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-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5, 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
| 2- | Watchlist Report | |
| 3- | Delinquent Report | |
| 4- | Liquidation Report | |
| 5- | Modification Report | |
| 6- | REO Report | |
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 19, 2005 |
Greenwich Capital Commercial Funding Corp. Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 Reporting Package Table of Contents Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 N/A 12-Jan-06 03-Nov-05 Administrator: Andy Streepey 312.904.9387 andy.streepey@abnamro.com Analyst: Sang Huynh 714.259.6213 sang.huynh@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 2-4 Page 5 Page 6 Page 7 Page 8-9 Page 10 Page 11 Page 12 Page 13 Page 14-16 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 17-24 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: GCCF5GG5 GCCF5GG5_200512_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 3-Nov-05 12-Dec-05 10-Apr-37 Parties to The Transaction Depositor: Greenwich Capital Commercial Funding Corp. Underwriter: Banc of America Securities LLC/Credit Suisse First Boston LLC/Goldman Sachs & Co. Master Servicer: Wachovia Bank, National Association Special Servicer: LNR Partners, Inc. Rating Agency: Moody's Investors Service, Inc./Standard & Poor's 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.wachovia.com www.etrustee.net Page 1 of 30 09-Dec-2005 - 07:34 (Y598-Y630) (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: 5.393148% 12-Dec-05 12-Dec-05 N/A 12-Jan-06 03-Nov-05 Greenwich Capital Commercial Funding Corp. Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 100 Upper REMIC Statement Date: ABN AMRO Acct: 723114.1 1000.000000000 12.105674537 0.000000000 987.894325463 3.992500000 0.00 0.00 0.000000000 4.7910000000% 0.000000000 396789LF4 A-1 108,000,000.00 1,307,412.85 0.00 106,692,587.15 431,190.00 108,000,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.264166670 0.00 0.00 0.000000000 5.1170000000% 0.000000000 396789LG2 A-2 910,000,000.00 0.00 0.00 910,000,000.00 3,880,391.67 910,000,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.355833385 0.00 0.00 0.000000000 5.2270000000% 0.000000000 396789LH0 A-3 65,000,000.00 0.00 0.00 65,000,000.00 283,129.17 65,000,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.369166678 0.00 0.00 0.000000000 5.2430000000% 0.000000000 396789LJ6 A-4-1 307,000,000.00 0.00 0.00 307,000,000.00 1,341,334.17 307,000,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.371666600 0.00 0.00 0.000000000 5.2460000000% 0.000000000 396789MZ9 A-4-2 50,000,000.00 0.00 0.00 50,000,000.00 218,583.33 50,000,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.325000000 0.00 0.00 0.000000000 5.1900000000% 0.000000000 396789LK3 A-AB 139,000,000.00 0.00 0.00 139,000,000.00 601,175.00 139,000,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.353333333 0.00 0.00 0.000000000 5.2240000000% 0.000000000 396789LL1 A-5 1,427,604,000.00 0.00 0.00 1,427,604,000.00 6,214,836.08 1,427,604,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.397499994 0.00 0.00 0.000000000 5.2770000000% 0.000000000 396789LM9 A-M 429,515,000.00 0.00 0.00 429,515,000.00 1,888,792.21 429,515,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.417708641 0.00 0.00 0.000000000 5.3012503849% 0.000000000 396789LN7 A-J 300,660,000.00 0.00 0.00 300,660,000.00 1,328,228.28 300,660,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.474375369 0.00 0.00 0.000000000 5.3692503849% 0.000000000 396789LP2 B 96,641,000.00 0.00 0.00 96,641,000.00 432,408.11 96,641,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.474375382 0.00 0.00 0.000000000 5.3692503849% 0.000000000 396789LQ0 C 37,583,000.00 0.00 0.00 37,583,000.00 168,160.45 37,583,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.474375295 0.00 0.00 0.000000000 5.3692503849% 0.000000000 396789LR8 D 80,534,000.00 0.00 0.00 80,534,000.00 360,339.34 80,534,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.474375233 0.00 0.00 0.000000000 5.3692503849% 0.000000000 396789LS6 E 37,582,000.00 0.00 0.00 37,582,000.00 168,155.97 37,582,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.474375303 