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) August 12, 2004

Greenwich Capital Commercial Funding Corp.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-108801-02
(Commission
File Number)

06-1565524
(IRS Employer
Identification No.)

600 Steamboat Rd., 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.)

Item 5. Other Events and Regulation FD Disclosure.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Greenwich Capital Commercial Funding Corp., as Depositor, Commercial Mortgage Trust 2004-GG1, Commercial Mortgage Pass-Through Certificates, Series 2004-GG1, which was made on August 12, 2004.

Item 7. Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on August 12, 2004.
(Exhibit No. Description)

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

Date: August 17, 2004

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Greenwich Capital Commercial Funding Corp.,

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Administrator:
Susan Abbott 312.904.9664
susan.l.abbott@abnamro.com

Analyst:
James Macmillan 714.259.6217
james.macmillan@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 2-3
Page 4
Page 5
Page 6

Page 7-8

Page 9
Page 10

Page 11
Page 12

Page 13-15

Loan Level Detail

Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail

Realized Loss Detail
Appraisal Reduction Detail

Page 16-21

Page 22
Page 23
Page 24

Page 25
Page 26

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

GCCF4GG1

GCCF4GG1_200408_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

13-May-04
11-Jun-04

12-Jun-36

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: Lennar Partners, Inc.

Rating Agency: Moody's Investors Service, Inc./Fitch, 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 26

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.700853%

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Greenwich Capital Commercial Funding Corp.,

