N-CSRS

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM N-CSR

CERTIFIED SHAREHOLDER REPORT OF REGISTERED
MANAGEMENT INVESTMENT COMPANIES

Investment Company Act file number			811-05608
PUBLIC FACILITY LOAN TRUST
(Exact name of registrant as specified in charter)
C/O U.S. BANK CORP TRUST DEPT ONE FEDERAL STREET BOSTON, MA					02110
(Address of principal executive offices)					(Zip code)
GEORGE H. DAVISON, JR. U.S. BANK CORPORATE TRUST SERVICES ONE FEDERAL STREET, BOSTON, MA 02110
(Name and address of agent for service)
Registrant’s telephone number, including area code:				617-603-6559
Date of fiscal year end:	DECEMBER 31, 2005
Date of reporting period:		January 1, 2005 – June 30, 2005

Item 1.            Reports to Stockholders.

Public Facility Loan Trust

Statement of Assets and Liabilities

For The Period Ended 6/30/05

ASSETS:
Investment in Loans, at amortized cost (Note 3 and  Schedule of Investments)	17,974,376
Temporary investments (Note 4)	9,090,001
Accrued interest receivable	70,157
Deferred bond issuance costs, net of accumulated amortization of $2,646,087	3,653
Cash	334
Total assets	27,138,522
LIABILITIES:
Bonds payable, at amortized cost (Note 5)	2,874,989
Accrued interest payable	72,523
Accrued expenses and other liabilities	234,210
Refunds	(225,866		)
Total liabilities	2,955,856
Net assets	$	24,182,665
NET ASSETS REPRESENTED BY:
Class A Certificates of beneficial interest (maximum liquidation price of $50,000), at par (Note 6)	500
Class B Certificates of beneficial interest, at par (Note 6)	10,000
Additional paid-in capital	8,701,173
Undistributed net investment income	15,470,660
	$	24,182,333
MAXIMUM FIXED LIQUIDATION PRICE OF CLASS A CERTIFICATES, per share of beneficial interest	$	100
NET ASSET VALUE OF CLASS B CERTIFICATES, per share of beneficial interest	$	2,413.23

The accompanying notes are an integral part of this statement.

Public Facility Loan Trust

Statement of Cash Flows

For The Period Ended 6/30/05

	06/30/05			06/30/04		Dollar Change		Percentage Change
OPERATING ACTIVITIES:
Cash received from loans-
Interest	$	658,911		831,839		(172,928	)	-21	%
Refundable payments	(26,295		)	(11,034	)	(15,261	)	138	%
Interest income from temporary investments	302,075			297,358		4,717		2	%
Interest expense	(169,686		)	(362,058	)	192,372		-53	%
Other expenses	(234,210		)	(113,525	)	(120,685	)	106	%
Net cash provided by operating activities	530,795			642,580		(111,785	)	-17	%
INVESTMENT ACTIVITIES:
Principal collections on loans	3,546,982			3,603,704		(56,722	)	-2	%
Net increase in temporary investments	424,377			236,897		187,480		79	%
Net cash provided by investing activities	3,971,359			3,840,601		130,758		3	%
FINANCING ACTIVITIES:
Principal payments to Bondholders	(3,886,524		)	(3,883,902	)	(2,622	)	0	%
Distributions to Certificateholders - Class A	(30		)	(30	)	—
Distributions to Certificateholders - Class B	(615,933		)	(575,955	)	(39,978	)	7	%
Net cash (used in) financing activities	(4,502,487		)	(4,459,887	)	(42,600	)	1	%
Net decrease in cash	(333		)	23,294		(23,626	)	-101	%
CASH:
Beginning of period	333			—		333		#DIV/0!
End of period	0.81			23,294		(23,293	)	-100	%
RECONCILIATION OF NET INVESTMENT INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
Net investment income	1,176,596			1,295,788		(119,192	)	-9	%
Ajustment relating to Loans-
Accretion of market discount	(655,944		)	(751,111	)	95,167		-13	%
Increase in accrued interest receivable	14,730			(32,336	)	47,066		-146	%
Adjustments relating to Bonds-
Amortization of original issue discount	108,882			288,013		(179,131	)	-62	%
Amortization of deferred bond issuance costs	3,698			14,317		(10,619	)	-74	%
Decrease in accrued interest payable	(97,163		)	(97,097	)	(66	)	0	%
Other adjustments-
Increase in accrued expenses and other liabilities	234,210			(33,770	)	267,980		-794	%
Decrease in Refund Liability	(26,295		)	(41,225	)	14,930		-36	%
Net cash provided by operating activities	758,713			642,580		116,133		18	%

The accompanying notes are an integral part of this statement.

Public Facility Loan Trust

Statement of Operations

For The Period Ended 6/30/05

INVESTMENT INCOME:
Interest	$	1,595,909
EXPENSES:
Interest	181,405
Servicing fees (Note 7)	—
Amortization of deferred bond issuance costs	3,698
Trustee fees (Note 7)	7,175
Other	227,035
Total expenses	419,313
Net investment income	$	1,176,596

The accompanying notes are an integral part of this statement.

Public Facility Loan Trust

Statements of Changes in Net Assets

For The Period Ended 6/30/05

	6/30/05			6/30/04
NET INVESTMENT INCOME	$	1,176,596		$	1,295,788
DISTRIBUTIONS TO HOLDERS OF:
Class A Certificates	$	(30	)	$	(30	)
Class B Certificates	$	(615,933	)	$	(575,955	)
Total distributions	$	(615,963	)	$	(575,985	)
Increase (decrease) in net assets	$	560,633		$	719,803
NET ASSETS:
Beginning of period	$	23,621,700		$	22,271,961
End of period	$	24,182,333		$	22,991,764

The accompanying notes are an integral part of these statements.

Public Facility Loan Trust

Notes To Financial Statements-Unaudited

June 30, 2005

1. The Trust and its Activities

Public Facility Loan Trust (the “Trust”) was established in July, 1988 under the laws of the Commonwealth of Massachusetts by a declaration of trust (the “Declaration of Trust”) by Shawmut Bank, N.A., not acting in its individual capacity but solely as owner trustee (the “Owner Trustee”). State Street Bank and Trust Company, as attorney-in-fact for Fleet National Bank, successor to Shawmut Bank, N.A., is currently the Owner Trustee. The Trust is registered under the Investment Company Act of 1940 as a closed-end, diversified management investment company. The sole purpose of the Trust is to raise funds through the issuance and sale of its Bonds (as defined below) and to invest the related proceeds in the Loans (as defined below) which it purchased from the United States Department of Housing and Urban Development (“HUD”).

In August, 1988, the Trust purchased 1,196 loans (the “Loans”) from HUD, which had an aggregate outstanding principal balance of approximately $271,950,000, in return for (i) the net proceeds from the sale of the Trust’s Bonds (as defined below) and (ii) the Class A and B Certificates of beneficial interest in the net assets of the Trust (the “Certificates”). Pursuant to an indenture (the “Indenture”) dated August 1, 1988, between the Trust and Chemical Bank, as bond trustee (the “Bond Trustee”), the Trust issued four classes of sequential pay bonds (the “Bonds”) in August, 1988, which had an aggregate par value of $235,958,000, using the Loans as collateral. The Bond Trustee holds the original notes and bonds evidencing the Loans. Chase Manhattan Bank successor to Chemical Bank, is currently the Bond Trustee.

During 1997, GMAC Commercial Mortgage Corporation (“GMAC”) became the servicer of the Trust’s Loans pursuant to the servicing agreement dated August 1, 1988 (the “Servicing Agreement”). Prior to that time, the Trust’s servicer was General Electric Capital Corporation (“GECC”). (GMAC and GECC are hereinafter referred to as the “Servicer”). The Servicer’s responsibilities include collecting payments on the Loans and maintaining the Loan files.

In accordance with the Indenture, the Trust maintains three funds, the Revenue, Expense and Liquidity Funds (the “Funds”), which are invested temporarily in permitted investments. All payments received on the Loans and earnings on the amounts in the Funds are used to make payments on the Bonds, to pay the Trust’s administrative expenses and to make distributions to the Certificate holders.

1

2. Summary of Significant Accounting Policies

Investment in Loans and Temporary Investments

The Loans were recorded at the inception of the Trust at their purchased cost. Such cost resulted in the recognition of market discount from the Loans’ outstanding principal balances. The purchase cost was determined by an independent appraiser, since a portion of the consideration paid by the Trust (the Class A and B Certificates) for the Loans did not have a readily determinable market value. The appraised value of the Loans was also used to determine the initial carrying amount of the Certificates.

Pursuant to a “no action letter” the Trust received from the Securities and Exchange Commission, the market discount on the Loans is included in the Trust’s statement of operations using the amortized cost method of accounting. Under this method, interest on each Loan is recognized by applying the Loan’s effective interest rate to the amortized cost of the Loan at the beginning of the period. A Loan’s effective interest rate is the rate which discounts the Loan’s scheduled future cash flows (including principal and interest) to its amortized cost. The amortization of market discount for each Loan included in the Trust’s statement of operations is the difference between the Loan’s interest income and its coupon interest.

Temporary investments are stated at cost.

Deferred Bond Issuance Costs

Deferred bond issuance costs of $2,649,740 were capitalized on the date the Bonds were issued and are amortized using the effective interest method over the estimated life of the bonds.

Bonds Payable

The Bonds are stated at their outstanding par value less unamortized original issue discount. Original issue discount amortization is included in the Trust’s statement of operations using the effective interest method.

Income and Expense Recognition

Investment income and expenses are recognized on an accrual basis.

2

Federal Income Taxes

No provision for federal income taxes is included in the Trust’s statement of operations since the Trust intends to comply with the provisions of Subchapter M of the Internal Revenue Code and to distribute all of its taxable income, if any, to its Certificate holders to the extent that such distributions are permitted by the indenture.

Presentation of Capital Distributions

During 1994, the Trust adopted the American Institute of Certified Public Accountants’ Statement of Position 93-2, “Determination, Disclosure, and Financial Statement Presentation of Income, Capital Gain and Return of Capital Distributions by Investment Companies” (“SOP 93-2”). SOP 93-2 requires the reporting of distributions in excess of tax basis earnings and profits as a tax return of capital and the presentation of capital accounts on a basis that approximates amounts available for future distributions on a tax basis. Tax basis earnings and profits are computed in accordance with income tax regulations, which differ, in certain respects, from the methods used by the Trust to determine the corresponding amounts in accordance with generally accepted accounting principles.

There were no changes in the Trust’s net assets and net investment income as a result of adopting SOP 93-2. As the Trust has no capital gains and its tax basis earnings and profits exceeded the distributions made to the Trust’s Certificate holders, no distributions have been characterized as tax returns of capital.

Use of Estimates

In preparing its financial statements, the Owner Trustee made certain estimates and assumptions that affect amounts at which assets and liabilities and investment income and expenses are reported in the Trust’s statement of assets and liabilities and statement of operations, respectively. Future results could differ from these estimates.

3

3. The Loans

The Loans are bonds and other loans, substantially all of which are tax-exempt, issued by municipalities, special districts, not for-profit organizations, hospitals and Indian tribes to refinance loans for the construction of water, sewage, hospital and other public facilities.

The Loans may generally be repaid ahead of schedule at the option of the borrowers at par or with a small premium. The Loans are secured by various types of collateral, including general obligations and pledges of gross or net revenues, special assessments and mortgages. The Trust purchased the Loans from HUD without recourse, except for certain representations and warranties by HUD specified in the related Loan Sale Agreement. These representations and warranties were originally scheduled to expire in August 1990. During 1990 and 1991, HUD extended certain of its representations and warranties to May 1992. During 1992, HUD verbally agreed to extend certain of its representations and warranties until a notice of breach and agreement is executed.

The amortized cost of the Loans at June 30, 2005, was as follows:

Outstanding principal	$	20,918,250
Unamortized market discount	(2,943,874		)
	$	17,974,376

4. Temporary Investments

The Trust has entered into investment agreements pertaining to its temporary investments with Morgan Guaranty Trust Company of New York for the three Funds that are required by the Indenture. Monies deposited into these Funds are invested at fixed interest rates and are available for Bond and for other payments pursuant to the Indenture on each Payment Date (as defined in Note 5).

4

At June 30, 2005, the Fund balances and interest rates, which are fixed until full repayment of the Bonds were as follows:

Fund	Interest Rate		Fund Balance
Revenue	7.75	%	$	3,801,988
Expense	7.75		4,003,282
Liquidity	8.25		1,284,731
			$	9,090,001

Substantially all of the June 30, 2005 Revenue Fund balance was used to make the August 1, 2005 Bond payment described in Note 5, including related interest, and the August 1, 2005 Certificate distribution described in Note 6.

5. The Bonds

The Bonds are sequential pay bonds, with semiannual interest payable on each February 1 and August 1 (each, a “Payment Date”) at 5% per annum.

The indenture provides that principal payments are to be made on the Bonds on each Payment Date prior to the Bond’s stated maturity in an aggregate amount equal to the lesser of the Available Amount or the Principal Distribution Amount (both as defined below) on such Payment Date. The Indenture provides that such principal payments are to be applied to each class of Bonds in the order of their respective stated maturities so that no principal payments are made until the Bonds having an earlier stated maturity have been paid in full. The Bonds are not otherwise subject to redemption prior to their stated maturity.

The Available Amount is the amount in the Revenue and Liquidity Funds on each Payment Date, after payment of (a) interest on, and principal at stated maturity of, the Bonds, (b) scheduled administrative expenses not paid from the Expense Fund and (c) any required funding of the Expense or Liquidity Funds.

5

The Principal Distribution Amount for any Payment Date is the sum of (a) the difference, if any, between the aggregate Collateral Value (as defined below) of the Loans on such Payment Date and the aggregate Collateral Value of the Loans on the immediately preceding Payment Date and (b) the unpaid portion of any previous Principal Distribution Amount.

The Collateral Value of each Loan is equal to the lesser of (a) the present value of the remaining scheduled interest and principal payments on the Loan, together with assumed reinvestment income thereon from each Assumed Deposit Date (30 to 60 days after the date the scheduled payments are due) to the Payment Date that follows its Assumed Deposit Date (as defined in the Indenture) at the Assumed Reinvestment Rate (7.75% per annum as of June 30, 2005), discounted semiannually to the Payment Date using a discount rate of 5% per annum or (b) the outstanding principal balance of the Loan.

The Class 1 Bonds, the Class 2 Bonds and the Class 3 Bonds were retired in August 1994, February 1997 and August 1999, respectively. At June 30, 2005, the carrying amounts of the Bonds in the statement of assets and liabilities were as follows:

	Stated Maturity	Principal Outstanding		Unamortized Original Issue Discount		Carrying Amount
Class 1	2/1/2000	$	—	$	—	$	—
Class 2	2/1/2003	—		—		—
Class 3	2/1/2006	—		—		—
Class 4	2/1/2013	2,900,901		25,912		2,874,989
		$	2,900,901	$	25,912	$	2,874,989

Estimated principal payments on the Bonds at June 30, 2005, calculated based on the remaining scheduled payments on the Loans, were as follows:

Period ending June 30:
2005	$	2,900,901
2006	—
2007	—
2007	—
2008	—
	$	2,900,901

6

On August 1, 2005, an aggregate principal payment of $2,900,901 was made to the Class 4 Bondholders. After this payment, the aggregate Collateral Value of the Loans was 20,478,453, and the outstanding principal amount ofthe Bonds has been fully paid off.

6. The Certificates of Beneficial Interest

Information regarding the Trust’s fully paid, nonassessable shares of certificates of beneficial interest as of June 30, 2005, and for the year then ended, is as follows:

	Class A			Class B
Number of shares outstanding	500			10,000
Par value per share	$	1		$	1
Fixed dividend rate per annum (cumulative)	6		%	0		%

The Declaration of Trust provides that distributions on the Class A and Class B Certificates are payable solely from Available Funds (as defined in the Declaration of Trust), it any, transferred from the Bond Trustee to the Owner Trustee. Prior to payment of the Bonds in full and discharge ofthe Indenture, the Declaration of Trust provides that Available Funds be applied in the following order of priority:

a.To pay any indemnities or Trust expenses not otherwise payable as administrative expenses;

b.To the Class A Certificate holders for dividends accrued or in arrears; and

c.To the Class B Certificate holders, subject to the limitations described below;

The “fixed liquidation price” of the Class A Certificates is $100 per share. In the event of liquidation, dissolution or termination of the Trust, the Class A Certificate holders are entitled to receive, in cash, the fixed liquidation price together with all dividends accrued or in arrears to that date, before any distribution of the assets of the Trust are made to the Class B Certificate holders; the Class A Certificate holders are entitled to no further participation in such distribution. If upon any such liquidation, dissolution or termination, the assets distributable to the Class A Certificate holders are insufficient to permit the payment of the full preferential amount, the entire assets of the Trust are to be distributed to the holders of the Class A Certificates then outstanding.

7

The Declaration ofTrust provides that no distributions can be made to the Class B Certificate holders to the extent that such distributions would cause the net assets of the Trust to be less than the aggregate fixed liquidation price of the outstanding Class A Certificates.

The Indenture provides that upon repayment of the Bonds in full and the discharge of the Indenture, any Loans or other assets held by the Bond Trustee will be transferred to the Owner Trustee. The Declaration of Trust provides that the cash funds on that date, as well as subsequent cash receipts from any remaining Loans, are to be applied by the Owner Trustee as described above.

The Certificates are transferable pursuant to conditions in the Declaration of Trust.

On August 1, 2005 aggregate distributions of $30 and $615,933 were made to the Class A and Class B Certificate holders, respectively.

7. Trustee and Servicing Fees

Bond Trustee

The Indenture provides that the Bond Trustee is to receive, on each August 1, an annual fee equal to .015% of the aggregate outstanding principal amount of the Loans on the immediately preceding Bond Payment Date.

Owner Trustee

The Indenture provides that the Owner Trustee is to receive a semiannual fee of $6,500 on February 1 and August 1 of each year.

Servicer

The Servicing Agreement provides that the Servicer is to receive a monthly servicing fee equal to one-twelfth of 0.195% of the outstanding principal balance of each Loan on the first day of the preceding month.

