/2006
30255988 N/A 09/01/2015 N 6,227,942.29 6,221,097.16 01/01/2006
30256014 N/A 10/01/2015 N 6,200,000.00 6,200,000.00 01/01/2006
30253580 N/A 09/05/2015 N 5,900,000.00 5,900,000.00 01/05/2006
30255964 N/A 09/01/2015 N 5,847,090.23 5,841,312.30 01/01/2006
30255996 N/A 12/01/2015 N 5,800,000.00 5,800,000.00 01/01/2006
30255968 N/A 09/01/2015 N 5,737,444.82 5,731,775.24 01/01/2006
30255967 N/A 09/01/2015 N 5,681,625.35 5,676,010.93 01/01/2006
30255977 N/A 11/01/2015 N 5,618,854.70 5,613,541.17 01/01/2006
30253601 N/A 11/01/2015 N 5,500,000.00 5,500,000.00 01/01/2006
30255927 N/A 09/01/2015 N 5,482,125.04 5,476,655.16 01/01/2006
30253581 N/A 05/01/2015 N 5,352,000.00 5,352,000.00 01/01/2006
30255963 N/A 10/01/2013 N 5,320,906.78 5,315,720.71 01/01/2006
30255966 N/A 09/01/2015 N 5,300,003.07 5,294,456.55 01/01/2006
30255973 N/A 11/01/2015 N 5,215,000.00 5,215,000.00 01/01/2006
30255933 N/A 09/01/2015 N 5,200,000.00 5,200,000.00 01/01/2006
30255984 N/A 12/01/2015 N 5,200,000.00 5,200,000.00 01/01/2006
30256033 N/A 10/01/2015 N 5,200,000.00 5,200,000.00 01/01/2006
30255975 N/A 11/01/2015 N 5,191,576.46 5,183,871.80 01/01/2006
30256021 N/A 11/01/2015 N 5,100,000.00 5,100,000.00 01/01/2006
30255962 N/A 10/01/2013 N 5,082,404.02 5,077,450.40 01/01/2006
30255951 N/A 08/01/2015 N 5,000,000.00 5,000,000.00 01/01/2006
30253582 N/A 09/01/2015 N 5,000,000.00 5,000,000.00 01/01/2006
30255952 N/A 09/01/2015 N 4,982,528.52 4,977,115.26 01/01/2006
30255948 N/A 10/01/2015 N 4,964,176.89 4,959,087.10 01/01/2006
30255937 N/A 09/01/2015 N 4,800,000.00 4,800,000.00 01/01/2006
30255985 N/A 10/01/2015 N 4,750,000.00 4,750,000.00 01/01/2006
30255950 N/A 08/01/2015 N 4,700,000.00 4,700,000.00 01/01/2006
30255983 N/A 12/01/2015 N 4,600,000.00 4,570,602.60 01/01/2006
30256002 N/A 10/01/2015 N 4,490,737.67 4,486,413.94 01/01/2006
30255961 N/A 09/01/2015 N 4,484,524.92 4,479,742.74 01/01/2006
30253583 N/A 05/01/2015 N 4,483,585.00 4,483,585.00 01/01/2006
30255998 N/A 10/01/2015 N 4,450,000.00 4,450,000.00 01/01/2006
30255972 N/A 09/01/2015 N 4,410,735.48 4,406,376.92 01/01/2006
30253584 N/A 05/01/2015 N 4,409,299.00 4,409,299.00 01/01/2006
30255953 N/A 10/01/2015 N 4,400,000.00 4,400,000.00 01/01/2006
30255941 N/A 11/01/2015 N 4,394,534.83 4,389,636.09 01/01/2006
30255917 N/A 10/01/2015 N 4,250,000.00 4,250,000.00 01/01/2006
30255974 N/A 07/01/2015 N 4,126,950.68 4,122,512.28 01/01/2006
30255976 N/A 11/01/2015 N 4,115,498.91 4,111,607.05 01/01/2006
30255924 N/A 10/01/2012 N 4,111,187.43 4,107,052.22 01/01/2006
30255969 N/A 10/01/2013 N 4,084,484.51 4,080,503.52 01/01/2006
30253594 N/A 09/01/2015 N 4,050,000.00 4,050,000.00 01/01/2006
