GE Commercial Mortgage Corp. Series 2005-C3 Inactive
Filed: 23 Jan 06, 12:00am
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K /A
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) September 12, 2005
GE Commercial Mortgage Corporation
(Exact name of registrant as specified in its charter)
| Delaware (State or other jurisdiction of incorporation) | 333-114525-03 (Commission File Number) | 02-0666931 (IRS Employer Identification No.) |
| 292 Long Ridge Road, Stamford, Connecticut (Address of principal executive offices) | 06927 (Zip Code) |
Registrant's telephone number, including area code 203-357-4000
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K /A 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 /A relates to the monthly distribution reported to the holders of GE Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates, Series 2005-C3, which was made on September 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 September 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 GE COMMERCIAL MORTGAGE CORPORATION, REGISTRANT
| By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President |
| Date: January 23, 2006 |
GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Reporting Package Table of Contents Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Administrator: Deanna Murphy 312.904.7989 deanna.murphy@abnamro.com Analyst: Christine Paidosh 714.259.6207 christine.paidosh@abnamro.com Revised Date: 135 S. LaSalle Street, Suite 1625 Chicago, IL 60603 USA Statements to Certificateholders SWAP Summary Cash Reconciliation Summary Bond Interest Reconciliation Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary Rating Information Loan Level Detail Historical Collateral Prepayment Page 2-5 Page 6 Page 7-9 Page 10 Page 11 Page 12 Page 13-14 Page 15-20 Page 21 Delinquent Loan Detail Realized Loss Detail Historical REO Report Defeased Loans Appraisal Reduction Detail Specially Serviced (Part I) - Loan Detail Specially Serviced (Part II) - Servicer Comments Page 22 Page 23 Page 24 Page 25 Page 26 Page 27 Page 28 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data File Name: GECM05C3 GECM05C3_200509_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 25-Aug-05 12-Sep-05 10-Jul-45 Modified Loan Detail Page 29 Parties to The Transaction Depositor: GE Commercial Mortgage Corporation Underwriter: Banc of America Securities LLC/Deutsche Bank Securities Inc. Master Servicer: Midland Loan Services, Inc. Special Servicer: Midland Loan Services, Inc. Rating Agency: Fitch, Inc./Standard & Poor's Ratings Services 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.midlandls.com www.etrustee.net Page 1 of 29 23-Jan-2006 - 12:53 (W992-X036) (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: Current Index: Next Index: Payment Date: Prior Payment: Next Payment: Record Date: 5.313917% 3.641250% 3.728130% 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2005-C3 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 96 Upper-Tier REMIC Revised Date: ABN AMRO Acct: 722902.1 1000.000000000 7.166538532 0.000000000 992.833461468 3.825833369 Fixed 0.00 0.00 0.000000000 4.5910000000% 0.000000000 36828QNQ5 A-1 70,551,000.00 505,606.46 0.00 70,045,393.54 269,916.37 70,551,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.044166660 Fixed 0.00 0.00 0.000000000 4.8530000000% 0.000000000 36828QNR3 A-2 117,365,000.00 0.00 0.00 117,365,000.00 474,643.62 117,365,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.052500000 Fixed 0.00 0.00 0.000000000 4.8630000000% 0.000000000 36828QPU4 A-3FX 180,000,000.00 0.00 0.00 180,000,000.00 729,450.00 180,000,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.205000000 4.9817374660% 0.00 0.00 0.000000000 5.0460000000% 0.000000000 36828QNT9 A-4 145,390,000.00 0.00 0.00 145,390,000.00 611,364.95 145,390,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.149166695 4.9790000000% 