8

8. Fair Value of Financial Instruments

Statement of Financial Accounting Standards No. 107, “Disclosures About Fair Value of Financial Instruments,” (“SFAS No. 107”) requires the Trust to disclose estimated fair values of certain of its financial instruments. As SFAS No. 107 allows the use of a wide range of valuation techniques, it may be difficult to compare the Trust’s fair value information to independent markets or to other fair value information.

The carrying amounts of the financial assets and liabilities of the Trust as disclosed in the statement of assets and liabilities represent their fair value, except for the temporary investments, investments in loans and bonds payable.  The estimated fair value of the investments in loans is not practicably estimable as these loans are not liquid and the cost of estimating the fair value is prohibitively expensive. A listing of all of the investments in loans, including their related carrying amounts, interest rates and maturities are included in the schedule of investments in loans. The estimated fair value of the bonds payable is not practicably estimable as these bonds payable include the value of the net assets of the Trust upon liquidation.

9

Public Facility Loan Trust

Schedule of Investments in Loans

6/30/2005 (Unaudited)

ID	Cusip Number	Description	State	Stated Interest Rate %	Maturity Date	Current Principal Balance	Percentage of Total Principal Balance		Amortized Cost	Percentage of Total Amortized Cost
40005901	40005901	ARDMORE WATERWORKS	Alabama	5.000	7/1/2009	78,000	0.37	%	69,344	0.39	%
40000501	40000501	BIG COVE WATER AUTHORITY	Alabama	4.000	7/1/2006	18,000	0.09	%	17,385	0.10	%
40007801	40007801	CITY OF FAYETTE	Alabama	4.250	4/1/2008	63,000	0.30	%	57,027	0.32	%
40006401	40006401	CITY OF GUNTERSVILLE	Alabama	4.500	1/1/2007	31,000	0.15	%	29,707	0.17	%
40006402	40006402	CITY OF GUNTERSVILLE	Alabama	6.000	1/1/2009	81,000	0.39	%	74,630	0.42	%
40005501	40005501	DOUGLAS WATER AND FIRE	Alabama	5.000	1/1/2009	250,000	1.20	%	226,480	1.26	%
40003801	40003801	ENTERPRISE PUBLIC BUILDING	Alabama	4.500	11/1/2007	146,000	0.70	%	134,710	0.75	%
40001801	40001801	HAZEL GREEN WATER & FIRE	Alabama	4.500	8/1/2007	123,000	0.59	%	114,202	0.64	%
40005101	40005101	HELENA UTILITIES BOARD	Alabama	5.625	12/1/2012	200,000	0.96	%	160,678	0.89	%
40002302	40002302	LITTLEVILLE WATERWORKS	Alabama	5.000	2/1/2009	66,000	0.32	%	56,922	0.32	%
40002601	40002601	MAYSVILLE WTR & FIRE PR	Alabama	4.500	8/1/2007	49,000	0.23	%	45,548	0.25	%
40004101	40004101	SELMA PUBLIC BUILDING AUTH.	Alabama	5.625	5/1/2014	715,000	3.42	%	546,283	3.04	%
40005902	40005902	TOWN OF ARDMORE	Alabama	5.000	7/1/2009	10,000	0.05	%	8,809	0.05	%
40005001	40005001	TOWN OF BLOUNTSVILLE	Alabama	5.625	12/1/2006	49,999	0.24	%	47,701	0.27	%
40001501	40001501	TOWN OF GRANT	Alabama	6.000	7/1/2007	12,000	0.06	%	11,380	0.06	%
40001601	40001601	TOWN OF GULF SHORES	Alabama	4.000	4/1/2007	36,000	0.17	%	33,854	0.19	%
40007301	40007301	TOWN OF MOULTON	Alabama	3.750	9/1/2007	141,000	0.67	%	129,417	0.72	%
40002902	40002902	TOWN OF MOUNDVILLE	Alabama	6.000	4/1/2010	57,000	0.27	%	49,776	0.28	%
40007501	40007501	TOWN OF PARRISH	Alabama	5.625	12/1/2007	57,000	0.27	%	52,714	0.29	%
40004601	40004601	TOWN OF SLOCOMB	Alabama	4.125	12/1/2007	76,000	0.36	%	68,559	0.38	%
40006601	40006601	WINFIELD WATERWORKS	Alabama	5.625	10/1/2008	36,000	0.17	%	32,528	0.18	%
			Alabama Total			2,294,999	10.97	%	1,967,654	10.95	%
40008601	40008601	GREATER JUNEAU BOROUGH	Alaska	4.500	10/1/2008	175,000	0.84	%	157,828	0.88	%
			Alaska Total			175,000	0.84	%	157,828	0.88	%
40009201	40009201	ARKANSAS STATE UNIVERSIT	Arkansas	4.500	10/1/2009	560,000	2.68	%	474,016	2.64	%
40010101	40010101	CITY OF CENTER HILL	Arkansas	5.625	10/1/2012	192,000	0.92	%	155,489	0.87	%
40013502	40013502	CITY OF PARKDALE	Arkansas	4.500	4/1/2007	12,000	0.06	%	11,306	0.06	%
40014001	40014001	CITY OF SALEM	Arkansas	3.750	10/1/2005	14,000	0.07	%	13,854	0.08	%
40014002	40014002	CITY OF SALEM	Arkansas	4.250	10/1/2006	15,000	0.07	%	13,792	0.08	%
40014003	40014003	CITY OF SALEM	Arkansas	4.250	10/1/2007	15,100	0.07	%	12,982	0.07	%
40015002	40015002	CITY OF WEST FORK	Arkansas	4.500	4/1/2008	23,000	0.11	%	20,941	0.12	%
40013101	40013101	TOWN OF NORPHLET	Arkansas	4.000	7/1/2007	22,000	0.11	%	20,488	0.11	%
			Arkansas Total			853,100	4.08	%	722,868	4.02	%
40015401	40015401	APPLE VALLEY HGTS CO WTR	California	4.000	7/1/2008	4,000	0.02	%	3,658	0.02	%
40016801	40016801	IDYLLWILD CO. WTR. DIST	California	5.000	10/1/2008	195,000	0.93	%	176,302	0.98	%
40017601	40017601	RUBIDOUX COMMUNITY SERV	California	4.000	7/1/2006	30,000	0.14	%	29,045	0.16	%

ID	Cusip Number	Description	State	Stated Interest Rate %	Maturity Date	Current Principal Balance	Percentage of Total Principal Balance		Amortized Cost	Percentage of Total Amortized Cost
			California Total			229,000	1.09	%	209,005	1.16	%
40018801	40018801	TRI-COUNTY WTR. CONSER.	Colorado	5.000	4/1/2010	1,000,000	4.78	%	794,965	4.42	%
			Colorado Total			1,000,000	4.78	%	794,965	4.42	%
40019001	40019001	CITY OF ALTAMONTE SPRING	Florida	5.625	2/1/2012	330,000	1.58	%	275,991	1.54	%
40019004	40019004	CITY OF ALTAMONTE SPRING	Florida	5.375	2/1/2009	240,000	1.15	%	217,827	1.21	%
40020201	40020201	CITY OF CRYSTAL RIVER	Florida	4.000	9/1/2006	71,000	0.34	%	67,821	0.38	%
40021001	40021001	CITY OF HOMESTEAD	Florida	4.500	7/1/2007	235,000	1.12	%	219,223	1.22	%
40021002	40021002	CITY OF HOMESTEAD	Florida	5.625	7/1/2012	369,997	1.77	%	304,720	1.70	%
40021501	40021501	CITY OF LIVE OAK	Florida	5.625	4/1/2013	139,000	0.66	%	111,796	0.62	%
40021502	40021502	CITY OF LIVE OAK	Florida	5.625	4/1/2013	143,000	0.68	%	115,120	0.64	%
40020001	40020001	TOWN OF CEDAR GROVE	Florida	5.625	5/1/2012	55,000	0.26	%	45,289	0.25	%
40020401	40020401	TOWN OF EATONVILLE	Florida	6.000	4/1/2011	110,610	0.53	%	94,187	0.52	%
40022401	40022401	TOWN OF SAINT MARKS	Florida	4.500	5/1/2008	44,000	0.21	%	39,917	0.22	%
			Florida Total			1,737,607	8.31	%	1,491,891	8.30	%
40026201	40026201	CALHOUN COUNTY GEORGIA	Georgia	5.375	12/1/2010	230,000	1.10	%	191,197	1.06	%
40026301	40026301	CANDLER COUNTY HOSP. AUTH.	Georgia	4.750	8/1/2009	190,000	0.91	%	163,718	0.91	%
40028601	40028601	CITY OF CHUBBUCK	Georgia	6.000	10/1/2012	415,000	1.98	%	340,282	1.89	%
40025101	40025101	CITY OF EATONTON	Georgia	5.000	9/1/2008	190,000	0.91	%	171,314	0.95	%
40025501	40025501	CITY OF FORT GAINES	Georgia	4.750	1/1/2008	66,000	0.32	%	61,440	0.34	%
40027301	40027301	CITY OF METTER	Georgia	5.375	5/1/2011	150,000	0.72	%	126,943	0.71	%
40028502	40028502	CITY OF WOODSTOCK	Georgia	5.625	7/1/2013	149,999	0.72	%	122,303	0.68	%
40025601	40025601	TOWN OF FORT OGLETHORPE	Georgia	6.000	10/1/2008	285,000	1.36	%	259,591	1.44	%
			Georgia Total			1,675,999	8.01	%	1,436,788	7.99	%
40029801	40029801	CITY OF EAST ST. LOUIS	Illinois	4.750	7/1/2010	100,000	0.48	%	84,644	0.47	%
40030101	40030101	CITY OF JOHNSTON CITY	Illinois	5.625	11/1/2006	43,000	0.21	%	41,164	0.23	%
40030801	40030801	CITY OF MONMOUTH	Illinois	3.875	7/1/2006	294,999	1.41	%	283,682	1.58	%
40031401	40031401	CITY OF STERLING	Illinois	5.000	5/1/2009	200,000	0.96	%	174,803	0.97	%
40029701	40029701	CURRAN GARDNER TOWNSHIPS	Illinois	4.500	11/1/2007	145,000	0.69	%	133,070	0.74	%
40030601	40030601	LAKE BLUFF PARK DISTRICT	Illinois	4.000	12/1/2006	52,000	0.25	%	48,886	0.27	%
			Illinois Total			834,999	3.99	%	766,249	4.26	%
40032101	40032101	CITY OF EVANSDALE	Indiana	3.625	10/1/2009	92,000	0.44	%	79,080	0.44	%
40031601	40031601	CORDRY-SWEETWATER CONSER	Indiana	5.000	4/1/2011	175,000	0.84	%	146,961	0.82	%
40031701	40031701	TOWN OF HANOVER	Indiana	5.000	6/1/2006	7,000	0.03	%	6,799	0.04	%
			Indiana Total			274,000	1.31	%	232,840	1.30	%
40032602	40032602	CITY ADAIRVILLE	Kentucky	4.500	3/1/2008	57,000	0.27	%	49,941	0.28	%
40034101	40034101	CITY OF COLD SPRING	Kentucky	5.375	8/1/2010	182,000	0.87	%	157,097	0.87	%

ID	Cusip Number	Description	State	Stated Interest Rate %	Maturity Date	Current Principal Balance	Percentage of Total Principal Balance		Amortized Cost	Percentage of Total Amortized Cost
40034301	40034301	CITY OF CRESCENT SPRINGS	Kentucky	4.500	11/1/2007	43,000	0.21	%	39,616	0.22	%
40036202	40036202	CITY OF HODGENVILLE	Kentucky	4.500	5/1/2008	72,000	0.34	%	65,548	0.36	%
40036703	40036703	CITY OF JACKSON	Kentucky	6.000	5/1/2008	18,000	0.09	%	16,744	0.09	%
40037603	40037603	CITY OF MIDDLESBORO	Kentucky	4.750	4/1/2010	228,000	1.09	%	196,454	1.09	%
40039503	40039503	CITY OF STANTON	Kentucky	4.125	4/1/2006	20,000	0.10	%	19,371	0.11	%
40039504	40039504	CITY OF STANTON	Kentucky	4.750	4/1/2007	28,000	0.13	%	26,062	0.14	%
40035902	40035902	HENDRON WATER DISTRICT	Kentucky	5.375	2/1/2011	236,000	1.13	%	196,220	1.09	%
40036101	40036101	HICKORY WATER DIST.	Kentucky	3.750	8/1/2006	90,000	0.43	%	86,268	0.48	%
40039701	40039701	TRIGG CO. PUBLIC HOSP. CORP.	Kentucky	4.000	12/1/2006	32,000	0.15	%	30,082	0.17	%
40039801	40039801	WARREN COUNTY WATER DIST	Kentucky	3.750	1/1/2006	19,000	0.09	%	18,673	0.10	%
			Kentucky Total			1,025,000	4.90	%	902,076	5.02	%
40040701	40040701	BAYOU LIBERTY WATER ASSOC.	Louisiana	5.375	9/1/2011	205,000	0.98	%	169,367	0.94	%
40041201	40041201	CITY OF DONALDSONVILLE	Louisiana	4.500	4/1/2009	84,000	0.40	%	73,942	0.41	%
40040601	40040601	PARISH OF AVOYELLES HOSP	Louisiana	4.750	11/1/2009	105,000	0.50	%	88,964	0.49	%
40042501	40042501	PINE HILLS WATERWORKS DI	Louisiana	4.500	7/1/2008	59,000	0.28	%	53,625	0.30	%
40042601	40042601	PRAIRIE RD, WATER DIST.	Louisiana	5.625	12/1/2012	170,000	0.81	%	133,156	0.74	%
40041501	40041501	TOWN OF GRAMBLING	Louisiana	5.375	1/1/2010	105,000	0.50	%	92,965	0.52	%
40041301	40041301	VILLAGE OF EAST HODGE	Louisiana	6.000	9/1/2011	47,000	0.22	%	39,569	0.22	%
40042401	40042401	VILLAGE OF PARKS	Louisiana	3.750	2/1/2007	15,000	0.07	%	14,103	0.08	%
40042402	40042402	VILLAGE OF PARKS	Louisiana	5.625	8/1/2012	159,000	0.76	%	135,232	0.75	%
40043001	40043001	VILLAGE OF SOUTH MANSFIE	Louisiana	4.000	1/1/2008	23,000	0.11	%	21,276	0.12	%
			Louisiana Total			972,000	4.65	%	822,199	4.57	%
40044401	40044401	VILLAGE OF ONTONAGON	Michigan	4.500	10/1/2006	30,000	0.14	%	28,568	0.16	%
			Michigan Total			30,000	0.14	%	28,568	0.16	%
40044901	40044901	CITY OF LAKE CITY	Minnesota	4.000	10/1/2006	52,000	0.25	%	49,241	0.27	%
			Minnesota Total			52,000	0.25	%	49,241	0.27	%
40049302	40049302	CITY OF WAVELAND	Mississippi	5.375	7/1/2007	102,000	0.49	%	96,487	0.54	%
40049401	40049401	CITY OF WAYNESBORO	Mississippi	6.000	1/1/2008	69,000	0.33	%	65,514	0.36	%
			Mississippi Total			171,000	0.82	%	162,001	0.90	%
40050501	40050501	JACKSON CO WATER DIST 15	Missouri	5.625	12/1/2008	321,000	1.53	%	288,129	1.60	%
			Missouri Total			321,000	1.53	%	288,129	1.60	%
40051701	40051701	THE WRIGHTSTOWN MUNICIPA	New Jersey	5.625	1/1/2016	224,000	1.07	%	169,896	0.95	%
			New Jersey Total			224,000	1.07	%	169,896	0.95	%
40054002	40054002	TOWN OF ELM CITY	North Carolina	4.000	6/1/2006	7,000	0.03	%	6,785	0.04	%
40054402	40054402	TOWN OF GRANITE QUARRY	North Carolina	4.500	6/1/2006	18,000	0.09	%	17,428	0.10	%

