----

| **Greenwich                Capital Series 2005-GG3**                                                                         |   |   |          |   |   |          |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|---------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |          |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |          |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest**  |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 16,688,032.67 |   |   | 3,591,352.05  |   |   | 100,821,967.33                              |   |
| A-1-A                                                                                                                        |   |   | 260,320.34    |   |   | 5,236,711.14  |   |   | 139,201,679.66                              |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 39,896,049.40 |   |   | 1,112,085,000.00                            |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 21,414,065.40 |   |   | 562,418,000.00                              |   |
| A-4                                                                                                                          |   |   | 0             |   |   | 31,314,354.80 |   |   | 783,022,000.00                              |   |
| A-AB                                                                                                                         |   |   | 0             |   |   | 6,121,984.10  |   |   | 159,047,000.00                              |   |
| A-J                                                                                                                          |   |   | 0             |   |   | 9,272,024.80  |   |   | 228,986,000.00                              |   |
| B                                                                                                                            |   |   | 0             |   |   | 4,577,806.80  |   |   | 112,247,000.00                              |   |
| C                                                                                                                            |   |   | 0             |   |   | 1,654,452.80  |   |   | 40,410,000.00                               |   |
| D                                                                                                                            |   |   | 0             |   |   | 2,425,190.40  |   |   | 58,368,000.00                               |   |
| E                                                                                                                            |   |   | 0             |   |   | 1,522,708.70  |   |   | 35,920,000.00                               |   |

----