UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) December 12, 2005
Greenwich Capital Commercial Funding Corp.
(Exact name of registrant as specified in its charter)
| Delaware (State or other jurisdiction of incorporation) | 333-108801 (Commission File Number) | 06-1565524 (IRS Employer Identification No.) |
| 600 Steamboat Road, Greenwich, Connecticut (Address of principal executive offices) | 06830 (Zip Code) |
Registrant's telephone number, including area code 203-625-2700
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Section 8 - Other Events
Item 8.01. Other Events.
This current report on Form 8-K relates to the monthly distribution reported to the holders of Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3, which was made on December 12, 2005.
Section 9 - Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits.
(c) Exhibits
(Exhibit No. Description)
99.1 Monthly distribution report pursuant to section 4.02 of the Pooling and Servicing Agreement for the distribution on December 12, 2005.
Â
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF GREENWICH CAPITAL COMMERCIAL FUNDING CORP., REGISTRANT
| By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President |
| Date: December 15, 2005 |
Greenwich Capital Commercial Funding Corp. Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Reporting Package Table of Contents Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Administrator: Andy Streepey 312.904.9387 andy.streepey@abnamro.com Analyst: Kevin Ma 714.259.6254 kevin.ma@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625 Chicago, IL 60603 USA Statements to Certificateholders Cash Reconciliation Summary Shortfall Summary Report Bond Interest Reconciliation Rating Information Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary Delinquent Loan Detail Historical Collateral Prepayment Mortgage Loan Characteristics Page 2-3 Page 4-6 Page 7 Page 8 Page 9-10 Page 11 Page 12 Page 13 Page 14 Page 15-17 Loan Level Detail Specially Serviced (Part I) - Loan Detail Specially Serviced (Part II) - Servicer Comments Modified Loan Detail Realized Loss Detail Historical REO Report Appraisal Reduction Detail Page 18-24 Page 25 Page 26 Page 27 Page 28 Page 29 Page 30 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data File Name: GCCF5GG3 GCCF5GG3_200512_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 10-Feb-05 11-Mar-05 13-Aug-42 Parties to The Transaction Depositor: Greenwich Capital Markets, Inc. Underwriter: Banc of America Securities LLC/Bear Stearns & Co. Inc./Credit Suisse First Boston LLC Master Servicer: GMAC Commercial Mortgage Corporation Special Servicer: GMAC Commercial Mortgage Corporation Rating Agency: Moody's Investors Service, Inc./Standard & Poor's 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.gmaccm.com www.etrustee.net Page 1 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. |
Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC: WAMM: Payment Date: Prior Payment: Next Payment: Record Date: 5.463155% 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Greenwich Capital Commercial Funding Corp. Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 82 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 722369.1 873.602803166 15.616526849 0.000000000 857.986276317 2.853041188 Fixed 0.00 0.00 0.000000000 3.9190000000% 0.000000000 396789JQ3 A-1 117,510,000.00 1,835,098.07 0.00 100,821,967.33 335,260.87 102,657,065.40 1000.000000000 0.000000000 0.000000000 1000.000000000 3.587500002 Fixed 0.00 0.00 0.000000000 4.3050000000% 0.000000000 396789JR1 A-2 1,112,085,000.00 0.00 0.00 1,112,085,000.00 3,989,604.94 1,112,085,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.807500009 Fixed 0.00 0.00 0.000000000 4.5690000000% 0.000000000 396789JS9 A-3 562,418,000.00 0.00 0.00 562,418,000.00 2,141,406.54 562,418,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.849166661 Fixed 0.00 0.00 0.000000000 4.6190000000% 0.000000000 396789JT7 A-AB 159,047,000.00 0.00 0.00 159,047,000.00 612,198.41 159,047,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.999166665 4.7990000000% 0.00 0.00 0.000000000 4.7990000000% 0.000000000 396789JU4 A-4 783,022,000.00 0.00 0.00 783,022,000.00 3,131,435.48 783,022,000.00 998.454995411 0.321599504 0.000000000 998.133395907 3.751694655 Fixed 0.00 0.00 0.000000000 4.5090000000% 0.000000000 396789JV2 A-1-A 139,462,000.00 44,850.91 0.00 139,201,679.66 523,218.84 139,246,530.57 1000.000000000 0.000000000 0.000000000 1000.000000000 4.049166674 4.8590000000% 0.00 0.00 0.000000000 4.8590000000% 0.000000000 396789JW0 A-J 228,986,000.00 0.00 0.00 228,986,000.00 927,202.48 228,986,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.078333318 4.8940000000% 0.00 0.00 0.000000000 4.8940000000% 0.000000000 396789JX8 B 112,247,000.00 0.00 0.00 112,247,000.00 457,780.68 112,247,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.094166790 4.9130000000% 0.00 0.00 0.000000000 4.9130000000% 0.000000000 396789JY6 C 40,410,000.00 0.00 0.00 40,410,000.00 165,445.28 40,410,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.155000000 4.9860000000% 0.00 0.00 0.000000000 4.9860000000% 0.000000000 396789JZ3 D 58,368,000.00 0.00 0.00 58,368,000.00 242,519.04 58,368,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.239166759 5.0870000000% 0.00 0.00 0.000000000 5.0870000000% 0.000000000 396789KA6 E 35,920,000.00 0.00 0.00 35,920,000.00 152,270.87 35,920,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.405833315 5.2870000000% 0.00 0.00 0.000000000 5.2870000000% 