0.00 0.00 0.000000000 4.9790000000% 0.000000000 36828QNU6 A-5 118,168,000.00 0.00 0.00 118,168,000.00 490,298.73 118,168,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.235833333 4.9817374660% 0.00 0.00 0.000000000 5.0830000000% 0.000000000 36828QNW2 A-6 75,000,000.00 0.00 0.00 75,000,000.00 317,687.50 75,000,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.116666667 Fixed 0.00 0.00 0.000000000 4.9400000000% 0.000000000 36828QPV2 A-AB 74,502,000.00 0.00 0.00 74,502,000.00 306,699.90 74,502,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.145000000 4.9740000000% 0.00 0.00 0.000000000 4.9740000000% 0.000000000 36828QPW0 A-7A 386,682,000.00 0.00 0.00 386,682,000.00 1,602,796.89 386,682,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.195833348 4.9817374660% 0.00 0.00 0.000000000 5.0350000000% 0.000000000 36828QPX8 A-7B 55,241,000.00 0.00 0.00 55,241,000.00 231,782.03 55,241,000.00 1000.000000000 0.313530214 0.000000000 999.686469786 4.124166678 4.9490000000% 0.00 0.00 0.000000000 4.9490000000% 0.000000000 36828QNY8 A-1A 444,990,000.00 139,517.81 0.00 444,850,482.19 1,835,212.93 444,990,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.220833328 4.9817374660% 0.00 0.00 0.000000000 5.0650000000% 0.000000000 36828QNZ5 A-J 161,353,000.00 0.00 0.00 161,353,000.00 681,044.12 161,353,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.341103886 4.9157374660% 0.00 0.00 0.000000000 5.2093243740% 0.000000000 36828QPB6 B 13,226,000.00 0.00 0.00 13,226,000.00 57,415.44 13,226,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.356937036 4.9347374660% 0.00 0.00 0.000000000 5.2283243740% 0.000000000 36828QPC4 C 29,096,000.00 0.00 0.00 29,096,000.00 126,769.44 29,096,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.381937054 4.9647374660% 0.00 0.00 0.000000000 5.2583243740% 0.000000000 36828QPD2 D 21,161,000.00 0.00 0.00 21,161,000.00 92,726.17 21,161,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.396103760 4.9817374660% 0.00 0.00 0.000000000 0.000000000 36828QPE0 E 34,387,000.00 0.00 0.00 34,387,000.00 151,168.82 34,387,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.396103910 4.9817374660% 0.00 0.00 0.000000000 5.2753243745% 0.000000000 36828QPG5/U36984EC9 F 18,516,000.00 0.00 0.00 18,516,000.00 81,398.26 18,516,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.396103503 4.9817374660% 0.00 0.00 0.000000000 5.2753243745% 0.000000000 36828QPH3/U36984ED7 G 23,806,000.00 0.00 0.00 23,806,000.00 104,653.64 23,806,000.00 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 2 of 29 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: Current Index: Next Index: Payment Date: Prior Payment: Next Payment: Record Date: 5.313917% 3.641250% 3.728130% 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2005-C3 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 96 Upper-Tier REMIC Revised Date: ABN AMRO Acct: 722902.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.396103681 4.9817374660% 0.00 0.00 0.000000000 5.2753243745% 0.000000000 36828QPJ9/U36984EE5 H 21,161,000.00 0.00 0.00 21,161,000.00 93,025.95 21,161,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.396103585 4.9817374660% 0.00 0.00 0.000000000 5.2753243745% 0.000000000 36828QPK6/U36984EF2 J 31,742,000.00 0.00 0.00 31,742,000.00 139,541.12 31,742,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.966667087 4.7600000000% 0.00 0.00 0.000000000 4.7600000000% 0.000000000 36828QPL4/U36984EG0 K 7,936,000.00 0.00 0.00 7,936,000.00 31,479.47 7,936,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.966666667 4.7600000000% 0.00 0.00 0.000000000 4.7600000000% 0.000000000 36828QPM2/U36984EH8 L 7,935,000.00 0.00 0.00 7,935,000.00 31,475.50 7,935,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.966666667 4.7600000000% 0.00 0.00 0.000000000 4.7600000000% 0.000000000 36828QPN0/U36984EJ4 M 10,581,000.00 0.00 0.00 10,581,000.00 41,971.30 