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) October 13, 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.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

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 October 13, 2004.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on October 13, 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

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

Date: October 18, 2004

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

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

Analyst:
Eileen Yu 714.259.6232
cheng-ying.yu@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_200410_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:

5.522202%

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

717.648328423

79.887738354

0.000000000

637.760590069

1.067501815

Fixed

0.00

0.000000000

1.78500000%

0.000000000

396789FM6

A-1

23,421,000.00

16,808,041.50

1,871,050.72

0.00

14,936,990.78

25,001.96

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

0.325259347

0.554075616%

0.00

0.000000000

0.39031122%

0.000000000

396789GJ2/U3907JDX8

2,460,098,000.00

0.00

2,460,098,000.00

800,169.87

997.458660945

0.000000000

996.739622052

0.106359909

0.136299762%

0.00

0.000000000

0.12795707%

0.000000000

396789GK9/U3907JDY6

2,602,155,095.00

2,595,542,136.63

0.00

2,593,671,085.91

276,764.98

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

4.417005937

5.674487556%

0.00

0.000000000

5.30040720%

0.000000000

396789FW4

52,043,000.00

0.00

52,043,000.00

229,874.24

1000.000000000

0.000000000

1000.000000000

4.482839487

5.674487556%

0.00

0.000000000

5.37940720%

0.000000000

396789FX2

32,527,000.00

0.00

32,527,000.00

145,813.32

1000.000000000

0.000000000

1000.000000000

4.570339410

5.674487556%

0.00

0.000000000

5.48440720%

0.000000000

396789FY0/U3907JDM2

32,527,000.00

0.00

32,527,000.00

148,659.43

1000.000000000

0.000000000

1000.000000000

4.570339328

5.674487556%

0.00

0.000000000

5.48440720%

0.000000000

396789FZ7/U3907JDN0

26,022,000.00

0.00

26,022,000.00

118,929.37

1000.000000000

0.000000000

1000.000000000

4.570339465

5.674487556%

0.00

0.000000000

5.48440720%

0.000000000

396789GA1/U3907JDP5

39,032,000.00

0.00

39,032,000.00

178,389.49

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:

5.522202%

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

5.518833333

6.844046667%

0.00

0.000000000

6.62260000%

0.000000000

396789GL7/U3907JDZ3

OEA-B1

10,500,000.00

0.00

10,500,000.00

57,947.75

1000.000000000

0.000000000

1000.000000000

5.518833103

6.844046667%

0.00

0.000000000

6.62260000%

0.000000000

396789GM5/U3907JEA7

OEA-B2

14,500,000.00

0.00

14,500,000.00

80,023.08

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

2,620,542,136.50

13,871,529.90

Total

2,618,671,085.78

1,871,050.72

0.00

12,000,479.18

Page 3 of 26

Greenwich Capital Commercial Funding Corp.,

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

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

11,743,876.47

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,057,706.23

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

12,002,226.19

)

(1,747.03

0.00
0.00
0.00

)

(1,747.03

1,838,758.51

32,292.21

1,871,050.72

0.00
0.00
0.00
0.00
0.00
0.00

1,871,050.72

13,873,276.91

13,871,529.88

2,620,542,136.63

126

1,871,050.72

0.00

0.00
0.00

0.00

2,618,671,085.91

126

94,618.22

478,209.09

32,292.21

313,829.76

32,292.21

313,829.76

55,480.04

0.00
0.00

1,595.36

57,075.39

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(55,480.04

12,000,479.16

Interest Not Advanced (

Current Period

)

0.00

313,829.76

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(478,209.09

)