0.00 0.00 0.000000000 5.3692503849% 0.000000000 396789LT4/U3907JGG2 F 53,690,000.00 0.00 0.00 53,690,000.00 240,229.21 53,690,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.474375218 0.00 0.00 0.000000000 5.3692503849% 0.000000000 396789LV9/U3907JGH0 G 42,951,000.00 0.00 0.00 42,951,000.00 192,178.89 42,951,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.474375323 0.00 0.00 0.000000000 5.3692503849% 0.000000000 396789LX5/U3907JGJ6 H 48,321,000.00 0.00 0.00 48,321,000.00 216,206.29 48,321,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.124166511 0.00 0.00 0.000000000 4.9490000000% 0.000000000 396789LZ0 J 21,476,000.00 0.00 0.00 21,476,000.00 88,570.60 21,476,000.00 09-Dec-2005 - 07:34 (Y598-Y630) (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: 5.393148% 12-Dec-05 12-Dec-05 N/A 12-Jan-06 03-Nov-05 Greenwich Capital Commercial Funding Corp. Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 100 Upper REMIC Statement Date: ABN AMRO Acct: 723114.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.124166705 0.00 0.00 0.000000000 4.9490000000% 0.000000000 396789MB2 K 21,475,000.00 0.00 0.00 21,475,000.00 88,566.48 21,475,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.124166511 0.00 0.00 0.000000000 4.9490000000% 0.000000000 396789MD8 L 21,476,000.00 0.00 0.00 21,476,000.00 88,570.60 21,476,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.124166511 0.00 0.00 0.000000000 4.9490000000% 0.000000000 396789MF3 M 5,369,000.00 0.00 0.00 5,369,000.00 22,142.65 5,369,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.124166511 0.00 0.00 0.000000000 4.9490000000% 0.000000000 396789MH9 N 16,107,000.00 0.00 0.00 16,107,000.00 66,427.95 16,107,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.124166511 0.00 0.00 0.000000000 4.9490000000% 0.000000000 396789MK2 O 10,738,000.00 0.00 0.00 10,738,000.00 44,285.30 10,738,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.124166612 0.00 0.00 0.000000000 4.9490000000% 0.000000000 396789MM8 P 64,427,368.00 0.00 0.00 64,427,368.00 265,709.20 64,427,368.00 1000.000000000 0.000000000 0.000000000 1000.000000000 0.108392590 0.00 0.00 0.000000000 0.1300711077% 0.000000000 N 396789MP1/U3907JGK3 XP 4,185,491,000.00 0.00 0.00 4,185,491,000.00 453,676.21 4,185,491,000.00 1000.000000000 0.000000000 0.000000000 999.695607128 0.031389630 0.00 0.00 0.000000000 0.0376675574% 0.000000000 N 396789MR7/U3907JGL1 XC 4,295,149,368.00 0.00 0.00 4,293,841,955.15 134,823.15 4,295,149,368.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 396789MV8 R-I 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 396789MX4 R-II 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 4,295,149,368.00 4,295,149,368.00 20,525,523.16 Total 4,293,841,955.15 1,307,412.85 0.00 19,218,110.31 09-Dec-2005 - 07:34 (Y598-Y630) (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 |
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: 5.393148% 12-Dec-05 12-Dec-05 N/A 12-Jan-06 03-Nov-05 Greenwich Capital Commercial Funding Corp. Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 100 Grantor Trust Statement Date: ABN AMRO Acct: 723114.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 396789MT3 XK 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 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. Page 4 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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 19,197,488.75 0.00 0.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 19,302,507.90 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 19,219,542.05 ) (1,431.72 0.00 0.00 0.00 ) (1,431.72 1,303,577.08 3,835.77 1,307,412.85 0.00 0.00 0.00 0.00 0.00 0.00 1,307,412.85 20,526,954.90 20,525,523.18 4,295,149,368.26 173 1,307,412.85 0.00 0 0.00 0.00 0 0.00 0 4,293,841,955.41 173 0.00 0.00 3,835.77 105,019.15 3,835.77 105,019.15 82,965.85 0.00 0.00 1,137.73 84,103.