ID	Cusip Number	Description	State	Stated Interest Rate %	Maturity Date	Current Principal Balance	Percentage of Total Principal Balance		Amortized Cost	Percentage of Total Amortized Cost
40054602	40054602	TOWN OF HAVELOCK	North Carolina	4.000	6/1/2006	22,000	0.11	%	21,288	0.12	%
40055401	40055401	TOWN OF MANTEO	North Carolina	4.000	6/1/2006	10,000	0.05	%	9,667	0.05	%
40055902	40055902	TOWN OF NEWPORT	North Carolina	5.625	6/1/2007	5,000	0.02	%	4,732	0.03	%
40056301	40056301	TOWN OF PRINCEVILLE	North Carolina	6.000	6/1/2008	27,000	0.13	%	24,898	0.14	%
			North Carolina Total			89,000	0.43	%	84,798	0.47	%
40058601	40058601	SCIOTO BOARD OF COMMISSIONERS	Ohio	5.375	5/1/2010	165,000	0.79	%	142,271	0.79	%
40058001	40058001	VILLAGE OF ARCANUM	Ohio	4.000	5/1/2006	12,000	0.06	%	11,622	0.06	%
40058701	40058701	VILLAGE OF SOMERSET	Ohio	3.625	1/1/2004	—	0.00	%	—	0.00	%
			Ohio Total			177,000	0.85	%	153,893	0.86	%
40059501	40059501	BRYAN CO HOME AUT NURSIN	Oklahoma	4.000	2/1/2007	18,000	0.09	%	16,912	0.09	%
40060801	40060801	GROVE MUNICIPAL SERVICES	Oklahoma	4.125	6/1/2007	28,000	0.13	%	26,041	0.14	%
40061301	40061301	MOORE PUBLIC WORKS AUTHO	Oklahoma	5.000	1/1/2010	360,000	1.72	%	313,341	1.74	%
40061502	40061502	MULDROW UTILITY AUTHORIT	Oklahoma	5.000	4/1/2009	170,000	0.81	%	151,776	0.84	%
40062101	40062101	PAULS VALLEY HOSP AUTHOR	Oklahoma	4.500	4/1/2007	80,000	0.38	%	74,816	0.42	%
40062901	40062901	ROOSEVELT PUB WORKS AUTH	Oklahoma	3.875	4/1/2006	7,000	0.03	%	6,804	0.04	%
40063401	40063401	VALLEY VIEW HOSPITAL AUT	Oklahoma	4.125	12/1/2007	168,000	0.80	%	151,741	0.84	%
			Oklahoma Total			831,000	3.97	%	741,431	4.12	%
40065301	40065301	CITY OF BEAUFORT	South Carolina	5.625	10/1/2014	723,000	3.46	%	560,866	3.12	%
40066501	40066501	TOWN OF FAIRFAX	South Carolina	4.750	4/1/2009	97,000	0.46	%	85,303	0.47	%
40068501	40068501	TOWN OF ST STEPHEN	South Carolina	5.375	10/1/2013	265,000	1.27	%	205,975	1.15	%
40068701	40068701	TOWN OF SUMMERTON	South Carolina	4.750	4/1/2010	102,000	0.49	%	87,571	0.49	%
40069001	40069001	TOWN OF WARE SHOALS	South Carolina	5.375	7/1/2009	42,000	0.20	%	37,700	0.21	%
			South Carolina Total			1,229,000	5.88	%	977,415	5.44	%
40069201	40069201	CITY OF NORTH SIOUX CITY	South Dokota	5.625	3/1/2012	59,000	0.28	%	48,738	0.27	%
			South Dokota Total			59,000	0.28	%	48,738	0.27	%
40069802	40069802	CITY OF ARDMORE	Tennessee	5.000	7/1/2009	4,000	0.02	%	3,540	0.02	%
40069803	40069803	CITY OF ARDMORE	Tennessee	5.000	7/1/2009	46,000	0.22	%	40,848	0.23	%
40070001	40070001	CITY OF ATHENS	Tennessee	4.500	10/1/2008	235,000	1.12	%	208,619	1.16	%
40072201	40072201	CITY OF GOODLETTSVILLE	Tennessee	4.500	6/1/2009	150,000	0.72	%	130,794	0.73	%
40074401	40074401	CITY OF RAMER	Tennessee	5.375	3/1/2010	25,779	0.12	%	22,465	0.12	%
40071901	40071901	FIRST UTILITY DIST	Tennessee	3.750	8/1/2005	15,000	0.07	%	14,952	0.08	%
40070101	40070101	TOWN OF BAXTER	Tennessee	3.750	9/1/2005	23,997	0.11	%	23,831	0.13	%
40071001	40071001	TOWN OF CHURCHILL	Tennessee	4.500	1/1/2009	157,000	0.75	%	141,681	0.79	%
40072401	40072401	TOWN OF GREENEVILLE	Tennessee	3.750	7/1/2006	25,000	0.12	%	24,172	0.13	%
40072402	40072402	TOWN OF GREENVILLE	Tennessee	3.750	7/1/2006	4,000	0.02	%	3,863	0.02	%
40073102	40073102	TOWN OF LIVINGSTON	Tennessee	5.375	12/1/2005	50,000	0.24	%	49,268	0.27	%

ID	Cusip Number	Description	State	Stated Interest Rate %	Maturity Date	Current Principal Balance	Percentage of Total Principal Balance		Amortized Cost	Percentage of Total Amortized Cost
40073401	40073401	TOWN OF MICHIE	Tennessee	4.500	7/1/2009	99,000	0.47	%	87,070	0.48	%
40073701	40073701	TOWN OF OLIVER SPRINGS	Tennessee	5.000	12/1/2008	280,000	1.34	%	249,566	1.39	%
40076301	40076301	TOWN OF WARTRACE	Tennessee	5.375	12/1/2005	21,000	0.10	%	20,691	0.12	%
40076201	40076201	UN FORK-BAKEWELL	Tennessee	4.500	6/1/2009	93,000	0.44	%	80,969	0.45	%
40076702	40076702	UTILITY DISTRICT	Tennessee	4.500	5/1/2008	110,000	0.53	%	99,545	0.55	%
			Tennessee Total			1,338,776	6.40	%	1,201,874	6.69	%
40078401	40078401	BRAZORIA COUNTY WATER CO	Texas	5.000	11/1/2008	44,000	0.21	%	39,685	0.22	%
40078901	40078901	CARDINAL MEADOWS IMPVT D	Texas	4.500	3/1/2009	20,516	0.10	%	18,066	0.10	%
40079101	40079101	CHILDRESS GENERAL HOSPIT	Texas	4.500	7/1/2008	128,000	0.61	%	115,500	0.64	%
40079301	40079301	CISCO HOSPITAL AUTHORITY	Texas	5.000	9/1/2009	160,000	0.76	%	137,246	0.76	%
40080201	40080201	CITY DALWORTHINGTON GARD	Texas	4.500	7/1/2008	34,000	0.16	%	30,846	0.17	%
40077301	40077301	CITY OF ARP	Texas	4.000	6/15/2006	8,000	0.04	%	7,732	0.04	%
40077503	40077503	CITY OF AUBREY	Texas	4.000	8/1/2006	7,000	0.03	%	6,692	0.04	%
40078702	40078702	CITY OF BYERS	Texas	4.000	8/1/2006	14,000	0.07	%	13,421	0.07	%
40079502	40079502	CITY OF COPPELL	Texas	4.000	5/1/2006	19,980	0.10	%	19,420	0.11	%
40080801	40080801	CITY OF FATE	Texas	5.000	3/1/2010	33,000	0.16	%	28,483	0.16	%
40080901	40080901	CITY OF GARY	Texas	4.500	10/1/2007	151,000	0.72	%	138,986	0.77	%
40081201	40081201	CITY OF GREY FOREST	Texas	4.500	12/1/2007	235,000	1.12	%	214,551	1.19	%
40081402	40081402	CITY OF HASLET	Texas	5.375	8/1/2011	78,000	0.37	%	64,840	0.36	%
40081501	40081501	CITY OF HOOKS	Texas	5.375	12/1/2010	221,000	1.06	%	184,619	1.03	%
40081901	40081901	CITY OF HUXLEY	Texas	5.000	3/1/2009	280,000	1.34	%	248,941	1.38	%
40083001	40083001	CITY OF LUCAS	Texas	5.000	12/1/2009	61,000	0.29	%	52,797	0.29	%
40083801	40083801	CITY OF NEW SUMMERFIELD	Texas	3.750	5/1/2006	2,000	0.01	%	1,940	0.01	%
40083802	40083802	CITY OF NEW SUMMERFIELD	Texas	4.500	5/1/2007	31,000	0.15	%	29,107	0.16	%
40084901	40084901	CITY OF QUEEN CITY	Texas	5.375	12/1/2011	240,000	1.15	%	196,064	1.09	%
40085101	40085101	CITY OF RAYMONDVILLE	Texas	5.375	3/1/2010	75,000	0.36	%	66,123	0.37	%
40085201	40085201	CITY OF RED OAK	Texas	5.375	6/15/2012	80,000	0.38	%	66,609	0.37	%
40085401	40085401	CITY OF RENO	Texas	5.625	1/1/2013	109,000	0.52	%	90,604	0.50	%
40082001	40082001	COUNTY MUNICIPAL WATER D	Texas	5.000	4/1/2009	130,000	0.62	%	115,169	0.64	%
40080101	40080101	COUNTY OF CULBERSON	Texas	5.000	10/1/2009	73,000	0.35	%	62,452	0.35	%
40086001	40086001	COUNTY OF SAN PATRICIO	Texas	4.500	7/1/2008	39,000	0.19	%	35,060	0.20	%
40079801	40079801	CROSBY MUNICIPAL DISTRIC	Texas	5.625	1/1/2013	120,000	0.57	%	99,769	0.56	%
40079802	40079802	CROSBY MUNICIPAL DISTRIC	Texas	5.625	1/1/2013	400,000	1.91	%	331,748	1.85	%
40080701	40080701	FANNIN COUNTY HOSPITAL	Texas	6.000	2/1/2011	489,850	2.34	%	413,576	2.30	%
40083201	40083201	MACEDONIA-EYLAN FRESH WATER	Texas	4.500	5/1/2010	89,000	0.43	%	75,383	0.42	%
40085301	40085301	RED RIVER AUTHORITY OF T	Texas	4.500	4/1/2009	27,000	0.13	%	23,468	0.13	%

ID	Cusip Number	Description	State	Stated Interest Rate %	Maturity Date	Current Principal Balance	Percentage of Total Principal Balance		Amortized Cost	Percentage of Total Amortized Cost
40086201	40086201	SCHAEFER ROAD RURAL WATER	Texas	5.000	2/1/2010	34,000	0.16	%	29,686	0.17	%
40086502	40086502	SEYMOUR HOSPITAL AUTH.	Texas	4.500	8/1/2007	18,000	0.09	%	16,585	0.09	%
40086501	40086501	SEYMOUR HOSPITAL AUTHORI	Texas	4.500	8/1/2007	129,000	0.62	%	118,853	0.66	%
40086701	40086701	SOUTH LIMESTONE HOSPITAL	Texas	6.000	10/1/2011	225,000	1.08	%	185,636	1.03	%
40077101	40077101	TOWN OF ANTHONY	Texas	5.625	8/1/2012	65,000	0.31	%	54,131	0.30	%
40079601	40079601	TOWN OF CORBES	Texas	5.375	1/1/2010	27,000	0.13	%	24,060	0.13	%
40082803	40082803	TOWN OF LITTLE ELM	Texas	5.000	12/1/2008	5,000	0.02	%	4,447	0.02	%
40087401	40087401	TOWN OF WHITEHOUSE	Texas	5.000	3/1/2010	116,000	0.55	%	101,045	0.56	%
			Texas Total			4,018,346	19.21	%	3,463,340	19.27	%
40088301	40088301	CITY OF HARRISVILLE	Utah	4.500	7/1/2009	35,000	0.17	%	31,195	0.17	%
40088501	40088501	CITY OF PLAIN CITY	Utah	4.500	5/1/2012	190,000	0.91	%	151,037	0.84	%
40088601	40088601	CITY OF PLEASANT VIEW	Utah	6.000	9/1/2011	173,000	0.83	%	146,060	0.81	%
40088201	40088201	FARR WEST CITY SEWER IMP	Utah	4.500	11/1/2009	10,000	0.05	%	8,748	0.05	%
40088202	40088202	FARR WEST CITY SEWER IMP	Utah	4.500	11/1/2009	22,000	0.11	%	18,759	0.10	%
40088801	40088801	SALT LAKE COUNTY	Utah	6.000	7/1/2013	680,000	3.25	%	563,813	3.14	%
			Utah Total			1,110,000	5.31	%	919,612	5.12	%
40089801	40089801	PORT OF KINGSTON	Washington	4.000	7/1/2006	109,526	0.52	%	105,378	0.59	%
40089802	40089802	PORT OF KINGSTON	Washington	5.000	7/1/2006	7,898	0.04	%	7,639	0.04	%
			Washington Total			117,424	0.56	%	113,017	0.63	%
40090301	40090301	CITY OF BENWOOD	West Virginia	6.000	1/1/2012	79,000	0.38	%	68,054	0.38	%
			West Virginia Total			79,000	0.38	%	68,054	0.38	%
						20,918,250	100.00	%	17,974,370	100.00	%

Item 2.Code of Ethics.

Not applicable to the registrant.

Item 3.Audit Committee Financial Expert.

Not applicable to the registrant.

Item 4.Principal Accountant Fees and Services.

Not applicable at this time.

Item 5.Audit Committee of Listed Registrants.

Not applicable to the registrant.

Item 6.Schedule of Investments.

Schedule is included as part of the report to shareholders filed under Item 1.

Item 7.Disclosure of Proxy Voting Policies and Procedures for Closed-End Management Investment Companies.

Not applicable to the registrant.

Item 8.Purchases of Equity Securities by Closed-End Management Investment Companies and Affiliated Purchasers.

Not applicable to the registrant.

Item 9.Submission of Matters to a Vote of Security Holders.

Not applicable to the registrant.

Item 10.Controls and Procedures.

Not applicable to the registrant.

Item 11.Exhibits.

The following exhibits are attached to this Form N-CSR:

(a)

1)Code of Ethics or amendments: not applicable to the registrant.

2)Certification by the registrant’s Owner Trustee, as required by Rule 30a-2(a) under the Act (17 CFR 270.30a-2(a)) is attached as Exhibit 99.1.

3)Written solicitation to purchase securities: not applicable to the registrant.

4)Annual Compliance Statement of the Servicer, GMAC Commercial Mortgage Corporation, is attached as Exhibit 99.2.

5)Attestation Report of Independent Accountants, Pricewaterhouse Coopers, LLP, is attached as Exhibit 99.3.

6)GMAC reports pursuant to sections 1302 and 1307 of the Servicing Agreement are attached as Exhibit 99.4.

(b)  Certification by the registrant’s Owner Trustee, as required by Rule 30a-2(b) under the Act (17 CFR 270.30a-2(a)) is attached as Exhibit 99.5.

2

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

(Registrant):	PUBLIC FACILITY LOAN TRUST
By:	US Bank, not in its individual capacity, but solely as Owner Trustee under a Declaration of Trust dated as of July 8, 1988, amended and restated as of August 25, 1988
By:	/s/ George H. Davison, Jr.
	George H. Davison, Jr.
	Officer
Date:	August 25, 2005

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

By:	US Bank, not in its individual capacity, but solely as Owner Trustee under a Declaration of Trust dated as of July 8, 1988, amended and restated as of August 25, 1988
By (signature and title)*:	/s/ George H. Davison, Jr.
	George H. Davison, Jr.
	Officer
Date:	August 25, 2005

* Print the name and title of each signing officer under his or her signature.

EX-99.CERT

Exhibit 99.CERT

CERTIFICATIONS

I, George H. Davison, Jr., certify that:

1.I have reviewed this report on Form N-CSR of Public Facility Loan Trust (the “Registrant”);

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report fairly present in all material respects the financial condition, results of operations, changes in net assets, and cash flows (if financial statements are required to include a statement of cash flows) of the registrant as of, and for, the period presented in the report;

4.Based on my knowledge, the distribution or servicing information required to be provided to the bond trustee and owner trustee by the servicer under the pooling and servicing, or similar, agreement, for inclusion in these reports is included in this report;

5.Based on my knowledge and upon the annual compliance statement included in the report and required to be delivered to the bond trustee and owner trustee in accordance with the terms of the pooling and servicing, or similar agreement, and except as disclosed in the report, the servicer has fulfilled its obligations under the servicing agreement; and

6.The report discloses all significant deficiencies relating to the servicer’s compliance with the minimum servicing standards based upon the report provided by an independent public accountant, after conducting a review in compliance with the Uniform Single Attestation Program for Mortgage Bankers or similar procedure, as set forth in the pooling and servicing, or similar agreement, that is included in this report.

In giving the certification above, I have reasonably relied on information provided to me by the following unaffiliated parties: GMAC Commercial Mortgage Corporation and J.P. Morgan Trust Company National Association.

Date:	August 25, 2005	/s/ George H. Davison, Jr.
		George H. Davison, Jr.
		Officer

1

EX-99.906CERT

Exhibit 99.906CERT

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, George H Davison, Jr., Officer of US Bank, the Owner Trustee of Public Facility Loan Trust (the “Registrant”), hereby certifies that:

1.the Registrant’s report on Form N-CSR (the “Report”) for the period ended 6/30/2005 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

Date:		August 25, 2005
By:	/s/ George H. Davison, Jr.
	George H. Davison, Jr.,
	Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to the Registrant and will be retained by the Registrant and furnished to the Securities and Exchange Commission of its staff upon request.

This certification is being furnished to the Commission solely pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and is not being filed as part of the Report filed with the commission.

1

EX-99.2

Exhibit 99.2

Annual Statement as to Compliance

For the Year Ended December 31, 2004

HUD Public Facility Loan Trust

Pursuant to GMAC Commercial Mortgage Corporation’s Servicing Standards, I hereby attest that:

i.A review of the activities of GMAC Commercial Mortgage Corporation as Servicer during the period, and of its compliance with procedures has been made under my supervision.

ii.To the best of my knowledge, based on such review, GMAC Commercial Mortgage Corporation as Servicer, has fulfilled all of its obligations throughout the period.

GMAC COMMERCIAL MORTGAGE CORPORATION

By:	Brian T. Stauffer
Title:	Senior Vice President
Date:	August 20, 2005

200 Witmer Road - P.O. Box 1015 - Horsham, PA 19044-8015

EX-99.3

Exhibit 99.3

PricewaterhouseCoopers LLP

PricewaterhouseCoopers Center

300 Madison Avenue

New York NY 10017

Telephone (646) 471 3000

Facsimile (813) 286 6000

Report of Independent Accountants

To the Board of Directors and Shareholder of

GMAC Commercial Mortgage Corporation:

We have examined management’s assertion, dated February 14, 2005, about GMAC Commercial Mortgage Corporation’s (the “Company’s”) compliance with its established minimum master servicing policy (“Master Servicing Policy”), which management derived from the Mortgage Bankers Association of America’s Uniform Single Attestation Program for Mortgage Bankers (USAP), as of and for the year ended December 31, 2004 included in the accompanying management assertion (see Exhibit I). Management is responsible for the Company’s compliance with the Master Servicing Policy. Our responsibility is to express an opinion on management’s assertion about the Company’s compliance based on our examination.

Our examination was made in accordance with the standards established by the American Institute of Certified Public Accountants and, accordingly, included examining, on a test basis, evidence about the Company’s compliance with the Master Servicing Policy and performing such other procedures as we considered necessary in the circumstances. We believe that our examination provides a reasonable basis for our opinion. Our examination does not provide a legal determination of the Company’s compliance with the Master Servicing Policy.

In our opinion, management’s assertion that, except for instances of noncompliance, the Company complied with the aforementioned Master Servicing Policy as of and for the year ended December 31,2004 is fairly stated, in all material respects.

February 14, 2005

EX-99.4

Exhibit 99.4

July 19, 2005

Mr. George H. Davison

State Street Bank

Corporate Trust

P.O. Box 778

Boston, Massachusetts 02102-0778

Dennis Kildea

Chase Manhattan Bank

450 West 33^rd Street, 15^th Floor

New York, NY 10001

RE: Public Facility Loan Trust Payment Date Report

•      Due period amounts billed from January2, 2004 through July 1, 2005.

$              3,172,397.11

•      Due period amounts billed and not received through July 1, 2005.

$              561,536.92

•      Due period amounts billed and received July 2, 2005 through July 15, 2005.

$              532,699.12

We certify the above information to be true and correct to the best of our knowledge.