0.000000000 396789KB4/U3907FJS7/396789KC2 F 44,899,000.00 0.00 0.00 44,899,000.00 197,817.51 44,899,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.530833264 5.4370000000% 0.00 0.00 0.000000000 5.4370000000% 0.000000000 396789KD0/U3907JFT5/396789KE8 G 35,919,000.00 0.00 0.00 35,919,000.00 162,743.00 35,919,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.531912940 5.4383885560% 0.00 0.00 0.000000000 5.4382956057% 0.000000000 396789KF5/U3907JFU2/396789KG3 H 40,409,000.00 0.00 0.00 40,409,000.00 183,130.07 40,409,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.904167038 4.6850000000% 0.00 0.00 0.000000000 4.6850000000% 0.000000000 396789KH1/U3907JFV0/396789KJ7 J 8,980,000.00 0.00 0.00 8,980,000.00 35,059.42 8,980,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.904167038 4.6850000000% 0.00 0.00 0.000000000 4.6850000000% 0.000000000 396789KK4/U3907JFW8/396789KL2 K 13,470,000.00 0.00 0.00 13,470,000.00 52,589.13 13,470,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.904166481 4.6850000000% 0.00 0.00 0.000000000 4.6850000000% 0.000000000 396789KM0/U3907JFX6/396789KN8 L 17,960,000.00 0.00 0.00 17,960,000.00 70,118.83 17,960,000.00 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 2 of 30 Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class |
Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC: WAMM: Payment Date: Prior Payment: Next Payment: Record Date: 5.463155% 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Greenwich Capital Commercial Funding Corp. Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 82 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 722369.1 1000.000000000 0.000000000 0.000000000 1000.000000000 3.904166605 4.6850000000% 0.00 0.00 0.000000000 4.6850000000% 0.000000000 396789KP3/U3907JFY4/396789KQ1 M 13,469,000.00 0.00 0.00 13,469,000.00 52,585.22 13,469,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.904167038 4.6850000000% 0.00 0.00 0.000000000 4.6850000000% 0.000000000 396789KR9/U3907JFZ1/396789KS7 N 8,980,000.00 0.00 0.00 8,980,000.00 35,059.42 8,980,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.904167038 4.6850000000% 0.00 0.00 0.000000000 4.6850000000% 0.000000000 396789KT5/U3907JGA5/396789KU2 O 13,470,000.00 0.00 0.00 13,470,000.00 52,589.13 13,470,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.904011378 4.6850000000% 0.00 ) (6.97 ) (0.000155235 4.6850000000% 0.000000000 396789KV0/U3907JGB3/396789KW8 P 44,899,613.00 0.00 0.00 44,899,613.00 175,288.60 44,899,613.00 1000.000000000 0.000000000 0.000000000 1000.000000000 0.668681392 0.8025085971% 0.00 0.00 0.000000000 0.8024176711% 0.000000000 N 396789KX6/U3907JGC1/396789KY4 XP 3,422,677,000.00 0.00 0.00 3,422,677,000.00 2,288,680.42 3,422,677,000.00 995.804928977 0.000000000 0.000000000 995.281547770 0.062923607 0.0750796090% 0.00 0.00 0.000000000 0.0758264259% 0.000000000 N 396789KZ1/U3907JGD9/396789LA5 XC 3,591,930,613.00 0.00 0.00 3,574,982,259.99 226,017.23 3,576,862,208.97 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 396789LD9/U3907JGF4/396789LE7 R-II 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 ) (6.97 3,591,930,613.00 3,576,862,208.97 18,089,970.39 Total 3,574,982,259.99 1,879,948.98 0.00 16,210,021.41 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 3 of 30 Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 16,104,385.77 0.00 0.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 16,283,490.22 Unscheduled Interest: Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To Trust Trustee Fee Fee Strips Interest Reserve Withholding Plus Interest Reserve Deposit Total Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled Principal Advanced Scheduled Principal Scheduled Principal Unscheduled Principal: Curtailments Prepayments in Full Liquidation Proceeds Repurchase Proceeds Other Principal Proceeds Total Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning Pool Scheduled Principal Unscheduled Principal Deferred Interest Liquidations Repurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing Fees Plus Fees Advanced for PPIS Less Reduction for PPIS Plus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPIS Reduced by PPIE Reduced by Shortfalls in Fees Reduced by Other Amounts PPIS Reducing Scheduled Interest PPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.00 0.00 ) (6.98 ) (6.98 16,211,809.81 ) (1,788.43 0.00 0.00 0.00 ) (1,788.43 1,838,355.28 41,593.61 1,879,948.89 0.09 0.00 0.00 0.00 0.00 0.09 1,879,948.98 18,091,758.79 18,089,970.36 3,576,862,209.59 142 1,879,948.89 0.09 0 0.00 0.00 0 0.00 0 3,574,982,260.61 142 25,314.85 1,463,557.16 41,593.61 179,104.45 41,593.61 179,104.45 71,673.42 0.00 0.00 637.42 72,310.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ) (71,673.42 16,210,021.38 Interest Not Advanced ( Current Period ) 0.00 179,104.45 Workout Fees Liquidation Fees 0.00 0.00 Less Non Recovered ) (1,463,557.16 ) (25,314.85 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) 0 0.00 Misc. Fees Page 4 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Statement Date: Cash Reconciliation Summary Subpool 1 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 15,383,851.56 0.00 0.