(94,618.22

0.00

Total Advance Summary

Page 4 of 26

Greenwich Capital Commercial Funding Corp.,

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

13-Oct-04
13-Oct-04
13-Sep-04

15-Nov-04

30-Sep-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

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 5 of 26

Greenwich Capital Commercial Funding Corp.,

Class

Accrued

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

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

25,001.96

0.00

14.25%

14.30%

30/360

1.785000000%

0.00

A-2

481,103.95

0.00

14.25%

14.30%

30/360

3.835000000%

0.00

A-3

991,880.00

0.00

14.25%

14.30%

30/360

4.344000000%

0.00

A-4

1,172,900.00

0.00

14.25%

14.30%

30/360

4.755000000%

0.00

A-5

1,553,729.91

0.00

14.25%

14.30%

30/360

4.883000000%

0.00

A-6

427,916.67

0.00

14.25%

14.30%

30/360

5.135000000%

0.00

A-7

4,455,446.61

0.00

14.25%

14.30%

30/360

5.317000000%

0.00

800,169.87

0.00

30/360

0.390311216%

0.00

276,764.98

0.00

30/360

0.127957073%

0.00

279,448.04

0.00

11.88%

11.91%

30/360

5.426000000%

0.00

118,525.66

0.00

10.88%

10.91%

30/360

5.466000000%

0.00

229,874.24

0.00

8.88%

8.90%

30/360

5.300407205%

0.00

145,813.32

0.00

7.63%

7.65%

30/360

5.379407205%

0.00

148,659.43

0.00

6.38%

6.40%

30/360

5.484407205%

0.00

118,929.37

0.00

5.38%

5.39%

30/360

5.484407205%

0.00

178,389.49

0.00

3.88%

3.89%

30/360

5.484407205%

0.00

29,543.54

0.00

3.63%

3.64%

30/360

5.450000000%

0.00

59,091.63

0.00

3.13%

3.14%

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%

2.26%

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

57,947.75

0.00

30/360

6.622600000%

0.00

OEA-B2

80,023.08

0.00

30/360

6.622600000%

0.00

12,000,479.18

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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%

13-Oct-04

0.00%

13-Sep-04

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

13-Oct-04

126

100.80%

2,618,671,086

99.68%

0.00%

324

5.52%

5.50%

13-Sep-04

126

100.80%

2,620,542,137

99.75%

0.00%

325

5.70%

5.67%

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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-Sep-04

186,787.50

0.00

1-Sep-04

119,283.35

0.00

1-Sep-04

25,609.61

0.00

1-Sep-04

14,441.51

0.00

116

346,121.97

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 Advances and may include Servicer and Trust Advances.

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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-Sep-04

