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 17, 2005

Citigroup Commercial Mortgage Securities Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-108125
(Commission
File Number)

13-3439681
(IRS Employer
Identification No.)

388 Greenwich Street, New York, New York
(Address of principal executive offices)

10013
(Zip Code)

Registrant's telephone number, including area code 212-816-6000

(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 Citigroup Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-C3, which was made on August 17, 2005.

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 August 17, 2005.

(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 CITIGROUP COMMERCIAL MORTGAGE SECURITIES INC., REGISTRANT

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

Date: August 23, 2005

Citigroup Commercial Mortgage Securities Inc.

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Reporting Package Table of Contents

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Administrator:
Laura Kocha-Chaddha 312.904.0648
laura.kocha.chaddha@abnamro.com

Analyst:
William Wong 714.259.6243
william.wong@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Rating Information

SWAP Summary

Asset-Backed Facts ~ 15 Month Loan Status Summary
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Mortgage Loan Characteristics
Loan Level Detail
Historical Collateral Prepayment

Page 2-5
Page 6-9
Page 10
Page 11-12

Page 13

Page 14-17
Page 18-21

Page 22-24
Page 25-30

Page 31

Delinquent Loan Detail

Realized Loss Detail
Historical REO Report
Defeased Loans

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

Page 32

Page 33
Page 34
Page 35

Page 36
Page 37
Page 38

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

CCMT05C3

CCMT05C3_200508_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

28-Jun-05
15-Jul-05

15-May-43

Modified Loan Detail

Page 39

Parties to The Transaction

Depositor: Citigroup Commercial Mortgage Securities Inc.

Underwriter: Citigroup Global Markets Inc/Deutsche Bank Securities Inc./Wachovia Capital Markets, LLC

Master Servicer: Wachovia Bank, National Association

Special Servicer: CW Capital Asset Management LLC

Rating Agency: Moody's Investors Service, 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 39

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.516017%

3.388130%
3.582500%

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Citigroup Commercial Mortgage Securities Inc.