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 15,562,956.00 Unscheduled Interest: Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To Trust Trustee Fee Fee Strips Interest Reserve Withholding Plus Interest Reserve Deposit Total Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled Principal Advanced Scheduled Principal Scheduled Principal Unscheduled Principal: Curtailments Prepayments in Full Liquidation Proceeds Repurchase Proceeds Other Principal Proceeds Total Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning Pool Scheduled Principal Unscheduled Principal Deferred Interest Liquidations Repurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing Fees Plus Fees Advanced for PPIS Less Reduction for PPIS Plus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPIS Reduced by PPIE Reduced by Shortfalls in Fees Reduced by Other Amounts PPIS Reducing Scheduled Interest PPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.00 0.00 ) (6.98 ) (6.98 15,493,596.39 ) (1,718.81 0.00 0.00 0.00 ) (1,718.81 1,793,504.37 41,593.61 1,835,097.98 0.09 0.00 0.00 0.00 0.00 0.09 1,835,098.07 17,328,694.46 17,326,975.65 3,437,615,206.13 137 1,835,097.98 0.09 0 0.00 0.00 0 0.00 0 3,435,780,108.06 137 25,314.85 1,463,557.16 41,593.61 179,104.45 41,593.61 179,104.45 69,352.64 0.00 0.00 637.42 69,990.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ) (69,352.64 15,491,877.58 Interest Not Advanced ( Current Period ) 0.00 179,104.45 Workout Fees Liquidation Fees 0.00 0.00 Less Non Recovered ) (1,463,557.16 ) (25,314.85 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) 0 0.00 Misc. Fees Page 5 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Statement Date: Cash Reconciliation Summary Subpool 2 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 720,534.21 0.00 0.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 720,534.21 Unscheduled Interest: Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To Trust Trustee Fee Fee Strips Interest Reserve Withholding Plus Interest Reserve Deposit Total Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled Principal Advanced Scheduled Principal Scheduled Principal Unscheduled Principal: Curtailments Prepayments in Full Liquidation Proceeds Repurchase Proceeds Other Principal Proceeds Total Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning Pool Scheduled Principal Unscheduled Principal Deferred Interest Liquidations Repurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing Fees Plus Fees Advanced for PPIS Less Reduction for PPIS Plus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPIS Reduced by PPIE Reduced by Shortfalls in Fees Reduced by Other Amounts PPIS Reducing Scheduled Interest PPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.00 0.00 0.00 0.00 718,213.43 ) (69.62 0.00 0.00 0.00 ) (69.62 44,850.91 0.00 44,850.91 0.00 0.00 0.00 0.00 0.00 0.00 44,850.91 763,064.34 762,994.71 139,247,003.46 5 44,850.91 0.00 0 0.00 0.00 0 0.00 0 139,202,152.55 5 0.00 0.00 0.00 0.00 0.00 0.00 2,320.78 0.00 0.00 0.00 2,320.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ) (2,320.78 718,143.80 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout Fees Liquidation Fees 0.00 0.00 Less Non Recovered 0.00 0.00 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) 0 0.00 Misc. Fees Page 6 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Interest Adjustments Summary Statement Date 0.00 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 0.00 0.00 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 6.98 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 0.00 0.00 0.00 Shortfall Due to Rate Modification Total Shortfall Allocated to the Bonds Total Interest Adjustment to the Bonds 6.98 Shortfall Allocated to the Bonds: Excess Allocated to the Bonds: Other Interest Proceeds Due the Bonds Yield Maintenance Penalties Due the Bonds Prepayment Penalties Due the Bonds Recovered ASER Interest Due the Bonds Recovered Interest Due the Bonds Less Total Shortfall Allocated to the Bonds Total Excess Allocated to the Bonds 0.00 0.00 Total Excess Allocated to the Bonds ) (6.98 ) (6.98 Aggregate Interest Adjustment Allocated to the Bonds 0.00 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Interest Income 0.00 Page 7 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. |
Greenwich Capital Commercial Funding Corp. Class Accrued Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Bond Interest Reconciliation Deductions Allocable Deferred & Prior Prepay- Other Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due ment Interest Interest (2) Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Penalties Proceeds (1) Interest Shortfalls Certificate Rate Pass Thru Method Days Outstanding Remaining Statement Date: Distributable Current Period (Shortfall)/ Recovery Int Accrual on Prior Shortfall (3) 2.00 1.00 0.00 0.00 0.00 0.00 0.00 A-1 30 335,260.87 335,260.87 335,260.87 0.00 20.00% 20.09% 30/360 3.919000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 3,989,604.94 3,989,604.94 3,989,604.94 0.00 20.00% 20.09% 30/360 4.305000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 2,141,406.54 2,141,406.54 2,141,406.54 0.00 20.00% 20.09% 30/360 4.569000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-AB 30 612,198.41 612,198.41 612,198.41 0.00 20.00% 20.09% 30/360 4.619000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 3,131,435.48 3,131,435.48 3,131,435.48 0.00 20.00% 20.09% 30/360 4.799000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1-A 30 523,218.84 523,218.84 523,218.84 0.00 20.00% 20.09% 30/360 4.509000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-J 30 927,202.48 927,202.48 927,202.48 0.00 13.63% 13.69% 30/360 4.859000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 457,780.68 457,780.68 457,780.68 0.00 10.50% 10.55% 30/360 4.894000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 