10,581,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.966665406 4.7600000000% 0.00 0.00 0.000000000 4.7600000000% 0.000000000 36828QPP5/U36984EK1 N 2,645,000.00 0.00 0.00 2,645,000.00 10,491.83 2,645,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.966666667 4.7600000000% 0.00 0.00 0.000000000 4.7600000000% 0.000000000 36828QPQ3/U36984EL9 O 7,935,000.00 0.00 0.00 7,935,000.00 31,475.50 7,935,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.966667087 4.7600000000% 0.00 0.00 0.000000000 4.7600000000% 0.000000000 36828QPR1/U36984EM7 P 7,936,000.00 0.00 0.00 7,936,000.00 31,479.47 7,936,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.966666664 4.7600000000% 0.00 0.00 0.000000000 4.7600000000% 0.000000000 36828QPS9/U36984EN5 Q 23,806,258.00 0.00 0.00 23,806,258.00 94,431.49 23,806,258.00 1000.000000000 0.000000000 0.000000000 999.695136885 0.032247799 0.00 0.00 0.000000000 0.0386969451% 0.000000000 N 36828QPF7/U36984EB1 X-C 2,116,111,258.00 0.00 0.00 2,115,466,133.73 68,239.93 2,116,111,258.00 1000.000000000 0.000000000 0.000000000 1000.000000000 0.224782149 0.00 0.00 0.000000000 0.2697390006% 0.000000000 N 36828QPA8 X-P 2,070,356,000.00 0.00 0.00 2,070,356,000.00 465,379.07 2,070,356,000.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSX0356 R 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSW9929 LR 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 2,091,111,258.00 2,091,111,258.00 9,849,143.71 Total 2,090,466,133.73 645,124.27 0.00 9,204,019.44 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 3 of 29 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: Current Index: Next Index: Payment Date: Prior Payment: Next Payment: Record Date: 5.313917% 3.641250% 3.728130% 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2005-C3 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 96 Excess Interest Grantor Trust Revised Date: ABN AMRO Acct: 722902.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSX036 S 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 0.00 0.00 0.00 Total 0.00 0.00 0.00 0.00 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 4 of 29 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: Current Index: Next Index: Payment Date: Prior Payment: Next Payment: Record Date: 5.313917% 3.641250% 3.728130% 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2005-C3 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 96 Class A-3FL Grantor Trust Revised Date: ABN AMRO Acct: 722902.1 1000.000000000 0.000000000 0.000000000 1000.000000000 1.883125200 3.8531300000% 0.00 0.00 0.000000000 3.7662500000% 0.000000000 36828QPT7 A-3FL 25,000,000.00 0.00 0.00 25,000,000.00 47,078.13 25,000,000.00 Total P&I Payment 0.00 0.00 25,000,000.00 25,000,000.00 47,078.13 Total 25,000,000.00 0.00 0.00 47,078.13 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 5 of 29 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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Other Related Information Revised Date: Float Payer: Fixed Payer: SWAP Contract SWAP Contract Notional Amount Received Amount Paid Yield Maintenance Prepayment Premiums Paid Shortfall Amount SWAP Payments Rate Amount 25,000,000.00 25,000,000.00 % 4.73400 % 3.76625 98,625.00 47,078.13 0.00 51,546.87 0.00 0.00 Fixed Payer: Float Payer: 0.00 0.00 % 0.00000 % 0.00000 0.00 0.00 0.00 0.00 0.00 0.00 Page 6 of 29 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Revised Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 9,370,699.87 0.00 0.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 9,370,699.87 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 9,304,407.84 ) (1,763.43 0.00 0.00 0.00 ) (1,763.43 645,124.27 0.00 645,124.27 0.00 0.00 0.00 0.00 0.00 0.00 645,124.27 9,949,532.11 9,947,768.69 2,116,111,258.21 132 645,124.27 0.00 0 0.00 0.00 0 0.00 0 2,115,466,133.94 132 0.00 0.00 0.00 0.00 0.00 0.00 66,292.03 0.00 0.00 0.00 66,292.