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 722702.1

989.877435596

9.151828626

0.000000000

980.725606970

3.622126472

Fixed

0.00

0.000000000

4.3910000000%

0.000000000

173067GK9

A-1

75,811,000.00

693,809.28

0.00

74,349,788.99

274,597.03

75,043,598.27

1000.000000000

0.000000000

1000.000000000

3.865833359

Fixed

0.00

0.000000000

4.6390000000%

0.000000000

173067GM5

A-2

164,149,000.00

0.00

164,149,000.00

634,572.68

164,149,000.00

1000.000000000

0.000000000

1000.000000000

3.948333365

Fixed

0.00

0.000000000

4.7380000000%

0.000000000

173067GP8

A-3

52,867,000.00

0.00

52,867,000.00

208,736.54

52,867,000.00

1000.000000000

0.000000000

1000.000000000

3.962499973

Fixed

0.00

0.000000000

4.7550000000%

0.000000000

173067GR4

A-SB

92,945,000.00

0.00

92,945,000.00

368,294.56

92,945,000.00

1000.000000000

0.000000000

1000.000000000

4.050000000

Fixed

0.00

0.000000000

4.8600000000%

0.000000000

173067GT0

A-4

329,125,000.00

0.00

329,125,000.00

1,332,956.25

329,125,000.00

999.553981686

0.398095601

0.000000000

999.155886085

3.974060036

Fixed

0.00

0.000000000

4.7710000000%

0.000000000

173067GV5

A-1A

289,724,000.00

115,337.85

0.00

289,479,439.94

1,151,380.57

289,594,777.79

1000.000000000

0.000000000

1000.000000000

4.025000053

4.8300000000%

0.00

0.000000000

4.8300000000%

0.000000000

173067GZ6

A-M

93,517,000.00

0.00

93,517,000.00

376,405.93

93,517,000.00

1000.000000000

0.000000000

1000.000000000

4.133333301

4.9600000000%

0.00

0.000000000

4.9600000000%

0.000000000

173067HB8

A-J

102,256,000.00

0.00

102,256,000.00

422,658.13

102,256,000.00

1000.000000000

0.000000000

1000.000000000

4.190833197

5.0290000000%

0.00

0.000000000

5.0290000000%

0.000000000

173067HD4

30,497,000.00

0.00

30,497,000.00

127,807.84

30,497,000.00

1000.000000000

0.000000000

1000.000000000

4.215833643

5.0590000000%

0.00

0.000000000

5.0590000000%

0.000000000

173067HF9

16,146,000.00

0.00

16,146,000.00

68,068.85

16,146,000.00

1000.000000000

0.000000000

1000.000000000

4.298333333

5.1580000000%

0.00

0.000000000

5.1580000000%

0.000000000

173067HH5

21,528,000.00

0.00

21,528,000.00

92,534.52

21,528,000.00

1000.000000000

0.000000000

1000.000000000

4.356666481

5.2280000000%

0.00

0.000000000

5.2280000000%

0.000000000

173067HK8/U17377DM8/173067HL6

17,939,000.00

0.00

17,939,000.00

78,154.24

17,939,000.00

1000.000000000

0.000000000

1000.000000000

4.563550218

5.4682841439%

0.00

0.000000000

5.4762604220%

0.000000000

173067HM4/U17377DN6/173067HN2

19,734,000.00

0.00

19,734,000.00

90,057.10

19,734,000.00

1000.000000000

0.000000000

1000.000000000

4.563550028

5.4682841439%

0.00

0.000000000

5.4762604220%

0.000000000

173067HP7/U17377DP1/173067HQ5

14,352,000.00

0.00

14,352,000.00

65,496.07

14,352,000.00

1000.000000000

0.000000000

1000.000000000

4.563550211

5.4682841439%

0.00

0.000000000

5.4762604220%

0.000000000

173067HR3/U17377DQ9/173067HS1

12,557,000.00

0.00

12,557,000.00

57,304.50

12,557,000.00

1000.000000000

0.000000000

1000.000000000

3.852500929

4.6230000000%

0.00

0.000000000

4.6230000000%

0.000000000

173067HT9/U17377DR7/173067HU6

5,382,000.00

0.00

5,382,000.00

20,734.16

5,382,000.00

1000.000000000

0.000000000

1000.000000000

3.852500000

4.6230000000%

0.00

0.000000000

4.6230000000%

0.000000000

173067HV4/U17377DS5/173067HW2

7,176,000.00

0.00

7,176,000.00

27,645.54

7,176,000.00

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 2 of 39

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:
Current Index:
Next Index:

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

5.516017%

3.388130%
3.582500%

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Citigroup Commercial Mortgage Securities Inc.