165,445.28 165,445.28 165,445.28 0.00 9.38% 9.42% 30/360 4.913000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 242,519.04 242,519.04 242,519.04 0.00 7.75% 7.79% 30/360 4.986000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 152,270.87 152,270.87 152,270.87 0.00 6.75% 6.78% 30/360 5.087000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 197,817.51 197,817.51 197,817.51 0.00 5.50% 5.53% 30/360 5.287000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 162,743.00 162,743.00 162,743.00 0.00 4.50% 4.52% 30/360 5.437000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 183,130.07 183,130.07 183,130.07 0.00 3.38% 3.39% 30/360 5.438295606% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 35,059.42 35,059.42 35,059.42 0.00 3.13% 3.14% 30/360 4.685000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 52,589.13 52,589.13 52,589.13 0.00 2.75% 2.76% 30/360 4.685000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 70,118.83 70,118.83 70,118.83 0.00 2.25% 2.26% 30/360 4.685000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 52,585.22 52,585.22 52,585.22 0.00 1.88% 1.88% 30/360 4.685000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 35,059.42 35,059.42 35,059.42 0.00 1.63% 1.63% 30/360 4.685000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 52,589.13 52,589.13 52,589.13 0.00 1.25% 1.26% 30/360 4.685000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 175,295.57 176,526.74 175,288.60 1,238.15 0.00% 0.00% 30/360 4.685000000% ) (6.98 1,231.17 0.00 0.00 0.00 0.00 0.00 0.00 XP 30 2,288,680.42 2,288,680.42 2,288,680.42 0.00 NA NA 30/360 0.802417671% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XC 30 226,017.23 226,017.23 226,017.23 0.00 NA NA 30/360 0.075826426% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16,210,028.38 16,211,259.55 16,210,021.41 1,238.15 ) (6.98 1,231.17 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 8 of 30 (1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest. (4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A). |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: A-1 396789JQ3 NR Aaa AAA A-2 396789JR1 NR Aaa AAA A-3 396789JS9 NR Aaa AAA A-AB 396789JT7 NR Aaa AAA A-4 396789JU4 NR Aaa AAA A-1-A 396789JV2 NR Aaa AAA A-J 396789JW0 NR Aaa AAA B 396789JX8 NR Aa2 AA C 396789JY6 NR Aa3 AA- D 396789JZ3 NR A2 A E 396789KA6 NR A3 A- F 396789KB4 NR Baa1 BBB+ G 396789KD0 NR Baa2 BBB H 396789KF5 NR Baa3 BBB- J 396789KH1 NR Ba1 BB+ K 396789KK4 NR Ba2 BB L 396789KM0 NR Ba3 BB- M 396789KP3 NR B1 B+ N 396789KR9 NR B2 B O 396789KT5 NR B3 B- P 396789KV0 NR NR NR XP 396789KX6 NR Aaa AAA Page 9 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. NR - Designates that the class was not rated by the rating agency. (1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency. |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: XC 396789KZ1 NR Aaa AAA Page 10 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. NR - Designates that the class was not rated by the rating agency. (1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency. |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Distribution Date Delinq 1 Month Delinq 2 Months Delinq 3+ Months Foreclosure REO Modifications Specially Serviced Bankruptcy # Balance # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: ABN AMRO Acct: 722369.1 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12/12/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11/14/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10/13/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9/12/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.70% 0.16% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8/12/2005 1 5,835,770.09 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7/12/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6/10/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5/12/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4/12/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3/11/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 11 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Series 2005-GG3 Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary Distribution Date Ending Pool (1) Payoffs(2) Penalties Appraisal Reduct. (2) Liquidations (2) Realized Losses (2) Remaining Term Curr Weighted Avg. # Balance # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Amort ABN AMRO Acct: 722369.1 Commercial Mortgage Pass-Through Certificates, 12-Dec-05 142 100.00% 3,574,982,261 99.53% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 82 275 5.46% 5.44% 0 0 0 0 14-Nov-05 142 100.00% 3,576,862,210 99.58% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 83 343 5.65% 5.62% 0 0 0 0 13-Oct-05 142 100.00% 3,578,488,716 99.63% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 84 277 5.46% 5.44% 0 0 0 0 12-Sep-05 142 100.00% 3,580,306,559 99.68% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 85 278 5.64% 5.62% 0 0 0 0 12-Aug-05 142 100.00% 3,581,875,137 99.72% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 86 279 5.64% 5.62% 0 0 0 0 12-Jul-05 142 100.00% 3,583,436,657 99.76% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 87 280 5.46% 5.44% 0 0 0 0 10-Jun-05 142 100.00% 3,585,149,434 99.81% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 88 281 5.64% 5.62% 0 0 0 0 12-May-05 142 100.00% 3,586,661,561 99.85% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 89 282 5.46% 5.44% 0 0 0 0 12-Apr-05 142 100.00% 3,588,360,280 99.90% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 