/s/ Mark McCool

Mark McCool

Senior Vice President

Cc:	Jie Gong
	Deloitte & Touche
	Two Hilton Court,
	Parsippany, NJ 07054

GMAC Commercial Mortgage

Public Facilities Loan Trust

January — 2005

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Amount Paid	Interest Amount Paid	Suspense Amount	Transaction Amount	Transaction Description	Total BankCredits	Wires	ACH Debits
1-03-05	1-01-05	40028502	CITY OF WOODSTOCK	0.00	4,218.72	4,218.72	149,998.88	0.00	4,218.00	0.00	4,218.00	PAYMENT REC’D
1-03-05	1-01-05	40039801	WARREN CO. WATER DIST.	18,000.00	693.75	18,693.75	37,000.00	18,000.00	693.75	0.00	18,693.75	PAYMENT REC’D
1-03-05	1-01-05	40051701	WRIGHTSTOWN MUNICIPAL UTILITY AUTH	15,000.00	6,721.88	21,721.88	239,000.00	15,000.00	6,721.88	0.00	21,721.88	PAYMENT REC’D
1-03-05	1-01-05	40051701	WRIGHTSTOWN MUNICIPAL UTILITY AUTH	0.00	0.00	0.00	0.00	0.00	0.00	0.03	0.03	ESCROW HELD PAYMENT
1-03-05	1-01-05	40071001	TOWN OF CHURCHILL	38,000.00	4,387.50	42,387.50	195,000.00	38,000.00	4,387.50	0.00	42,387.50	PAYMENT REC’D
1-03-05	1-01-05	40088301	CITY OF HARRISVILLE	0.00	787.50	787.50	35,000.00	0.00	787.50	0.00	787.50	PAYMENT REC’D
1-03-05	1-01-05	40089801	PORT OF KINGSTON	0.00	1,702.10	1,702.10	109,525.96	0.00	1,702.09	0.00	1,702.09	PAYMENT REC’D
1-03-05	1-01-05	40089802	PORT OF KINGSTON	0.00	153.73	153.73	7,898.03	0.00	153.72	0.00	153.72	PAYMENT REC’D
System Credit											89,664.47
Wire to Trustee from 12/30-12/31 System Credits														92,942.47
Bank Credits from 12/30 System Credits													81,434.38
Bank Credits from 12/30-System Credits													0.59
Bank Credits from 12/31 System Credits													11,507.50
Bank Credits from 12/31 System Credits (Funds Duplicated)													11,507.50
Bank Debit Represents Reversal to Duplicate System Credit from 12/31															11,507.50
1-04-05	1-01-05	40028502	CITY OF WOODSTOCK	0.00	0.00	0.00	0.00	0.00	0.72	0.00	0.72	PAYMENT REC’D
1-04-05	1-01-05	40049401	CITY OF WAYNESBORO	23,000.00	2,760.00	25,760.00	91,999.99	23,000.00	2,760.00	0.00	25,760.00	PAYMENT REC’D
1-04-05	—	40051701	WRIGHTSTOWN MUNICIPAL UTILITY AUTH	0.00	0.00	0.00	0.00	0.00	0.00	-0.03	-0.03	SUPSENSE ESCROW DISB
1-04-05	—	40085401	CITY OF RENO	10,000.00	3,346.88	13,346.88	119,000.00	0.00	0.00	-0.59	-0.59	SUPSENSE ESCROW DISB
1-04-05	1-01-05	40089801	PORT OF KINGSTON	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.01	PAYMENT REC’D
1-04-05	1-01-05	40089802	PORT OF KINGSTON	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.01	PAYMENT REC’D
System Credit											25,760.12
Wire to Trustee from 1/3 System Credit														89664.47
Bank Credits from 1/3 System Credits													89,664.44
Bank Credits from 1/3 System Credits													0.03
1-05-05	1-01-05	40000501	BIG COVE WATER AUTHORITY	0.00	360.00	360.00	18,000.00	0.00	360.00	0.00	360.00	PAYMENT REC’D
1-05-05	1-01-05	40005501	CITY OF DOUGLAS, WATER & FIRE	55,000.00	7,625.00	62,625.00	304,999.99	55,000.00	7,625.00	0.00	62,625.00	PAYMENT REC’D
1-05-05	1-01-05	40039001	RUSSELLVILLE NO.#1 W	0.00	112.50	112.50	6,000.00	0.00	112.50	0.00	112.50	PAYMENT REC’D
1-05-05	—	40039001	RUSSELLVILLE NO.#1 W	0.00	0.00	0.00	0.00	0.00	0.00	2,000.00	2,000.00	ESCROW HELD PAYMENT
System Credit											65,097.50
Wire to Trustee from 1/4 System Credit (Minus $4,800 4th Quarter Property Inspection)														21,752.12
Bank Credits from 1/4 System Credit													25,760.74
Bank Debits from 1/4 System Debit															0.62
1-06-05	1-01-05	40013101	TOWN OF NORPHLET	0.00	440.00	440.00	22,000.00	0.00	440.00	0.00	440.00	PAYMENT REC’D
1-06-05	—	40039001	RUSSELLVILLE NO.#1 W	0.00	0.00	0.00	0.00	0.00	0.00	-2,000.00	-2,000.00	PAYMENT REVERSAL
1-06-05	1-01-05	40039001	RUSSELLVILLE NO.#1 W	0.00	0.00	0.00	0.00	2,000.00	0.00	0.00	2,000.00	PRINCIPAL CURTAILMENT
System Credit											440.00
Wire to Trustee from 1/5 System Credit														65,097.50
Bank Credits from 1/5 System Credit													63,097.50
Bank Credits from 1/5 System Credit													2,000.00
Bank Debits Representin 4th Quarter Property Taxes															4,800.00
1-07-05	1-01-05	40006401	CITY OF GUNTERSVILLE	18,000.00	1,102.50	19,102.50	49,000.00	18,000.00	1,102.50	0.00	19,102.50	PAYMENT REC’D
1-07-05	1-01-05	40006402	CITY OF GUNTERSVILLE	18,000.00	2,970.00	20,970.00	99,000.00	18,000.00	2,970.00	0.00	20,970.00	PAYMENT REC’D
System Credit											40,072.50
Wire to Trustee from 1/6 System Credit														440.00
Wire Amt for Trust Fund Expense Ln#40087501-Inv#860166														333.10
Bank Credit from 1/6 System Credit													2,440.00
Bank Debit from 1/6 System Debit(Payment Reversal)															2,000.00
10-10-05	1-01-05	40049302	CITY OF WAVELAND	0.00	4,031.25	4,031.25	150,000.00	0.00	4,031.25	0.00	4,031.25	PAYMENT REC’D
System Credit											4,031.25
Wire to Trustee from 1/7 System Credit														40,072.50
Bank Credit from 1/7 System Credit													40,072.50

1-11-05	1-01-05	40001501	TOWN OF GRANT	0.00	360.00	360.00	12,000.00	0.00	360.00	0.00	360.00	PAYMENT REC’D
1-11-05	1-01-05	40021001	HOMESTEAD COMMUNITY HOSP., INC	0.00	5,287.50	5,287.50	235,000.00	0.00	5,287.50	0.00	5,287.50	PAYMENT REC’D
1-11-05	1-01-05	40021002	HOMESTEAD COMMUNITY HOSP., INC	0.00	10,406.16	10,406.16	369,996.76	0.00	10,405.66	0.00	10,405.66	PAYMENT REC’D
1-11-05	7-01-05	40021002	HOMESTEAD COMMUNITY HOSP., INC	0.00	0.00	0.00	0.00	0.00	0.96	0.00	0.96	PAYMENT REC’D
1-11-05	1-01-05	40025501	CITY OF FORT GAINES	20,000.00	2,042.50	22,042.50	86,000.00	20,000.00	2,042.50	0.00	22,042.50	PAYMENT REC’D
1-11-05	12-01-04	40042601	PRAIRIE ROAD WATER DISTRICT	0.00	0.00	0.00	0.00	10,000.00	5,062.50	0.00	15,062.50	PAYMENT REC’D
1-11-05	1-01-05	40069001	TOWN OF WARE SHOALS - WARESHW/S70A	0.00	1,128.75	1,128.75	42,000.00	0.00	1,128.75	0.00	1,128.75	PAYMENT REC’D
1-11-05	7-01-05	40069001	TOWN OF WARE SHOALS - WARESHW/S70A	0.00	0.00	0.00	0.00	0.00	0.21	0.00	0.21	PAYMENT REC’D
1-11-05	1-01-05	40080201	CITY OF DALWORTHING	0.00	765.00	765.00	34,000.00	0.00	765.00	0.00	765.00	PAYMENT REC’D
System Credit											55,053.08
Wire to Trustee from 1/10 System Credit(Minus $3,975.60 12/04 Service Fee)														55.65
Bank Credit from 1/10 System Credit													4,031.25
1-12-05	12-01-04	40030601	LAKE BLUFF PARK DIST	0.00	0.00	0.00	0.00	26,000.00	1,560.00	0.00	27,560.00	PAYMENT REC’D
1-12-05	1-01-05	40090301	CITY OF BENWOOD	9,000.00	2,640.00	11,640.00	88,000.00	9,000.00	0.00	0.00	9,000.00	PAYMENT REC’D
System Credit											36,560.00
Wire to Trustee from 1/11 System Credit (Minus .50 cents to cover 12/14 overdraft)														55,052.58
Bank Credit from 1/11 System Credit													55,053.08
1-13-05	1-01-05	40061301	MOORE PUBLIC WORKS A	60,000.00	10,500.00	70,500.00	420,000.00	58,000.02	10,499.98	0.00	68,500.00	PAYMENT REC’D
1-13-05	1-01-05	40061301	MOORE PUBLIC WORKS A	0.00	0.00	0.00	0.00	1,999.98	0.00	0.00	1,999.98	PAYMENT REC’D
1-13-05	7-01-05	40061301	MOORE PUBLIC WORKS A	0.00	0.00	0.00	0.00	0.00	0.02	0.00	0.02	PAYMENT REC’D
1-13-05	1-01-05	40088801	SALT LAKE COUNTY	0.00	20,400.00	20,400.00	679,999.99	0.00	20,400.00	0.00	20,400.00	PAYMENT REC’D
System Credits											90,900.00
Wire to Trustee from 1/12 System Credit														36,560.00
Bank Credits from 1/12 System Credits													36,560.00
Bank Debits Represents 12/4 Service Fee															3,975.60
1-14-05	1-01-05	40005901	TOWN OF ARDMORE	0.00	2,400.00	2,400.00	96,000.00	0.00	2,400.00	0.00	2,400.00	PAYMENT REC’D
1-14-05	1-01-05	40005902	TOWN OF ARDMORE	0.00	300.00	300.00	12,000.00	0.00	300.00	0.00	300.00	PAYMENT REC’D
1-14-05	1-01-05	40030801	CITY OF MONMOUTH	0.00	5,715.61	5,715.61	294,999.32	0.00	5,715.61	0.00	5,715.61	PAYMENT REC’D
1-14-05	7-01-05	40030801	CITY OF MONMOUTH	0.00	0.00	0.00	0.00	0.00	0.31	0.00	0.31	PAYMENT REC’D
1-14-05	1-01-05	40069802	CITY OF ARDMORE	0.00	125.00	125.00	5,000.00	0.00	125.00	0.00	125.00	PAYMENT REC’D
1-14-05	1-01-05	40069803	CITY OF ARDMORE	0.00	1,400.00	1,400.00	56,000.00	0.00	1,400.00	0.00	1,400.00	PAYMENT REC’D
1-14-05	12-01-04	40086804	CITY OF SPRINGTOWN	0.00	0.00	0.00	0.00	0.00	7,050.00	0.00	7,050.00	PAYMENT REC’D
1-14-05	1-01-05	40090301	CITY OF BENWOOD	0.00	0.00	0.00	0.00	0.00	2,640.00	0.00	2,640.00	PAYMENT REC’D
System Credit											19,630.92
Wire to Trustee from 1/13 System Credit														90,900.00
Bank Credit from 1/13 System Credit													90,900.00
1-18-04	1-01-05	40029801	CITY OF EAST ST LOUIS	0.00	2,375.00	2,375.00	100,000.00	0.00	2,375.00	0.00	2,375.00	PAYMENT REC’D
1-18-04	1-01-05	40089901	TOWN OF STARBUCK	0.00	67.81	67.81	3,500.00	0.00	67.81	0.00	67.81	PAYMENT REC’D
System Credit											2,442.81
Wire to Trustee from 1/14 System Credit														19,630.92
Bank Credit from 1/14 System Credit													19,630.92
1-19-05	2-01-05	40002302	CITY OF LITTLEVILLE	0.00	0.00	0.00	0.00	15,000.00	2,025.00	0.00	17,025.00	PAYMENT REC’D
1-19-05	1-01-05	40073401	TOWN OF MICHIE	0.00	2,227.50	2,227.50	99,000.00	0.00	2,227.50	0.00	2,227.50	PAYMENT REC’D
System Credit											19,252.50
Wire to Trustee from 1/18 System Credit														2,442.81
Bank Credit from 1/18 System Credit													2,442.81
1-20-05

Wire to Trustee from 1/19 System Credit														19,252.50
Bank Credit from 1/19 System Credit													19,252.50
1-24-05	2-01-05	40078702	CITY OF BYERS	0.00	0.00	0.00	0.00	0.00	280.00	0.00	280.00	PAYMENT REC’D
System Credit											280.00
1-25-05	2-01-05	40035902	HENDRON WATER	0.00	0.00	0.00	0.00	21,000.00	6,906.88	0.00	27,906.88	PAYMENT REC’D
1-25-05	2-01-05	40042401	VILLAGE OF PARKS	0.00	0.00	0.00	0.00	7,000.00	412.50	0.00	7,412.50	PAYMENT REC’D
1-25-05	2-01-05	40042402	VILLAGE OF PARKS	0.00	0.00	0.00	0.00	0.00	4,471.88	0.00	4,471.88	PAYMENT REC’D
System Credit											39,791.26
Wire to Trustee from 1/24 System Credit														280.00
Bank Credit from 1/24 System Credit													280.00
1-26-05
Wire to Trustee from 1/25 System Credit														39,791.26
Bank Credit from 1/25 System Credit													39,791.26
1-27-05	2-01-05	40071901	TIPTON COUNTY	0.00	0.00	0.00	0.00	0.00	281.25	0.00	281.25	PAYMENT REC’D
1-27-05	2-01-05	40081402	CITY OF HASLET	0.00	0.00	0.00	0.00	0.00	2,096.25	0.00	2,096.25	PAYMENT REC’D
System Credit											2,377.50
1-28-05
Wire to Trustee from 1/27 System Credit														2,377.50
Bank Credit from 1/27 System Credit													2,377.50
1-31-05	1-01-05	40015401	APPLE VALLEY HEIGHTS COMMUNITY	0.00	80.00	80.00	4,000.00	0.00	80.00	0.00	80.00	PAYMENT REC’D
1-31-05	1-01-05	40041501	TOWN OF GRAMBLING	21,000.00	3,386.25	24,386.25	126,000.00	21,000.00	3,386.25	0.00	24,386.25	PAYMENT REC’D
1-31-05	1-01-05	40043001	VILLAGE OF SOUTH MANSFIELD	9,000.00	640.00	9,640.00	32,000.00	9,000.00	0.00	0.00	9,000.00	PAYMENT REC’D
1-31-05	12-01-04	40057301	TAYLORTOWN SANITARY	0.00	0.00	0.00	0.00	0.00	60.00	0.00	60.00	PAYMENT REC’D
1-31-05	2-01-05	40086201	City of Schertz	0.00	0.00	0.00	0.00	6,000.00	2,000.00	0.00	8,000.00	PAYMENT REC’D
System Credit											41,526.25
				314,000.00	113,660.39	427,660.39	4,428,918.92	391,000.00	141,880.75	-0.59	532,880.16		597,804.50	576,645.38	22,283.72
Loans Due in Current Period and Paid Prior Period:
12-28-04	1-01-04	40072401	TOWN OF GREEN	0.00	937.50	937.50	50,000.00
12-28-04	1-01-04	40072402	TOWN OF GREEN	0.00	225.00	225.00	12,000.00
12-29-04	1-01-04	40017601	RUBIDOUX COMM	0.00	1,100.00	1,100.00	55,000.00
12-30-04	1-01-04	40079801	CROSBY MUNICI	12,000.00	3,712.50	15,712.50	131,999.96
12-30-04	1-01-04	40079802	CROSBY MUNICI	40,000.00	12,375.00	52,375.00	440,000.00
12-31-04	1-01-04	40079101	CHILDRESS GEN	0.00	3,892.50	3,892.50	173,000.00
12-31-04	1-01-04	40079601	TOWN OF COMBE	5,000.00	860.00	5,860.00	32,000.00
12-31-04	1-01-04	40042501	PINE HILLS WA	0.00	1,755.00	1,755.00	78,000.00
			TOTALS:	57,000.00	24,857.50	81,857.50	971,999.96
Loans Due in Current Period and Not Yet Paid:
	1-01-04	40026401	CLAY CO HOSP	0.00	175.00	175.00	0.00
	1-01-04	40036801	CITY OF JENKI	0.00	402.50	402.50	0.00
	1-01-04	40081601	HOUSTON COUNT	0.00	185.63	185.63	9,000.00
	1-01-04	40081602	HOUSTON COUNT	0.00	5,445.00	5,445.00	264,000.00
			TOTALS:	0.00	6,208.13	6,208.13	273,000.00
				.
			GRAND TOTAL:	371,000.00	144,726.02	515,726.02	5,673,918.88