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 722702.1

1000.000000000

0.000000000

1000.000000000

3.852500929

4.6230000000%

0.00

0.000000000

4.6230000000%

0.000000000

173067HX0/U17377DT3/173067HY8

5,382,000.00

0.00

5,382,000.00

20,734.16

5,382,000.00

1000.000000000

0.000000000

1000.000000000

3.852500929

4.6230000000%

0.00

0.000000000

4.6230000000%

0.000000000

173067HZ5/U17377DU0/173067JA8

5,382,000.00

0.00

5,382,000.00

20,734.16

5,382,000.00

1000.000000000

0.000000000

1000.000000000

3.852500000

4.6230000000%

0.00

0.000000000

4.6230000000%

0.000000000

173067JB6/U17377DV8/173067JC4

3,588,000.00

0.00

3,588,000.00

13,822.77

3,588,000.00

1000.000000000

0.000000000

1000.000000000

3.852501742

4.6230000000%

0.00

0.000000000

4.6230000000%

0.000000000

173067JD2/U17377DW6/173067JE0

2,870,000.00

0.00

2,870,000.00

11,056.68

2,870,000.00

1000.000000000

0.000000000

1000.000000000

3.852500144

4.6230000000%

0.00

0.000000000

4.6230000000%

0.000000000

173067JF7/U17377DX4/173067JG5

22,245,920.00

0.00

22,245,920.00

85,702.41

22,245,920.00

998.673333333

1.204210145

0.000000000

997.469123188

3.944134058

4.7392500000%

0.00

0.000000000

4.7392500000%

0.000000000

173067JH3/U17377DY2/173067JJ9

CP-1

2,760,000.00

3,323.62

0.00

2,753,014.78

10,885.81

2,756,338.40

998.673335404

1.204209627

0.000000000

997.469125776

3.944135093

4.7392500000%

0.00

0.000000000

4.7392500000%

0.000000000

173067JK6/U17377DZ9/173067JL4

CP-2

6,440,000.00

7,755.11

0.00

6,423,701.17

25,400.23

6,431,456.28

998.673334848

1.204209091

0.000000000

997.469125758

3.944134848

4.7392500000%

0.00

0.000000000

4.7392500000%

0.000000000

173067JM2/U17377EA9/173067JN0

CP-3

6,600,000.00

7,947.78

0.00

6,583,296.23

26,031.29

6,591,244.01

999.375250907

0.000000000

998.811453250

0.051201621

N/A

0.00

0.000000000

0.0614803585%

0.000000000

173067GF0/U17377DK2/173067GG8

1,435,172,920.00

0.00

1,433,467,149.89

73,483.18

1,434,276,297.02

1000.000000000

0.000000000

1000.000000000

0.541481204

N/A

0.00

0.000000000

0.6497774479%

0.000000000

173067GH6/U17377DL0/173067GJ2

1,331,910,000.00

0.00

1,331,910,000.00

721,204.23

1,331,910,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW119

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW117

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW118

R-II

0.00

Total P&I Payment

0.00

1,400,972,920.00

1,400,055,334.75

7,234,633.07

Total

1,399,227,161.11

828,173.64

0.00

6,406,459.43

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 3 of 39

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.516017%

3.388130%
3.582500%

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Citigroup Commercial Mortgage Securities Inc.

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust A-MFL

Statement Date:

ABN AMRO Acct: 722702.1

1000.000000000

0.000000000

1000.000000000

3.325785800

3.8225000000%

0.00

0.000000000

3.6281300000%

0.000000000

173067GX1

A-MFL

50,000,000.00

0.00

50,000,000.00

166,289.29

50,000,000.00

Total P&I Payment

0.00

50,000,000.00

166,289.29

Total

50,000,000.00

0.00

166,289.29

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 4 of 39

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.516017%

3.388130%
3.582500%

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Citigroup Commercial Mortgage Securities Inc.

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust Y

Statement Date:

ABN AMRO Acct: 722702.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV985

0.00

Total P&I Payment

0.00

Total

0.00

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 5 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

6,496,477.06

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,601,510.66

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

6,547,184.94

)

(1,792.85

0.00
0.00
0.00

)

(1,792.85

787,102.30

22,044.91

809,147.21

)

(0.08

0.00
0.00
0.00
0.00

)

(0.08

809,147.13

7,356,332.07

7,354,539.23

1,434,276,297.02

124

809,147.21

-0.08

0.00
0.00

0.00

1,433,467,149.89

124

0.00

22,044.91

105,033.60

22,044.91

105,033.60

54,325.72

0.00
0.00

1,461.85

55,787.57

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(54,325.72

6,545,392.10

Interest Not Advanced (

Current Period

)

0.00

105,033.60

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Statement Date:

Cash Reconciliation Summary Loan Group I

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,186,533.37

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,291,566.98

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

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

5,249,424.71

)

(1,430.85

0.00
0.00
0.00

)

(1,430.85

671,764.45

22,044.91

693,809.36

)

(0.08

0.00
0.00
0.00
0.00

)

(0.08

693,809.28

5,943,233.99

5,941,803.14

1,144,681,513.94

693,809.36

-0.08

0.00
0.00

0.00

1,143,987,704.66

0.00

22,044.91

105,033.60

22,044.91

105,033.60

42,142.26

0.00
0.00

1,461.85

43,604.11

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(42,142.26

5,247,993.86

Interest Not Advanced (

Current Period

)

0.00

105,033.60

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Statement Date:

Cash Reconciliation Summary Loan Group II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,309,943.69

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,309,943.69

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

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

1,297,760.23

)

(361.99

0.00
0.00
0.00

)

(361.99

115,337.85

0.00

115,337.85

0.00
0.00
0.00
0.00
0.00
0.00

115,337.85

1,413,098.08

1,412,736.08

289,594,783.08

115,337.85

0.00

0.00
0.00

0.00

289,479,445.23

0.00

12,183.46

0.00
0.00
0.00

12,183.46

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(12,183.46

1,297,398.23

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 8 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Statement Date:

Cash Reconciliation Summary Carolina Place Non-Pooled Portion

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

62,468.56

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

62,468.56

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

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

62,337.06

)

(19.72

0.00
0.00
0.00

)

(19.72

19,026.50

0.00

19,026.50

0.00
0.00
0.00
0.00
0.00
0.00

19,026.50

81,363.56

81,343.84

15,779,038.69

19,026.50

0.00

0.00
0.00

0.00

15,760,012.19

0.00

131.49

0.00
0.00
0.00

131.49

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(131.49

62,317.34

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 9 of 39

Citigroup Commercial Mortgage Securities Inc.

Class

Accrued

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Int erest (2)

Payment

Amount

PPIS

Int erest

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)

5.00
1.00

0.00

A-1

274,597.03

0.00

30.00%

30.04%

30/360

4.391000000%

0.00

A-2

634,572.68

0.00

30.00%

30.04%

30/360

4.639000000%

0.00

A-3

208,736.54

0.00

30.00%

30.04%

30/360

4.738000000%

0.00

A-SB

368,294.56

0.00

30.00%

30.04%

30/360

4.755000000%

0.00

A-4

1,332,956.25

0.00

30.00%

30.04%

30/360

4.860000000%

0.00

A-1A

1,151,380.57

0.00

30.00%

30.04%

30/360

4.771000000%

0.00

A-M

376,405.93

0.00

20.00%

20.02%

30/360

4.830000000%

0.00

A-J

422,658.13

0.00

12.88%

12.89%

30/360

4.960000000%

0.00

127,807.84

0.00

10.75%

10.76%

30/360

5.029000000%

0.00

68,068.85

0.00

9.63%

9.64%

30/360

5.059000000%

0.00

92,534.52

0.00

8.13%

30/360

5.158000000%

0.00

78,154.24

0.00

6.88%

30/360

5.228000000%

0.00

90,057.10

0.00

5.50%

5.51%

30/360

5.476260422%

0.00

65,496.07

0.00

4.50%

4.51%

30/360

5.476260422%

0.00

57,304.50

0.00

3.63%

30/360

5.476260422%

0.00

20,734.16

0.00

3.25%

30/360

4.623000000%

0.00

27,645.54

0.00

2.75%

30/360

4.623000000%

0.00

20,734.16

0.00

2.38%

30/360

4.623000000%

0.00

20,734.16

0.00

2.00%

30/360

4.623000000%

0.00

13,822.77

0.00

1.75%

30/360

4.623000000%

0.00

11,056.68

0.00

1.55%

30/360

4.623000000%

0.00

85,702.41

0.00

0.00%

30/360

4.623000000%

0.00

CP-1

10,885.81

0.00

30/360

4.739250000%

0.00

CP-2

25,400.23

0.00

30/360

4.739250000%

0.00

CP-3

26,031.29

0.00

30/360

4.739250000%

0.00

73,483.18

0.00

30/360

0.061480358%

0.00

721,204.23

0.00

30/360

0.649777448%

0.00

A-MFL

166,289.29

0.00

20.00%

20.02%

Act/360

3.628130000%

0.00

6,572,748.72

0.00

(2) Accrued - Deductions + Additions Interest

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

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 10 of 39

(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).

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

173067GK9

Aaa

AAA

A-2

173067GM5

Aaa

AAA

A-3

173067GP8

Aaa

AAA

A-SB

173067GR4

Aaa

AAA

A-4

173067GT0

Aaa

AAA

A-1A

173067GV5

Aaa

AAA

A-M

173067GZ6

Aaa

AAA

A-J

173067HB8

Aaa

AAA

173067HD4

Aa2

173067HF9

Aa3

AA-

173067HH5

173067HK8

A-

173067HM4

Baa1

BBB+

173067HP7

Baa2

BBB

173067HR3

Baa3

BBB-

173067HT9

Ba1

BB+

173067HV4

Ba2

173067HX0

Ba3

BB-

173067HZ5

B+

173067JB6

173067JD2

B-

173067JF7

Page 11 of 39

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.