90 283 5.64% 5.62% 0 0 0 0 11-Mar-05 142 100.00% 3,589,857,948 99.94% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 90 268 5.10% 5.07% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 12 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Delinquent Loan Detail Disclosure Control # Paid Thru Date Current P&I Advance Outstanding P&I Advances** Out. Property Protection Advances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REO Date Statement Date: 1-Nov-05 64,465.65 64,465.65 0.00 A 63 1-Nov-05 52,913.11 52,913.11 0.00 A 70 1-Nov-05 27,522.32 27,522.32 0.00 A 104 1-Nov-05 28,915.00 28,915.00 0.00 A 105 1-Nov-05 27,470.31 27,470.31 0.00 A 110 1-Nov-05 19,411.67 19,411.67 0.00 A 118 220,698.06 220,698.06 Total 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 13 of 30 A. In Grace Period 1. Delinq. 1 month 2. Delinq. 2 months 3. Delinquent 3 + months 4. Performing Matured Balloon ** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances. 7. Foreclosure 9. REO B. Late Payment but < 1 month delinq. 5. Non Performing Matured Balloon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Historical Collateral Level Prepayment Report Disclosure Control # Payoff Period Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 14 of 30 |
Greenwich Capital Commercial Funding Corp. Mortgage Loan Characteristics ABN AMRO Acct: 722369.1 Series 2005-GG3 Commercial Mortgage Pass-Through Certificates, Commercial Mortgage Trust 2005-GG3, 30-Nov-05 12-Jan-06 14-Nov-05 12-Dec-05 12-Dec-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Mortgage Interest Rates Distribution of Principal Balances Distribution of Remaining Term (Balloon) Distribution of Remaining Term (Fully Amortizing) 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 15 of 30 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 6 9,437,957 0.26 105 6.03 0.00 % 1,000,000 to 1,999,999 % 11 28,836,033 0.81 112 5.77 0.00 % 2,000,000 to 2,999,999 % 11 39,554,204 1.11 90 5.61 0.00 % 3,000,000 to 3,999,999 % 12 55,432,809 1.55 112 5.48 0.00 % 4,000,000 to 4,999,999 % 7 39,479,966 1.10 78 5.63 0.00 % 5,000,000 to 5,999,999 % 9 57,443,998 1.61 104 5.66 0.00 % 6,000,000 to 6,999,999 % 8 58,794,005 1.64 93 5.50 0.00 % 7,000,000 to 7,999,999 % 10 85,113,101 2.38 89 5.70 0.00 % 8,000,000 to 8,999,999 % 3 28,998,442 0.81 97 5.67 0.00 % 9,000,000 to 9,999,999 % 9 101,222,010 2.83 94 5.61 0.00 % 10,000,000 to 12,499,999 % 10 139,883,974 3.91 92 5.69 0.00 % 12,500,000 to 14,999,999 % 11 188,984,975 5.29 92 5.72 0.00 % 15,000,000 to 19,999,999 % 9 201,178,844 5.63 117 5.76 0.00 % 20,000,000 to 29,999,999 % 8 295,440,808 8.26 81 5.60 0.00 % 30,000,000 to 49,999,999 % 1 52,000,000 1.45 109 5.77 0.00 % 50,000,000 to 59,999,999 % 4 256,550,000 7.18 100 5.61 0.00 % 60,000,000 to 69,999,999 % 2 149,092,511 4.17 108 6.45 0.00 % 70,000,000 to 79,999,999 % 2 187,560,000 5.25 59 5.92 0.00 % 80,000,000 to 99,999,999 % 5 681,416,618 19.06 67 5.26 0.00 % 100,000,000 to 199,999,999 % 4 918,562,005 25.69 67 5.01 0.00 % 200,000,000 & Above % 247,056,464 1,108,904 3,574,982,261 142 100.00 % Average Schedule Balance Maximum Schedule Balance Minimum Schedule Balance 25,175,931 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 7 906,665,959 25.36 52 4.74 0.00 % 0.000% % to 5.000% 9 408,905,129 11.44 57 5.08 0.00 % 5.001% % to 5.210% 26 372,826,165 10.43 93 5.34 0.00 % 5.211% % to 5.420% 34 580,055,570 16.23 95 5.54 0.00 % 5.421% % to 5.630% 19 197,819,801 5.53 105 5.71 0.00 % 5.631% % to 5.840% 22 454,181,030 12.70 106 5.91 0.00 % 5.841% % to 6.050% 16 374,390,050 10.47 109 6.15 0.00 % 6.051% % to 6.260% 5 137,703,250 3.85 57 6.41 0.00 % 6.261% % to 6.470% 2 19,107,274 0.53 108 6.59 0.00 % 6.471% % to 6.680% 2 123,328,032 3.45 91 6.72 0.00 % 6.681% % to 6.890% 0 0 0.00 0 0.00 0.00 % 6.891% % to 7.100% 0 0 0.00 0 0.00 0.00 % 7.101% % to 7.310% 0 0 0.00 0 0.00 0.00 % 7.311% % to 7.520% 0 0 0.00 0 0.00 0.00 % 7.521% % to 7.730% 0 0 0.00 0 0.00 0.00 % 7.731% % & Above 142 3,574,982,261 Minimum Mortgage Interest Rate Maximum Mortgage Interest Rate 100.00 % 4.430% 6.756% Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % to 0 59 0 0 0.00 0 0.00 0.00 % % to 60 89 0 0 0.00 0 0.00 0.00 % % to 90 115 0 0 0.00 0 0.00 0.00 % % to 116 120 0 0 0.00 0 0.00 0.00 % % & 121 Above 0 0 0.00 % Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 21 1,233,254,597 34.50 47 5.00 0.00 % % 0 to 59 18 603,722,768 16.89 71 5.44 0.00 % % 60 to 89 100 1,705,337,833 47.70 108 5.79 0.00 % % 90 to 115 0 0 0.00 0 0.00 0.00 % % 116 to 119 0 0 0.00 0 0.00 0.00 % % 120 to 129 0 0 0.00 0 0.00 0.00 % % 130 to 150 2 7,559,980 0.21 166 5.53 0.00 % % 151 to 199 1 25,107,083 0.70 224 6.10 0.00 % % 200 & Above 224 41 142 3,574,982,261 Minimum Remaining Term Maximum Remaining Term % 100.00 |
