----

| **GE                Capital Comm Mtge. Corp. 2005-C3**                                                                       |   |   |          |   |   |         |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 2,177,259.63  |   |   | 1,067,485.09 |   |   | 68,373,740.37                               |   |
| A-1A                                                                                                                         |   |   | 597,703.51    |   |   | 7,337,241.19 |   |   | 444,392,296.49                              |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 1,898,574.48 |   |   | 117,365,000.00                              |   |
| A-3FL                                                                                                                        |   |   | 0             |   |   | 303,156.03   |   |   | 25,000,000.00                               |   |
| A-3FX                                                                                                                        |   |   | 0             |   |   | 2,917,800.00 |   |   | 180,000,000.00                              |   |
| A-4                                                                                                                          |   |   | 0             |   |   | 2,445,459.80 |   |   | 145,390,000.00                              |   |
| A-5                                                                                                                          |   |   | 0             |   |   | 1,961,194.92 |   |   | 118,168,000.00                              |   |
| A-6                                                                                                                          |   |   | 0             |   |   | 1,270,750.00 |   |   | 75,000,000.00                               |   |
| A-7A                                                                                                                         |   |   | 0             |   |   | 6,411,187.56 |   |   | 386,682,000.00                              |   |
| A-7B                                                                                                                         |   |   | 0             |   |   | 927,128.12   |   |   | 55,241,000.00                               |   |
| A-AB                                                                                                                         |   |   | 0             |   |   | 1,226,799.60 |   |   | 74,502,000.00                               |   |
| A-J                                                                                                                          |   |   | 0             |   |   | 2,724,176.48 |   |   | 161,353,000.00                              |   |
| B                                                                                                                            |   |   | 0             |   |   | 226,106.47   |   |   | 13,226,000.00                               |   |
| C                                                                                                                            |   |   | 0             |   |   | 499,256.44   |   |   | 29,096,000.00                               |   |
| D                                                                                                                            |   |   | 0             |   |   | 365,216.37   |   |   | 21,161,000.00                               |   |
| E                                                                                                                            |   |   | 0             |   |   | 595,431.68   |   |   | 34,387,000.00                               |   |
| X-P                                                                                                                          |   |   | 0             |   |   | 1,356,692.42 |   |   | 2,070,356,000.00                            |   |

----