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ) (66,292.03 9,302,644.42 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 7 of 29 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Revised Date: Cash Reconciliation Summary Loan Group 1 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 7,442,892.85 0.00 0.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 7,442,892.85 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 7,389,281.89 ) (1,392.60 0.00 0.00 0.00 ) (1,392.60 505,606.46 0.00 505,606.46 0.00 0.00 0.00 0.00 0.00 0.00 505,606.46 7,894,888.35 7,893,495.75 1,671,120,765.14 95 505,606.46 0.00 0 0.00 0.00 0 0.00 0 1,670,615,158.68 95 0.00 0.00 0.00 0.00 0.00 0.00 53,610.96 0.00 0.00 0.00 53,610.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ) (53,610.96 7,387,889.29 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 8 of 29 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Revised Date: Cash Reconciliation Summary Loan Group 2 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 1,927,807.02 0.00 0.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,927,807.02 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 1,915,125.95 ) (370.83 0.00 0.00 0.00 ) (370.83 139,517.81 0.00 139,517.81 0.00 0.00 0.00 0.00 0.00 0.00 139,517.81 2,054,643.76 2,054,272.93 444,990,493.07 37 139,517.81 0.00 0 0.00 0.00 0 0.00 0 444,850,975.26 37 0.00 0.00 0.00 0.00 0.00 0.00 12,681.07 0.00 0.00 0.00 12,681.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ) (12,681.07 1,914,755.12 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 9 of 29 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. |
GE Commercial Mortgage Corporation Class Accrued Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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 Revised 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 30 269,916.37 269,916.37 269,916.37 0.00 20.00% 20.01% 30/360 4.591000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 474,643.62 474,643.62 474,643.62 0.00 20.00% 20.01% 30/360 4.853000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3FX 30 729,450.00 729,450.00 729,450.00 0.00 20.00% 20.01% 30/360 4.863000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 611,364.95 611,364.95 611,364.95 0.00 20.00% 20.01% 30/360 5.046000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-5 30 490,298.73 490,298.73 490,298.73 0.00 20.00% 20.01% 30/360 4.979000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-6 30 317,687.50 317,687.50 317,687.50 0.00 20.00% 20.01% 30/360 5.083000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-AB 30 306,699.90 306,699.90 306,699.90 0.00 20.00% 20.01% 30/360 4.940000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-7A 30 1,602,796.89 1,602,796.89 1,602,796.89 0.00 20.00% 20.01% 30/360 4.974000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-7B 30 231,782.03 231,782.03 231,782.03 0.00 20.00% 20.01% 30/360 5.035000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 1,835,212.93 1,835,212.93 1,835,212.93 0.00 20.00% 20.01% 30/360 4.949000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-J 30 681,044.12 681,044.12 681,044.12 0.00 12.38% 12.38% 30/360 5.065000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 57,415.44 57,415.44 57,415.44 0.00 11.75% 11.75% 30/360 5.209324374% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 126,769.44 126,769.44 126,769.44 0.00 10.38% 10.38% 30/360 5.228324374% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 92,726.17 92,726.17 92,726.17 0.00 9.38% 9.38% 30/360 5.258324374% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 151,168.82 151,168.82 151,168.82 0.00 7.75% 7.75% 30/360 5.275324375% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 81,398.26 81,398.26 81,398.26 0.00 6.88% 6.88% 30/360 5.275324375% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 104,653.64 104,653.64 104,653.64 0.00 5.75% 5.75% 30/360 