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ) (82,965.85 19,218,110.33 Interest Not Advanced ( Current Period ) 0.00 105,019.15 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 5 of 30 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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 0.00 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 0.00 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 0.00 0.00 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 6 of 30 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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 30 431,190.00 431,190.00 431,190.00 0.00 30.00% 30.01% 30/360 4.791000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 3,880,391.67 3,880,391.67 3,880,391.67 0.00 30.00% 30.01% 30/360 5.117000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 283,129.17 283,129.17 283,129.17 0.00 30.00% 30.01% 30/360 5.227000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4-1 30 1,341,334.17 1,341,334.17 1,341,334.17 0.00 30.00% 30.01% 30/360 5.243000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4-2 30 218,583.33 218,583.33 218,583.33 0.00 30.00% 30.01% 30/360 5.246000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-AB 30 601,175.00 601,175.00 601,175.00 0.00 30.00% 30.01% 30/360 5.190000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-5 30 6,214,836.08 6,214,836.08 6,214,836.08 0.00 30.00% 30.01% 30/360 5.224000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-M 30 1,888,792.21 1,888,792.21 1,888,792.21 0.00 20.00% 20.01% 30/360 5.277000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-J 30 1,328,228.28 1,328,228.28 1,328,228.28 0.00 13.00% 13.00% 30/360 5.301250385% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 432,408.11 432,408.11 432,408.11 0.00 10.75% 10.75% 30/360 5.369250385% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 168,160.45 168,160.45 168,160.45 0.00 9.88% 9.88% 30/360 5.369250385% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 360,339.34 360,339.34 360,339.34 0.00 8.00% 8.00% 30/360 5.369250385% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 168,155.97 168,155.97 168,155.97 0.00 7.13% 7.13% 30/360 5.369250385% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 240,229.21 240,229.21 240,229.21 0.00 5.88% 5.88% 30/360 5.369250385% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 192,178.89 192,178.89 192,178.89 0.00 4.88% 4.88% 30/360 5.369250385% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 216,206.29 216,206.29 216,206.29 0.00 3.75% 3.75% 30/360 5.369250385% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 88,570.60 88,570.60 88,570.60 0.00 3.25% 3.25% 30/360 4.949000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 88,566.48 88,566.48 88,566.48 0.00 2.75% 2.75% 30/360 4.949000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 88,570.60 88,570.60 88,570.60 0.00 2.25% 2.25% 30/360 4.949000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 22,142.65 22,142.65 22,142.65 0.00 2.13% 2.13% 30/360 4.949000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 66,427.95 66,427.95 66,427.95 0.00 1.75% 1.75% 30/360 4.949000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 44,285.30 44,285.30 44,285.30 0.00 1.50% 1.50% 30/360 4.949000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 265,709.20 265,709.20 265,709.20 0.00 0.00% 0.00% 30/360 4.949000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XP 30 453,676.21 453,676.21 453,676.21 0.00 NA NA 30/360 0.130071108% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XC 30 134,823.15 134,823.15 134,823.15 0.00 NA NA 30/360 0.037667557% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XK 30 0.00 0.00 0.00 0.00 NA NA 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,218,110.31 19,218,110.31 19,218,110.31 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. 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. Page 7 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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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 396789LF4 NR Aaa AAA A-2 396789LG2 NR Aaa AAA A-3 396789LH0 NR Aaa AAA A-4-1 396789LJ6 NR Aaa AAA A-4-2 396789MZ9 NR Aaa AAA A-AB 396789LK3 NR Aaa AAA A-5 396789LL1 NR Aaa AAA A-M 396789LM9 NR Aaa AAA A-J 396789LN7 NR Aaa AAA B 396789LP2 NR Aa2 AA C 396789LQ0 NR Aa3 AA- D 396789LR8 NR A2 A E 396789LS6 NR A3 A- F 396789LT4 NR Baa1 BBB+ G 396789LV9 NR Baa2 BBB H 396789LX5 NR Baa3 BBB- J 396789LZ0 NR Ba1 BB+ K 396789MB2 NR Ba2 BB L 396789MD8 NR Ba3 BB- M 396789MF3 NR B1 B+ N 396789MH9 