----

| **GE                Capital Comm Mtge. Corp. 2005-C1**                                                                       |   |   |          |   |   |          |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|---------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |          |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |          |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest**  |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 10,858,751.28 |   |   | 2,369,279.78  |   |   | 64,983,248.72                               |   |
| A-1A                                                                                                                         |   |   | 663,583.09    |   |   | 5,628,189.63  |   |   | 145,710,416.91                              |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 15,209,382.00 |   |   | 419,280,000.00                              |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 5,913,250.00  |   |   | 155,000,000.00                              |   |
| A-4                                                                                                                          |   |   | 0             |   |   | 1,447,945.40  |   |   | 36,781,000.00                               |   |
| A-5                                                                                                                          |   |   | 0             |   |   | 18,207,247.90 |   |   | 457,852,000.00                              |   |
| A-AB                                                                                                                         |   |   | 0             |   |   | 1,848,414.72  |   |   | 48,230,000.00                               |   |
| A-J                                                                                                                          |   |   | 0             |   |   | 4,460,671.80  |   |   | 110,916,000.00                              |   |
| B                                                                                                                            |   |   | 0             |   |   | 1,690,244.40  |   |   | 41,855,000.00                               |   |
| C                                                                                                                            |   |   | 0             |   |   | 679,306.70    |   |   | 16,742,000.00                               |   |
| D                                                                                                                            |   |   | 0             |   |   | 1,122,020.80  |   |   | 27,206,000.00                               |   |
| E                                                                                                                            |   |   | 0             |   |   | 617,455.40    |   |   | 14,649,000.00                               |   |
| X-P                                                                                                                          |   |   | 0             |   |   | 8,530,218.51  |   |   | 1,624,676,000.00                            |   |

----