30253585 N/A 12/01/2015 N 4,000,000.00 4,000,000.00 01/01/2006
30255930 N/A 11/01/2015 N 3,990,000.00 3,990,000.00 01/01/2006
30255965 N/A 09/01/2015 N 3,987,105.51 3,983,165.56 01/01/2006
30255942 N/A 09/01/2010 N 3,986,599.01 3,982,476.06 01/01/2006
30255989 N/A 10/01/2012 N 3,857,064.08 3,852,830.56 01/01/2006
30256025 N/A 11/01/2015 N 3,795,600.46 3,791,730.11 01/01/2006
30253586 N/A 08/01/2015 N 3,723,060.79 3,719,040.14 01/01/2006
30255925 N/A 10/01/2015 N 3,700,000.00 3,700,000.00 01/01/2006
30255931 N/A 12/01/2015 N 3,450,000.00 3,446,587.41 01/01/2006
30255949 N/A 10/01/2015 N 3,432,657.55 3,429,213.14 01/01/2006
30256003 N/A 10/01/2015 N 3,275,000.00 3,275,000.00 01/01/2006
30255959 N/A 09/01/2015 N 3,077,413.59 3,070,101.35 01/01/2006
30255994 N/A 11/01/2015 N 2,996,468.07 2,993,346.43 01/01/2006
30255991 N/A 10/01/2015 N 2,900,000.00 2,900,000.00 01/01/2006
30255946 N/A 09/01/2015 N 2,840,159.83 2,837,116.96 01/01/2006
30255947 N/A 10/01/2015 N 2,793,934.28 2,791,083.29 01/01/2006
30253587 N/A 05/01/2015 N 2,736,000.00 2,736,000.00 01/01/2006
30253588 N/A 09/01/2015 N 2,700,000.00 2,700,000.00 01/01/2006
30255956 N/A 10/01/2015 N 2,630,000.00 2,630,000.00 01/01/2006
30255923 N/A 09/01/2015 N 2,600,000.00 2,600,000.00 01/01/2006
30255936 N/A 11/01/2015 N 2,595,999.27 2,592,382.32 01/01/2006
30255919 N/A 10/01/2015 N 2,594,648.42 2,592,150.26 01/01/2006
30255945 N/A 10/01/2015 N 2,345,005.34 2,342,663.62 01/01/2006
30255932 N/A 09/01/2015 N 1,993,670.31 1,991,742.89 01/01/2006
30253589 N/A 11/01/2015 N 1,925,000.00 1,925,000.00 01/01/2006
30253590 N/A 09/01/2015 N 1,894,040.83 1,892,229.36 01/01/2006
Totals 2,398,035,314.50 2,396,919,125.46
Loan Appraisal Appraisal Res. Mod.
Number Reduction Reduction Strat. Code
Date Amount (2) (3)
<s> <c> <c> <c> <c>
Totals 0.00
<FN>
(1) Property Type Code
MF - Multi-Family
RT - Retail
HC - Health Care
IN - Industrial
WH - Warehouse
MH - Mobile Home Park
OF - Office
MU - Mixed Use
LO - Lodging
SS - Self Storage
OT - Other
(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
(3) Modification Code
1 - Maturity Date Extension
2 - Amortization Change
3 - Principal Write-Off
4 - Combination
</FN>
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
<s> <c> <c> <c> <c> <c> <c>
01/10/2006 0 $0.00 0 $0.00 0 $0.00
Distribution Foreclosure REO Modifications
Date # Balance # Balance # Balance
<s> <c> <c> <c> <c> <c> <c>
01/10/2006 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
<s> <c> <c> <c> <c> <c> <c> <c>
01/10/2006 0 $0.00 0 $0.00 5.359049% 5.332606% 107
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
Delinquency Loan Detail
No Delinquent Loans this Period
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