GMAC Commercial Mortgage

Public Facilities Loan Trust

February —2005

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Amount Paid	Interest Amount Paid	Suspense Amount	Transaction Amount	Transaction Description	Total BankCredits	Wires	ACH Debits
2-01-05	2-01-2005	40034101	CITY OF COLD SPRING	0.00	4,891.25	4,891.25	182,000.00	0.00	4,891.25	0.00	4,891.25	PAYMENT REC’D
2-01-05	—	40034101	CITY OF COLD SPRING	0.00	0.00	0.00	0.00	0.00	0.00	1,961.88	1,961.88	ESCROW HELD PAYMENT
2-01-05	2-01-2005	40036101	HICKORY WATER DISTRI	0.00	1,687.50	1,687.50	90,000.00	0.00	1,687.50	0.00	1,687.50	PAYMENT REC’D
2-01-05	2-01-2005	40086502	SEYMOUR HOSPITAL AUTHORITY	0.00	405.00	405.00	18,000.00	0.00	405.00	0.00	405.00	PAYMENT REC’D
System Credits											8,945.63
Bank Credits from 1/31/2005 System Credits													41,526.25
Wire to Trustee for 1/31/2005 System Credits														41,526.25
2-02-05	—	40044501	REED CITY HOSPITAL CORP.	40,000.00	5,375.00	45,375.00	215,000.00	0.00	0.00	221,487.50	221,487.50	ESCROW HELD PAYMENT
System Credits											221,487.50		6,983.75
Bank Credits from 2/01/2005 System Credits													1,961.88
Bank Credits from 2/01/2005 System Credits (Escrow Held Payment)														8,945.63
Wire to Trustee for 2/01/2005 System Credits
2-03-05
Bank Credits from 2/02/2005 System Credits													221,487.50
Wire to Trustee for 2/02/2005 System Credits														221,487.50
2-04-05	—	40044501	REED CITY HOSPITAL CORP.	0.00	0.00	0.00	0.00	0.00	0.00	-221,487.50	-221,487.50	PAYMENT REVERSAL
2-04-05	—	40044501	REED CITY HOSPITAL CORP.	0.00	0.00	0.00	0.00	215,000.00	5,375.00	0.00	220,375.00	LOAN PAYOFF
2-04-05	—	40044501	REED CITY HOSPITAL CORP.	0.00	0.00	0.00	0.00	0.00	1,112.50	0.00	1,112.50	INTEREST PAYMENT
System Credits											221,487.50
System Debits											-221,487.50
2-07-05	2-01-2005	40009501	CITY OF BARLING	9,000.00	855.00	9,855.00	38,000.00	9,000.00	855.00	0.00	9,855.00	PAYMENT REC’D
2-07-05	2-01-2005	40019001	CITY OF ALTEMONTE SPRINGS	40,000.00	10,406.25	50,406.25	370,000.00	39,999.63	10,406.25	0.00	50,405.88	PAYMENT REC’D
2-07-05	2-01-2005	40019004	CITY OF ALTAMONTE SPRINGS	60,000.00	8,062.50	68,062.50	300,000.00	59,999.70	8,062.50	0.00	68,062.20	PAYMENT REC’D
2-07-05	2-01-2005	40026301	CANDLER COUNTY HOSPTIAL AUTHORITY	0.00	4,512.50	4,512.50	190,000.00	0.00	4,512.50	0.00	4,512.50	PAYMENT REC’D
2-07-05	2-01-2005	40080701	FANNIN COUNTY HOSPITAL - FANNI-JL71	65,000.00	16,645.50	81,645.50	554,850.01	65,000.00	16,605.00	0.00	81,605.00	PAYMENT REC’D
2-07-05	8-01-2005	40080701	FANNIN COUNTY HOSPITAL - FANNI-JL71	0.00	0.00	0.00	0.00	0.00	45.00	0.00	45.00	PAYMENT REC’D
System Credits											214,485.58
Bank Credits from 2/04/2005 System Credits													221,487.50
Bank Debits from 2/04/2005 System Debits															221,487.50
2-08-05	2-01-2005	40019001	CITY OF ALTEMONTE SPRINGS	0.00	0.00	0.00	0.00	0.37	0.00	0.00	0.37	PAYMENT REC’D
2-08-05	2-01-2005	40019004	CITY OF ALTAMONTE SPRINGS	0.00	0.00	0.00	0.00	0.30	0.00	0.00	0.30	PAYMENT REC’D
2-08-05	2-01-2005	40077101	TOWN OF ANTHONY	0.00	1,828.13	1,828.13	65,000.00	0.00	1,828.13	0.00	1,828.13	PAYMENT REC’D
System Credits											1,828.80
Bank Credits from 2/07/2005 System Credits													214,485.58
Wire to Trustee for 2/07/2005 System Credits														210,573.52
2-09-05	2-01-2005	40001801	HAZEL GREEN WATER & FIRE DEPARTMENT	0.00	2,767.50	2,767.50	123,000.00	0.00	2,767.50	0.00	2,767.50	PAYMENT REC’D
2-09-05	2-01-2005	40002601	MAYSVILLE WTR & FIRE	0.00	1,102.50	1,102.50	49,000.00	0.00	1,102.50	0.00	1,102.50	PAYMENT REC’D
2-09-05	2-01-2005	40077503	CITY OF AUBREY	0.00	140.00	140.00	7,000.00	0.00	140.00	0.00	140.00	PAYMENT REC’D
2-09-05	—	40081601	HOUSTON COUNTY HOSPITAL	0.00	0.00	0.00	0.00	0.00	0.00	9,000.00	9,000.00	ESCROW HELD PAYMENT
2-09-05	2-01-2005	40086501	SEYMOUR HOSPITAL AUTHORITY	0.00	2,902.50	2,902.50	129,000.00	0.00	2,902.50	0.00	2,902.50	PAYMENT REC’D
System Credits											15,912.50
Bank Credits from 2/08/2005 System Credits													1,828.80
Wire to Trustee for 2/08/2005 System Credits														1,828.80

2-10-05
Bank Credits from 2/09/2005 System Credits (Escrow Held Payment)													9,000.00
Bank Credits from 2/09/2005 System Credits													6,912.50
Wire to Trustee for 2/09/2005 System Credits														15,912.50
2-11-05
Bank Debit representing 1/2005 Service Fee															3,912.06
2-14-05	—	40081601	HOUSTON COUNTY HOSPITAL	0.00	0.00	0.00	0.00	0.00	0.00	-9,000.00	-9,000.00	PAYMENT REVERSAL
2-14-05	7-01-2004	40081601	HOUSTON COUNTY HOSPITAL	0.00	0.00	0.00	0.00	9,000.00	0.00	0.00	9,000.00	PRINCIPAL CURTAILMENT
System Credits											9,000.00
System Debits											-9,000.00
2-15-05	—	40081602	HOUSTON COUNTY HOSPITAL	0.00	0.00	0.00	0.00	0.00	0.00	264,000.00	264,000.00	ESCROW HELD PAYMENT
System Credits											264,000.00
Bank Credits from 2/14/2005 System Credits													9,000.00
Bank Debits from 2/14/2005 System Debits															9,000.00
2-16-05	—	40081602	HOUSTON COUNTY HOSPITAL	0.00	0.00	0.00	0.00	0.00	0.00	-264,000.00	-264,000.00	PAYMENT REVERSAL
2-16-05	7-01-2004	40081602	HOUSTON COUNTY HOSPITAL	0.00	0.00	0.00	0.00	264,000.00	0.00	0.00	264,000.00	PRINCIPAL CURTAILMENT
System Credits											264,000.00
System Debits											-264,000.00
Bank Credits from 2/15/2005 System Credits													264,000.00
Wire to Trustee for 2/15/2005 System Credits														264,000.00
2-17-05	3-01-2005	40040701	BAYOU LIBERTY WATER ASSOC.	0.00	0.00	0.00	0.00	0.00	5,509.38	0.00	5,509.38	PAYMENT REC’D
System Credits											5,509.38
Bank Credits from 2/16/2005 System Credits													264,000.00
Bank Debits from 2/16/2005 System Debits															264,000.00
2-18-05	3-01-2005	40081901	CITY OF HUXLEY	0.00	0.00	0.00	0.00	65,000.00	8,625.00	0.00	73,625.00	PAYMENT REC’D
System Credits											73,625.00
Bank Credits from 2/17/2005 System Credits													5,509.38
Wire to Trustee for 2/17/2005 System Credits														5,509.38
2-22-05
Bank Credits from 2/18/2005 System Credits													73,625.00
Wire to Trustee for 2/18/2005 System Credits														73,625.00
2-23-05	3-01-2005	40017902	SEELY CO. WATER DIST.	0.00	0.00	0.00	0.00	9,000.00	180.00	0.00	9,180.00	PAYMENT REC’D
2-23-05	3-01-2005	40032602	CITY OF ADAIRVILLE	0.00	0.00	0.00	0.00	17,000.00	1,665.00	0.00	18,665.00	PAYMENT REC’D
2-23-05	3-01-2005	40080801	CITY OF FATE	0.00	0.00	0.00	0.00	6,000.00	975.00	0.00	6,975.00	PAYMENT REC’D
System Credits											34,820.00
2-24-05
Bank Credits from 2/23/2005 System Credits													34,820.00
Wire to Trustee for 2/23/2005 System Credits														34,820.00
				214,000.00	61,581.13	275,581.13	2,330,850.01	759,000.00	79,652.51	1,961.88	840,614.39		1,376,628.14	878,228.58	498,399.56
Loans Due in Current Period and Paid Prior Period:
1-19-05	2-01-2005	40002302	TOWN OF LITTL	15,000.00	2,025.00	17,025.00	81,000.00

1-24-05	2-01-2005	40078702	CITY OF BYERS	0.00	280.00	280.00	14,000.00
1-25-05	2-01-2005	40035902	HENDRON WATER	21,000.00	6,906.88	27,906.88	257,000.00
1-25-05	2-01-2005	40042401	VILLAGE OF PA	7,000.00	412.50	7,412.50	22,000.00
1-25-05	2-01-2005	40042402	VILLAGE OF PA	0.00	4,471.88	4,471.88	159,000.00
1-27-05	2-01-2005	40071901	FIRST UTILITY	0.00	281.25	281.25	15,000.00
1-27-05	2-01-2005	40081402	CITY OF HASLE	0.00	2,096.25	2,096.25	78,000.00
1-31-05	2-01-2005	40086201	SCHAEFER RD W	6,000.00	2,000.00	8,000.00	40,000.00
			TOTALS:	49,000.00	18,473.76	67,473.76	666,000.00
Loans Due in Current Period and Not Yet Paid:
	201-20-05	40007701	TOWN OF VINCE	17,000.00	3,937.50	20,937.50	140,000.00
	201-20-05	40059501	BRYAN CO HOME	9,000.00	540.00	9,540.00	27,000.00
			TOTALS:	26,000.00	4,477.50	30,477.50	167,000.00
				.
			GRAND TOTAL:	289,000.00	84,532.39	373,532.39	3,163,850.01

GMAC Commercial Mortgage

Public Facilities Loan Trust

March —2005

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Amount Paid	Interest Amount Paid	Suspense Amount	Transaction Amount	Transaction Description	Total BankCredits	Wires	ACH Debits
3-01-05	—	40024201	CITY OF CHICKAMAUGA	34,999.75	940.62	35,940.37	34,999.75	0.00	0.00	940.63	940.63	ESCROW HELD PAYMENT
3-01-05	—	40034101	CITY OF COLD SPRING	0.00	0.00	0.00	0.00	0.00	0.00	-1,961.88	-1,961.88	PAYMENT REVERSAL
3-01-05	8-01-2005	40034101	CITY OF COLD SPRING	0.00	0.00	0.00	0.00	0.00	1,961.88	0.00	1,961.88	PAYMENT REC’D
3-01-05	—	40049901	CASS COUNTY DISTRICT 2	22,000.00	591.25	22,591.25	22,000.00	22,000.00	591.25	0.00	22,591.25	LOAN PAYOFF
System Credits											25,493.76
System Debits											-1,961.88
3-03-05	3-01-2005	40020201	CITY OF CRYSTAL RIVER	0.00	1,420.00	1,420.00	70,999.99	0.00	1,420.00	0.00	1,420.00	PAYMENT REC’D
3-03-05	3-01-2005	40025101	CITY OF EATONTON- BOND	0.00	4,750.00	4,750.00	190,000.00	0.00	4,750.00	0.00	4,750.00	PAYMENT REC’D
System Credits											6,170.00
Bank Credits from 03/01/2005 System Credits													24,553.13
Bank Credits from 03/01/2005 System Credits (Escrow Held Payment)													940.63
Wire to Trustee for 03/01/2005 System Credits														23,531.88
Bank Debits from 03/01/2005 System Debits															1,961.88
3-04-05
Bank Credits from 03/03/2005 System Credits													6,170.00
Wire to Trustee for 03/03/2005 System Credits (LESS $3,788.72 for 2/2005 Service Fee)														2,381.28
3-07-05	3-01-2005	40087401	TOWN OF WHITEHOUSE	20,000.00	3,400.00	23,400.00	136,000.00	20,000.00	3,400.00	0.00	23,400.00	PAYMENT REC’D
System Credits											23,400.00
Bank Debits representing 2/2005 Service Fee															3,788.72
3-08-05	—	40058301	CITY OF LINCOLN HEIGHTS	0.00	0.00	0.00	0.00	0.00	0.00	7210	7,210.00	ESCROW HELD PAYMENT
3-08-05	—	40058302	CITY OF LINCOLN HEIGHTS	0.00	0.00	0.00	0.00	0.00	0.00	4120	4,120.00	ESCROW HELD PAYMENT
3-08-05	3-01-2005	40069201	CITY OF NORTH SIOUX	7,000.00	1,856.25	8,856.25	66,000.00	7,000.00	1,855.92	0	8,855.92	PAYMENT REC’D
3-08-05	3-01-2005	40070101	TOWN OF BAXTER	0.00	450.00	450.00	24,000.00	0.00	450.00	0	450.00	PAYMENT REC’D
3-08-05	3-01-2005	40075701	TOWN OF SPENCER	1,000.00	26.88	1,026.88	1,000.00	1,000.00	26.88	0	1,026.88	PAYMENT REC’D
3-08-05	3-01-2005	40078901	CARDINAL MEADOWS IMPORT DIST	6,000.00	596.61	6,596.61	26,515.95	6,000.00	596.61	0	6,596.61	PAYMENT REC’D
3-08-05	3-01-2005	40079301	CISCO HOSPITAL AUTHORITY	0.00	4,000.00	4,000.00	160,000.00	0.00	4,000.00	0.00	4,000.00	PAYMENT REC’D
3-08-05	3-01-2005	40085101	CITY OF RAYMONDVILLE	15,000.00	2,418.75	17,418.75	90,000.00	15,000.00	2,418.66	0.00	17,418.66	PAYMENT REC’D
System Credits											49,678.07
Bank Credits from 03/07/2005 System Credits													23,400.00
Wire to Trustee for 03/07/2005 System Credits														23,400.00
3-09-05	—	40007701	TOWN OF VINCENT	0.00	0.00	0.00	0.00	0.00	0.00	124,845.00	124,845.00	ESCROW HELD PAYMENT
3-09-05	3-01-2005	40041301	VILLAGE OF EAST HODGE	0.00	1,410.00	1,410.00	47,000.00	0.00	1,410.00	0.00	1,410.00	PAYMENT REC’D
3-09-05	3-01-2005	40088601	CITY OF PLEASANT VIEW	0.00	5,190.00	5,190.00	173,000.00	0.00	5,190.00	0.00	5,190.00	PAYMENT REC’D
System Credits											131,445.00
Bank Credits from 03/08/2005 System Credits													38,348.07
Bank Credits from 03/08/2005 System Credits (Escrow Held Payment)													11,330.00
Wire to Trustee for 03/08/2005 System Credits														49,678.07
3-11-05	—	40058301	CITY OF LINCOLN HEIGHTS	0.00	0.00	0.00	0.00	0.00	0.00	-7,210.00	-7,210.00	PAYMENT REVERSAL
3-11-05	—	40058301	CITY OF LINCOLN HEIGHTS	7,000.00	210.00	7,210.00	7,000.00	7,000.00	210.00	0.00	7,210.00	LOAN PAYOFF
3-11-05	—	40058302	CITY OF LINCOLN HEIGHTS	0.00	0.00	0.00	0.00	0.00	0.00	-4,120.00	-4,120.00	PAYMENT REVERSAL
3-11-05	—	40058302	CITY OF LINCOLN HEIGHTS	4,000.00	120.00	4,120.00	4,000.00	4,000.00	120.00	0.00	4,120.00	LOAN PAYOFF
System Credits											11,330.00
System Debits											-11,330.00

Bank Credits from 03/09/2005 System Credits													6,600.00
Bank Credits from 03/09/2005 System Credits (Escrow Held Payment)													124,845.00
Wire to Trustee for 03/09/2005 System Credits														131,445.00
3-14-05	—	40007701	TOWN OF VINCENT	0.00	0.00	0.00	0.00	0.00	0.00	17,255.00	17,255.00	ESCROW HELD PAYMENT
3-14-05	2-01-2005	40059501	BRYAN COUNTY NURSING HOME AUTHORITY	0.00	0.00	0.00	0.00	9,000.00	540.00	0.00	9,540.00	PAYMENT REC’D
3-14-05	4-01-2005	40082001	WEST JEFFERSON COUNTY MUNICIPAL	0.00	0.00	0.00	0.00	30,000.00	4,000.00	0.00	34,000.00	PAYMENT REC’D
System Credits											60,795.00
Bank Credits from 03/11/2005 System Credits													11,330.00
Bank Debits from 03/11/2005 System Debits															11,330.00
3-15-05	3-01-2005	40007301	TOWN OF MOULTON	0.00	2,643.75	2,643.75	141,000.00	0.00	2,643.75	0.00	2,643.75	PAYMENT REC’D
3-15-05	—	40007701	TOWN OF VINCENT	0.00	0.00	0.00	0.00	0.00	0.00	-17,255.00	-17,255.00	PAYMENT REVERSAL
3-15-05	—	40007701	TOWN OF VINCENT	0.00	0.00	0.00	0.00	0.00	0.00	-124,845.00	-124,845.00	PAYMENT REVERSAL
3-15-05	—	40007701	TOWN OF VINCENT	0.00	0.00	0.00	0.00	140,000.00	2,100.00	0.00	142,100.00	LOAN PAYOFF
3-15-05	—	40086101	CITY OF SANTA ANNA	0.00	0.00	0.00	0.00	0.00	0.00	21,420.00	21,420.00	ESCROW HELD PAYMENT
System Credits											166,163.75
System Debits											-142,100.00
Bank Credits from 03/14/2005 System Credits													43,540.00
Bank Credits from 03/14/2005 System Credits (Escrow Held Payment)													17,255.00
Wire to Trustee for 03/14/2005 System Credits														60,795.00
3-16-05	4-01-2005	40016801	IDYLLWILD CO. Water District	0.00	0.00	0.00	0.00	0.00	4,875.00	0.00	4,875.00	PAYMENT REC’D
System Credits											4,875.00
Bank Credits from 03/15/2005 System Credits													144,743.75
Bank Credits from 03/15/2005 System Credits (Escrow Held Payment)													21,420.00
Wire to Trustee for 03/125/2005 System Credits														24,063.75
Bank Debits from 03/15/2005 System Debits															142,100.00
3-18-05	4-01-2005	40078003	CITY OF BLUM	0.00	0.00	0.00	0.00	8,000.00	160.00	0.00	8,160.00	PAYMENT REC’D
System Credits											8,160.00
Bank Credits from 03/16/2005 System Credits													9,750.00
Wire to Trustee for 03/16/2005 System Credits														4,875.00
Bank Debits from 03/16/2005 System Debits															4,875.00
3-21-05	4-01-2005	40018801	TRI-COUNTY WTR. CONS	0.00	0.00	0.00	0.00	0.00	25,000.00	0.00	25,000.00	PAYMENT REC’D
3-21-05	—	40086101	CITY OF SANTA ANNA	0.00	0.00	0.00	0.00	0.00	0.00	-21,420.00	-21,420.00	PAYMENT REVERSAL
3-21-05	—	40086101	CITY OF SANTA ANNA	16,000.00	420.00	16,420.00	21,000.00	21,000.00	420.00	0.00	21,420.00	LOAN PAYOFF
System Credits											46,420.00
System Debits											-21,420.00
Bank Credits from 03/18/2005 System Credits													8,160.00
Wire to Trustee for 03/18/2005 System Credits														8,160.00
3-22-05
Bank Credits from 03/21/2005 System Credits													46,420.00
Wire to Trustee for 03/21/2005 System Credits														25,000.00
Bank Debits from 03/21/2005 System Debits															21,420.00
3-23-05	4-01-2005	40007801	CITY OF FAYETTE WATER WORKS BOAR	0.00	0.00	0.00	0.00	20,000.00	1,763.75	0.00	21,763.75	PAYMENT REC’D
System Credits											21,763.75
3-24-05	4-01-2005	40085301	RED RIVER AUTHORITY OF TEXAS	0.00	0.00	0.00	0.00	4,000.00	697.50	0.00	4,697.50	PAYMENT REC’D
System Credits											4,697.50
Bank Credits from 03/23/2005 System Credits													21,763.75
Wire to Trustee for 03/23/2005 System Credits														21,763.75