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

CP-1

173067JH3

Baa1

BBB

CP-2

173067JK6

Baa2

BBB-

CP-3

173067JM2

Baa3

BB+

173067GF0

Aaa

AAA

173067GH6

Aaa

AAA

A-MFL

173067GX1

Aaa

AAA

9ABSV985

Page 12 of 39

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

(1)

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Other Related Information

Statement Date:

Float Payer:

Fixed Payer:

SWAP Contract
SWAP Contract

Notional

Amount

Received

Amount

Paid

Yield Maintenance

Prepayment Premiums

Paid

Shortfall

Amount

SWAP Payments

Rate

Amount

50,000,000.00

4.83000

3.62813

201,250.00

166,289.29

0.00

34,960.71

0.00

Page 13 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

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: 722702.1

0.00%

8/17/2005

0.00

0.00%

7/15/2005

0.00

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

Page 14 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

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:

Loan Group I

ABN AMRO Acct: 722702.1

0.00%

8/17/2005

0.00

0.00%

7/15/2005

0.00

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

Page 15 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

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:

Loan Group II

ABN AMRO Acct: 722702.1

0.00%

8/17/2005

0.00

0.00%

7/15/2005

0.00

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

Page 16 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

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:

Carolina Place Non-Pooled Portion

ABN AMRO Acct: 722702.1

0.00%

8/17/2005

0.00

0.00%

7/15/2005

0.00

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

Page 17 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

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: 722702.1

Series 2005-C3

17-Aug-05

124

100.00%

1,433,467,150

0.00%

335

5.52%

5.48%

15-Jul-05

124

100.00%

1,434,276,297

0.00%

336

5.35%

5.30%

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

Page 18 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

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:

Loan Group I

Amort

ABN AMRO Acct: 722702.1

Series 2005-C3

17-Aug-05

75.81%

1,143,987,705

0.00%

336

5.55%

5.50%

15-Jul-05

75.81%

1,144,681,514

0.00%

337

5.37%

5.33%

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

Page 19 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

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:

Loan Group II

Amort

ABN AMRO Acct: 722702.1

Series 2005-C3

17-Aug-05

24.19%

289,479,445

0.00%

334

5.43%

5.38%

15-Jul-05

24.19%

289,594,783

0.00%

335

5.25%

5.20%

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

Page 20 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

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:

Carolina Place Non-Pooled Portion

Amort

ABN AMRO Acct: 722702.1

Series 2005-C3

17-Aug-05

0.81%

15,760,012

0.00%

353

4.75%

4.74%

15-Jul-05

0.81%

15,779,039

0.00%

354

4.60%

4.59%

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

Page 21 of 39

Citigroup Commercial Mortgage Securities Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722702.1