NR B2 B O 396789MK2 NR B3 B- Page 8 of 30 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: P 396789MM8 NR NR NR XP 396789MP1 NR Aaa AAA XC 396789MR7 NR Aaa AAA XK 396789MT3 NR NR NR Page 9 of 30 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 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: 723114.1 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 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 10 of 30 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Series 2005-GG5 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: 723114.1 Commercial Mortgage Pass-Through Certificates, 12-Dec-05 173 100.00% 4,293,841,955 99.97% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 100 273 5.39% 5.37% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 11 of 30 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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 42,240.00 42,240.00 0.00 A 82 1-Nov-05 26,280.67 26,280.67 0.00 A 121 1-Nov-05 20,504.17 20,504.17 0.00 A 133 1-Nov-05 19,830.08 19,830.08 0.00 A 154 108,854.92 108,854.92 Total 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. Page 12 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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. Page 13 of 30 |
Greenwich Capital Commercial Funding Corp. Mortgage Loan Characteristics ABN AMRO Acct: 723114.1 Series 2005-GG5 Commercial Mortgage Pass-Through Certificates, Commercial Mortgage Trust 2005-GG5, 03-Nov-05 12-Jan-06 N/A 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) 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. Page 14 of 30 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 3 5,339,783 0.12 117 5.39 0.00 % 1 to 1,999,999 % 4 9,499,929 0.22 117 5.43 0.00 % 2,000,000 to 2,999,999 % 21 72,858,815 1.70 113 5.35 0.00 % 3,000,000 to 3,999,999 % 18 78,644,853 1.83 114 5.44 0.00 % 4,000,000 to 4,999,999 % 7 37,335,372 0.87 117 5.27 0.00 % 5,000,000 to 5,999,999 % 10 65,789,028 1.53 117 5.35 0.00 % 6,000,000 to 6,999,999 % 8 59,552,669 1.39 102 5.38 0.00 % 7,000,000 to 7,999,999 % 13 109,883,068 2.56 109 5.36 0.00 % 8,000,000 to 8,999,999 % 11 105,462,091 2.46 114 5.47 0.00 % 9,000,000 to 9,999,999 % 16 180,731,298 4.21 102 5.47 0.00 % 10,000,000 to 12,499,999 % 6 82,618,875 1.92 110 5.18 0.00 % 12,500,000 to 14,999,999 % 11 187,028,753 4.36 114 5.26 0.00 % 15,000,000 to 19,999,999 % 10 251,576,493 5.86 101 5.44 0.00 % 20,000,000 to 29,999,999 % 14 544,107,612 12.67 91 5.74 0.00 % 30,000,000 to 49,999,999 % 3 165,855,113 3.86 118 5.09 0.00 % 50,000,000 to 59,999,999 % 3 184,580,000 4.30 96 5.21 0.00 % 60,000,000 to 69,999,999 % 5 375,000,000 8.73 104 5.36 0.00 % 70,000,000 to 79,999,999 % 2 168,108,220 3.92 87 5.59 0.00 % 80,000,000 to 99,999,999 % 4 522,770,000 12.17 97 5.65 0.00 % 100,000,000 to 199,999,999 % 4 1,087,099,983 25.32 96 5.18 0.00 % 200,000,000 & Above % 320,000,000 1,493,783 4,293,841,955 173 100.00 % Average Schedule Balance Maximum Schedule Balance Minimum Schedule Balance 24,819,896 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 20 673,352,855 15.68 115 4.91 0.00 % 0.000% % to 5.000% 31 775,269,259 18.06 92 5.11 0.00 % 5.001% % to 5.210% 57 967,878,400 22.54 102 5.27 0.00 % 5.211% % to 5.420% 34 1,186,038,417 27.62 103 5.51 0.00 % 5.421% % to 5.630% 12 241,379,093 5.62 119 5.76 0.00 % 5.631% % to 5.840% 8 99,327,907 2.31 66 5.99 0.00 % 5.841% % to 6.050% 4 80,489,083 1.87 90 6.16 0.00 % 6.051% % to 6.260% 2 86,000,000 2.00 57 6.33 0.00 % 6.261% % to 6.470% 2 114,649,578 2.67 59 6.58 0.00 % 6.471% % to 6.680% 2 57,280,000 1.33 117 6.75 0.00 % 6.681% % to 6.890% 1 12,177,362 0.28 52 6.98 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 173 4,293,841,955 Minimum Mortgage Interest Rate Maximum Mortgage Interest Rate 100.00 % 4.730% 6.980% 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 1 9,041,461 0.21 152 5.65 0.00 % % & 121 Above 1 9,041,461 0.21 % Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 21 918,623,249 21.39 57 5.64 0.00 % % 0 to 59 8 402,765,000 9.38 78 5.31 0.00 % % 60 to 89 37 609,381,027 14.19 114 5.22 0.00 % % 90 to 115 105 2,325,631,218 54.16 117 5.35 0.00 % % 116 to 119 1 28,400,000 0.66 122 5.57 0.00 % % 120 to 129 0 0 0.00 0 0.00 0.00 % % 130 to 150 0 0 0.00 0 0.00 0.00 % % 151 to 199 0 0 0.00 0 0.00 0.00 % % 200 & Above 122 52 172 4,284,800,494 Minimum Remaining Term Maximum Remaining Term % 99.79 |