15-Nov-04

13-Sep-04

13-Oct-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

11,099,648

0.42

118

5.78

0.00

1,000,001 to

2,000,001

21,836,050

0.83

103

5.57

0.00

2,000,001 to

3,000,001

42,303,791

1.62

114

5.71

0.00

3,000,001 to

4,000,001

58,319,185

2.23

110

5.71

0.00

4,000,001 to

5,000,001

49,982,024

1.91

117

5.62

0.00

5,000,001 to

6,000,001

52,427,777

2.00

106

5.68

0.00

6,000,001 to

7,000,001

22,198,306

0.85

114

5.61

0.00

7,000,001 to

8,000,001

17,515,723

0.67

114

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

349,692,343

13.35

104

5.94

0.00

10,000,001 to 20,000,001

290,335,249

11.09

105

5.73

0.00

20,000,001 to 30,000,001

108,626,467

4.15

109

5.55

0.00

30,000,001 to 40,000,001

277,819,566

10.61

5.51

0.00

40,000,001 to 50,000,001

760,134,959

29.03

5.00

0.00

50,000,001 to 100,000,001

528,050,000

20.16

103

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

1,588,886

2,618,671,086

126

100.00%

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

20,783,104

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

83,945,030

3.21

3.46

0.00

3.000%

3.500%

89,188,773

3.41

3.62

0.00

3.501%

4.000%

54,201,647

2.07

4.40

0.00

4.001%

4.500%

327,575,226

12.51

4.69

0.00

4.501%

5.000%

596,238,567

22.77

101

5.35

0.00

5.001%

5.500%

904,232,254

34.53

104

5.71

0.00

5.501%

6.000%

329,928,868

12.60

107

6.28

0.00

6.001%

6.500%

98,592,302

3.76

6.68

0.00

6.501%

7.000%

120,000,000

4.58

110

7.20

0.00

7.001%

7.500%

0.00

7.501%

8.000%

14,768,418

0.56

103

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

2,618,671,086

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

351,075,425

13.41

4.49

0.00

635,675,703

24.27

5.21

0.00

100

1,621,827,877

61.93

111

5.87

0.00

121

0.00

122

151

10,092,081

0.39

171

5.40

0.00

152

181

0.00

182

211

0.00

212

& Above

174

126

2,618,671,086

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-Sep-04

15-Nov-04

13-Sep-04

13-Oct-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

2,618,671,086

100.00

5.52

0.00

Unknown

0.000
0.000

126

2,618,671,086

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

19,116,322

0.73

107

6.09

0.00

1.001 1.250

1,126,469,752

43.02

105

6.02

0.00

1.251 1.500

605,300,462

23.11

5.45

0.00

1.501 1.750

357,071,483

13.64

5.11

0.00

1.751 2.000

406,771,353

15.53

5.02

0.00

2.001 2.250

92,036,054

3.51

3.65

0.00

2.251 2.500

3,950,000

0.15

108

5.63

0.00

2.501 2.750

0.00

2.751 3.000

0.00

3.001 3.250

1,955,661

0.07

174

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

109

5.99

0.00

Unknown

4.260

1.190

126

2,618,671,086 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

622,910,560

23.79

5.68

0.00

California

548,784,567

20.96

5.22

0.00

Texas

205,206,788

7.84

4.61

0.00

CMBS Certificate

191,733,822

7.32

5.63

0.00

Illinois

165,703,130

6.33

5.35

0.00

Virginia

127,410,000

4.87

115

5.62

0.00

Kentucky

108,550,000

4.15

114

6.42

0.00

Ohio

78,780,825

3.01

112

5.48

0.00

Connecticut

73,329,245

2.80

112

5.73

0.00

Georgia

63,580,132

2.43

110

5.39

0.00

Michigan

60,812,155

2.32

113

5.64

0.00

Hawaii

59,998,904

2.29

6.60

0.00

Florida

46,369,394

1.77

106

6.15

0.00

North Carolina

41,725,409

1.59

5.74

0.00

Kansas

33,888,869

1.29

105

5.10

0.00

Massachusetts

30,794,500

1.18

6.28

0.00

Colorado