5.275324375% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 93,025.95 93,025.95 93,025.95 0.00 4.75% 4.75% 30/360 5.275324375% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 139,541.12 139,541.12 139,541.12 0.00 3.25% 3.25% 30/360 5.275324375% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 31,479.47 31,479.47 31,479.47 0.00 2.88% 2.88% 30/360 4.760000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 31,475.50 31,475.50 31,475.50 0.00 2.50% 2.50% 30/360 4.760000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 41,971.30 41,971.30 41,971.30 0.00 2.00% 2.00% 30/360 4.760000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 10,491.83 10,491.83 10,491.83 0.00 1.88% 1.88% 30/360 4.760000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 31,475.50 31,475.50 31,475.50 0.00 1.50% 1.50% 30/360 4.760000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 31,479.47 31,479.47 31,479.47 0.00 1.13% 1.13% 30/360 4.760000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Q 30 94,431.49 94,431.49 94,431.49 0.00 0.00% 0.00% 30/360 4.760000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-C 30 68,239.93 68,239.93 68,239.93 0.00 NA NA 30/360 0.038696945% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-P 30 465,379.07 465,379.07 465,379.07 0.00 NA NA 30/360 0.269739001% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 S 30 0.00 0.00 0.00 0.00 NA NA 30/360 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3FL Swap 18 51,546.87 51,546.87 51,546.87 0.00 NA NA Act/360 4.123750000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3FL 18 47,078.13 47,078.13 47,078.13 0.00 20.00% 20.01% Act/360 3.766250000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,302,644.44 9,302,644.44 9,302,644.44 0.00 0.00 0.00 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 10 of 29 (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). |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 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) Revised Date: ABN AMRO Acct: 722902.1 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% 9/12/2005 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 29 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates 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 Revised Date: Amort ABN AMRO Acct: 722902.1 Series 2005-C3 12-Sep-05 132 100.00% 2,115,466,134 99.97% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 96 356 5.31% 5.28% 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 29 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Revised Date: A-1 36828QNQ5 AAA NR AAA A-2 36828QNR3 AAA NR AAA A-3FX 36828QPU4 AAA NR AAA A-4 36828QNT9 AAA NR AAA A-5 36828QNU6 AAA NR AAA A-6 36828QNW2 AAA NR AAA A-AB 36828QPV2 AAA NR AAA A-7A 36828QPW0 AAA NR AAA A-7B 36828QPX8 AAA NR AAA A-1A 36828QNY8 AAA NR AAA A-J 36828QNZ5 AAA NR AAA B 36828QPB6 AA+ NR AA+ C 36828QPC4 AA NR AA D 36828QPD2 AA- NR AA- E 36828QPE0 A NR A F 36828QPG5 A- NR A- G 36828QPH3 BBB+ NR BBB+ H 36828QPJ9 BBB NR BBB J 36828QPK6 BBB- NR BBB- K 36828QPL4 BB+ NR BB+ L 36828QPM2 BB NR BB M 36828QPN0 BB- NR BB- Page 13 of 29 23-Jan-2006 - 12:53 (W992-X036) (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. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Revised Date: N 36828QPP5 B+ NR NR NR 8/25/05 B+ 8/30/05 O 36828QPQ3 B NR NR NR 8/25/05 B 8/30/05 P 36828QPR1 B- NR NR NR 8/25/05 B- 8/30/05 Q 36828QPS9 NR NR NR X-C 36828QPF7 AAA NR AAA X-P 36828QPA8 AAA NR AAA S 9ABSX036 NR NR NR A-3FL Swap 9ABSX1750 NR NR NR A-3FL 36828QPT7 AAA NR AAA Page 14 of 29 23-Jan-2006 - 12:53 (W992-X036) (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. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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) Revised Date: CA 4.63% 1-May-10 GECM053A Office 0.00 150,000,000 597,913 1 IL 5.04% 1-Jun-10 GECM053A Office 0.00 129,800,000 545,160 2 NY 5.52% 1-Jun-15 GECM053A Office 0.00 98,245,691 560,579 3 NY 5.37% 1-Jun-15 GECM053A Office 0.00 90,000,000 26,458 4 CA 5.07% 1-Jul-10 GECM053B Multifamily 0.00 90,000,000 392,693 5 FL 4.73% 1-Jul-15 GECM053A Lodging 0.00 80,000,000 315,000 6 GA 4.89% 1-Jul-12 GECM053A Retail 0.00 74,836,152 397,649 7 TX 5.63% 1-May-10 GECM053A Office 0.00 70,700,000 342,766 8 TX 5.35% 1-Jul-12 GECM053A Office 0.00 69,000,000 317,879 9 MD 5.04% 1-Aug-12 GECM053A Office 0.00 61,750,000 267,995 10 NY 5.90% 1-Mar-10 GECM053A Office 0.00 50,000,000 0 11 NY 5.14% 1-Jul-15 GECM053A Office 0.00 44,907,166 245,296 12 DC 5.35% 1-Jul-10 GECM053A Office 0.00 43,600,000 200,975 13 NY 5.00% 1-Sep-15 GECM053A Office 0.00 41,000,000 0 14 XX 5.30% 1-Jul-15 GECM053A Retail 0.00 39,122,273 217,679 15 TN 5.16% 1-Aug-15 GECM053B Multifamily 0.00 28,970,330 158,526 16 OR 5.49% 1-Jun-15 GECM053A Mixed Use 0.00 28,250,000 133,430 17 NY 5.25% 1-Jul-10 GECM053B Multifamily 0.00 27,070,562 149,785 18 AZ 5.15% 1-Aug-15 GECM053B Multifamily 0.00 26,975,000 115,768 19 VA 5.10% 1-Sep-15 GECM053B Multifamily 0.00 26,500,000 0 20 CA 5.61% 1-Sep-15 GECM053A Lodging 0.00 25,750,000 0 21 CA 5.02% 1-Sep-10 GECM053A Office 0.00 19,200,000 0 22 VA 4.56% 1-Jul-15 GECM053B Multifamily 0.00 18,918,000 74,285 23 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 15 of 29 * 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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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) Revised Date: CA 5.61% 1-Sep-15 GECM053A Lodging 0.00 17,750,000 0 24 CA 5.13% 1-Jun-15 GECM053A Retail 0.00 17,375,000 76,754 25 CA 5.00% 1-Jul-15 GECM053A Industrial 0.00 16,300,000 70,181 26 NC 4.61% 1-Mar-12 GECM053B Multifamily 0.00 16,180,000 64,230 27 TX 4.95% 1-Jun-15 GECM053A Retail 0.00 16,000,000 68,172 28 IL 5.21% 1-Jul-15 GECM053A Retail 0.00 15,668,187 86,307 29 CO 5.46% 1-Jun-15 GECM053A Retail 0.00 15,000,000 70,525 30 HI 5.06% 1-Sep-15 GECM053A Retail 0.00 14,800,000 0 31 AR 5.48% 1-Aug-15 GECM053A Office 0.00 14,500,000 68,424 32 VA 4.56% 1-Jul-15 GECM053B Multifamily 0.00 14,264,000 56,010 33 VA 5.19% 1-Jun-15 GECM053A Retail 0.00 13,170,000 58,859 34 NC 5.24% 1-Sep-15 GECM053B Multifamily 0.00 13,000,000 0 35 CO 5.13% 1-Aug-15 GECM053A Retail 0.00 13,000,000 57,428 36 FL 5.48% 1-Sep-15 GECM053A Office 0.00 13,000,000 0 37 VA 5.10% 1-Sep-15 GECM053B Multifamily 0.00 12,960,000 0 38 AL 5.22% 1-Jun-15 GECM053A Retail 0.00 12,800,000 57,503 39 CO 5.05% 1-Jul-15 GECM053A Manufactured Housing 0.00 12,100,000 52,618 40 CA 5.54% 1-Jul-15 GECM053A Retail 0.00 11,977,568 68,436 41 OR 4.85% 1-Aug-10 GECM053A Manufactured Housing 0.00 11,856,937 62,637 42 PA 4.70% 1-Jul-10 GECM053B Multifamily 0.00 11,830,000 47,879 43 PA 4.70% 1-Jul-10 GECM053B Multifamily 0.00 11,759,400 47,593 44 CT 5.13% 1-Jul-15 GECM053A Retail 0.00 11,680,000 51,586 45 TX 5.55% 1-Jun-15 GECM053A Industrial 0.00 11,550,000 55,199 46 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 16 of 29 * 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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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) Revised Date: VA 5.11% 1-Jun-15 GECM053A Retail 0.00 11,462,476 62,510 47 OK 5.25% 1-Jun-15 GECM053B Multifamily 0.00 11,164,559 61,847 48 CA 5.09% 1-Jul-15 GECM053A Industrial 0.00 10,875,000 47,647 49 GA 5.03% 1-Jul-15 GECM053B Multifamily 0.00 10,600,000 45,949 50 AZ 5.16% 1-Jul-15 GECM053A Retail 0.00 10,478,467 57,397 51 AZ 5.35% 1-Jul-15 GECM053A Manufactured Housing 0.00 10,450,000 48,143 52 MA 4.69% 1-Aug-15 GECM053A Retail 0.00 10,275,000 41,479 53 NY 5.07% 1-Jun-15 GECM053B Multifamily 0.00 9,807,612 53,245 54 NY 5.30% 1-Aug-15 GECM053A Retail 0.00 9,640,455 53,587 55 MD 5.28% 1-Aug-15 GECM053B Multifamily 0.00 9,000,000 40,920 56 CA 4.98% 1-Jul-15 GECM053A Retail 0.00 9,000,000 38,595 57 TX 5.00% 1-Jul-15 GECM053B Multifamily 0.00 8,880,000 38,233 58 PA 5.35% 1-Jul-15 