Series 2005-C3

Commerical Mortgage Pass-Through Certificates

29-Jul-05

16-Sep-05

15-Jul-05

17-Aug-05

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 22 of 39

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

1,776,571

0.12

112

5.40

0.00

0 to

1,000,000

1,386,000

0.10

4.97

0.00

1,000,000 to

2,000,000

25,308,931

1.75

102

5.34

0.00

2,000,000 to

3,000,000

36,950,462

2.55

115

5.63

0.00

3,000,000 to

4,000,000

55,094,549

3.80

101

5.39

0.00

4,000,000 to

5,000,000

29,088,680

2.01

115

5.47

0.00

5,000,000 to

6,000,000

105,224,440

7.26

105

5.44

0.00

6,000,000 to

7,000,000

53,343,753

3.68

109

5.27

0.00

7,000,000 to

8,000,000

85,905,708

5.93

117

5.44

0.00

8,000,000 to

9,000,000

38,285,817

2.64

112

5.31

0.00

9,000,000 to 10,000,000

304,054,109

20.98

5.41

0.00

10,000,000 to 15,000,000

155,369,362

10.72

5.34

0.00

15,000,000 to 20,000,000

134,534,026

9.28

105

5.47

0.00

20,000,000 to 25,000,000

27,000,000

1.86

112

5.14

0.00

25,000,000 to 30,000,000

65,000,000

4.49

115

5.40

0.00

30,000,000 to 35,000,000

112,793,781

7.78

114

5.43

0.00

35,000,000 to 40,000,000

0.00

40,000,000 to 45,000,000

0.00

45,000,000 to 50,000,000

104,200,000

7.19

5.40

0.00

50,000,000 to 100,000,000

113,910,974

7.86

4.60

0.00

100,000,000 &

Above

113,910,974

816,905

1,449,227,162

125

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

11,593,817

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

213,211,090

14.71

4.72

0.00

4.000%

5.000%

143,636,400

9.91

108

5.16

0.00

5.001%

5.250%

707,605,577

48.83

5.39

0.00

5.251%

5.500%

326,024,786

22.50

109

5.61

0.00

5.501%

5.750%

43,217,906

2.98

115

5.84

0.00

5.751%

6.000%

15,531,403

1.07

188

6.17

0.00

6.001%

6.250%

0.00

6.251%

6.500%

0.00

6.501%

6.750%

0.00

6.751%

7.000%

0.00

7.001%

8.000%

0.00

8.001%

9.000%

0.00

9.001%

to 10.000%

0.00

10.001%

to 11.000%

0.00

11.001%

to 12.000%

0.00

12.001%

Above

125

1,449,227,162

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.598%
6.210%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

100

0.00

101

150

0.00

151

200

11,556,403

0.80

232

6.16

0.00

201

Above

236

231

11,556,403

Minimum Remaining Term
Maximum Remaining Term

0.80

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

85,000,000

5.87

5.48

0.00

343,700,948

23.72

5.06

0.00

100

1,008,969,811

69.62

114

5.42

0.00

101

150

0.00

151

200

0.00

201

250

0.00

251

300

0.00

301

350

0.00

351

& Above

118

123

1,437,670,759

Minimum Remaining Term
Maximum Remaining Term

99.20

Citigroup Commercial Mortgage Securities Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722702.1