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 721807.1

857.235302933

69.215992485

0.000000000

788.019310448

1.275137697

Fixed

0.00

0.000000000

1.78500000%

0.000000000

396789FM6

A-1

23,421,000.00

20,077,308.03

1,621,107.76

0.00

18,456,200.27

29,865.00

1000.000000000

0.000000000

1000.000000000

3.195833361

Fixed

0.00

0.000000000

3.83500000%

0.000000000

396789FN4

A-2

150,541,000.00

0.00

150,541,000.00

481,103.95

1000.000000000

0.000000000

1000.000000000

3.620000000

Fixed

0.00

0.000000000

4.34400000%

0.000000000

396789FP9

A-3

274,000,000.00

0.00

274,000,000.00

991,880.00

1000.000000000

0.000000000

1000.000000000

3.962500000

Fixed

0.00

0.000000000

4.75500000%

0.000000000

396789FQ7

A-4

296,000,000.00

0.00

296,000,000.00

1,172,900.00

1000.000000000

0.000000000

1000.000000000

4.069166671

Fixed

0.00

0.000000000

4.88300000%

0.000000000

396789FR5

A-5

381,830,000.00

0.00

381,830,000.00

1,553,729.91

1000.000000000

0.000000000

1000.000000000

4.279166700

5.135000000%

0.00

0.000000000

5.13500000%

0.000000000

396789FS3

A-6

100,000,000.00

0.00

100,000,000.00

427,916.67

1000.000000000

0.000000000

1000.000000000

4.430833331

5.317000000%

0.00

0.000000000

5.31700000%

0.000000000

396789FT1

A-7

1,005,555,000.00

0.00

1,005,555,000.00

4,455,446.61

1000.000000000

0.000000000

1000.000000000

0.461305456

0.553733024%

0.00

0.000000000

0.55356655%

0.000000000

396789GJ2/U3907JDX8

2,460,098,000.00

0.00

2,460,098,000.00

1,134,856.63

998.715029767

0.000000000

998.092043165

0.119567742

0.141350215%

0.00

0.000000000

0.14366590%

0.000000000

396789GK9/U3907JDY6

2,602,155,095.00

2,598,811,403.16

0.00

2,597,190,295.40

311,133.81

1000.000000000

0.000000000

1000.000000000

4.521666613

5.426000000%

0.00

0.000000000

5.42600000%

0.000000000

396789FU8

61,802,000.00

0.00

61,802,000.00

279,448.04

1000.000000000

0.000000000

1000.000000000

4.555000192

5.466000000%

0.00

0.000000000

5.46600000%

0.000000000

396789FV6

26,021,000.00

0.00

26,021,000.00

118,525.66

1000.000000000

0.000000000

1000.000000000

4.565548489

5.674105609%

0.00

0.000000000

5.47865830%

0.000000000

396789FW4

52,043,000.00

0.00

52,043,000.00

237,604.84

1000.000000000

0.000000000

1000.000000000

4.631381929

5.674105609%

0.00

0.000000000

5.55765830%

0.000000000

396789FX2

32,527,000.00

0.00

32,527,000.00

150,644.96

1000.000000000

0.000000000

1000.000000000

4.718881852

5.674105609%

0.00

0.000000000

5.66265830%

0.000000000

396789FY0/U3907JDM2

32,527,000.00

0.00

32,527,000.00

153,491.07

1000.000000000

0.000000000

1000.000000000

4.718882100

5.674105609%

0.00

0.000000000

5.66265830%

0.000000000

396789FZ7/U3907JDN0

26,022,000.00

0.00

26,022,000.00

122,794.75

1000.000000000

0.000000000

1000.000000000

4.718881943

5.674105609%

0.00

0.000000000

5.66265830%

0.000000000

396789GA1/U3907JDP5

39,032,000.00

0.00

39,032,000.00

184,187.40

Page 2 of 26

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

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.700853%

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Greenwich Capital Commercial Funding Corp.,

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 721807.1

1000.000000000

0.000000000

1000.000000000

4.541666410

5.450000000%

0.00

0.000000000

5.45000000%

0.000000000

396789GB9/U3907JDQ3

6,505,000.00

0.00

6,505,000.00

29,543.54

1000.000000000

0.000000000

1000.000000000

4.541667051

5.450000000%

0.00

0.000000000

5.45000000%

0.000000000

396789GC7/U3907JDR1

13,011,000.00

0.00

13,011,000.00

59,091.63

1000.000000000

0.000000000

1000.000000000

4.541667051

5.450000000%

0.00

0.000000000

5.45000000%

0.000000000

396789GD5/U3907JDS9

13,011,000.00

0.00

13,011,000.00

59,091.63

1000.000000000

0.000000000

1000.000000000

4.541666325

5.450000000%

0.00

0.000000000

5.45000000%

0.000000000

396789GE3/U3907JDT7

9,758,000.00

0.00

9,758,000.00

44,317.58

1000.000000000

0.000000000

1000.000000000

4.541666325

5.450000000%

0.00

0.000000000

5.45000000%

0.000000000

396789GF0/U3907JDU4

9,758,000.00

0.00

9,758,000.00

44,317.58

1000.000000000

0.000000000

1000.000000000

4.541666154

5.450000000%

0.00

0.000000000

5.45000000%

0.000000000

396789GG8/U3907JDV2

6,506,000.00

0.00

6,506,000.00

29,548.08

1000.000000000

0.000000000

1000.000000000

4.541666750

5.450000000%

0.00

0.000000000

5.45000000%

0.000000000

396789GH6/U3907JDW0

42,285,095.00

0.00

42,285,095.00

192,044.81

1000.000000000

0.000000000

1000.000000000

5.703372381

6.844046667%

0.00

0.000000000

6.84404667%

0.000000000

396789GL7/U3907JDZ3

OEA-B1

10,500,000.00

0.00

10,500,000.00

59,885.41

1000.000000000

0.000000000

1000.000000000

5.703372414

6.844046667%

0.00

0.000000000

6.84404667%

0.000000000

396789GM5/U3907JEA7

OEA-B2

14,500,000.00

0.00

14,500,000.00

82,698.90

0.000000000

0.00

0.000000000

N/A

0.000000000

396789GP8/U3907JEC3

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

396789GQ6/U3907JED1

R-II

0.00

Total P&I Payment

0.00

2,627,155,095.00

2,623,811,403.03

14,027,176.22

Total

2,622,190,295.27

1,621,107.76

0.00

12,406,068.46

Page 3 of 26

Greenwich Capital Commercial Funding Corp.,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

12,122,336.18

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,462,860.71

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
Misc. Fees
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

12,407,817.65

)

(1,749.21

0.00
0.00
0.00

)

(1,749.21

1,573,402.66

47,705.10

1,621,107.76

0.00
0.00
0.00
0.00
0.00
0.00

1,621,107.76

14,028,925.41

14,027,176.20

2,623,811,403.16

126

1,621,107.76

0.00

0.00
0.00

0.00

2,622,190,295.40

126

396,813.74

1,764,403.33

47,705.10

340,524.53

47,705.10

340,524.53

55,043.06

0.00
0.00

2,109.54

57,152.60

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(55,043.06

12,406,068.44

Interest Not Advanced (

Current Period

)

0.00

340,524.53

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,764,403.33

)

(396,813.74

0.00

Page 4 of 26

Greenwich Capital Commercial Funding Corp.,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

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

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Other Interest Loss

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Page 5 of 26

Greenwich Capital Commercial Funding Corp.,

Class

Accrued

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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)