GECM053A Retail 0.00 8,782,762 49,140 59 PA 5.37% 1-Sep-15 GECM053A Office 0.00 8,650,000 0 60 OR 4.93% 1-Aug-15 GECM053B Multifamily 0.00 8,500,000 36,085 61 WA 5.09% 1-May-15 GECM053B Multifamily 0.00 8,000,000 35,064 62 WA 5.17% 1-Jun-15 GECM053A Retail 0.00 7,880,000 35,081 63 FL 5.69% 1-Jul-15 GECM053A Lodging 0.00 7,479,639 46,930 64 WA 5.07% 1-Jul-15 GECM053A Retail 0.00 7,184,926 38,973 65 VA 5.35% 1-Aug-15 GECM053A Retail 0.00 6,993,160 39,089 66 TX 5.00% 1-Jul-15 GECM053B Multifamily 0.00 6,935,000 29,859 67 ND 5.35% 1-Aug-15 GECM053A Office 0.00 6,893,257 38,531 68 IL 5.20% 1-Jul-15 GECM053A Office 0.00 6,866,025 37,779 69 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 17 of 29 * 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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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) Revised Date: UT 5.16% 1-Jul-15 GECM053B Multifamily 0.00 6,566,506 35,969 70 WA 5.23% 1-Aug-15 GECM053A Self Storage 0.00 6,564,828 36,206 71 AR 4.98% 1-Aug-15 GECM053B Multifamily 0.00 6,485,049 42,825 72 FL 5.18% 1-Jun-15 GECM053A Retail 0.00 6,469,858 38,683 73 VA 5.38% 1-May-15 GECM053B Multifamily 0.00 6,374,029 35,858 74 FL 4.95% 1-Jul-15 GECM053A Manufactured Housing 0.00 6,300,000 26,854 75 SC 5.10% 1-Jun-15 GECM053B Multifamily 0.00 6,240,000 27,404 76 FL 5.29% 1-Jul-15 GECM053B Manufactured Housing 0.00 6,050,000 27,559 77 NY 5.25% 1-Jul-10 GECM053B Multifamily 0.00 6,037,858 33,408 78 CA 5.45% 1-Jun-15 GECM053A Self Storage 0.00 5,981,839 33,879 79 MD 5.08% 1-Aug-15 GECM053A Office 0.00 5,691,346 33,588 80 TX 5.14% 1-Jul-15 GECM053A Retail 0.00 5,700,000 25,229 81 CA 5.30% 1-Jul-15 GECM053A Self Storage 0.00 5,586,011 32,536 82 FL 5.21% 1-Jul-15 GECM053A Retail 0.00 5,488,855 30,235 83 AZ 5.35% 1-Jul-15 GECM053A Manufactured Housing 0.00 5,300,000 24,417 84 IL 5.20% 1-Jul-15 GECM053A Office 0.00 5,229,357 28,773 85 TX 5.29% 1-Aug-15 GECM053A Retail 0.00 5,150,000 23,460 86 OR 4.85% 1-Aug-10 GECM053A Manufactured Housing 0.00 5,084,398 26,860 87 TX 5.51% 1-May-15 GECM053A Office 0.00 4,758,000 22,575 88 AZ 5.36% 1-Jun-15 GECM053A Manufactured Housing 0.00 4,723,027 27,273 89 WA 4.83% 1-Aug-15 GECM053B Multifamily 0.00 4,694,804 24,745 90 TX 5.00% 1-Jul-15 GECM053B Multifamily 0.00 4,520,000 19,461 91 SC 5.26% 1-Aug-15 GECM053A Office 0.00 4,495,505 24,877 92 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 18 of 29 * 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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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) Revised Date: MO 5.40% 1-Jul-15 GECM053A Retail 0.00 4,471,331 25,157 93 OR 5.01% 1-Aug-10 GECM053A Manufactured Housing 0.00 4,420,309 23,781 94 IL 5.15% 1-May-15 GECM053A Industrial 0.00 4,400,000 19,513 95 OR 5.01% 1-Aug-10 GECM053A Manufactured Housing 0.00 4,345,388 23,378 96 FL 5.41% 1-Aug-15 GECM053A Retail 0.00 4,290,671 29,361 97 NV 5.50% 1-Jul-15 GECM053A Self Storage 0.00 4,300,000 20,365 98 CA 5.20% 1-May-15 GECM053A Self Storage 0.00 4,050,000 18,135 99 TX 5.61% 1-Jun-15 GECM053A Self Storage 0.00 4,013,249 23,132 100 FL 5.52% 1-Jul-15 GECM053A Self Storage 0.00 3,950,000 18,776 101 TN 5.66% 1-Jun-15 GECM053A Self Storage 0.00 3,890,000 18,959 102 WA 4.85% 1-Aug-10 GECM053B Manufactured Housing 0.00 3,822,788 20,195 103 IL 5.57% 1-Jun-15 GECM053A Industrial 0.00 3,738,952 21,457 104 ND 5.49% 1-May-15 GECM053B Multifamily 0.00 3,735,161 21,269 105 CA 4.94% 1-Aug-15 GECM053A Retail 0.00 3,600,000 15,305 106 CA 5.47% 1-Jul-15 GECM053A Self Storage 0.00 3,600,000 16,957 107 NV 5.37% 1-Jul-15 GECM053A Self Storage 0.00 3,592,982 20,148 108 NY 5.43% 1-Jun-15 GECM053A Self Storage 0.00 3,489,359 19,719 109 TX 5.32% 1-Jul-15 GECM053A Self Storage 0.00 3,468,143 19,340 110 MO 5.10% 1-Jul-15 GECM053B Multifamily 0.00 3,409,463 22,793 111 TX 5.00% 1-Jul-15 GECM053B Multifamily 0.00 3,340,000 14,381 112 NC 