29,725,165

1.14

112

5.72

0.00

Pennsylvania

27,080,946

1.03

124

5.52

0.00

Nevada

22,619,107

0.86

114

5.78

0.00

Alabama

15,974,240

0.61

109

5.72

0.00

Louisiana

15,370,617

0.59

111

6.11

0.00

District of Columbia

12,371,875

0.47

5.58

0.00

Arizona

11,750,000

0.45

108

6.11

0.00

South Carolina

11,469,704

0.44

112

5.28

0.00

Wisconsin

7,730,447

0.30

112

5.34

0.00

West Virginia

3,411,799

0.13

112

5.64

0.00

Utah

1,588,886

0.06

112

6.42

0.00

100.00

2,618,671,086

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-Sep-04

15-Nov-04

13-Sep-04

13-Oct-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

1,354,607,745

51.73

5.69

0.00

Retail

873,087,947

33.34

5.13

0.00

Other

204,733,822

7.82

5.60

0.00

Multifamily

74,719,372

2.85

108

5.75

0.00

Lodging

41,517,094

1.59

7.23

0.00

Mobile home park

38,508,001

1.47

107

5.67

0.00

Industrial

27,306,950

1.04

119

5.75

0.00

Self storage

4,190,155

0.16

112

5.61

0.00

2,618,671,086

126

100.00%

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

1,410,937,818

53.88

5.47

0.00

Full Amortizing

10,092,081

0.39

171

5.40

0.00

IO Maturity Balloon

154,150,000

5.89

5.43

0.00

IO/ Amortizating

1,043,491,186

39.85

5.61

0.00

2,618,671,086

126

100.00%

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

126

2,618,671,086

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

2,618,671,086

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

93,354,366

3.56

4.69

0.00

2008

257,721,058

9.84

4.42

0.00

2009

221,780,434

8.47

5.14

0.00

2010

407,237,111

15.55

5.25

0.00

2011

38,866,876

1.48

5.73

0.00

2012

553,482,543

21.14

108

6.13

0.00

2013

1,036,136,617

39.57

114

5.73

0.00

2014

10,092,081

0.39

171

5.40

0.00

2015 & Greater

100.00

2,618,671,086

126

Greenwich Capital Commercial Funding Corp.,

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

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

566,250

5.49673%

1-Apr-14

GCCF4G1A

Office

0.00

149,500,000

684,801

7.20000%

1-Dec-13

GCCF4G1A

Office

0.00

120,000,000

720,000

6.41500%

1-Apr-14

GCCF4G1A

Office

0.00

108,550,000

580,290

3.62000%

1-Mar-09

GCCF4G1A

Retail

0.00

89,188,773

410,193

5.67900%

1-May-14

GCCF4G1A

Office

0.00

88,567,140

515,373

4.68000%

1-Jul-10

GCCF4G1A

Office

0.00

86,437,500

337,106

3.46000%

1-Mar-09

GCCF4G1A

Retail

0.00

83,945,030

423,709

5.72700%

1-Nov-13

GCCF4G1A

Office

0.00

80,000,000

381,800

5.59100%

1-May-11

GCCF4G1A

Office

0.00

77,000,000

358,756

5.78600%

1-Nov-10

GCCF4G1A

Office

0.00

67,333,333

324,659

5.43000%

1-Feb-11

GCCF4G1A

Office

0.00

66,426,473

377,481

5.58000%

1-Apr-14

GCCF4G1A

Retail

0.00

65,598,984

378,060

4.97000%

1-Sep-10

GCCF4G1A

Retail

0.00

55,637,726

302,269

6.72000%

1-Jan-09

GCCF4G1A

Office

0.00

48,948,300

280,017

4.41000%

1-Mar-08

GCCF4G1B

Other

0.00

48,354,366

275,368

6.26600%

1-Apr-11

GCCF4G1A

Other

0.00

47,801,035

296,365

5.00100%

1-Oct-08

GCCF4G1A

Office

0.00

45,000,000

187,538

5.40000%

1-Apr-14

GCCF4G1A

Retail

0.00

44,715,864

252,689

5.14600%

1-Apr-14

GCCF4G1A

Retail

0.00

43,000,000

184,398

5.89000%

1-Dec-13

GCCF4G1A

Other

0.00

39,221,401

234,629

5.60000%

1-Jan-14

GCCF4G1C

Office

0.00

35,516,197

223,227

5.10000%

1-Jul-13

GCCF4G1A

Retail

0.00

33,888,869

184,603

5.94000%

1-Oct-13

GCCF4G1A

Retail

0.00

28,174,954