0.00

A-1

29,865.00

0.00

14.25%

14.28%

30/360

1.785000000%

0.00

A-2

481,103.95

0.00

14.25%

14.28%

30/360

3.835000000%

0.00

A-3

991,880.00

0.00

14.25%

14.28%

30/360

4.344000000%

0.00

A-4

1,172,900.00

0.00

14.25%

14.28%

30/360

4.755000000%

0.00

A-5

1,553,729.91

0.00

14.25%

14.28%

30/360

4.883000000%

0.00

A-6

427,916.67

0.00

14.25%

14.28%

30/360

5.135000000%

0.00

A-7

4,455,446.61

0.00

14.25%

14.28%

30/360

5.317000000%

0.00

1,134,856.63

0.00

30/360

0.553566548%

0.00

311,133.81

0.00

30/360

0.143665895%

0.00

279,448.04

0.00

11.88%

11.90%

30/360

5.426000000%

0.00

118,525.66

0.00

10.88%

10.90%

30/360

5.466000000%

0.00

237,604.84

0.00

8.88%

8.89%

30/360

5.478658299%

0.00

150,644.96

0.00

7.63%

7.64%

30/360

5.557658299%

0.00

153,491.07

0.00

6.38%

6.39%

30/360

5.662658299%

0.00

122,794.75

0.00

5.38%

5.39%

30/360

5.662658299%

0.00

184,187.40

0.00

3.88%

30/360

5.662658299%

0.00

29,543.54

0.00

3.63%

30/360

5.450000000%

0.00

59,091.63

0.00

3.13%

30/360

5.450000000%

0.00

59,091.63

0.00

2.63%

30/360

5.450000000%

0.00

44,317.58

0.00

2.25%

30/360

5.450000000%

0.00

44,317.58

0.00

1.88%

30/360

5.450000000%

0.00

29,548.08

0.00

1.63%

30/360

5.450000000%

0.00

192,044.81

0.00

0.00%

30/360

5.450000000%

0.00

OEA-B1

59,885.41

0.00

30/360

6.844046667%

0.00

OEA-B2

82,698.90

0.00

30/360

6.844046667%

0.00

12,406,068.46

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 6 of 26

(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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

R-I

396789GP8

A-1

396789FM6

AAA

Aaa

AAA

A-2

396789FN4

AAA

Aaa

AAA

A-3

396789FP9

AAA

Aaa

AAA

A-4

396789FQ7

AAA

Aaa

AAA

A-5

396789FR5

AAA

Aaa

AAA

A-6

396789FS3

AAA

Aaa

AAA

A-7

396789FT1

AAA

Aaa

AAA

396789GJ2

396789GK9

396789FU8

Aa2

396789FV6

AA-

Aa3

AA-

396789FW4

396789FX2

A-

396789FY0

BBB+

Baa1

BBB+

396789FZ7

BBB

Baa2

BBB

396789GA1

BBB-

Baa3

BBB-

396789GB9

BB+

Ba1

BB+

396789GC7

Ba2

396789GD5

BB-

Ba3

BB-

396789GE3

B+

396789GF0

Page 7 of 26

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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

396789GG8

B-

396789GH6

OEA-B1

396789GL7

BBB-

OEA-B2

396789GM5

BBB-

BB+

R-II

396789GQ6

Page 8 of 26

NR - Designates that the class was not rated by the rating agency.

Greenwich Capital Commercial Funding Corp.,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

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

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 721807.1

0.00%

12-Aug-04

0.79%

0.08%

0.00%

12-Jul-04

1,977,832

0.00%

11-Jun-04

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 9 of 26

Greenwich Capital Commercial Funding Corp.,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Series 2004-GG1

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

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 721807.1

Commercial Mortgage Pass-Through Certificates

12-Aug-04

126

100.80%

2,622,190,295

99.81%

0.00%

326

5.70%

5.67%

12-Jul-04

126

100.80%

2,623,811,403

99.87%

0.00%

327

5.52%

5.49%

11-Jun-04

126

100.80%

2,625,593,423

99.94%

0.00%

328

5.70%

5.67%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 10 of 26

Greenwich Capital Commercial Funding Corp.,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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-Jul-04

110,306.58

0.00

1-Jul-04

77,496.39

0.00

1-Jul-04

45,066.69

0.00

1-Jul-04

41,836.45

0.00

1-Jul-04

27,649.33

0.00

1-Jul-04

25,608.99

0.00

1-Jul-04

19,495.97

0.00

102

1-Jul-04

21,008.52

0.00

106

1-Jul-04

19,760.70

0.00

118

388,229.63

Total

Page 11 of 26

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 Advance

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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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