3-28-05	4-01-2005	40028601	CITY OF CHUBBUCK	0.00	0.00	0.00	0.00	0.00	12,450.00	0.00	12,450.00	PAYMENT REC’D
3-28-05	4-01-2005	40032101	CITY OF EVANSDALE	0.00	0.00	0.00	0.00	0.00	1,667.50	0.00	1,667.50	PAYMENT REC’D
3-28-05	4-01-2005	40037402	MCCREARY CO. WATER DISTRICT	0.00	0.00	0.00	0.00	36,000.00	652.50	0.00	36,652.50	PAYMENT REC’D
3-28-05	4-01-2005	40037603	CITY OF MIDDLESBORO	0.00	0.00	0.00	0.00	45,000.00	6,483.75	0.00	51,483.75	PAYMENT REC’D
3-28-05	4-01-2005	40039503	CITY OF STANTON	0.00	0.00	0.00	0.00	28,000.00	990.00	0.00	28,990.00	PAYMENT REC’D
3-28-05	4-01-2005	40039504	CITY OF STANTON	0.00	0.00	0.00	0.00	10,000.00	902.50	0.00	10,902.50	PAYMENT REC’D
3-28-05	4-01-2005	40044901	CITY OF LAKE CITY	0.00	0.00	0.00	0.00	0.00	1,040.00	0.00	1,040.00	PAYMENT REC’D
3-28-05	4-01-2005	40086701	SOUTH LIMESTONE HOSPITAL DISTRICT	0.00	0.00	0.00	0.00	0.00	6,750.00	0.00	6,750.00	PAYMENT REC’D
System Credits											149,936.25
Bank Credits from 03/24/2005 System Credits													9,395.00
Wire to Trustee for 03/24/2005 System Credits														4,697.50
Bank Debits from 03/24/2005 System Debits															4,697.50
3-29-05	—	40024201	CITY OF CHICKAMAUGA	0.00	0.00	0.00	0.00	0.00	0.00	35,000.00	35,000.00	ESCROW HELD PAYMENT
System Credits											35,000.00
Bank Credits from 03/28/2005 System Credits													149,936.25
Wire to Trustee for 03/28/2005 System Credits														149,936.25
3-30-05	4-01-2005	40002902	TOWN OF MOUNDVILLE	0.00	0.00	0.00	0.00	10,000.00	2,010.00	0.00	12,010.00	PAYMENT REC’D
3-30-05	—	40024201	CITY OF CHICKAMAUGA	0.00	0.00	0.00	0.00	0.00	0.00	-35,000.00	-35,000.00	PAYMENT REVERSAL
3-30-05	—	40024201	CITY OF CHICKAMAUGA	0.00	0.00	0.00	0.00	0.00	0.00	-940.63	-940.63	PAYMENT REVERSAL
3-30-05	—	40024201	CITY OF CHICKAMAUGA	0.00	0.00	0.00	0.00	34,999.75	940.88	0.00	35,940.63	LOAN PAYOFF
System Credits											47,950.63
System Debits											-35,940.63
Bank Credits from 03/29/2005 System Credits													35,000.00
Wire to Trustee for 03/29/2005 System Credits														35,000.00
3-31-05	4-01-2005	40031601	CORDRY-SWEETWATER CONSERVANCY	0.00	0.00	0.00	0.00	30,000.00	5,125.00	0.00	35,125.00	PAYMENT REC’D
System Credits											35,125.00
Bank Credits from 03/24/2005 System Credits													47,950.63
Wire to Trustee for 03/24/2005 System Credits														12,010.00
Bank Debits from 03/24/2005 System Debits															35,940.63
				132,999.75	30,444.11	163,443.86	1,214,515.69	507,999.75	109,613.33	-1,961.88	615,651.20		802,851.21	576,737.48	226,113.73
Loans Due in Current Period and Paid Prior Period:
2-23-05	3-01-2005	40017902	SEELY CO WATE	9,000.00	180.00	9,180.00	9,000.00
2-23-05	3-01-2005	40032602	CITY OF ADAIR	17,000.00	1,665.00	18,665.00	74,000.00
2-17-05	3-01-2005	40040701	BAYOU LIBERTY	0.00	5,509.38	5,509.38	205,000.00
2-23-05	3-01-2005	40080801	CITY OF FATE	6,000.00	975.00	6,975.00	38,999.99
2-18-05	3-01-2005	40081901	CITY OF HUXLE	65,000.00	8,625.00	73,625.00	345,000.00
			TOTALS:	97,000.00	16,954.38	113,954.38	671,999.99
Loans Due in Current Period and Not Yet Paid:
	301-20-05	40074401	CITY OF RAMER	4,000.00	779.37	4,779.37	29,000.00
			TOTALS:	4,000.00	779.37	4,779.37	29,000.00
				.
			GRAND TOTAL:	233,999.75	48,177.86	282,177.61	1,915,515.68

GMAC Commercial Mortgage

Public Facilities Loan Trust

April —2005

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Amount Paid	Interest Amount Paid	Suspense Amount	Transaction Amount	Transaction Description	Total BankCredits	Wires	ACH Debits
4-01-05	4-01-2005	40009201	ARKANSAS STATE UNIVERSITY -BONDS 1969	12,600.00	12,600.00	560,000.00		0.00	12,600.00	0.00	12,600.00	PAYMENT REC’D
4-01-05	4-01-2005	40010101	CENTER HILL, CITY OF	5,400.00	5,400.00	191,999.97		0.00	5,399.98	0.00	5,399.98	PAYMENT REC’D
4-01-05	—	40010101	CENTER HILL, CITY OF	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.02	ESCROW HELD PAYMENT
4-01-05	4-01-2005	40013401	PANGBURN WATER & SEWER AUTHORITY	15,000.00	318.75	15,318.75	15,000.00	0.00	318.75	0.00	318.75	PAYMENT REC’D
4-01-05	4-01-2005	40015002	CITY OF WEST FORK	7,000.00	675.00	7,675.00	30,000.00	7,000.00	675.00	0.00	7,675.00	PAYMENT REC’D
4-01-05	4-01-2005	40021501	CITY OF LIVE OAK	13,000.00	4,275.00	17,275.00	152,000.00	13,000.00	4,275.00	0.00	17,275.00	PAYMENT REC’D
4-01-05	4-01-2005	40021502	CITY OF LIVE OAK	14,000.00	4,415.63	18,415.63	157,000.00	14,000.00	4,415.63	0.00	18,415.63	PAYMENT REC’D
4-01-05	4-01-2005	40025601	TOWN OF FORT OGLETHORPE-FTCGLEW/S73	0.00	8,550.00	8,550.00	285,000.00	0.00	8,550.00	0.00	8,550.00	PAYMENT REC’D
4-01-05	4-01-2005	40062101	PAULS VALLEY HOSP AUTHORITY	37,000.00	2,632.50	39,632.50	117,000.00	37,000.00	2,632.50	0.00	39,632.50	PAYMENT REC’D
4-01-05	4-01-2005	40068501	TOWN OF ST STEPHEN	0.00	7,121.87	7,121.87	265,000.00	0.00	7,121.87	0.00	7,121.87	PAYMENT REC’D
4-01-05	—	40068501	TOWN OF ST STEPHEN	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	ESCROW HELD PAYMENT
System Credits											116,988.76
Bank Credits from 3/31 System Credits													35,125.00
Wire to Trustee for 3/31 System Credits														35,125.00
Bank Debits (Bank Error - corrected on 4/06)															35,125.00
4-04-05	4-01-2005	40006601	CITY OF WINFEILD	0.00	1,012.50	1,012.50	36,000.00	0.00	1,012.50	0.00	1,012.50	PAYMENT REC’D
4-04-05	4-01-2005	40008601	GREATER JUNEAU BOROUGH	0.00	3,937.50	3,937.50	175,000.00	0.00	3,937.50	0.00	3,937.50	PAYMENT REC’D
4-04-05	—	40010101	CENTER HILL, CITY OF	0.00	0.00	0.00	0.00	0.00	0.00	-0.02	-0.02	SUPSENSE ESCROW DISB
4-04-05	4-01-2005	40013502	CITY OF PARKDALE	5,000.00	382.50	5,382.50	17,000.00	5,000.00	0.00	0.00	5,000.00	PAYMENT REC’D
4-04-05	4-01-2005	40020401	TOWN OF EATONVILLE	15,000.00	3,768.30	18,768.30	125,610.00	15,000.00	3,768.30	0.00	18,768.30	PAYMENT REC’D
4-04-05	4-01-2005	40044401	VILLAGE OF ONTONAGON	0.00	675.00	675.00	30,000.00	0.00	675.00	0.00	675.00	PAYMENT REC’D
4-04-05	—	40068501	TOWN OF ST STEPHEN	0.00	0.00	0.00	0.00	0.00	0.00	-0.01	-0.01	SUPSENSE ESCROW DISB
4-04-05	4-01-2005	40079401	CITY OF COMO	4,000.00	80.00	4,080.00	4,000.00	4,000.00	80.00	0.00	4,080.00	PAYMENT REC’D
4-04-05	—	40079402	CITY OF COMO	1,000.00	20.00	1,020.00	1,000.00	0.00	0.00	1,020.00	1,020.00	ESCROW HELD PAYMENT
4-04-05	4-01-2005	40080901	CITY OF GARY	0.00	3,397.50	3,397.50	151,000.00	0.00	3,397.50	0.00	3,397.50	PAYMENT REC’D
System Credits											37,890.80
System Debits											-0.03
Bank Credits from 4/01 System Credits													116,988.73
Bank Credits from 4/01 System Credits (Escrow Held Payment)													0.03
Wire to Trustee for 4/01 System Credits (Less 3/2005 Service Fee)														113,282.59
4-05-05	4-01-2005	40001601	TOWN OF GULF SHORES - GULFSHORES 68	18,000.00	1,080.00	19,080.00	54,000.00	18,000.00	1,080.00	0.00	19,080.00	PAYMENT REC’D
4-05-05	4-01-2005	40014001	CITY OF SALEM	0.00	262.50	262.50	14,000.00	0.00	262.50	0.00	262.50	PAYMENT REC’D
4-05-05	4-01-2005	40014002	CITY OF SALEM	0.00	318.75	318.75	15,000.00	0.00	318.75	0.00	318.75	PAYMENT REC’D
4-05-05	4-01-2005	40014003	CITY OF SALEM	0.00	320.88	320.88	15,100.00	0.00	320.87	0.00	320.87	PAYMENT REC’D
4-05-05	4-01-2005	40061502	MULDROW UTILITY AUTHORITY	40,000.00	5,250.00	45,250.00	210,000.00	40,000.00	5,250.00	0.00	45,250.00	PAYMENT REC’D
4-05-05	4-01-2005	40066501	TOWN OF FAIRFAX SERIES 1969	21,000.00	2,802.50	23,802.50	118,000.00	21,000.00	2,802.50	0.00	23,802.50	PAYMENT REC’D
System Credits											89,034.62
Bank Credits from 4/04 System Credits													36,870.80
Bank Credits from 4/04 System Credits (Escrow Held Payment)													1,020.00
Wire to Trustee for 4/04 System Credits														37,890.77
Bank Debits from 4/04 System Debits (Escrow Disbursement)															0.03
Bank Debits representing 3/2005 Service Fee															3,706.17
4-06-05	4-01-2005	40013502	CITY OF PARKDALE	0.00	0.00	0.00	0.00	0.00	382.50	0.00	382.50	PAYMENT REC’D
4-06-05	4-01-2005	40014003	CITY OF SALEM	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.01	PAYMENT REC’D
4-06-05	4-01-2005	40068701	TOWN OF SUMMERTON	19,000.00	2,873.75	21,873.75	121,000.00	19,000.00	2,873.75	0.00	21,873.75	PAYMENT REC’D
System Credits											22,256.26
Bank Credits from 4/05 System Credits													89,034.62
Bank Credits (Correction from 4/1 Bank Debits)													35,125.00
Wire to Trustee for 4/05 System Credits														89,034.62
4-07-05	4-01-2005	40041201	CITY OF DONALDSONVILLE	20,000.00	2,340.00	22,340.00	104,000.00	20,000.00	2,340.00	0.00	22,340.00	PAYMENT REC’D
4-07-05	—	40079402	CITY OF COMO	0.00	0.00	0.00	0.00	0.00	0.00	-1,020.00	-1,020.00	PAYMENT REVERSAL
4-07-05	4-01-2005	40079402	CITY OF COMO	0.00	0.00	0.00	0.00	1,000.00	0.00	0.00	1,000.00	PAYMENT REC’D

4-07-05	4-01-2005	40079402	CITY OF COMO	0.00	0.00	0.00	0.00	0.00	20.00	0.00	20.00	PAYMENT REC’D
System Credits											23,360.00
System Debits											-1,020.00
Bank Credits from 4/06 System Credits													22,256.26
Wire to Trustee for 4/06 System Credits														22,256.26
4-08-05	4-01-2005	40062901	ROOSEVELT PUBLIC WORKS	6,000.00	251.88	6,251.88	13,000.00	6,000.00	251.88	0.00	6,251.88	PAYMENT REC’D
System Credits											6,251.88
Bank Credits from 4/07 System Credits													23,360.00
Wire to Trustee for 4/07 System Credits														22,340.00
Bank Debits from 4/07 System Debits (payment reversal)															1,020.00
4-11-05	4-01-2005	40013401	PANGBURN WATER & SEWER AUTHORITY	0.00	0.00	0.00	0.00	15,000.00	0.00	0.00	15,000.00	PAYMENT REC’D
4-11-05	4-01-2005	40080101	COUNTY OF CULBERSON	0.00	1,825.00	1,825.00	73,000.00	0.00	1,825.00	0.00	1,825.00	PAYMENT REC’D
System Credits											16,825.00
Bank Credits from 4/08 System Credits													6,251.88
Wire to Trustee for 4/08 System Credits														6,251.88
4-12-05
Bank Credits from 4/11 System Credits													16,825.00
Wire to Trustee for 4/11 System Credits														16,825.00
4-13-05	4-01-2005	40065301	CITY OF BEAUFORT	0.00	20,334.38	20,334.38	723,000.00	0.00	20,334.38	0.00	20,334.38	PAYMENT REC’D
System Credits											20,334.38
4-14-05
Bank Credits from 4/13 System Credits													20,334.38
Wire to Trustee for 4/13 System Credits														20,334.38
4-20-05	5-01-2005	40083801	CITY OF SUMMERFIELD	0.00	0.00	0.00	0.00	13,000.00	281.25	0.00	13,281.25	PAYMENT REC’D
4-20-05	5-01-2005	40083802	CITY OF SUMMERFIELD	0.00	0.00	0.00	0.00	17,000.00	1,080.00	0.00	18,080.00	PAYMENT REC’D
System Credits											31,361.25
4-21-05	5-01-2005	40036202	CITY OF HODGEENVILLE	0.00	0.00	0.00	0.00	22,000.00	2,115.00	0.00	24,115.00	PAYMENT REC’D
System Credits											24,115.00
Bank Credits from 4/20 System Credits													31,361.25
Wire to Trustee for 4/20 System Credits														31,361.25
4-22-05
Bank Credits from 4/21 System Credits													24,115.00
Wire to Trustee for 4/21 System Credits														24,115.00
4-25-05	5-01-2005	40030101	CITY OF JOHNSTON CITY	0.00	0.00	0.00	0.00	0.00	1,209.38	0.00	1,209.38	PAYMENT REC’D
4-25-05	5-01-2005	40034301	SANITATION DIST.#1 OF NORTH KENTUCKY	0.00	0.00	0.00	0.00	0.00	967.50	0.00	967.50	PAYMENT REC’D
System Credits											2,176.88
4-26-05
Bank Credits from 4/25 System Credits													2,176.88
Wire to Trustee for 4/25 System Credits														2,176.88