Greenwich Capital Commercial Funding Corp. Mortgage Loan Characteristics ABN AMRO Acct: 722369.1 Series 2005-GG3 Commercial Mortgage Pass-Through Certificates, Commercial Mortgage Trust 2005-GG3, 30-Nov-05 12-Jan-06 14-Nov-05 12-Dec-05 12-Dec-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 16 of 30 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 0.001 0.750 0 0 0.00 0 0.00 0.00 % % 1.000 1.250 0 0 0.00 0 0.00 0.00 % % 1.260 1.290 0 0 0.00 0 0.00 0.00 % % 1.300 1.349 0 0 0.00 0 0.00 0.00 % % 1.350 1.399 0 0 0.00 0 0.00 0.00 % % 1.400 1.449 0 0 0.00 0 0.00 0.00 % % 1.450 1.499 0 0 0.00 0 0.00 0.00 % % 1.500 1.549 0 0 0.00 0 0.00 0.00 % % 1.550 1.599 0 0 0.00 0 0.00 0.00 % % 1.600 1.649 0 0 0.00 0 0.00 0.00 % % 1.650 1.699 0 0 0.00 0 0.00 0.00 % % 1.700 1.799 0 0 0.00 0 0.00 0.00 % % 1.800 1.999 0 0 0.00 0 0.00 0.00 % % 2.000 & Above 142 3,574,982,261 100.00 82 5.46 0.00 % % Unknown 0.000 0.000 142 3,574,982,261 100.00 % Minimum DSCR Maximum DSCR Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 0.001 0.750 5 61,709,009 1.73 102 6.07 0.00 % % 1.000 1.250 5 215,139,888 6.02 107 6.04 0.00 % % 1.260 1.290 10 416,233,372 11.64 116 6.04 0.00 % % 1.300 1.349 19 342,463,925 9.58 105 5.68 0.00 % % 1.350 1.399 13 295,457,258 8.26 82 6.07 0.00 % % 1.400 1.449 10 110,785,712 3.10 90 5.58 0.00 % % 1.450 1.499 13 175,713,828 4.92 105 5.58 0.00 % % 1.500 1.549 7 59,404,206 1.66 100 5.50 0.00 % % 1.550 1.599 11 57,643,204 1.61 106 5.47 0.00 % % 1.600 1.649 4 40,588,588 1.14 87 5.77 0.00 % % 1.650 1.699 15 515,800,159 14.43 54 4.99 0.00 % % 1.700 1.799 15 490,377,114 13.72 68 4.92 0.00 % % 1.800 1.999 15 793,665,997 22.20 62 5.22 0.00 % % 2.000 & Above 2.930 1.210 142 3,574,982,261 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR New York 7 581,714,479 16.27 91 5.61 0.00 % % Texas 9 562,877,834 15.74 66 4.90 0.00 % % California 23 365,675,439 10.23 98 5.79 0.00 % % Nevada 10 303,051,107 8.48 54 5.03 0.00 % % CMBS Certificate 11 270,360,778 7.56 72 6.13 0.00 % % Hawaii 3 227,400,000 6.36 107 5.85 0.00 % % Arizona 5 172,467,860 4.82 57 5.15 0.00 % % Kentucky 3 158,440,510 4.43 51 4.83 0.00 % % Pennsylvania 4 118,336,244 3.31 76 5.34 0.00 % % North Carolina 6 83,821,605 2.34 105 5.73 0.00 % % Georgia 6 71,639,545 2.00 67 5.03 0.00 % % Maryland 1 65,000,000 1.82 108 5.55 0.00 % % District of Columbia 2 53,107,083 1.49 161 6.09 0.00 % % Florida 7 47,750,802 1.34 92 5.70 0.00 % % Michigan 4 45,310,393 1.27 90 5.82 0.00 % % New Jersey 2 44,184,885 1.24 108 5.96 0.00 % % Tennessee 2 44,027,074 1.23 96 5.39 0.00 % % Illinois 5 43,750,397 1.22 98 6.20 0.00 % % Connecticut 2 41,949,176 1.17 106 5.89 0.00 % % Colorado 6 41,358,127 1.16 85 5.40 0.00 % % Minnesota 2 34,638,363 0.97 79 5.65 0.00 % % Alabama 4 33,440,147 0.94 107 5.47 0.00 % % Mississippi 1 30,750,000 0.86 45 5.48 0.00 % % Washington 3 30,017,923 0.84 72 5.42 0.00 % % Virginia 4 29,475,000 0.82 107 5.49 0.00 % % New Mexico 1 23,318,902 0.65 71 5.45 0.00 % % Massachusetts 1 13,555,291 0.38 69 6.09 0.00 % % South Carolina 1 7,620,000 0.21 109 5.30 0.00 % % Ohio 1 7,408,235 0.21 109 5.28 0.00 % % Missouri 1 6,030,041 0.17 106 5.55 0.00 % % Vermont 1 5,600,000 0.16 106 5.87 0.00 % % Oklahoma 1 3,947,205 0.11 107 5.74 0.00 % % Idaho 1 2,643,629 0.07 105 6.15 0.00 % % Louisiana 1 2,467,672 0.07 108 5.41 0.00 % % Wisconsin 1 1,846,518 0.05 106 5.87 0.00 % % 100.00 3,574,982,261 142 % |
Greenwich Capital Commercial Funding Corp. Mortgage Loan Characteristics ABN AMRO Acct: 722369.1 Series 2005-GG3 Commercial Mortgage Pass-Through Certificates, Commercial Mortgage Trust 2005-GG3, 30-Nov-05 12-Jan-06 14-Nov-05 12-Dec-05 12-Dec-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Loan Seasoning Distribution of Property Types Distribution of Year Loans Maturing Distribution of Amortization Type 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 17 of 30 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Office 66 1,757,554,976 49.16 89 5.59 0.00 % % Retail 56 1,327,536,453 37.13 74 5.18 0.00 % % Lodging 8 316,249,067 8.85 77 5.59 0.00 % % Multifamily 7 152,390,194 4.26 68 6.14 0.00 % % Industrial 4 18,607,942 0.52 89 5.71 0.00 % % Self Storage 1 2,643,629 0.07 105 6.15 0.00 % % 3,574,982,261 142 100.00 % Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Amortizing Balloon 68 1,307,995,209 36.59 76 5.30 0.00 % % IO Maturity Balloon 15 848,260,000 23.73 60 5.32 0.00 % % IO/Amortizing/Balloon 59 1,418,727,051 39.68 99 5.71 0.00 % % 3,574,982,261 142 100.00 % Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 142 3,574,982,261 100.00 82 0.00 % % 5.46 0 to 12 0 0 0.00 0 0.00 % % 0.00 13 to 24 0 0 0.00 0 0.00 % % 0.00 25 to 36 0 0 0.00 0 0.00 % % 0.00 37 to 48 0 0 0.00 0 0.00 % % 0.00 49 to 60 0 0 0.00 0 0.00 % % 0.00 61 to 72 0 0 0.00 0 0.00 % % 0.00 73 to 84 0 0 0.00 0 0.00 % % 0.00 85 to 96 0 0 0.00 0 0.00 % % 0.00 97 to 108 0 0 0.00 0 0.00 % % 0.00 109 to 120 0 0 0.00 0 0.00 % % 0.00 121 or More 142 3,574,982,261 100.00 % Year # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 2005 0 0 0.00 0 0.00 0.00 % % 2006 0 0 0.00 0 0.00 0.00 % % 2007 0 0 0.00 0 0.00 0.00 % % 2008 16 624,081,514 17.46 45 5.25 0.00 % % 2009 5 609,173,083 17.04 49 4.76 0.00 % % 2010 15 548,989,119 15.36 71 5.46 0.00 % % 2011 3 54,733,649 1.53 76 5.29 0.00 % % 2012 0 0 0.00 0 0.00 0.00 % % 2013 74 1,143,507,039 31.99 107 5.78 0.00 % % 2014 26 561,830,794 15.72 110 5.82 0.00 % % 2015 3 32,667,063 0.91 211 5.97 0.00 % % 2016 & Greater 100.00 3,574,982,261 142 % |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: TX 4.43% 1-Jan-10 GCCF5GGA Retail 0.00 247,056,464 1,261,362 1 NV 4.78% 1-May-09 GCCF5GGA Retail 0.00 231,735,541 1,240,593 2 NY 5.91% 6-Mar-15 GCCF5GGA Office 0.00 225,000,000 1,108,500 3 TX 5.00% 1-Nov-11 GCCF5GGA Office 0.00 214,770,000 894,875 4 NY 5.04% 1-Jan-10 GCCF5GGA Office 0.00 181,500,000 762,300 5 KY 4.81% 1-Jan-10 GCCF5GGA Retail 0.00 152,916,618 813,700 6 AZ 5.08% 1-Dec-09 GCCF5GGA Lodging 0.00 135,000,000 571,500 7 HI 6.15% 6-Oct-14 GCCF5GGA Retail 0.00 112,000,000 574,000 8 HI 5.63% 6-Dec-14 GCCF5GGA Office 0.00 100,000,000 468,750 9 6.44% 6-Dec-09 GCCF5GGB Multifamily 0.00 98,660,000 529,393 10 PA 5.35% 6-Nov-11 GCCF5GGA Office 0.00 88,900,000 395,975 11 CA 6.70% 6-Oct-14 GCCF5GGA Office 0.00 75,128,032 490,411 