Page 12 of 26

Greenwich Capital Commercial Funding Corp.,

Mortgage Loan Characteristics

ABN AMRO Acct: 721807.1

Series 2004-GG1

Commercial Mortgage Pass-Through Certificates

Commercial Mortgage Trust 2004-GG1,

30-Jul-04

13-Sep-04

12-Jul-04

12-Aug-04

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)

Page 13 of 26

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

1 to

1,000,001

11,128,190

0.42

120

5.78

0.00

1,000,001 to

2,000,001

21,875,129

0.83

105

5.57

0.00

2,000,001 to

3,000,001

42,379,292

1.62

116

5.71

0.00

3,000,001 to

4,000,001

58,442,626

2.23

112

5.71

0.00

4,000,001 to

5,000,001

50,082,462

1.91

119

5.62

0.00

5,000,001 to

6,000,001

52,540,331

2.00

108

5.68

0.00

6,000,001 to

7,000,001

22,250,207

0.85

116

5.61

0.00

7,000,001 to

8,000,001

17,577,769

0.67

116

6.03

0.00

8,000,001 to

9,000,001

28,330,000

1.08

5.43

0.00

9,000,001 to 10,000,001

350,303,149

13.36

106

5.94

0.00

10,000,001 to 20,000,001

290,792,642

11.09

107

5.73

0.00

20,000,001 to 30,000,001

108,888,184

4.15

111

5.55

0.00

30,000,001 to 40,000,001

278,199,677

10.61

5.50

0.00

40,000,001 to 50,000,001

761,350,637

29.03

5.00

0.00

50,000,001 to 100,000,001

528,050,000

20.14

105

5.80

0.00

100,000,001 to 150,000,001

0.00

150,000,001 to 200,000,001

0.00

200,000,001 to 250,000,001

0.00

250,000,001 to 300,000,001

0.00

300,000,001 &

Above

150,000,000

1,591,637

2,622,190,295

126

100.00%

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

20,811,034

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

84,298,720

3.21

3.46

0.00

3.000%

3.500%

89,460,812

3.41

3.62

0.00

3.501%

4.000%

54,397,684

2.07

4.40

0.00

4.001%

4.500%

327,710,343

12.50

4.69

0.00

4.501%

5.000%

597,046,440

22.77

103

5.35

0.00

5.001%

5.500%

905,470,797

34.53

106

5.71

0.00

5.501%

6.000%

330,328,788

12.60

109

6.28

0.00

6.001%

6.500%

98,679,369

3.76

6.68

0.00

6.501%

7.000%

120,000,000

4.58

112

7.20

0.00

7.001%

7.500%

0.00

7.501%

8.000%

14,797,343

0.56

105

8.42

0.00

8.001%

8.500%

0.00

8.501%

9.000%

0.00

9.001%

9.500%

0.00

9.501%

to 10.000%

0.00

10.001%

Above

126

2,622,190,295

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00%

3.460%
8.420%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

121

0.00

122

Above

0.00%

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

351,956,615

13.42

4.49

0.00

631,324,188

24.08

5.21

0.00

101

1,628,740,578

62.11

113

5.87

0.00

121

0.00

122

151

10,168,914

0.39

173

5.40

0.00

152

181

0.00

182

211

0.00

212

& Above

176

126

2,622,190,295

Minimum Remaining Term

Maximum Remaining Term

100.00

Greenwich Capital Commercial Funding Corp.,

Mortgage Loan Characteristics

ABN AMRO Acct: 721807.1

Series 2004-GG1

Commercial Mortgage Pass-Through Certificates

Commercial Mortgage Trust 2004-GG1,

30-Jul-04

13-Sep-04

12-Jul-04

12-Aug-04

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 14 of 26

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.500 0.750

0.00

0.751 1.000

0.00

1.001 1.250

0.00

1.251 1.500

0.00

1.501 1.750

0.00

1.751 2.000

0.00

2.001 2.250

0.00

2.251 2.500

0.00

2.501 2.750

0.00

2.751 3.000

0.00

3.001 3.250

0.00

3.251 3.500

0.00

3.501 3.750

0.00

3.751 4.000

0.00

4.001 & Above

126

2,622,190,295

100.00

5.52

0.00

Unknown

0.000
0.000

126

2,622,190,295

100.00%

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.500 0.750

0.00

0.751 1.000

19,153,033

0.73

109

6.09

0.00

1.001 1.250

1,127,852,989

43.01

107

6.02