4-29-05	5-01-2005	40029701	CURRAN GARDNER-TWP PUBLIC WATER DIST.	0.00	0.00	0.00	0.00	0.00	3,262.50	0.00	3,262.50	PAYMENT REC’D
4-29-05	3-01-2005	40074401	CITY OF RAMER	0.00	0.00	0.00	0.00	3,220.63	779.37	0.00	4,000.00	PAYMENT REC’D
System Credits											7,262.50
				253,000.00	96,921.69	1,065,921.66	3,020,710.00	290,220.63	106,616.67	0.00	396,837.30		460,844.83	420,993.63	39,851.20
Loans Due in Current Period and Paid Prior Period:
3-30-05	4-01-2005	40002902	TOWN OF MOUND	10,000.00	2,010.00	12,010.00	67,000.00
3-23-05	4-01-2005	40007801	CITY OF FAYET	20,000.00	1,763.75	21,763.75	83,000.00
3-16-05	4-01-2005	40016801	IDYLLWILD CA.	0.00	4,875.00	4,875.00	195,000.00
3-21-05	4-01-2005	40018801	TRI-COUNTY WT	0.00	25,000.00	25,000.00	1,000,000.00
3-28-05	4-01-2005	40028601	CITY OF CHUBB	0.00	12,450.00	12,450.00	415,000.00
3-31-05	4-01-2005	40031601	CORDRY-SWEETW	30,000.00	5,125.00	35,125.00	205,000.00
3-28-05	4-01-2005	40032101	CITY OF EVANS	0.00	1,667.50	1,667.50	92,000.00
3-28-05	4-01-2005	40037402	MCCREARY CO W	36,000.00	652.50	36,652.50	36,000.00
3-28-05	4-01-2005	40037603	CITY OF MIDDL	45,000.00	6,483.75	51,483.75	273,000.00
3-28-05	4-01-2005	40039503	CITY OF STANT	28,000.00	990.00	28,990.00	48,000.00
3-28-05	4-01-2005	40039504	CITY OF STANT	10,000.00	902.50	10,902.50	38,000.00
3-28-05	4-01-2005	40044901	CITY OF LAKE	0.00	1,040.00	1,040.00	52,000.00
3-18-05	4-01-2005	40078003	CITY OF BLUM	8,000.00	160.00	8,160.00	8,000.00
3-14-05	4-01-2005	40082001	COUNTY MUNICI	30,000.00	4,000.00	34,000.00	160,000.00
3-24-05	4-01-2005	40085301	RED RIVER AUT	4,000.00	697.50	4,697.50	31,000.00
3-28-05	4-01-2005	40086701	SOUTH LIMESTO	0.00	6,750.00	6,750.00	225,000.00
			TOTALS:	221,000.00	74,567.50	295,567.50	2,928,000.00
Loans Due in Current Period and Not Yet Paid:
	401-20-05	40070001	CITY OF ATHEN	0.00	5,287.50	5,287.50	235,000.00
			TOTALS:	0.00	5,287.50	5,287.50	235,000.00
				.
			GRAND TOTAL:	474,000.00	176,776.69	1,366,776.66	6,183,710.00

GMAC Commercial Mortgage

Public Facilities Loan Trust

May —2005

Date Received		Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Amount Paid	Interest Amount Paid	Suspense Amount	Transaction Amount	Transaction Description	Total BankCredits	Wires	ACH Debits
5-02-2005		5-01-2005	40027301	METTER, CITY OF MET W/S 71	20,000.00	4,568.75	24,568.75	170,000.00	0.17	4,568.75	0.00	4,568.92	PAYMENT REC’D
5-02-2005		5-01-2005	40037502	CITY OF MCKEE	5,000.00	93.75	5,093.75	5,000.00	5,000.00	93.75	0.00	5,093.75	PAYMENT REC’D
5-02-2005		5-01-2005	40071801	FENTRESS UTILITY DISTRICT CO.	10,000.00	187.50	10,187.50	10,000.00	10,000.00	187.50	0.00	10,187.50	PAYMENT REC’D
5-02-2005		5-01-2005	40076702	W. WARREN-VIOLA UTILITIY DIST.	35,000.00	3,262.50	38,262.50	145,000.00	35,000.00	3,262.50	0.00	38,262.50	PAYMENT REC’D
5-02-2005		5-01-2005	40083201	MACEDONIA EYLAU	16,000.00	2,362.50	18,362.50	105,000.00	16,000.00	2,362.50	0.00	18,362.50	PAYMENT REC’D
System Credits												76,475.17
Bank Credits from 4/29 System Credits														14,525.00
Bank Debit 4/29 payments credited twice in error.																7,262.50
Wire to Trustee for 4/29 System Credits															7,262.50
5-03-05		5-01-2005	40031401	CITY OF STERLING	45,000.00	6,125.00	51,125.00	245,000.00	45,000.00	6,125.00	0.00	51,125.00	PAYMENT REC’D
System Credits												51,125.00
Bank Credits from 5/02 System Credits														76,475.17
Wire to Trustee for 5/02 System Credits (LESS 3659.01 4/2005 Service Fee)															72,816.16
5-04-05		—	40009501	CITY OF BARLING					0.00	0.00	29,000.00	29,000.00	ESCROW HELD PAYMENT
5-04-05		5-01-2005	40036703	CITY OF JACKSON	5,000.00	690.00	5,690.00	23,000.00	5,000.00	690.00	0.00	5,690.00	PAYMENT REC’D
5-04-05		5-01-2005	40088501	CITY OF PLAIN CITY	23,000.00	4,792.50	27,792.50	213,000.00	18,207.50	4,792.50	0.00	23,000.00	PAYMENT REC’D
System Credits												57,690.00
Bank Credits from 5/03 System Credits														51,125.00
Wire to Trustee for 5/03 System Credits															51,125.00
Bank Debits representing 4/2005 Service Fee																3,659.01
5-05-05		5-01-2005	40003801	CITY OF ENTERPRISE PUB BLDG	13,000.00	281.25	13,281.25	15,000.00	0.00	3,285.00	0.00	3,285.00	PAYMENT REC’D
5-05-05		5-01-2005	40004101	CITY OF SELMA (5-1328)	60,000.00	21,796.88	81,796.88	775,000.00	0.91	21,796.74	0.00	21,797.65	PAYMENT REC’D
5-05-05		5-01-2005	40022401	TOWN OF SAINT MARKS	14,000.00	1,305.00	15,305.00	58,000.00	14,000.00	1,305.00	0.00	15,305.00	PAYMENT REC’D
5-05-05		5-01-2005	40027301	METTER, CITY OF MET W/S 71					19,999.83	0.00	0.00	19,999.83	PAYMENT REC’D
5-05-05		—	40027301	METTER, CITY OF MET W/S 71					0.00	0.00	0.17	0.17	ESCROW HELD PAYMENT
5-05-05		—	40029501	BURNHAM HOSPITAL- CHAMPAIGN					235,000.00	4,700.00	0.00	239,700.00	LOAN PAYOFF
System Credits												300,087.65
Bank Credits from 5/04 System Credits														28,690.00
Bank Credits from 5/04 System Credits (Escrow Held Payment)														29,000.00
Wire to Trustee for 5/04 System Credits															57,690.00
5-06-05	5-01-2005		40004101	CITY OF SELMA (5-1328)					59,999.09	0.00	0.00	59,999.09	PAYMENT REC’D
5-06-05	11-01-2005		40004101	CITY OF SELMA (5-1328)					0.00	0.91	0.00	0.91	PAYMENT REC’D
System Credits												60,000.00
Bank Credits from 5/05 System Credits														300,087.48
Bank Credits from 5/05 System Credits (Escrow Held Payment)														0.17
Wire to Trustee for 5/05 System Credits															300,087.65
5-09-05		—	40009501	CITY OF BARLING					0.00	0.00	-29,000.00	-29,000.00	PAYMENT REVERSAL
5-09-05		2-01-2005	40009501	CITY OF BARLING					29,000.00	0.00	0.00	29,000.00	PRINCIPAL CURTAILMENT
5-09-05		—	40027301	METTER, CITY OF MET W/S 71					0.00	0.00	-0.17	-0.17	SUPSENSE ESCROW DISB
System Credits												29,000.00
System Debits												-29,000.17
Bank Credits from 5/06 System Credits														60,000.00
Wire to Trustee for 5/06 System Credits															60,000.00
5-10-05		5-01-2005	40058001	ARCANUM, VILLAGE OF	11000	460	11460	23000	11,000.00	460.00	0.00	11,460.00	PAYMENT REC’D
5-10-05		5-01-2005	40058601	SCIOTO BOARD OF COMMISSIONERS	30000	5240.62	35240.62	195000	29,999.81	5,240.62	0.00	35,240.43	PAYMENT REC’D
5-10-05		5-01-2005	40058601	SCIOTO BOARD OF COMMISSIONERS					0.19	0.00	0.00	0.19	PAYMENT REC’D
5-10-05		5-01-2005	40078401	BRAZORIA COUNTY WATER CONTROL DIST	0.00	1,100.00	1,100.00	46,224.99	0.00	1,100.00	0.00	1,100.00	PAYMENT REC’D
5-10-05		5-01-2005	40079502	CITY OF COPPELL	17,000.00	700.00	17,700.00	36,980.00	17,000.00	700.00	0.00	17,700.00	PAYMENT REC’D

5-10-05	5-01-2005	40088201	FARR WEST CITY SEWER	0.00	225.00	225.00	10,000.00	0.00	225.00	0.00	225.00	PAYMENT REC’D
5-10-05	5-01-2005	40088202	FARR WEST CITY SEWER	0.00	495.00	495.00	22,000.00	0.00	495.00	0.00	495.00	PAYMENT REC’D
5-10-05	5-01-2005	40088501	CITY OF PLAIN CITY					4,792.50	0.00	0.00	4,792.50	PAYMENT REC’D
System Credits											71,013.12
Bank Credits from 5/09 System Credits													29,000.00
Bank Debits from 5/09 System Debits (payment reversal)															29,000.17
5-16-05	5-01-2005	40020001	TOWN OF CEDAR GROVE	6,000.00	1,715.63	7,715.63	61,000.00	6,000.00	1,715.63	0.00	7,715.63	PAYMENT REC’D
5-16-05	5-01-2005	40040601	PARISH OF AVOYELLES	0.00	2,493.75	2,493.75	105,000.00	0.00	2,493.75	0.00	2,493.75	PAYMENT REC’D
System Credits											10,209.38
Bank Credits from 5/10 System Credits													71,013.12
Wire to Trustee for 5/10 System Credits														71,012.95
5-18-05	6-01-2005	40052801	TOWN OF BELHAVEN					10,000.00	225.00	0.00	10,225.00	PAYMENT REC’D
Bank Credits from 5/16 System Credits											10,225.00		10,209.38
Wire to Trustee for 5/16 System Credits														10,209.38
5-20-05	6-01-2005	40031901	TOWN OF LYNNVILLE					12,000.00	240.00	0.00	12,240.00	PAYMENT REC’D
5-20-05	6-01-2005	40055401	TOWN OF MANTEO					10,000.00	400.00	0.00	10,400.00	PAYMENT REC’D
System Credits											22,640.00
Bank Credits from 5/18 System Credits													10,225.00
Wire to Trustee for 5/18 System Credits														10,225.00
5-23-05	6-01-2005	40042601	PRAIRIE ROAD WATER DISTRICT					0.00	4,781.25	0.00	4,781.25	PAYMENT REC’D
5-23-05	6-01-2005	40050501	JACKSON CO. DIST #15					0.00	9,028.13	0.00	9,028.13	PAYMENT REC’D
5-23-05	—	40053601	TOWN OF CREEDMOOR					0.00	0.00	3,650.13	3,650.13	ESCROW HELD PAYMENT
5-23-05	—	40053601	TOWN OF CREEDMOOR					0.00	0.00	1,449.87	1,449.87	ESCROW HELD PAYMENT
5-23-05	6-01-2005	40054402	TOWN OF GRANITE QUARRY					20,000.00	855.00	0.00	20,855.00	PAYMENT REC’D
5-23-05	6-01-2005	40073102	TOWN OF LIVINGSTON					0.00	1,343.75	0.00	1,343.75	PAYMENT REC’D
5-23-05	6-01-2005	40076201	UN FORK-BAKEWELL					21,000.00	2,565.00	0.00	23,565.00	PAYMENT REC’D
5-23-05	6-01-2005	40056301	TOWN OF PRINCEVILLE					9,000.00	1,080.00	0.00	10,080.00	PAYMENT REC’D
System Credits											74,753.13
Bank Credits from 5/20 System Credits													22,640.00
Wire to Trustee for 5/20 System Credits														22,640.00
5-24-05	—	40053601	TOWN OF CREEDMOOR					0.00	0.00	-1,449.87	-1,449.87	PAYMENT REVERSAL
5-24-05	—	40053601	TOWN OF CREEDMOOR					0.00	0.00	-3,650.13	-3,650.13	PAYMENT REVERSAL
5-24-05	—	40053601	TOWN OF CREEDMOOR					4,540.00	81.60	0.00	4,621.60	LOAN PAYOFF
5-24-05	—	40053601	TOWN OF CREEDMOOR					0.00	0.00	478.40	478.40	ESCROW HELD PAYMENT
System Credits											5,100.00
System Debits											-5,100.00
Bank Credits from 5/23 System Credits													69,653.13
Bank Credits from 5/23 System Credits (Escrow Held Payment)													5,100.00
Wire to Trustee for 5/23 System Credits														74,753.13
5-26-05	6-01-2005	40052901	TOWN OF BOONE					1,000.00	18.75	0.00	1,018.75	PAYMENT REC’D
5-26-05	6-01-2005	40081501	CITY OF HOOKS					0.00	5,939.38	0.00	5,939.38	PAYMENT REC’D
System Credits											6,958.13
Bank Credits from 5/24 System Credits													4,621.60
Bank Credits from 5/24 System Credits (Escrow Held Payment)													478.40
Bank Debits from 5/24 System Debits (payment reversal)															5,100.00
5-27-05	—	40053601	TOWN OF CREEDMOOR					0.00	0.00	-478.40	-478.40	SUSPENSE ESCROW DISB
5-27-05	—	40054001	TOWN OF ELM CITY					0.00	0.00	2,040.00	2,040.00	ESCROW HELD PAYMENT
5-27-05	6-01-2005	40054002	TOWN OF ELM CITY					7,000.00	280.00	0.00	7,280.00	PAYMENT REC’D
5-27-05	—	40086804	CITY OF SPRINGTOWN					0.00	0.00	235,000.00	235,000.00	ESCROW HELD PAYMENT
System Credits											243,841.60
Bank Credits from 5/26 System Credits
Bank Credits from 5/26 System Credits (Escrow Held Payment)													6,958.13

Wire to Trustee for 5/26 System Credits													6,958.13
5-31-05
System Credits											0.00
Bank Credits from 5/27 System Credits
Bank Credits from 5/27 System Credits (Escrow Held Payment)												244,320.00
Bank Debits from 5/27 System Debits (Escrow Disbursement)														478.40
Wire to Trustee for 5/27 System Credits													243,841.60
				310,000.00	57,895.63	367,895.63	2,263,204.99	655,540.00	92,438.01	237,040.00	985,018.01	1,034,121.58	988,621.50	45,500.08
Loans Due in Current Period and Paid Prior Period:
4-20-05	5-01-2005	40083801	CITY OF ENTER	0.00	3,285.00	3,285.00	146,000.00
4-20-05	5-01-2005	40083802	CITY OF NEW S	17,000.00	1,080.00	18,080.00	48,000.00
4-21-05	5-01-2005	40036202	CITY OF HODGEENVILLE	22,000.00	2,115.00	24,115.00	94,000.00
4-25-05	5-01-2005	40030101	CITY OF JOHNSTON CITY	0.00	1,209.38	1,209.38	43,000.00
4-25-05	5-01-2005	40034301	SANITATION DIST.#1 OF NORTH KENTUCKY	0.00	967.50	967.50	43,000.00
4-29-05	5-01-2005	40029701	CURRAN GARDNER-TWP PUBLIC WATER DIST.	0.00	3,262.50	3,262.50	145,000.00
			TOTALS:	39,000.00	11,919.38	50,919.38	519,000.00
Loans Due in Current Period and Not Yet Paid:
			TOTALS:	0.00	0.00	0.00	0.00
				.
			GRAND TOTAL:	349,000.00	69,815.01	418,815.01	2,782,204.99