169,774

5.43000%

1-May-14

GCCF4G1A

Retail

0.00

27,856,104

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

107,173

5.78000%

1-Jun-12

GCCF4G1A

Other

0.00

25,547,367

151,054

5.58000%

1-Mar-14

GCCF4G1A

Office

0.00

24,079,627

138,908

5.57000%

1-Apr-14

GCCF4G1A

Retail

0.00

23,853,863

137,325

6.30000%

1-Mar-14

GCCF4G1A

Other

0.00

23,359,653

145,459

5.85000%

1-Jan-14

GCCF4G1A

Retail

0.00

22,250,000

108,469

5.89600%

1-May-11

GCCF4G1A

Office

0.00

21,649,409

139,075

5.38600%

1-Feb-11

GCCF4G1A

Retail

0.00

21,413,433

121,102

5.53000%

1-Mar-14

GCCF4G1A

Retail

0.00

20,850,839

119,631

5.75000%

1-Mar-14

GCCF4G1A

Office

0.00

19,864,658

116,715

6.09000%

1-Sep-13

GCCF4G1A

Multifamily

0.00

19,116,322

117,135

5.38300%

1-Apr-11

GCCF4G1A

Retail

0.00

16,792,906

94,719

5.83000%

1-Mar-14

GCCF4G1A

Office

0.00

15,300,000

74,333

5.48000%

1-Feb-14

GCCF4G1A

Retail

0.00

15,168,848

86,113

6.05000%

1-May-14

GCCF4G1A

Retail

0.00

14,932,940

90,415

8.42000%

1-May-13

GCCF4G1A

Lodging

0.00

14,768,418

119,976

6.33000%

1-Sep-13

GCCF4G1A

Retail

0.00

14,445,349

97,700

6.04000%

1-Sep-13

GCCF4G1A

Multifamily

0.00

14,400,000

72,480

6.31000%

1-Oct-13

GCCF4G1A

Office

0.00

12,846,480

80,445

5.66000%

1-Jan-14

GCCF4G1A

Retail

0.00

12,386,200

72,234

5.57800%

1-Sep-10

GCCF4G1D

Office

0.00

12,371,875

57,509

5.70000%

1-Nov-13

GCCF4G1A

Office

0.00

12,125,000

57,594

5.26000%

1-Mar-09

GCCF4G1A

Retail

0.00

11,760,777

65,510

6.58000%

1-May-09

GCCF4G1A

Lodging

0.00

11,678,178

79,925

6.11000%

1-Oct-13

GCCF4G1A

Mobile home park

0.00

11,750,000

59,827

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

56,163

5.62000%

1-May-14

GCCF4G1A

Industrial

0.00

11,443,328

66,164

6.16000%

1-Nov-13

GCCF4G1A

Retail

0.00

11,364,916

70,014

5.28000%

1-Dec-13

GCCF4G1A

Retail

0.00

11,232,243

77,685

5.85000%

1-Feb-14

GCCF4G1A

Retail

0.00

11,112,117

66,073

6.42800%

1-May-14

GCCF4G1A

Retail

0.00

11,030,249

74,449

6.07000%

1-May-14

GCCF4G1A

Retail

0.00

11,050,604

67,050

5.50500%

1-Mar-14

GCCF4G1A

Retail

0.00

10,648,405

60,929

5.30000%

1-May-14

GCCF4G1A

Office

0.00

10,320,411

62,629

5.60000%

1-Nov-13

GCCF4G1A

Multifamily

0.00

10,124,240

58,786

5.75000%

1-Aug-13

GCCF4G1A

Mobile home park

0.00

10,057,880

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

38,333

5.80000%

1-May-14

GCCF4G1A

Office

0.00

9,130,000

44,128

6.50000%

1-Apr-14

GCCF4G1A

Lodging

0.00

8,893,300

67,102

5.55000%

1-Apr-14

GCCF4G1A

Office

0.00

8,622,423

53,686

5.45500%

1-Mar-14

GCCF4G1A

Retail

0.00

7,942,242

45,198

5.40000%

1-Apr-14

GCCF4G1A

Retail

0.00

7,204,223

40,711

6.00000%

1-May-14

GCCF4G1A

Retail

0.00

7,051,842

45,745

5.48000%

1-Feb-14

GCCF4G1A

Multifamily

0.00

6,821,707

38,978

5.13000%

1-May-14

GCCF4G1A

Multifamily

0.00

6,800,000

29,070

6.11000%

1-Aug-13

GCCF4G1A

Retail

0.00

6,687,706

41,100

5.70000%

1-Dec-12

GCCF4G1A

Office

0.00

6,661,351

41,948

5.37000%

1-Apr-14

GCCF4G1A

Retail

0.00

6,657,425

37,497

5.70000%

1-May-14

GCCF4G1A

Retail

0.00

6,468,535

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

4,428,699

25,969

5.75000%

1-May-14

GCCF4G1A

Retail

0.00

1,791,384

10,504

6.69000%

1-Dec-13

GCCF4G1A

Lodging

0.00

6,177,199

47,678

5.31400%

1-Mar-11

GCCF4G1A

Mobile home park

0.00

6,153,855

34,483