Greenwich Capital Commercial Funding Corp. Mortgage Loan Characteristics ABN AMRO Acct: 723114.1 Series 2005-GG5 Commercial Mortgage Pass-Through Certificates, Commercial Mortgage Trust 2005-GG5, 03-Nov-05 12-Jan-06 N/A 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) 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. Page 15 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 0.990 0 0 0.00 0 0.00 0.00 % % 1.000 1.259 0 0 0.00 0 0.00 0.00 % % 1.260 1.299 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 173 4,293,841,955 100.00 100 5.39 0.00 % % Unknown 0.000 0.000 173 4,293,841,955 100.00 % 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 0.990 14 458,175,920 10.67 117 5.56 0.00 % % 1.000 1.259 9 163,424,371 3.81 101 5.35 0.00 % % 1.260 1.299 12 180,772,564 4.21 110 5.60 0.00 % % 1.300 1.349 20 368,727,866 8.59 92 5.97 0.00 % % 1.350 1.399 19 340,322,554 7.93 109 5.54 0.00 % % 1.400 1.449 14 588,202,027 13.70 72 5.19 0.00 % % 1.450 1.499 15 259,920,560 6.05 92 5.42 0.00 % % 1.500 1.549 13 253,861,442 5.91 92 5.37 0.00 % % 1.550 1.599 16 512,048,783 11.93 114 5.07 0.00 % % 1.600 1.649 5 194,626,673 4.53 96 5.11 0.00 % % 1.650 1.699 11 444,619,343 10.35 116 5.42 0.00 % % 1.700 1.799 13 213,946,890 4.98 107 5.05 0.00 % % 1.800 1.999 12 315,192,963 7.34 90 5.47 0.00 % % 2.000 & Above 4.850 1.140 173 4,293,841,955 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Multiple States 16 1,169,565,995 27.24 106 5.55 0.00 % % California 43 710,874,634 16.56 112 5.17 0.00 % % New York 5 490,846,998 11.43 100 5.36 0.00 % % Virginia 8 295,484,983 6.88 65 5.07 0.00 % % Texas 14 249,440,927 5.81 90 5.37 0.00 % % Massachusetts 4 156,657,761 3.65 84 5.54 0.00 % % Washington 2 130,500,000 3.04 84 5.35 0.00 % % Florida 17 117,700,152 2.74 108 5.29 0.00 % % District of Columbia 1 105,770,000 2.46 79 5.15 0.00 % % Colorado 4 103,414,497 2.41 113 5.22 0.00 % % Connecticut 5 96,509,631 2.25 116 5.27 0.00 % % Delaware 1 78,000,000 1.82 118 5.61 0.00 % % Alabama 3 64,005,255 1.49 71 6.13 0.00 % % Maryland 3 60,956,125 1.42 80 6.10 0.00 % % Illinois 5 58,882,100 1.37 117 5.95 0.00 % % North Carolina 8 58,320,202 1.36 114 5.18 0.00 % % Undefined 2 53,490,415 1.25 118 5.87 0.00 % % Arizona 4 39,078,333 0.91 98 5.23 0.00 % % Minnesota 1 34,500,000 0.80 58 5.49 0.00 % % Michigan 2 33,936,000 0.79 115 5.18 0.00 % % New Jersey 2 32,030,000 0.75 117 5.01 0.00 % % Nevada 4 31,079,466 0.72 114 5.38 0.00 % % Oregon 2 21,400,000 0.50 115 5.20 0.00 % % Hawaii 2 21,218,823 0.49 95 6.41 0.00 % % Pennsylvania 3 19,501,407 0.45 119 5.36 0.00 % % Georgia 4 19,260,882 0.45 94 5.65 0.00 % % Kentucky 2 11,418,000 0.27 117 5.25 0.00 % % Ohio 2 9,373,060 0.22 116 5.27 0.00 % % Utah 1 6,600,000 0.15 115 5.21 0.00 % % South Carolina 1 6,070,000 0.14 116 5.15 0.00 % % Missouri 1 4,478,692 0.10 117 5.24 0.00 % % Nebraska 1 3,477,617 0.08 116 5.08 0.00 % % 100.00 4,293,841,955 173 % |
Greenwich Capital Commercial Funding Corp. Mortgage Loan Characteristics ABN AMRO Acct: 723114.1 Series 2005-GG5 Commercial Mortgage Pass-Through Certificates, Commercial Mortgage Trust 2005-GG5, 03-Nov-05 12-Jan-06 N/A 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 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. Page 16 of 30 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Office 62 1,411,678,896 32.88 94 5.48 0.00 % % Retail 75 1,194,877,285 27.83 100 5.16 0.00 % % Other 12 659,804,019 15.37 105 5.75 0.00 % % Self Storage 6 369,222,624 8.60 116 5.12 0.00 % % Industrial 7 367,394,555 8.56 119 5.49 0.00 % % Multifamily 8 259,891,129 6.05 78 5.30 0.00 % % Various 1 16,000,000 0.37 117 5.19 0.00 % % Mobile Home Park 2 14,973,448 0.35 74 5.87 0.00 % % 4,293,841,955 173 100.00 % Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Amortizing Balloon 59 896,086,426 20.87 95 5.38 0.00 % % Full Amortizing 1 9,041,461 0.21 152 5.65 0.00 % % IO Maturity Balloon 20 1,309,770,000 30.50 89 5.36 0.00 % % IO/Amortizing 93 2,078,944,069 48.42 109 5.42 0.00 % % 4,293,841,955 173 100.00 % Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 172 4,275,874,487 99.58 100 0.00 % % 5.39 0 to 12 1 17,967,469 0.42 113 0.00 % % 6.05 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 173 4,293,841,955 100.00 % 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 0 0 0.00 0 0.00 0.00 % % 2009 21 918,623,249 21.39 57 5.64 0.00 % % 2010 1 43,000,000 1.00 69 6.22 0.00 % % 2011 6 344,170,000 8.02 79 5.21 0.00 % % 2012 1 15,595,000 0.36 85 4.99 0.00 % % 2013 0 0 0.00 0 0.00 0.00 % % 2014 142 2,935,012,246 68.35 117 5.33 0.00 % % 2015 2 37,441,461 0.87 129 5.59 0.00 % % 2016 & Greater 100.00 4,293,841,955 173 % |