GMAC Commercial Mortgage

Public Facilities Loan Trust

June —2005

Date Received		Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Amount Paid	Interest Amount Paid	Suspense Amount	Transaction Amount	Transaction Description	Total BankCredits	Wires	ACH Debits
6-01-2005		6-01-2005	40055902	TOWN OF NEWPORT	2,500.00	210.94	2,710.94	7,500.00	2,500.00	210.94	0.00	2,710.94	PAYMENT REC’D
6-01-2005		6-01-2005	40083001	CITY OF LUCAS	0.00	1,525.00	1,525.00	61,000.00	0.00	1,525.00	0.00	1,525.00	PAYMENT REC’D
6-01-2005		6-01-2005	40084901	CITY OF QUEEN CITY - QUEENCO 72	0.00	6,450.00	6,450.00	240,000.00	0.00	6,450.00	0.00	6,450.00	PAYMENT REC’D
6-01-2005		—	40085701	CITY OF ROBINSON	25,000.00	500.00	25,500.00	25,000.00	25,000.00	500.00	0.00	25,500.00	PAYMENT REC’D
6-01-2005		—	40085702	CITY OF ROBINSON	7,000.00	157.50	7,157.50	7,000.00	7,000.00	157.50	0.00	7,157.50	PAYMENT REC’D
System Credits 5/31												43,343.44
Bank Credits from 5/31 System Credits
Wire to Trustee for 5/31 System Credits
6-02-2005	6-01-2005		40005101	TOWN OF HELENA	0.00	5,625.00	5,625.00	200,000.00	0.00	5,625.00	0.00	5,625.00	PAYMENT REC’D
6-02-2005	6-01-2005		40026201	HOSPITAL AUTHORITY CALHOUN COUNTY	0.00	6,181.25	6,181.25	230,000.00	0.00	6,181.25	0.00	6,181.25	PAYMENT REC’D
6-02-2005	12-01-2005		40026201	HOSPITAL AUTHORITY CALHOUN COUNTY					0.00	0.23	0.00	0.23	PAYMENT REC’D
6-02-2005	—		40039701	CITY OF CADIZ	0.00	640.00	640.00	32,000.00	0.00	0.00	640.00	640.00	ESCROW HELD PAYMENT
6-02-2005	6-01-2005		40063401	VALLEY VIEW HOSPITAL	0.00	3,465.00	3,465.00	168,000.00	0.00	3,465.00	0.00	3,465.00	PAYMENT REC’D
6-02-2005	6-01-2005		40072201	CITY OF GOODLETTSVILLE	35,000.00	4,162.50	39,162.50	185,000.00	35,000.00	4,162.50	0.00	39,162.50	PAYMENT REC’D
6-02-2005	—		40076001	SODDY DAISY FALLING WATER UTILITY	35,000.00	8,859.38	43,859.38	315,000.00	315,000.00	8,859.38	0.00	323,859.38	LOAN PAYOFF
6-02-2005	—		40076001	SODDY DAISY FALLING WATER UTILITY					0.00	3,150.00	0.00	3,150.00	INTEREST PAYMENT
6-02-2005	6-01-2005		40081201	CITY OF GREY FOREST	0.00	5,287.50	5,287.50	235,000.00	0.00	5,287.50	0.00	5,287.50	PAYMENT REC’D
System Credits												387,370.86
Bank Credits from 6/01 System Credits														43,343.44
Wire to Trustee for 6/01 System Credits															43,343.44
6-03-05		—	40054001	TOWN OF ELM CITY					0.00	0.00	-2,040.00	-2,040.00	PAYMENT REVERSAL
6-03-05		—	40054001	TOWN OF ELM CITY	2,000.00	40.00	2,040.00	2,000.00	2,000.00	40.00	0.00	2,040.00	LOAN PAYOFF
System Credits												2,040.00
System Debits												-2,040.00
Bank Credits from 6/02 System Credits														387,370.86
Wire to Trustee for 6/02 System Credits (LESS 3552.49 5/2005 Service Fee)															383,818.37
6-06-05		6-01-2005	40073701	TOWN OF OLIVER SPRING	0.00	7,000.00	7,000.00	280,000.00	0.00	7,000.00	0.00	7,000.00	PAYMENT REC’D
System Credits												7,000.00
Bank Credits from 6/03 System Credits														4,080.00
Bank Debits from 6/03 System Debits (payment reversal)																4,080.00
6-08-05	6-01-2005		40004601	TOWN OF SLOCOMB	0.00	1,567.50	1,567.50	75,999.92	0.00	1,567.12	0.00	1,567.12	PAYMENT REC’D
6-08-05	6-01-2005		40005001	TOWN OF BLOUNTSVILLE - BLNTVLLUT 74	0.00	1,406.22	1,406.22	49,999.05	0.00	1,406.22	0.00	1,406.22	PAYMENT REC’D
6-08-05	12-01-2005		40005001	TOWN OF BLOUNTSVILLE - BLNTVLLUT 74					0.00	0.28	0.00	0.28	PAYMENT REC’D
6-08-05	6-01-2005		40007501	TOWN OF PARRISH	0.00	1,603.13	1,603.13	57,000.00	0.00	1,603.13	0.00	1,603.13	PAYMENT REC’D
6-08-05	—		40007501	TOWN OF PARRISH					0.00	0.00	0.28	0.28	ESCROW HELD PAYMENT
6-08-05	—		40054601	TOWN OF HAVELOCK					0.00	0.00	13,000.00	13,000.00	ESCROW HELD PAYMENT
6-08-05	—		40054601	TOWN OF HAVELOCK					0.00	0.00	260.00	260.00	ESCROW HELD PAYMENT
6-08-05	6-01-2005		40054602	TOWN OF HAVELOCK	30,000.00	1,040.00	31,040.00	52,000.00	28,960.00	1,040.00	0.00	30,000.00	PAYMENT REC’D
6-08-05	—		40054602	TOWN OF HAVELOCK					0.00	0.00	1,040.00	1,040.00	ESCROW HELD PAYMENT
6-08-05	—		40086804	CITY OF SPRINGTOWN					0.00	0.00	-235,000.00	-235,000.00	PAYMENT REVERSAL
6-08-05	12-01-2004		40086804	CITY OF SPRINGTOWN	25,000.00	7,050.00	32,050.00	235,000.00	235,000.00	0.00	0.00	235,000.00	PRINCIPAL CURTAILMENT
System Credits												283,877.03
System Debits												-235,000.00
Bank Credits from 6/07 System Credits														7,000.00
Wire to Trustee for 6/07 System Credits															7,000.00
6-09-05		6-01-2005	40004601	TOWN OF SLOCOMB					0.00	0.38	0.00	0.38	PAYMENT REC’D
6-09-05		6-01-2005	40031701	TOWN OF HANOVER	23,000.00	750.00	23,750.00	30,000.00	0.00	750.00	0.00	750.00	PAYMENT REC’D
System Credits												750.38
Bank Credits from 06/08 System Credits														283,877.03
Bank Debits from 6/08 System Debits (payment reversal)																235,000.00

Wire to Trustee for 6/08 System Credits															48,877.03
6-13-05		—	40054601	TOWN OF HAVELOCK					0.00	0.00	-260.00	-260.00	PAYMENT REVERSAL
6-13-05		—	40054601	TOWN OF HAVELOCK					0.00	0.00	-13,000.00	-13,000.00	PAYMENT REVERSAL
6-13-05		—	40054601	TOWN OF HAVELOCK	13,000.00	260.00	13,260.00	13,000.00	13,000.00	260.00	0.00	13,260.00	LOAN PAYOFF
6-13-05		—	40054602	TOWN OF HAVELOCK					0.00	0.00	-1,040.00	-1,040.00	PAYMENT REVERSAL
6-13-05		6-01-2005	40054602	TOWN OF HAVELOCK					1,040.00	0.00	0.00	1,040.00	PAYMENT REC’D
6-13-05		6-15-2005	40085201	CITY OF RED OAK	10,000.00	2,418.75	12,418.75	90,000.00	10,000.00	2,418.75	0.00	12,418.75	PAYMENT REC’D
System Credits												26,718.75
System Debits												-14,300.00
Bank Credits from 6/10 System Credits														750.38
Wire to Trustee for 6/10 System Credits															750.38
6-15-05		—	40007501	TOWN OF PARRISH					0.00	0.00	-0.28	-0.28	SUPSENSE ESCROW DISB
6-15-05		6-01-2005	40031701	TOWN OF HANOVER					23,000.00	0.00	0.00	23,000.00	PAYMENT REC’D
6-15-05		6-01-2005	40060801	GROVE MUNICIPAL SERV	13,000.00	845.63	13,845.63	41,000.00	13,000.00	845.63	0.00	13,845.63	PAYMENT REC’D
6-15-05		7-01-2005	40086001	TAFT HOSPITAL DISTRICT					12,000.00	1,147.50	0.00	13,147.50	PAYMENT REC’D
System Credits												49,993.13
System Debits												-0.28
Bank Credits from 6/14 System Credits														26,718.75
Bank Debits from 6/14 System Debits (Escrow Disbursement)																14,300.00
Wire to Trustee for 6/14 System Credits															12,418.75
6-17-05		6-01-2005	40076301	TOWN OF WARTRACE	0.00	564.38	564.38	21,000.00	0.00	564.38	0.00	564.38	PAYMENT REC’D
6-17-05		6-15-2005	40077301	CITY OF ARP	7,000.00	300.00	7,300.00	15,000.00	7,000.00	300.00	0.00	7,300.00	PAYMENT REC’D
System Credits												7,864.38
Bank Credits from 6/16 System Credits														49,993.13
Bank Debits from 6/16 System Debits (Escrow Disbursement)																0.28
Wire to Trustee for 6/16 System Credits															49,992.85
6-20-05		6-01-2005	40057301	TAYLORTOWN SANITARY	3,000.00	60.00	3,060.00	3,000.00	3,000.00	60.00	0.00	3,060.00	PAYMENT REC’D
6-20-05		7-01-2005	40079601	TOWN OF COMBES					0.00	725.63	0.00	725.63	PAYMENT REC’D
6-20-05		7-01-2005	40089901	TOWN OF STARBUCK					3,500.00	67.81	0.00	3,567.81	PAYMENT REC’D
System Credits												7,353.44
Bank Credits from 6/17 System Credits														7,864.38
Bank Debits from 6/17 System Debits																3,552.49
Wire to Trustee for 6/17 System Credits															7,864.38
6-21-05	—		40039001	RUSSELLVILLE NO.#1 W					0.00	0.00	4,112.50	4,112.50	ESCROW HELD PAYMENT
6-21-05	11-01-2005		40078401	BRAZORIA COUNTY WATER CONTROL DIST					2,224.99	0.00	0.00	2,224.99	PAYMENT REC’D
6-21-05	7-01-2005		40079101	CHILDRESS GENERAL HOSPITAL					45,000.00	3,892.50	0.00	48,892.50	PAYMENT REC’D
System Credits												55,229.99
Bank Credits from 6/20 System Credits														7,353.44
Wire to Trustee for 6/20 System Credits															7,353.44
6-22-05		7-01-2005	40072401	TOWN OF GREENVILLE					25,000.00	937.50	0.00	25,937.50	PAYMENT REC’D
6-22-05		7-01-2005	40072402	TOWN OF GREENVILLE					8,000.00	225.00	0.00	8,225.00	PAYMENT REC’D
System Credits												34,162.50
Bank Credits from 6/21 System Credits														55,229.99
Wire to Trustee for 6/21 System Credits															55,229.99
6-23-05		7-01-2005	40085401	CITY OF RENO					0.00	3,065.63	0.00	3,065.63	PAYMENT REC’D
System Credits												3,065.63
Bank Credits from 6/22 System Credits														34,162.50
Wire to Trustee for 6/22 System Credits															34,162.50
6-27-05		7-01-2005	40041501	TOWN OF GRAMBLING	4,540.00	90.80	4,630.80	9,080.00	0.00	2,821.87	0.00	2,821.87	PAYMENT REC’D
6-27-05		7-01-2005	40042501	PINE HILLS WATERWORK					19,000.00	1,755.00	0.00	20,755.00	PAYMENT REC’D

System Credits											23,576.87
Bank Credits from 6/24 System Credits													3,065.63
Wire to Trustee for 6/24 System Credits														3,065.63
6-28-05	7-01-2005	40049302	CITY OF WAVELAND					48,000.00	4,031.25	0.00	52,031.25	PAYMENT REC’D
System Credits											52,031.25
Bank Credits from 6/27 System Credits													23,576.87
Wire to Trustee for 6/27 System Credits														23,576.87
6-29-05	—	40039001	RUSSELLVILLE NO.#1 W					0.00	0.00	-4,112.50	-4,112.50	PAYMENT REVERSAL
6-29-05	—	40039001	RUSSELLVILLE NO.#1 W					4,000.00	112.50	0.00	4,112.50	LOAN PAYOFF
System Credits											4,112.50
System Debits											-4,112.50
Bank Credits from 6/28 System Credits													52,031.25
Wire to Trustee for 6/28 System Credits														52,031.25
6-30-05	7-01-2005	40005901	TOWN OF ARDMORE					18,000.00	2,400.00	0.00	20,400.00	PAYMENT REC’D
6-30-05	7-01-2005	40005902	TOWN OF ARDMORE					2,000.00	300.00	0.00	2,300.00	PAYMENT REC’D
6-30-05	7-01-2005	40017601	RUBIDOUX COMMUNITY S					25,000.00	1,100.00	0.00	26,100.00	PAYMENT REC’D
6-30-05	—	40039701	CITY OF CADIZ					0.00	0.00	-640.00	-640.00	PAYMENT REVERSAL
6-30-05	6-01-2005	40039701	CITY OF CADIZ					0.00	640.00	0.00	640.00	PAYMENT REC’D
6-30-05	7-01-2005	40069802	CITY OF ARDMORE					1,000.00	125.00	0.00	1,125.00	PAYMENT REC’D
6-30-05	7-01-2005	40069803	CITY OF ARDMORE					10,000.00	1,400.00	0.00	11,400.00	PAYMENT REC’D
6-30-05	7-01-2005	40079801	CROSBY MUNICIPAL DISTRICT					0.00	3,375.00	0.00	3,375.00	PAYMENT REC’D
6-30-05	7-01-2005	40079802	CROSBY MUNICIPAL DISTRICT					0.00	11,250.00	0.00	11,250.00	PAYMENT REC’D
System Credits											76,590.00
System Debits											-640.00
Bank Credits from 6/29 System Credits
Bank Debits from 6/29 System Debits
				235,040.00	68,060.48	303,100.48	2,679,578.97	943,224.99	102,802.38	-237,040.00	808,987.37		986,417.65	729,484.88	256,932.77
Loans Due in Current Period and Paid Prior Period:
5-23-05	6-01-2005	40042601	PRAIRIE RD DI	0.00	4,781.25	4,781.25	170,000.00
5-23-05	6-01-2005	40050501	JACKSON CO DI	0.00	9,028.13	9,028.13	321,000.00
5-18-05	6-01-2005	40052801	TOWN OF BELHA	10,000.00	225.00	10,225.00	10,000.00
5-26-05	6-01-2005	40052901	TOWN OF BOONE	1,000.00	18.75	1,018.75	1,000.00
5-26-05	6-01-2005	40054002	TOWN OF ELM C	7,000.00	280.00	7,280.00	14,000.00
5-23-05	6-01-2005	40054402	TOWN OF GRANI	20,000.00	855.00	20,855.00	38,000.00
5-20-05	6-01-2005	40055401	TOWN OF MANTE	10,000.00	400.00	10,400.00	20,000.00
5-23-05	6-01-2005	40056301	TOWN OF PRINC	9,000.00	1,080.00	10,080.00	36,000.00
5-23-05	6-01-2005	40073102	TOWN OF LIVIN	0.00	1,343.75	1,343.75	50,000.00
5-23-05	6-01-2005	40076201	UN FORK-BAKEW	21,000.00	2,565.00	23,565.00	114,000.00
5-26-05	6-01-2005	40081501	CITY OF HOOKS	0.00	5,939.38	5,939.38	221,000.00
			TOTALS:	78,000.00	26,516.26	104,516.26	995,000.00
					27,681.26
Loans Due in Current Period and Not Yet Paid:
	6-01-2005	40030601	LAKE BLUFF PA	0.00	1,040.00	1,040.00	52,000.00
	6-01-2005	40082803	TOWN OF LITTL	0.00	125.00	125.00	5,000.00
			TOTALS:	0.00	1,165.00	1,165.00	57,000.00
				.
			GRAND TOTAL:	313,040.00	95,741.74	408,781.74	3,731,578.97

GMAC Commercial Mortgage

Public Facilities Trust (HUD)

Paid In Full Loan Schedule

For the Period of January 1, 2005 through June 30, 2005

Loan Number	Payoff Date	Total Amount	Principal Amount	Interest Amount	Maturity Date
Loans Paid in Full at Maturity:
40024201	3-30-05	35,940.63	34,999.75	940.88	3-01-2005
40049901	3-01-05	22,591.25	22,000.00	591.25	3-01-2005
40075701	3-08-05	1,026.88	1,000.00	26.88	3-01-2005
40013401	4-11-05	15,000.00	15,000.00	—	4-01-2005
40079401	4-04-05	4,080.00	4,000.00	80.00	4-01-2005
40079402	4-07-05	1,000.00	1,000.00	—	4-01-2005
40029501	5-05-05	239,700.00	235,000.00	4,700.00	5-01-2005
40037502	5-02-05	5,093.75	5,000.00	93.75	5-01-2005
40071801	5-02-05	10,187.50	10,000.00	187.50	5-01-2005
40054001	6-03-05	2,040.00	2,000.00	40.00	6-01-2005
40054601	6-13-05	13,260.00	13,000.00	260.00	6-01-2005
40057301	6-20-05	3,060.00	3,000.00	60.00	6-01-2005
40085701	6-01-05	25,500.00	25,000.00	500.00	6-01-2005
40085702	6-01-05	7,157.50	7,000.00	157.50	6-01-2005
Total Paid at Maturity:		385,637.51	377,999.75	7,637.76
Loans Paid in Full Prior to Maturity:
40007701	3-15-05	142,100.00	140,000.00	2,100.00	2-01-2011
40017902	2-23-05	9,180.00	9,000.00	180.00	3-01-2005
40044501	2-04-05	220,375.00	215,000.00	5,375.00	2-01-2009
40081601	2-14-05	9,000.00	9,000.00	—	7-01-2007
40081602	2-16-05	264,000.00	264,000.00	—	7-01-2007
40037402	3-28-05	36,652.50	36,000.00	652.50	4-01-2005
40058301	3-11-05	7,210.00	7,000.00	210.00	3-15-2005
40058302	3-11-05	4,120.00	4,000.00	120.00	3-15-2005
40078003	3-18-05	8,160.00	8,000.00	160.00	4-01-2005
40086101	3-21-05	21,420.00	21,000.00	420.00	3-15-2006
40009501	5-09-05	29,000.00	29,000.00	—	2-01-2008
40031901	5-20-05	12,240.00	12,000.00	240.00	6-01-2005
40052801	5-18-05	10,225.00	10,000.00	225.00	6-01-2005
40052901	5-26-05	1,018.75	1,000.00	18.75	6-01-2005
40053601	5-24-05	4,621.60	4,540.00	81.60	6-01-2005
40039001	6-29-05	4,112.50	4,000.00	112.50	7-01-2005
40076001	6-02-05	323,859.38	315,000.00	8,859.38	6-01-2012
40086804	6-08-05	235,000.00	235,000.00	—	6-01-2012
40089901	6-20-05	3,567.81	3,500.00	67.81	7-01-2005
Total Paid Prior to Maturity:		1,345,862.54	1,327,040.00	18,822.54
Total Paid in Full:		1,731,500.05	1,705,039.75	26,460.30

* Please note that service fees have not yet been deducted.

GMAC Commercial Mortgage

Public Facilities Trust (HUD)

Summary of Partial Prepayments

For the Period of January 1, 2005 through June 30, 2005

Loan Number	Transaction Date	Transaction Amount	Principal Amount	Interest Amount
40039001	1-06-05	2,000.00	2,000.00	0

GMAC Commercial Mortgage

Public Facilities Loan Trust (HUD)

Delinquency Report (60+ Days)

as of June 30, 2005

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
40074401	City of Ramer	3-01-05	779.37	25,779.37
40070001	City of Athen	4-01-05	5,287.50	235,000.00
	TOTAL:		6,066.87	260,779.37