0.00

1.251 1.500

606,172,682

23.12

5.45

0.00

1.501 1.750

357,335,216

13.63

5.11

0.00

1.751 2.000

407,440,015

15.54

5.02

0.00

2.001 2.250

92,315,795

3.52

3.65

0.00

2.251 2.500

3,950,000

0.15

110

5.63

0.00

2.501 2.750

0.00

2.751 3.000

0.00

3.001 3.250

1,970,565

0.08

176

5.05

0.00

3.251 3.500

0.00

3.501 3.750

0.00

3.751 4.000

3,000,000

0.11

4.13

0.00

4.001 & Above

3,000,000

0.11

111

5.99

0.00

Unknown

4.260

1.190

126

2,622,190,295 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

623,113,012

23.76

101

5.68

0.00

California

549,559,698

20.96

5.22

0.00

Texas

205,665,883

7.84

4.61

0.00

CMBS Certificate

192,176,605

7.33

5.63

0.00

Illinois

166,024,420

6.33

5.35

0.00

Virginia

127,668,194

4.87

117

5.62

0.00

Kentucky

108,550,000

4.14

116

6.42

0.00

Ohio

78,865,020

3.01

114

5.48

0.00

Connecticut

73,526,998

2.80

114

5.73

0.00

Georgia

63,685,840

2.43

112

5.39

0.00

Michigan

60,916,117

2.32

115

5.64

0.00

Hawaii

60,030,899

2.29

6.60

0.00

Florida

46,452,040

1.77

108

6.15

0.00

North Carolina

41,764,074

1.59

100

5.74

0.00

Kansas

33,964,714

1.30

107

5.10

0.00

Massachusetts

30,860,603

1.18

6.28

0.00

Colorado

29,749,054

1.13

114

5.72

0.00

Pennsylvania

27,164,013

1.04

126

5.52

0.00

Nevada

22,682,052

0.87

116

5.78

0.00

Alabama

15,995,587

0.61

111

5.72

0.00

Louisiana

15,404,338

0.59

113

6.11

0.00

District of Columbia

12,371,875

0.47

5.58

0.00

Arizona

11,750,000

0.45

110

6.11

0.00

South Carolina

11,503,502

0.44

114

5.28

0.00

Wisconsin

7,735,309

0.29

114

5.35

0.00

West Virginia

3,418,812

0.13

114

5.64

0.00

Utah

1,591,637

0.06

114

6.42

0.00

100.00

2,622,190,295

126

Greenwich Capital Commercial Funding Corp.,

Mortgage Loan Characteristics

ABN AMRO Acct: 721807.1

Series 2004-GG1

Commercial Mortgage Pass-Through Certificates

Commercial Mortgage Trust 2004-GG1,

30-Jul-04

13-Sep-04

12-Jul-04

12-Aug-04

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

Page 15 of 26

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

1,355,388,281

51.69

5.69

0.00

Retail

875,013,261

33.37

5.12

0.00

Other

205,176,605

7.82

5.60

0.00

Multifamily

74,816,609

2.85

110

5.75

0.00

Lodging

41,636,476

1.59

7.23

0.00

Mobile home park

38,575,676

1.47

109

5.67

0.00

Industrial

27,384,565

1.04

121

5.75

0.00

Self storage

4,198,821

0.16

114

5.61

0.00

2,622,190,295

126

100.00%

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

1,414,238,195

53.93

5.47

0.00

Full Amortizing

10,168,914

0.39

173

5.40

0.00

IO Maturity Balloon

154,150,000

5.88

5.43

0.00

IO/ Amortizating

1,043,633,187

39.80

100

5.61

0.00

2,622,190,295

126

100.00%

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

126

2,622,190,295

100.00

0.00

5.52

0.00

121

0.00

122

151

0.00

152

181

0.00

182

211

0.00

212

241

0.00

242

271

0.00

272

301

0.00

302

126

2,622,190,295

100.00%

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2004

0.00

2005

0.00

2006

0.00

2007

93,542,702

3.57

4.69

0.00

2008

258,413,914

9.85

4.42

0.00

2009

221,915,551

8.46

5.14

0.00

2010

407,621,708

15.55

5.25

0.00

2011

38,941,572

1.49

5.73

0.00

2012

554,053,334

21.13

110

6.13

0.00

2013

1,037,532,603

39.57

116

5.73

0.00

2014

10,168,914

0.39

173

5.40

0.00

2015 & Greater

100.00

2,622,190,295

126

Greenwich Capital Commercial Funding Corp.,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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:

4.53000%

1-Mar-11

GCCF4G1A

Office

0.00

150,000,000

585,125

5.49673%

1-Apr-14

GCCF4G1A

Office

0.00

149,500,000

707,628

7.20000%

1-Dec-13

GCCF4G1A

Office

0.00

120,000,000

744,000

6.41500%

1-Apr-14

GCCF4G1A

Office

0.00

108,550,000

599,633

3.62000%

1-Mar-09

GCCF4G1A

Retail

0.00

89,460,812

410,193

5.67900%

1-May-14

GCCF4G1A

Office

0.00

88,744,306

515,373

4.68000%

1-Jul-10

GCCF4G1A

Office

0.00

86,437,500

348,343

3.46000%

1-Mar-09

GCCF4G1A

Retail

0.00

84,298,720

423,709

5.72700%

1-Nov-13

GCCF4G1A

Office

0.00

80,000,000

394,527

5.59100%

1-May-11

GCCF4G1A

Office

0.00

77,000,000

370,714

5.78600%

1-Nov-10

GCCF4G1A

Office

0.00

67,333,333

335,481

5.43000%

1-Feb-11

GCCF4G1A

Office

0.00

66,569,243

377,481

5.58000%

1-Apr-14

GCCF4G1A

Retail

0.00

65,733,880

378,060

4.97000%

1-Sep-10

GCCF4G1A

Retail

0.00

55,772,843

302,269

6.72000%

1-Jan-09

GCCF4G1A

Office

0.00

48,960,015

280,017

4.41000%

1-Mar-08

GCCF4G1B

Other

0.00

48,542,702

275,368

6.26600%

1-Apr-11

GCCF4G1A

Other

0.00

47,885,543

296,365

5.00100%

1-Oct-08

GCCF4G1A

Office

0.00

45,000,000

193,789

5.40000%

1-Apr-14

GCCF4G1A

Retail

0.00

44,811,417

252,689

5.14600%

1-Apr-14

GCCF4G1A

Retail

0.00

43,000,000

190,545

5.89000%

1-Dec-13

GCCF4G1A

Other

0.00

39,298,621

234,629

5.60000%

1-Jan-14

GCCF4G1C

Office

0.00

35,624,850

223,227

5.10000%

1-Jul-13

GCCF4G1A

Retail

0.00

33,964,714

184,603

5.94000%

1-Oct-13

GCCF4G1A

Retail

0.00

28,230,488

169,774

5.43000%

1-May-14

GCCF4G1A

Retail

0.00

27,914,894

157,753

Page 16 of 26

* 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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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:

4.89000%

1-Dec-13

GCCF4G1A

Retail

0.00

26,300,000

110,745

5.78000%

1-Jun-12

GCCF4G1A

Other

0.00

25,598,876

151,054

5.58000%

1-Mar-14

GCCF4G1A

Office

0.00

24,129,408

138,908

5.57000%

1-Apr-14

GCCF4G1A

Retail

0.00

23,903,020

137,325

6.30000%

1-Mar-14

GCCF4G1A

Other

0.00

23,400,863

145,459

5.85000%

1-Jan-14

GCCF4G1A

Retail

0.00

22,250,000

112,084

5.89600%

1-May-11

GCCF4G1A

Office

0.00

21,710,801

139,075

5.38600%

1-Feb-11

GCCF4G1A

Retail

0.00

21,459,885

121,102

5.53000%

1-Mar-14

GCCF4G1A

Retail

0.00

20,894,408

119,631

5.75000%

1-Mar-14

GCCF4G1A

Office

0.00

19,904,246

116,715

6.09000%

1-Sep-13

GCCF4G1A

Multifamily

0.00

19,153,033

117,135

5.38300%

1-Apr-11

GCCF4G1A

Retail

0.00

16,828,920

94,719

5.83000%

1-Mar-14

GCCF4G1A

Office

0.00

15,300,000

76,810

5.48000%

1-Feb-14

GCCF4G1A

Retail

0.00

15,200,000

71,727

6.05000%

1-May-14

GCCF4G1A

Retail

0.00

14,960,468

90,415

8.42000%

1-May-13

GCCF4G1A

Lodging

0.00

14,797,343

119,976

6.33000%

1-Sep-13

GCCF4G1A

Retail

0.00

14,485,478

97,700

6.04000%

1-Sep-13

GCCF4G1A

Multifamily

0.00

14,400,000

74,896

6.31000%

1-Oct-13

GCCF4G1A

Office

0.00

12,869,822

80,445

5.66000%

1-Jan-14

GCCF4G1A

Retail

0.00

12,411,687

72,234

5.57800%

1-Sep-10

GCCF4G1D

Office

0.00

12,371,875

59,426

5.70000%

1-Nov-13

GCCF4G1A

Office

0.00

12,125,000

59,514

5.26000%

1-Mar-09

GCCF4G1A

Retail

0.00

11,786,796

65,510

6.58000%

1-May-09

GCCF4G1A

Lodging

0.00

11,707,570

79,925

6.11000%

1-Oct-13

GCCF4G1A

Mobile home park

0.00

11,750,000

61,821

Page 17 of 26

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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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:

5.81000%

1-Mar-14

GCCF4G1A

Retail

0.00

11,600,000

58,035

5.62000%

1-May-14

GCCF4G1A

Industrial

0.00

11,466,513

66,164

6.16000%

1-Nov-13

GCCF4G1A

Retail

0.00

11,386,147

70,014

5.28000%

1-Dec-13

GCCF4G1A

Retail

0.00

11,286,751

77,685

5.85000%

1-Feb-14

GCCF4G1A

Retail

0.00

11,133,947

66,073

6.42800%

1-May-14

GCCF4G1A

Retail

0.00

11,058,768

74,449

6.07000%

1-May-14

GCCF4G1A

Retail

0.00

11,070,884

67,050

5.50500%

1-Mar-14

GCCF4G1A

Retail

0.00

10,670,774

60,929

5.30000%

1-May-14

GCCF4G1A

Office

0.00

10,352,763

62,629

5.60000%

1-Nov-13

GCCF4G1A

Multifamily

0.00

10,145,587

58,786

5.75000%

1-Aug-13

GCCF4G1A

Mobile home park

0.00

10,078,777

59,524

5.50000%

1-Oct-13

GCCF4G1A

Other

0.00

10,000,000

45,833

5.00000%

1-Apr-09

GCCF4G1A

Retail

0.00

9,200,000

39,611

5.80000%

1-May-14

GCCF4G1A

Office

0.00

9,130,000

45,599

6.50000%

1-Apr-14

GCCF4G1A

Lodging

0.00

8,929,250

67,102

5.55000%

1-Apr-14

GCCF4G1A

Office

0.00

8,648,520

53,686

5.45500%

1-Mar-14

GCCF4G1A

Retail

0.00

7,959,105

45,198

5.40000%

1-Apr-14

GCCF4G1A

Retail

0.00

7,219,617

40,711

6.00000%

1-May-14

GCCF4G1A

Retail

0.00

7,071,485

45,745

5.48000%

1-Feb-14

GCCF4G1A

Multifamily

0.00

6,836,214

38,978

5.13000%

1-May-14

GCCF4G1A

Multifamily

0.00

6,800,000

30,039

6.11000%

1-Aug-13

GCCF4G1A

Retail

0.00

6,700,564

41,100

5.70000%

1-Dec-12

GCCF4G1A

Office

0.00

6,680,765

41,948

5.37000%

1-Apr-14

GCCF4G1A

Retail

0.00

6,671,742

37,497

5.70000%

1-May-14

GCCF4G1A

Retail

0.00

6,481,415

37,726

Page 18 of 26

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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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:

5.75000%

1-May-14

GCCF4G1A

Office

0.00

4,437,422

25,969

5.75000%

1-May-14

GCCF4G1A

Retail

0.00

1,794,912

10,504

6.69000%

1-Dec-13

GCCF4G1A

Lodging

0.00

6,202,314

47,678

5.31400%

1-Mar-11

GCCF4G1A

Mobile home park

0.00

6,167,316

34,483

5.88000%

1-Jan-14

GCCF4G1A

Office

0.00

5,959,549

35,511

5.95000%

1-Feb-14

GCCF4G1A

Industrial

0.00

5,948,972

38,475

5.94000%

1-Nov-13

GCCF4G1A

Retail

0.00

5,850,000

29,923

5.58000%

1-Aug-13

GCCF4G1A

Office

0.00

5,825,000

27,989

5.58000%

1-Mar-14

GCCF4G1A

Office

0.00

5,740,000

27,581

5.20000%

1-Feb-14

GCCF4G1A

Multifamily

0.00

5,350,000

23,956

5.15000%

1-Mar-14

GCCF4G1A

Office

0.00

5,271,054

28,939

5.39000%

1-Feb-19

GCCF4G1A

Retail

0.00

5,087,286

42,185

5.83000%

1-Oct-13

GCCF4G1A

Office

0.00

5,050,600

30,022

5.50000%

1-Apr-14

GCCF4G1A

Retail

0.00

4,955,300

34,394

5.57000%

1-Apr-12

GCCF4G1A

Retail

0.00

4,875,000

23,382

5.37000%

1-May-14

GCCF4G1A

Mobile home park

0.00

4,785,214

26,864

5.28000%

1-May-14

GCCF4G1A

Retail

0.00

4,635,387

25,764

5.44000%

1-Apr-14

GCCF4G1A

Retail

0.00

4,635,658

26,256

5.63000%

1-Jan-14

GCCF4G1A

Office

0.00

4,527,579

26,264

5.76000%

1-Jan-14

GCCF4G1A

Industrial

0.00

4,468,874

26,289

5.74000%

1-Jan-13

GCCF4G1A

Multifamily

0.00

4,419,089

25,941

5.61100%

1-Feb-14

GCCF4G1A

Self storage

0.00

4,198,821

24,284

6.72200%

1-May-14

GCCF4G1A

Retail

0.00

4,185,233

28,944

5.65000%

1-Mar-14

GCCF4G1A

Retail

0.00

4,179,436

24,244

6.43000%

1-Oct-13

GCCF4G1A

Office

0.00

4,139,613

26,197

100

Page 19 of 26

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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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:

5.63000%

1-Oct-13

GCCF4G1A

Other

0.00

3,950,000

19,150

101

5.90000%

1-Sep-13

GCCF4G1A

Office

0.00

3,850,000

19,560

102

5.37000%

1-Apr-14

GCCF4G1A

Mobile home park

0.00

3,823,805

21,491

103

5.93000%

1-Oct-13

GCCF4G1A

Retail

0.00

3,750,000

19,149

104

5.48000%

1-Aug-13

GCCF4G1A

Office

0.00

3,702,794

21,245

105

5.84000%

1-Oct-13

GCCF4G1A

Multifamily

0.00

3,540,446

21,068

106

5.35000%

1-Nov-13

GCCF4G1A

Other

0.00

3,500,000

16,124

107

5.93000%

1-Nov-13

GCCF4G1A

Retail

0.00

3,462,025

21,687

108

5.64000%

1-Feb-14

GCCF4G1A

Retail

0.00

3,418,812

19,835

109

5.72000%

1-Feb-14

GCCF4G1A

Retail

0.00

3,200,000

15,762

110

5.63000%

1-Aug-18

GCCF4G1A

Industrial

0.00

3,111,062

26,780

111

6.11400%

1-Jan-14

GCCF4G1A

Retail

0.00

3,070,348

20,190

112

4.13000%

1-Apr-09

GCCF4G1A

Other

0.00

3,000,000

10,325

113

5.99000%

1-Nov-13

GCCF4G1A

Retail

0.00

3,000,000

15,474

114

6.05000%

1-May-14

GCCF4G1A

Office

0.00

2,942,225

17,782

115

4.45000%

1-Aug-13

GCCF4G1A

Retail

0.00

2,854,983

14,608

116

5.99000%

1-Jan-14

GCCF4G1A

Retail

0.00

2,679,232

16,591

117

6.53000%

1-Mar-14

GCCF4G1A

Retail

0.00

2,624,237

19,805

118

6.00000%

1-Mar-14

GCCF4G1A

Industrial

0.00

2,389,144

14,389

119

5.67000%

1-Feb-14

GCCF4G1A

Multifamily

0.00

2,385,309

13,884

120

5.71000%

1-Nov-13

GCCF4G1A

Office

0.00

2,000,000

9,834

121

5.05000%

1-Apr-19

GCCF4G1A

Mobile home park

0.00

1,970,565

15,868

122

6.30000%

1-Nov-13

GCCF4G1A

Retail

0.00

1,984,146

12,379

123

5.53000%

1-Jan-12

GCCF4G1A

Multifamily

0.00

1,786,930

10,254

124

6.42000%

1-Feb-14

GCCF4G1A

Retail

0.00

1,591,637

10,029

125

Page 20 of 26

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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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:

6.64340%

1-Apr-14

GCCF4G1E

Office

0.00

25,000,000

143,018

126

2,622,190,295

14,086,078

Page 21 of 26

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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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)

Page 22 of 26

(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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 23 of 26

Greenwich Capital Commercial Funding Corp.,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 24 of 26

Greenwich Capital Commercial Funding Corp.,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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

Page 25 of 26

* 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-Aug-04
12-Aug-04

12-Jul-04

13-Sep-04

30-Jul-04

Commercial Mortgage Trust 2004-GG1,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG1

ABN AMRO Acct: 721807.1

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 26 of 26

Greenwich Capital Commercial Funding Corp. Commercial Mortgage Pass-Through Certificates Series 2004-GG1 8-K