| **LB-UBS                Comm. Mtge. Trust 2005-C3****Aggregate                Statement of Principal and Interest Distributions to                Certificateholders****as                of December 31, 2005** |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| **Class**                                                                                                                                                                                                        | **CUSIP** | **Principal** | **Interest** | **Ending                Principal****Balance** |
| A-1                                                                                                                                                                                                              | 52108H4Q4 | 7,135,818.59 | 1,767,669.35 | 75,864,181.41 |
| A-2                                                                                                                                                                                                              | 52108H4R2 | 0 | 3,483,045.00 | 153,000,000.00 |
| A-3                                                                                                                                                                                                              | 52108H4S0 | 0 | 6,250,215.00 | 269,000,000.00 |
| A-4                                                                                                                                                                                                              | 52108H4T8 | 0 | 2,749,999.98 | 100,000,000.00 |
| A-5                                                                                                                                                                                                              | 52108H5X8 | 0 | 16,389,499.80 | 691,686,000.00 |
| A-AB                                                                                                                                                                                                             | 52108H4U5 | 0 | 1,865,599.98 | 80,000,000.00 |
| A-J                                                                                                                                                                                                              | 52108H4W1 | 0 | 4,464,713.28 | 184,378,000.00 |
| A-M                                                                                                                                                                                                              | 52108H4V3 | 0 | 4,714,179.90 | 196,670,000.00 |
| B                                                                                                                                                                                                                | 52108H4X9 | 0 | 541,509.36 | 22,125,000.00 |
| C                                                                                                                                                                                                                | 52108H4Y7 | 0 | 484,201.56 | 19,667,000.00 |
| D                                                                                                                                                                                                                | 52108H4Z4 | 0 | 487,151.58 | 19,667,000.00 |
| E                                                                                                                                                                                                                | 52108H5A8 | 0 | 306,255.18 | 12,292,000.00 |
| F                                                                                                                                                                                                                | 52108H5B6 | 0 | 492,953.34 | 19,667,000.00 |
| X-CP                                                                                                                                                                                                             | 52108H5C4 | 0 | 7,804,167.56 | 1,841,754,000.00 |