12 NY 6.20% 1-Feb-15 GCCF5GGA Lodging 0.00 73,964,479 492,437 13 NY 5.53% 8-Dec-14 GCCF5GGA Office 0.00 67,500,000 310,838 14 MD 5.55% 6-Dec-14 GCCF5GGA Office 0.00 65,000,000 300,354 15 TX 5.88% 6-Oct-14 GCCF5GGA Retail 0.00 64,000,000 313,600 16 CA 5.48% 6-Nov-11 GCCF5GGA Retail 0.00 60,050,000 274,228 17 NC 5.77% 6-Jan-15 GCCF5GGA Retail 0.00 52,000,000 250,077 18 6.76% 6-Aug-11 GCCF5GGA Office 0.00 48,200,000 271,366 19 GA 4.76% 1-Nov-09 GCCF5GGA Office 0.00 48,000,000 190,400 20 TN 5.40% 6-Dec-14 GCCF5GGA Lodging 0.00 35,327,074 218,927 21 CA 5.36% 6-Dec-14 GCCF5GGA Office 0.00 35,513,734 199,576 22 CA 5.68% 1-Oct-14 GCCF5GGA Retail 0.00 34,500,000 163,300 23 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 18 of 30 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month 2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 5.13% 6-Jan-12 GCCF5GGA Retail 0.00 33,150,000 141,716 24 MS 5.48% 1-Sep-09 GCCF5GGA Office 0.00 30,750,000 140,425 25 NJ 6.12% 6-Jan-15 GCCF5GGA Office 0.00 30,000,000 152,875 26 DC 6.08% 6-Sep-14 GCCF5GGA Office 0.00 28,000,000 141,750 27 DC 6.10% 1-Aug-24 GCCF5GGA Office 0.00 25,107,083 187,775 28 NM 5.45% 6-Nov-11 GCCF5GGA Lodging 0.00 23,318,902 145,386 29 CT 5.90% 1-Sep-14 GCCF5GGB Multifamily 0.00 21,936,320 130,490 30 CA 5.55% 1-Oct-14 GCCF5GGA Office 0.00 21,200,000 98,050 31 6.18% 6-Dec-14 GCCF5GGA Office 0.00 21,000,000 108,150 32 MN 5.20% 1-Jun-14 GCCF5GGA Office 0.00 20,433,685 114,545 33 CT 5.89% 6-Dec-14 GCCF5GGA Office 0.00 20,012,856 119,929 34 5.33% 6-Dec-14 GCCF5GGA Retail 0.00 20,170,000 89,588 35 MI 6.08% 1-Jul-11 GCCF5GGA Office 0.00 19,680,724 120,915 36 CA 5.34% 6-Dec-14 GCCF5GGA Office 0.00 19,480,000 86,686 37 CO 5.60% 6-Jan-10 GCCF5GGA Office 0.00 19,000,000 88,714 38 CA 5.34% 6-Dec-14 GCCF5GGA Office 0.00 17,520,000 77,964 39 IL 6.60% 6-Dec-14 GCCF5GGA Lodging 0.00 17,133,305 118,576 40 NV 6.35% 6-Oct-14 GCCF5GGA Office 0.00 16,986,732 107,025 41 VA 5.38% 1-Jan-15 GCCF5GGA Office 0.00 16,800,000 75,320 42 TX 5.95% 6-Dec-11 GCCF5GGA Office 0.00 16,309,215 98,354 43 WA 5.46% 6-Dec-11 GCCF5GGA Office 0.00 15,675,000 71,347 44 HI 5.18% 1-Feb-15 GCCF5GGA Retail 0.00 15,400,000 66,477 45 NY 5.64% 6-Sep-14 GCCF5GGA Retail 0.00 15,000,000 70,438 46 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 19 of 30 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month 2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 5.28% 1-Jan-15 GCCF5GGA Retail 0.00 14,816,470 83,110 47 AZ 5.25% 6-Oct-14 GCCF5GGB Multifamily 0.00 14,765,546 82,831 48 FL 5.80% 6-Feb-15 GCCF5GGA Office 0.00 14,650,706 86,839 49 MN 6.30% 6-Sep-09 GCCF5GGA Lodging 0.00 14,204,678 96,101 50 NJ 5.65% 6-Nov-14 GCCF5GGA Retail 0.00 14,184,885 81,950 51 6.15% 6-Dec-14 GCCF5GGA Office 0.00 14,000,000 71,750 52 MA 6.09% 6-Sep-11 GCCF5GGA Office 0.00 13,555,291 83,262 53 CA 5.57% 6-Sep-12 GCCF5GGA Retail 0.00 13,483,649 78,390 54 AL 5.55% 1-Oct-14 GCCF5GGA Retail 0.00 13,472,747 77,076 55 NV 5.23% 1-Nov-11 GCCF5GGA Office 0.00 12,750,000 55,569 56 CA 5.87% 6-Oct-14 GCCF5GGA Retail 0.00 12,327,971 73,862 57 PA 5.57% 6-Nov-14 GCCF5GGA Office 0.00 11,836,244 68,685 58 NY 5.55% 1-Oct-14 GCCF5GGA Office 0.00 11,750,000 54,344 59 NC 5.44% 1-Nov-14 GCCF5GGA Retail 0.00 11,427,336 64,525 60 AZ 5.42% 1-Oct-09 GCCF5GGA Retail 0.00 11,300,000 51,038 61 AL 5.43% 1-Nov-14 GCCF5GGA Retail 0.00 11,187,579 63,101 62 MI 5.65% 1-Jan-15 GCCF5GGA Retail 0.00 11,072,881 64,650 A 63 PA 5.34% 1-Dec-14 GCCF5GGA Multifamily 0.00 10,320,000 45,924 64 MI 5.49% 6-Jan-15 GCCF5GGA Retail 0.00 9,932,143 57,000 65 6.26% 1-Jul-09 GCCF5GGA Office 0.00 10,000,000 52,167 66 IL 5.90% 1-Jan-15 GCCF5GGA Office 0.00 9,694,380 58,127 67 CA 5.63% 6-Nov-11 GCCF5GGA Office 0.00 9,371,920 54,729 68 CA 5.97% 6-Nov-14 GCCF5GGA Lodging 0.00 8,832,859 57,833 69 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 20 of 30 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month 2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NC 6.00% 1-Aug-14 GCCF5GGA Office 0.00 8,817,471 53,060 A 70 TN 5.35% 1-Jan-10 GCCF5GGA Office 0.00 8,700,000 38,788 71 CA 5.34% 6-Jan-15 GCCF5GGA Retail 0.00 8,630,000 38,404 72 CA 6.09% 6-Jan-15 GCCF5GGA Lodging 0.00 8,467,771 55,884 73 NV 6.19% 1-Jul-14 GCCF5GGA Retail 0.00 8,500,000 43,846 74 NV 6.05% 6-Sep-11 GCCF5GGA Retail 0.00 8,450,000 42,602 75 NV 5.43% 1-Nov-14 GCCF5GGA Office 0.00 8,415,000 38,078 76 WA 5.10% 1-Sep-09 GCCF5GGA Office 0.00 8,200,000 34,850 77 TX 5.47% 1-Sep-12 GCCF5GGA Retail 0.00 8,100,000 36,923 78 NV 5.95% 6-Nov-14 GCCF5GGA Industrial 0.00 7,899,037 47,707 79 SC 5.30% 1-Jan-15 GCCF5GGA Retail 0.00 7,620,000 33,655 80 FL 5.85% 1-Sep-14 GCCF5GGA Office 0.00 7,486,732 44,836 81 OH 5.28% 6-Jan-15 GCCF5GGA Retail 0.00 7,408,235 41,555 82 PA 4.85% 1-Nov-09 GCCF5GGA Office 0.00 7,280,000 29,423 83 GA 5.63% 1-Jan-15 GCCF5GGA Retail 0.00 7,100,000 33,311 84 NY 5.57% 1-Aug-09 GCCF5GGA Office 0.00 7,000,000 32,492 85 FL 5.53% 1-Dec-14 GCCF5GGA Office 0.00 7,000,000 32,258 86 IL 5.90% 1-Jan-15 GCCF5GGA Office 0.00 6,726,712 40,333 87 CO 5.23% 1-Dec-14 GCCF5GGA Retail 0.00 6,750,000 29,419 88 AZ 5.60% 6-Jan-15 GCCF5GGA Retail 0.00 6,573,745 38,176 89 VA 5.67% 1-Jun-14 GCCF5GGA Office 0.00 6,500,000 30,713 90 IL 6.34% 6-Dec-11 GCCF5GGA Retail 0.00 6,446,000 34,056 91 CA 5.54% 6-Feb-15 GCCF5GGA Retail 0.00 6,274,575 36,169 92 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 21 of 30 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month 2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: WA 5.74% 