Greenwich Capital Commercial Funding Corp. Payment Date: Prior Payment: Next Payment: Record Date: 12-Dec-05 12-Dec-05 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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: NY 4.93% 6-Aug-15 GCF5GG5A Self Storage 0.00 320,000,000 1,315,333 1 XX 5.50% 6-Oct-15 GCF5GG5A Industrial 0.00 317,500,000 1,455,208 2 VA 5.05% 6-Jul-10 GCF5GG5A Retail 0.00 249,599,983 1,355,103 3 XX 5.22% 6-Jul-12 GCF5GG5A Multifamily 0.00 200,000,000 870,000 4 XX 5.49% 6-Oct-15 GCF5GG5A Other 0.00 197,000,000 900,783 5 NY 6.58% 6-Sep-10 GCF5GG5A Office 0.00 110,000,000 602,708 6 XX 5.49% 6-Oct-15 GCF5GG5A Other 0.00 110,000,000 502,975 7 DC 5.15% 6-Jul-12 GCF5GG5A Office 0.00 105,770,000 453,930 8 MA 5.47% 6-Sep-10 GCF5GG5A Office 0.00 86,000,000 392,017 9 XX 5.71% 6-Oct-15 GCF5GG5A Other 0.00 82,108,220 672,440 10 DE 5.61% 6-Oct-15 GCF5GG5A Office 0.00 78,000,000 364,780 11 TX 5.15% 6-Aug-15 GCF5GG5A Office 0.00 76,500,000 328,313 12 CO 5.26% 6-Apr-15 GCF5GG5A Office 0.00 76,000,000 332,943 13 WA 5.54% 6-Nov-10 GCF5GG5A Office 0.00 74,500,000 343,942 14 CT 5.23% 6-Jul-15 GCF5GG5A Office 0.00 70,000,000 304,792 15 CA 4.83% 6-Jul-15 GCF5GG5A Retail 0.00 64,580,000 259,665 16 XX 6.04% 6-Sep-10 GCF5GG5A Other 0.00 60,000,000 302,000 17 CA 4.78% 6-Jul-15 GCF5GG5A Retail 0.00 60,000,000 239,000 18 CA 4.99% 1-Sep-15 GCF5GG5A Retail 0.00 59,855,113 321,543 19 WA 5.10% 6-Oct-15 GCF5GG5A Retail 0.00 56,000,000 238,000 20 CA 5.21% 6-Oct-15 GCF5GG5A Retail 0.00 50,000,000 217,250 21 TX 5.61% 6-Nov-10 GCF5GG5A Office 0.00 48,000,000 224,200 22 AL 6.37% 6-Aug-10 GCF5GG5A Office 0.00 48,000,000 254,800 23 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. Page 17 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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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: CA 5.26% 6-Jul-15 GCF5GG5A Office 0.00 45,000,000 197,250 24 MA 5.83% 6-Sep-15 GCF5GG5A Other 0.00 44,457,761 282,950 25 GU 5.83% 6-Nov-15 GCF5GG5A Retail 0.00 43,954,754 259,013 26 XX 6.22% 6-Sep-11 GCF5GG5A Other 0.00 43,000,000 222,883 27 CA 5.32% 6-Nov-15 GCF5GG5A Office 0.00 38,300,000 169,861 28 MD 6.27% 6-Nov-10 GCF5GG5A Other 0.00 38,000,000 198,613 29 CA 5.21% 6-Aug-15 GCF5GG5A Office 0.00 35,365,096 195,264 30 MN 5.49% 6-Oct-10 GCF5GG5A Office 0.00 34,500,000 157,838 31 CA 5.22% 1-Jul-15 GCF5GG5A Office 0.00 32,250,000 140,288 32 CA 5.30% 6-Aug-10 GCF5GG5A Retail 0.00 31,500,000 139,178 33 XX 6.74% 6-Sep-15 GCF5GG5A Self Storage 0.00 31,280,000 175,637 34 CA 5.40% 1-Oct-15 GCF5GG5A Office 0.00 30,500,000 137,250 35 CA 4.73% 1-Aug-15 GCF5GG5A Retail 0.00 29,500,000 116,279 36 XX 5.57% 6-Feb-16 GCF5GG5A Office 0.00 28,400,000 131,823 37 XX 5.51% 6-Oct-15 GCF5GG5A Other 0.00 28,116,422 173,341 38 MI 5.14% 1-Jul-15 GCF5GG5A Office 0.00 27,000,000 115,650 39 IL 6.76% 6-Oct-15 GCF5GG5A Other 0.00 26,000,000 146,467 40 NY 5.37% 6-Jul-10 GCF5GG5A Retail 0.00 24,869,903 139,946 41 NY 5.33% 6-Oct-15 GCF5GG5A Retail 0.00 24,500,000 108,821 42 TX 5.63% 6-Jul-10 GCF5GG5A Multifamily 0.00 21,990,168 105,353 43 TX 5.24% 6-Nov-10 GCF5GG5A Office 0.00 21,000,000 91,613 44 CO 5.09% 6-Aug-15 GCF5GG5A Retail 0.00 20,200,000 85,682 45 CA 5.45% 6-Oct-15 GCF5GG5A Retail 0.00 10,478,341 59,289 46 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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: CA 5.43% 6-Sep-10 GCF5GG5A Retail 0.00 9,500,000 42,988 47 CA 5.70% 6-Oct-15 GCF5GG5A Office 0.00 19,000,000 90,203 48 NC 5.04% 6-Oct-15 GCF5GG5A Retail 0.00 18,558,154 100,304 49 MD 6.05% 6-May-15 GCF5GG5A Retail 0.00 17,967,469 108,522 50 MA 4.98% 6-Sep-15 GCF5GG5A Retail 