5.88000%

1-Jan-14

GCCF4G1A

Office

0.00

5,947,877

35,511

5.95000%

1-Feb-14

GCCF4G1A

Industrial

0.00

5,931,960

38,475

5.94000%

1-Nov-13

GCCF4G1A

Retail

0.00

5,850,000

28,958

5.58000%

1-Aug-13

GCCF4G1A

Office

0.00

5,813,317

33,367

5.58000%

1-Mar-14

GCCF4G1A

Office

0.00

5,740,000

26,691

5.20000%

1-Feb-14

GCCF4G1A

Multifamily

0.00

5,350,000

23,183

5.15000%

1-Mar-14

GCCF4G1A

Office

0.00

5,259,149

28,939

5.39000%

1-Feb-19

GCCF4G1A

Retail

0.00

5,049,294

42,185

5.83000%

1-Oct-13

GCCF4G1A

Office

0.00

5,040,426

30,022

5.50000%

1-Apr-14

GCCF4G1A

Retail

0.00

4,932,642

34,394

5.57000%

1-Apr-12

GCCF4G1A

Retail

0.00

4,875,000

22,628

5.37000%

1-May-14

GCCF4G1A

Mobile home park

0.00

4,775,006

26,864

5.28000%

1-May-14

GCCF4G1A

Retail

0.00

4,625,309

25,764

5.44000%

1-Apr-14

GCCF4G1A

Retail

0.00

4,625,857

26,256

5.63000%

1-Jan-14

GCCF4G1A

Office

0.00

4,518,222

26,264

5.76000%

1-Jan-14

GCCF4G1A

Industrial

0.00

4,459,892

26,289

5.74000%

1-Jan-13

GCCF4G1A

Multifamily

0.00

4,410,168

25,941

5.61100%

1-Feb-14

GCCF4G1A

Self storage

0.00

4,190,155

24,284

6.72200%

1-May-14

GCCF4G1A

Retail

0.00

4,174,988

28,944

5.65000%

1-Mar-14

GCCF4G1A

Retail

0.00

4,170,942

24,244

6.43000%

1-Oct-13

GCCF4G1A

Office

0.00

4,132,304

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

18,532

101

5.90000%

1-Sep-13

GCCF4G1A

Office

0.00

3,846,093

22,836

102

5.37000%

1-Apr-14

GCCF4G1A

Mobile home park

0.00

3,815,599

21,491

103

5.93000%

1-Oct-13

GCCF4G1A

Retail

0.00

3,750,000

18,531

104

5.48000%

1-Aug-13

GCCF4G1A

Office

0.00

3,694,669

21,245

105

5.84000%

1-Oct-13

GCCF4G1A

Multifamily

0.00

3,533,330

21,068

106

5.35000%

1-Nov-13

GCCF4G1A

Other

0.00

3,500,000

15,604

107

5.93000%

1-Nov-13

GCCF4G1A

Retail

0.00

3,453,418

21,687

108

5.64000%

1-Feb-14

GCCF4G1A

Retail

0.00

3,411,799

19,835

109

5.72000%

1-Feb-14

GCCF4G1A

Retail

0.00

3,200,000

15,253

110

5.63000%

1-Aug-18

GCCF4G1A

Industrial

0.00

3,087,126

26,780

111

6.11400%

1-Jan-14

GCCF4G1A

Retail

0.00

3,061,756

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

14,975

114

6.05000%

1-May-14

GCCF4G1A

Office

0.00

2,936,811

17,782

115

4.45000%

1-Aug-13

GCCF4G1A

Retail

0.00

2,847,281

14,608

116

5.99000%

1-Jan-14

GCCF4G1A

Retail

0.00

2,673,229

16,591

117

6.53000%

1-Mar-14

GCCF4G1A

Retail

0.00

2,613,637

19,805

118

6.00000%

1-Mar-14

GCCF4G1A

Industrial

0.00

2,384,645

14,389

119

5.67000%

1-Feb-14

GCCF4G1A

Multifamily

0.00

2,380,447

13,884

120

5.71000%

1-Nov-13

GCCF4G1A

Office

0.00

2,000,000

9,517

121

5.05000%

1-Apr-19

GCCF4G1A

Mobile home park

0.00

1,955,661

15,868

122

6.30000%

1-Nov-13

GCCF4G1A

Retail

0.00

1,980,559

12,379

123

5.53000%

1-Jan-12

GCCF4G1A

Multifamily

0.00

1,783,158

10,254

124

6.42000%

1-Feb-14

GCCF4G1A

Retail

0.00

1,588,886

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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

138,404

126

2,618,671,086

13,930,352

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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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:

13-Oct-04
13-Oct-04
13-Sep-04

15-Nov-04

30-Sep-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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-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