6-Nov-14 GCCF5GGA Office 0.00 6,142,923 36,288 93 MO 5.55% 1-Oct-14 GCCF5GGA Office 0.00 6,030,041 34,941 94 CA 5.39% 1-Jan-15 GCCF5GGA Retail 0.00 6,000,000 26,950 95 FL 5.85% 6-Sep-11 GCCF5GGA Office 0.00 5,812,068 34,807 96 NV 5.43% 1-Nov-14 GCCF5GGA Office 0.00 5,800,000 26,245 97 CA 5.95% 1-Sep-11 GCCF5GGA Office 0.00 5,700,000 28,263 98 TX 5.78% 6-Aug-14 GCCF5GGA Office 0.00 5,559,281 33,090 99 VT 5.87% 6-Oct-14 GCCF5GGA Office 0.00 5,600,000 27,407 100 CA 5.18% 1-Dec-09 GCCF5GGA Industrial 0.00 5,600,000 24,173 101 FL 5.32% 1-Sep-09 GCCF5GGA Office 0.00 5,408,617 30,610 102 CA 5.58% 1-Nov-19 GCCF5GGA Retail 0.00 4,942,006 42,586 103 AL 5.16% 1-Dec-14 GCCF5GGA Retail 0.00 4,981,291 27,605 A 104 NC 4.92% 1-Jan-15 GCCF5GGA Office 0.00 4,907,336 28,997 A 105 AZ 5.59% 6-Oct-14 GCCF5GGA Retail 0.00 4,828,568 28,099 106 CO 5.23% 1-Dec-14 GCCF5GGA Retail 0.00 4,850,000 21,138 107 GA 5.49% 6-Dec-14 GCCF5GGA Retail 0.00 4,689,578 26,940 108 CO 5.08% 1-Jan-15 GCCF5GGA Retail 0.00 4,640,153 25,461 109 MI 5.79% 1-Aug-14 GCCF5GGA Office 0.00 4,624,645 27,547 A 110 6.05% 6-Oct-14 GCCF5GGA Office 0.00 4,539,136 27,727 111 GA 5.65% 6-Sep-14 GCCF5GGA Retail 0.00 4,430,094 25,976 112 FL 5.97% 1-Sep-14 GCCF5GGA Industrial 0.00 4,000,000 19,900 113 TX 5.37% 1-Jan-15 GCCF5GGA Office 0.00 4,000,000 17,900 114 OK 5.74% 6-Nov-14 GCCF5GGA Office 0.00 3,947,205 23,305 115 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 22 of 30 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month 2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: GA 5.37% 1-Jan-15 GCCF5GGA Retail 0.00 3,920,000 17,542 116 AL 5.67% 6-Nov-14 GCCF5GGA Retail 0.00 3,798,530 22,280 117 NC 6.15% 1-Jul-09 GCCF5GGA Retail 0.00 3,800,000 19,475 A 118 IL 5.48% 1-Sep-09 GCCF5GGA Office 0.00 3,750,000 17,125 119 VA 5.60% 1-Sep-14 GCCF5GGA Retail 0.00 3,575,000 16,683 120 GA 5.74% 6-Oct-14 GCCF5GGA Office 0.00 3,499,873 20,701 121 CO 5.23% 1-Dec-14 GCCF5GGA Retail 0.00 3,500,000 15,254 122 FL 5.32% 1-Sep-09 GCCF5GGA Office 0.00 3,392,678 19,201 123 CA 5.88% 6-Jan-15 GCCF5GGA Retail 0.00 3,363,165 20,112 124 KY 5.50% 1-Nov-14 GCCF5GGA Retail 0.00 3,007,753 17,318 125 6.05% 1-Sep-14 GCCF5GGA Office 0.00 2,957,129 18,083 126 5.79% 6-Jan-15 GCCF5GGA Multifamily 0.00 2,868,042 17,003 127 NC 6.02% 1-Aug-14 GCCF5GGA Retail 0.00 2,869,461 17,304 128 CO 5.45% 1-Sep-19 GCCF5GGA Retail 0.00 2,617,974 22,560 129 ID 6.15% 6-Sep-14 GCCF5GGA Self Storage 0.00 2,643,629 17,645 130 VA 5.58% 1-Sep-14 GCCF5GGA Retail 0.00 2,600,000 12,090 131 CA 5.80% 1-Nov-14 GCCF5GGA Retail 0.00 2,566,143 15,256 132 CA 6.21% 6-Sep-14 GCCF5GGA Retail 0.00 2,562,116 15,929 133 KY 5.28% 1-Dec-14 GCCF5GGA Retail 0.00 2,516,138 14,129 134 LA 5.41% 6-Dec-14 GCCF5GGA Retail 0.00 2,467,672 14,054 135 CA 5.56% 6-Oct-14 GCCF5GGA Office 0.00 2,167,729 12,574 136 CA 5.69% 6-Sep-14 GCCF5GGB Multifamily 0.00 1,993,768 11,734 137 TX 6.49% 6-Sep-14 GCCF5GGA Retail 0.00 1,973,969 12,622 138 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 23 of 30 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month 2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: WI 5.87% 1-Oct-14 GCCF5GGB Multifamily 0.00 1,846,518 10,938 139 NV 6.34% 1-Sep-14 GCCF5GGA Office 0.00 1,405,840 8,853 140 TX 5.68% 6-Oct-14 GCCF5GGA Industrial 0.00 1,108,904 6,515 141 NV 6.06% 1-Sep-14 GCCF5GGA Office 0.00 1,108,957 6,788 142 3,574,982,261 18,164,076 0 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 24 of 30 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month 2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance Note Rate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOI Date Schedule Actual Life Statement Date: Loan Status Code(1) Not Avail Not Avail Not Avail 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 25 of 30 (1) Legend: A. P&I Adv - in Grace Period B. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month 2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months 4. Mat. Balloon/Assumed P&I 7. Foreclosure 9. REO 5. Non Performing Mat. Balloon |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 26 of 30 |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 27 of 30 |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value Beginning Scheduled Balance Gross Proceeds Gross Proceeds as a % of Sched. Balance Aggregate Liquidation Expenses * Net Liquidation Proceeds Net Proceeds as a % of Sched. Balance Realized Loss Statement Date: Current Total Cumulative 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 28 of 30 * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.. |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 Historical Collateral Level REO Report Property Type Statement Date: State Actual Balance Scheduled Balance Recent Appraisal Value Appraisal Reduction Amount Date Liquidated Liquidation Proceeds Liquidation Expenses Realized Loss Disclosure Control # REO Date City Appraisal Date ABN AMRO Acct: 722369.1 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. Page 29 of 30 |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 14-Nov-05 12-Jan-06 30-Nov-05 Commercial Mortgage Trust 2005-GG3, Commercial Mortgage Pass-Through Certificates, Series 2005-GG3 ABN AMRO Acct: 722369.1 Appraisal Reduction Detail Disclosure Control# Appraisal Red. Date Scheduled Balance ASER Note Rate Maturity Date Property Type Geographic Location Appraisal Value Date DSCR Statement Date: Remaining Term Life ARA Amount Current P&I Advance Page 30 of 30 08-Dec-2005 - 11:19 (T876-T928) (c) 2005 LaSalle Bank N.A. |