0.00 17,600,000 73,040 51 NJ 5.13% 6-Sep-15 GCF5GG5A Office 0.00 17,400,000 74,385 52 CA 4.99% 6-Sep-15 GCF5GG5A Retail 0.00 17,000,000 70,692 53 IL 5.30% 6-Jul-15 GCF5GG5A Retail 0.00 16,500,000 72,875 54 CA 5.21% 6-Aug-15 GCF5GG5A Office 0.00 16,408,130 90,595 55 XX 5.19% 6-Sep-15 GCF5GG5A Various 0.00 16,000,000 69,200 56 AZ 4.99% 2-Jan-13 GCF5GG5A Retail 0.00 15,595,000 64,849 57 CA 5.23% 6-Aug-15 GCF5GG5A Office 0.00 15,000,000 65,375 58 NJ 4.87% 6-Aug-15 GCF5GG5A Retail 0.00 14,630,000 59,373 59 XX 4.98% 6-Nov-15 GCF5GG5A Retail 0.00 14,500,000 60,175 60 OR 5.14% 6-Jul-15 GCF5GG5A Office 0.00 14,400,000 61,632 61 TX 5.24% 6-Jun-15 GCF5GG5A Retail 0.00 13,088,875 72,630 62 FL 5.50% 6-Sep-12 GCF5GG5A Office 0.00 13,000,000 59,529 63 NV 5.40% 1-Feb-15 GCF5GG5A Office 0.00 13,000,000 58,500 64 NV 5.30% 6-Oct-15 GCF5GG5A Office 0.00 12,300,000 54,325 65 HI 6.98% 6-Apr-10 GCF5GG5A Office 0.00 12,177,362 81,335 66 CA 5.08% 6-Oct-15 GCF5GG5A Retail 0.00 12,000,000 50,810 67 VA 5.32% 6-Jul-15 GCF5GG5A Retail 0.00 12,000,000 53,240 68 FL 5.43% 6-Jul-12 GCF5GG5A Office 0.00 12,000,000 54,330 69 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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: XX 5.49% 6-Sep-15 GCF5GG5A Retail 0.00 11,600,000 53,099 70 XX 5.36% 6-Jul-10 GCF5GG5A Other 0.00 11,600,000 51,813 71 NY 5.61% 6-Oct-15 GCF5GG5A Industrial 0.00 11,477,095 66,106 72 FL 5.18% 6-Jul-15 GCF5GG5A Retail 0.00 11,325,000 48,886 73 VA 5.04% 6-Oct-15 GCF5GG5A Retail 0.00 11,250,000 47,250 74 TX 5.23% 6-Aug-15 GCF5GG5A Retail 0.00 10,800,000 47,070 75 AZ 5.48% 6-Jul-15 GCF5GG5A Retail 0.00 10,687,500 48,806 76 CA 5.94% 6-Sep-10 GCF5GG5A Mobile Home Park 0.00 10,500,000 52,001 77 FL 5.28% 6-Oct-15 GCF5GG5A Retail 0.00 10,320,000 45,408 78 FL 5.24% 6-Jul-15 GCF5GG5A Industrial 0.00 10,216,000 44,567 79 XX 6.18% 6-Nov-15 GCF5GG5A Other 0.00 9,985,954 65,504 80 CT 5.48% 6-Sep-15 GCF5GG5A Office 0.00 9,968,384 56,622 81 FL 5.20% 1-Sep-15 GCF5GG5A Office 0.00 9,900,000 42,900 A 82 CA 5.61% 6-May-15 GCF5GG5A Retail 0.00 9,870,632 57,126 83 NC 5.13% 6-Aug-15 GCF5GG5A Retail 0.00 9,850,000 42,109 84 GU 6.07% 6-Jul-15 GCF5GG5A Other 0.00 9,535,661 62,247 85 TX 4.92% 6-Aug-15 GCF5GG5A Office 0.00 9,500,000 38,950 86 AZ 5.22% 6-Oct-15 GCF5GG5A Office 0.00 9,310,000 40,499 87 HI 5.65% 6-Aug-18 GCF5GG5B Industrial 0.00 9,041,461 83,393 88 FL 5.22% 6-Jun-15 GCF5GG5A Office 0.00 9,000,000 39,150 89 CT 5.29% 6-Oct-15 GCF5GG5A Retail 0.00 8,980,790 49,922 90 TX 4.79% 6-Aug-12 GCF5GG5A Office 0.00 8,800,000 35,127 91 CA 5.32% 1-Jun-15 GCF5GG5A Retail 0.00 8,713,687 48,809 92 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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: PA 5.42% 6-Nov-15 GCF5GG5A Industrial 0.00 8,680,000 39,205 93 MA 5.83% 6-Aug-15 GCF5GG5A Retail 0.00 8,600,000 41,782 94 NC 5.44% 6-Sep-15 GCF5GG5A Office 0.00 8,500,000 38,533 95 XX 5.65% 6-Oct-15 GCF5GG5A Retail 0.00 8,475,398 52,962 96 CA 4.95% 6-Sep-15 GCF5GG5A Office 0.00 8,350,000 34,444 97 TX 5.39% 6-May-10 GCF5GG5A Multifamily 0.00 8,300,000 37,281 98 TX 5.51% 6-Sep-15 GCF5GG5A Office 0.00 8,137,939 50,250 99 IL 5.39% 6-Nov-15 GCF5GG5A Retail 0.00 8,150,000 36,573 100 FL 5.39% 6-Sep-15 GCF5GG5A Office 0.00 8,110,000 36,427 101 AL 5.30% 6-Aug-15 GCF5GG5A Retail 0.00 8,085,255 45,091 102 KY 5.22% 6-Oct-15 GCF5GG5A Retail 0.00 7,982,669 44,028 103 AL 5.54% 6-Jun-15 GCF5GG5A Multifamily 0.00 7,920,000 36,564 104 TX 5.92% 6-Nov-10 GCF5GG5A Multifamily 0.00 7,900,000 38,940 105 CA 4.96% 6-Aug-15 GCF5GG5A Retail 0.00 7,550,000 31,207 106 GA 5.91% 6-Nov-10 GCF5GG5A Office 0.00 7,200,000 35,460 107 OR 5.34% 6-Jun-15 GCF5GG5A Retail 0.00 7,000,000 31,150 108 CA 4.99% 1-Sep-15 GCF5GG5A Office 0.00 7,000,000 29,108 109 VA 5.10% 6-Oct-15 GCF5GG5A Office 0.00 7,000,000 29,750 110 MI 5.32% 6-Aug-15 GCF5GG5A Office 0.00 6,936,000 30,750 111 CA 5.30% 6-Aug-15 GCF5GG5A Retail 0.00 6,920,261 38,594 112 PA 5.37% 6-Nov-15 GCF5GG5A Office 0.00 6,880,000 30,788 113 TX 5.68% 6-Oct-15 GCF5GG5A Office 0.00 6,786,667 39,398 114 UT 5.21% 6-Jul-15 GCF5GG5A Retail 0.00 6,600,000 28,655 115 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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: CA 5.93% 6-Sep-15 