5.65% 1-May-15 GECM053A Retail 0.00 3,190,000 15,520 113 CA 5.50% 1-Jun-15 GECM053A Self Storage 0.00 3,103,683 17,675 114 NC 4.95% 1-Aug-15 GECM053A Self Storage 0.00 3,096,667 16,547 115 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 19 of 29 * 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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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) Revised Date: TX 5.13% 1-Jul-15 GECM053B Manufactured Housing 0.00 3,093,597 16,889 116 CA 5.64% 1-Jun-15 GECM053B Manufactured Housing 0.00 3,006,258 17,385 117 VA 5.61% 1-May-15 GECM053A Mixed Use 0.00 2,988,453 17,241 118 NV 5.02% 1-Jul-15 GECM053A Self Storage 0.00 2,893,852 15,603 119 FL 5.28% 1-Jul-15 GECM053A Self Storage 0.00 2,692,079 16,228 120 CO 5.50% 1-Jul-15 GECM053A Self Storage 0.00 2,520,000 11,935 121 NV 5.14% 1-Jul-15 GECM053A Self Storage 0.00 2,400,000 10,623 122 WA 5.39% 1-Jul-15 GECM053B Multifamily 0.00 2,350,000 10,907 123 NC 5.63% 1-Aug-15 GECM053A Retail 0.00 2,297,903 13,247 124 TX 5.44% 1-Aug-15 GECM053A Self Storage 0.00 2,288,000 10,718 125 FL 5.27% 1-Jun-15 GECM053A Manufactured Housing 0.00 2,265,000 10,279 126 TX 5.25% 1-Jul-15 GECM053A Retail 0.00 2,040,000 9,223 127 TX 5.00% 1-Jul-15 GECM053B Multifamily 0.00 2,000,000 8,611 128 NV 5.02% 1-Jul-15 GECM053A Self Storage 0.00 1,895,972 10,223 129 TX 5.00% 1-Jul-15 GECM053B Multifamily 0.00 1,811,000 7,797 130 NM 5.39% 1-Aug-15 GECM053A Retail 0.00 1,800,000 8,355 131 GA 5.51% 1-Jul-15 GECM053A Retail 0.00 1,400,000 6,643 132 2,115,466,134 8,502,704 0 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 20 of 29 * 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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Historical Collateral Level Prepayment Report Disclosure Control # Payoff Period Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Revised Date: Cumulative Current 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 21 of 29 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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 Revised Date: Total 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 22 of 29 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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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 Revised Date: Current Total Cumulative 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 23 of 29 * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 Historical Collateral Level REO Report Property Type Revised 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: 722902.1 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 24 of 29 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Defeased Loans Revised Date: Disclosure Control # 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 25 of 29 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Appraisal Reduction Detail Disclosure Control# Appraisal Red. Date Scheduled Balance ASER Note Rate Maturity Date Property Type Geographic Location Appraisal Value Date DSCR Revised Date: Remaining Term Life ARA Amount Current P&I Advance Page 26 of 29 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 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 Revised Date: Loan Status Code(1) Not Avail Not Avail Not Avail 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 27 of 29 (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 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Revised Date: 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 28 of 29 |
GE Commercial Mortgage Corporation Payment Date: Prior Payment: Next Payment: Record Date: 23-Jan-06 12-Sep-05 N/A 11-Oct-05 31-Aug-05 Commercial Mortgage Pass-Through Certificates Series 2005-C3 ABN AMRO Acct: 722902.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Revised Date: 23-Jan-2006 - 12:53 (W992-X036) (c) 2005 LaSalle Bank N.A. Page 29 of 29 |