GCF5GG5A Retail 0.00 4,138,051 24,682 116 CA 5.87% 6-Sep-15 GCF5GG5A Retail 0.00 2,393,002 14,182 117 CA 5.80% 6-Nov-15 GCF5GG5A Self Storage 0.00 6,500,000 31,390 118 FL 5.30% 6-Aug-15 GCF5GG5A Office 0.00 6,450,000 28,488 119 IL 5.28% 6-Oct-15 GCF5GG5A Retail 0.00 6,326,100 27,860 120 NC 5.01% 1-Sep-15 GCF5GG5A Industrial 0.00 6,320,000 26,386 A 121 SC 5.15% 6-Aug-15 GCF5GG5A Retail 0.00 6,070,000 26,050 122 OH 5.38% 6-Sep-15 GCF5GG5A Multifamily 0.00 5,880,961 33,038 123 CA 5.15% 6-Jul-15 GCF5GG5A Retail 0.00 5,600,000 24,033 124 CA 5.28% 6-Nov-15 GCF5GG5A Retail 0.00 5,300,000 23,320 125 CA 5.06% 6-Sep-15 GCF5GG5A Retail 0.00 5,281,774 28,646 126 VA 5.28% 6-Jun-15 GCF5GG5A Office 0.00 5,100,000 22,440 127 CA 5.43% 6-Oct-15 GCF5GG5A Retail 0.00 5,089,435 28,734 128 CT 5.31% 6-Aug-15 GCF5GG5A Office 0.00 5,083,202 28,380 129 MD 5.00% 6-Oct-15 GCF5GG5A Retail 0.00 4,988,657 26,841 130 GA 5.50% 6-Aug-15 GCF5GG5A Office 0.00 4,979,498 28,389 131 CA 5.80% 6-Nov-15 GCF5GG5A Self Storage 0.00 4,800,000 23,180 132 CA 5.23% 1-Oct-15 GCF5GG5A Office 0.00 4,750,000 20,702 A 133 TX 6.59% 6-Apr-15 GCF5GG5A Office 0.00 4,649,578 29,858 134 NC 5.41% 6-Sep-12 GCF5GG5A Multifamily 0.00 4,600,000 20,738 135 MO 5.24% 6-Sep-15 GCF5GG5A Retail 0.00 4,478,692 26,940 136 CA 5.72% 6-Jun-15 GCF5GG5A Mobile Home Park 0.00 4,473,448 26,161 137 NC 5.20% 6-Jul-15 GCF5GG5A Office 0.00 4,200,000 18,200 138 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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: FL 4.98% 6-Sep-15 GCF5GG5A Office 0.00 4,185,324 22,495 139 FL 5.19% 6-Aug-15 GCF5GG5A Industrial 0.00 4,160,000 17,992 140 CA 5.54% 6-Oct-15 GCF5GG5A Office 0.00 4,141,604 23,668 141 CA 5.86% 6-Sep-15 GCF5GG5A Retail 0.00 4,100,000 20,022 142 CA 5.21% 6-Jul-15 GCF5GG5A Office 0.00 4,000,000 17,367 143 FL 5.26% 6-Jul-15 GCF5GG5A Retail 0.00 4,000,000 17,533 144 FL 4.99% 6-Aug-15 GCF5GG5A Office 0.00 4,000,000 16,633 145 CO 5.11% 6-Oct-15 GCF5GG5A Retail 0.00 4,000,000 17,033 146 TX 5.61% 6-Sep-15 GCF5GG5A Office 0.00 3,987,700 22,988 147 PA 5.20% 6-Oct-15 GCF5GG5A Office 0.00 3,941,407 21,690 148 GA 5.28% 6-Jun-15 GCF5GG5A Retail 0.00 3,900,000 17,160 149 FL 5.54% 6-May-15 GCF5GG5A Retail 0.00 3,872,363 22,242 150 VA 5.01% 6-Sep-15 GCF5GG5A Retail 0.00 3,600,000 15,030 151 VA 5.55% 6-Aug-15 GCF5GG5A Retail 0.00 3,585,000 16,566 152 OH 5.09% 6-Jul-15 GCF5GG5A Office 0.00 3,492,099 20,763 153 AZ 5.56% 1-Aug-10 GCF5GG5A Retail 0.00 3,485,833 20,005 A 154 CA 4.75% 6-Jul-15 GCF5GG5A Retail 0.00 3,479,205 18,258 155 NE 5.08% 6-Aug-15 GCF5GG5A Retail 0.00 3,477,617 20,624 156 KY 5.33% 6-Aug-15 GCF5GG5A Retail 0.00 3,435,331 19,222 157 FL 5.38% 6-Jun-15 GCF5GG5A Self Storage 0.00 3,428,127 19,330 158 NV 5.52% 6-Sep-15 GCF5GG5A Office 0.00 3,389,349 19,348 159 VA 5.31% 6-Jul-15 GCF5GG5A Retail 0.00 3,350,000 14,824 160 CA 5.32% 6-Sep-15 GCF5GG5A Retail 0.00 3,350,000 14,852 161 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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: CA 5.28% 6-Aug-15 GCF5GG5A Multifamily 0.00 3,300,000 14,520 162 NC 5.39% 6-Oct-15 GCF5GG5A Retail 0.00 3,240,163 19,735 163 CO 5.33% 6-Sep-15 GCF5GG5A Self Storage 0.00 3,214,497 17,969 164 GA 5.78% 6-Jun-15 GCF5GG5A Retail 0.00 3,181,384 18,735 165 CA 5.90% 6-Nov-15 GCF5GG5A Retail 0.00 3,096,854 18,387 166 NC 5.30% 1-Aug-15 GCF5GG5A Retail 0.00 3,051,885 17,020 167 CT 5.44% 6-Nov-15 GCF5GG5A Retail 0.00 2,477,255 13,988 168 NV 5.48% 6-Aug-15 GCF5GG5A Retail 0.00 2,390,117 13,597 169 FL 4.91% 6-Aug-15 GCF5GG5A Office 0.00 2,239,555 11,955 170 CA 5.42% 6-Oct-15 GCF5GG5A Office 0.00 1,940,000 8,762 171 IL 5.30% 6-Sep-15 GCF5GG5A Retail 0.00 1,906,000 8,418 172 FL 5.45% 6-Aug-15 GCF5GG5A Retail 0.00 1,493,783 8,470 173 4,293,841,955 20,611,058 0 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 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: 723114.1 09-Dec-2005 - 07:34 (Y598-Y630) (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 N/A 12-Jan-06 03-Nov-05 Commercial Mortgage Trust 2005-GG5, Commercial Mortgage Pass-Through Certificates, Series 2005-GG5 ABN AMRO Acct: 723114.1 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 09-Dec-2005 - 07:34 (Y598-Y630) (c) 2005 LaSalle Bank N.A. |