Series 2005-C3

Commerical Mortgage Pass-Through Certificates

29-Jul-05

16-Sep-05

15-Jul-05

17-Aug-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 23 of 39

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.500

0.00

0.501 1.000

0.00

1.001 1.100

0.00

1.101 1.200

0.00

1.201 1.300

0.00

1.301 1.400

0.00

1.401 1.500

0.00

1.501 1.600

0.00

1.601 1.700

0.00

1.701 1.800

0.00

1.801 1.900

0.00

1.901 2.000

0.00

2.001 3.000

0.00

3.101 & Above

125

1,449,227,162

100.00

5.34

0.00

Unknown

0.000
0.000

125

1,449,227,162

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.000 1.000

0.00

1.001 1.100

138,722,446

9.57

109

5.31

0.00

1.101 1.200

602,761,005

41.59

109

5.41

0.00

1.201 1.300

286,791,259

19.79

100

5.41

0.00

1.301 1.400

113,241,954

7.81

5.45

0.00

1.401 1.500

76,162,044

5.26

120

5.60

0.00

1.501 1.600

89,127,468

6.15

5.40

0.00

1.601 1.700

20,410,012

1.41

4.81

0.00

1.701 1.800

4,000,000

0.28

5.22

0.00

1.801 1.900

113,910,974

7.86

4.60

0.00

1.901 2.000

4,100,000

0.28

116

4.89

0.00

2.001 3.000

0.00

3.001 4.000

0.00

4.001 & Above

2.990

1.130

125

1,449,227,162 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

233,862,706

16.14

112

5.49

0.00

Texas

181,331,180

12.51

108

5.37

0.00

North Carolina

167,406,866

11.55

4.86

0.00

Maryland

154,493,340

10.66

115

5.36

0.00

Florida

65,315,512

4.51

104

5.42

0.00

New York

61,610,738

4.25

109

5.47

0.00

New Jersey

53,000,000

3.66

5.40

0.00

Washington

46,680,000

3.22

113

5.35

0.00

Michigan

41,501,012

2.86

5.47

0.00

Massachusetts

41,250,000

2.85

112

5.25

0.00

Nevada

39,154,310

2.70

110

5.31

0.00

Georgia

37,584,290

2.59

102

5.61

0.00

Indiana

37,574,575

2.59

5.46

0.00

Oregon

37,266,341

2.57

113

5.19

0.00

Colorado

31,500,000

2.17

115

5.40

0.00

Alabama

29,273,181

2.02

108

5.53

0.00

Arizona

28,137,609

1.94

114

5.55

0.00

Ohio

26,176,261

1.81

5.47

0.00

Connecticut

22,815,000

1.57

101

5.31

0.00

Missouri

19,400,000

1.34

5.48

0.00

Virginia

18,127,983

1.25

5.48

0.00

Pennsylvania

17,335,760

1.20

5.61

0.00

CMBS Certificate

15,760,012

1.09

4.60

0.00

Wisconsin

14,000,000

0.97

113

5.20

0.00

Montana

8,922,608

0.62

4.78

0.00

Tennessee

5,959,960

0.41

114

5.36

0.00

Delaware

5,614,641

0.39

114

5.69

0.00

Alaska

4,340,000

0.30

117

5.66

0.00

Oklahoma

3,833,274

0.26

116

5.23

0.00

100.00

1,449,227,162

125

Citigroup Commercial Mortgage Securities Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722702.1

Series 2005-C3

Commerical Mortgage Pass-Through Certificates

29-Jul-05

16-Sep-05

15-Jul-05

17-Aug-05

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 24 of 39

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

634,002,235

43.75

103

5.30

0.00

Office

384,046,981

26.50

103

5.47

0.00

Multifamily

303,223,677

20.92

5.26

0.00

Industrial

52,436,208

3.62

5.42

0.00

Self storage

28,342,127

1.96

5.45

0.00

Other

22,689,546

1.57

158

5.38

0.00

Undefined

15,760,012

1.09

4.60

0.00

Mixed use

8,726,376

0.60

112

5.54

0.00

1,449,227,162

125

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

627,415,594

43.29

5.23

0.00

ARD

21,095,165

1.46

5.47

0.00

Full Amortizing

11,556,403

0.80

232

6.16

0.00

IO Maturity Balloon

77,990,000

5.38

0.00

IO/Amortizing

9,500,000

0.66

111

5.45

0.00

IO/Amortizing/Balloon

701,670,000

48.42

102

5.41

0.00

1,449,227,162

125

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

264,740,925

18.27

0.00

5.10

576,665,631

39.79

105

0.00

5.37

273,933,515

18.90

106

0.00

5.38

233,989,215

16.15

109

0.00

5.43

14,897,877

1.03

110

0.00

5.54

85,000,000

5.87

0.00

5.48

0.00

125

1,449,227,162

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

0.00

2008

85,000,000

5.87

5.48

0.00

2009

248,881,151

17.17

4.98

0.00

2010

24,470,104

1.69

5.30

0.00

2011

70,349,693

4.85

5.26

0.00

2012

0.00

2013

201,958,537

13.94

112

5.42

0.00

2014

807,011,274

55.69

115

5.42

0.00

2015

11,556,403

0.80

232

6.16

0.00

2016 & Greater

100.00

1,449,227,162

125

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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:

4.60%

11-Jan-10

CCMT5C3C

Retail

0.00

113,910,974

589,034

5.40%

11-Mar-10

CCMT5C3A

Office

0.00

53,000,000

246,450

5.40%

11-Apr-15

CCMT5C3A

Office

0.00

51,200,000

238,080

5.30%

7-Mar-15

CCMT5C3A

Retail

0.00

38,793,781

216,569

5.29%

11-Jan-15

CCMT5C3A

Office

0.00

37,000,000

168,386

5.72%

5-Feb-15

CCMT5C3A

Retail

0.00

37,000,000

182,325

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

6,170,410

34,950

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

4,544,531

25,741

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

3,830,730

21,698

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

3,489,692

19,766

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

3,196,241

18,104

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

2,886,927

16,352

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

2,863,134

16,217

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

2,220,713

12,578

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

2,212,782

12,533

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

2,165,195

12,264

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

959,665

5,436

5.40%

11-Dec-14

CCMT5C3A

Retail

0.00

816,905

4,627

5.48%

7-Jul-09

CCMT5C3B

Multifamily

0.00

19,400,000

91,546

4.60%

11-Jan-10

CCMT5C3D

0.00

15,760,012

81,495

5.48%

7-Jul-09

CCMT5C3B

Multifamily

0.00

14,500,000

68,424

5.41%

5-Mar-15

CCMT5C3A

Office

0.00

33,500,000

156,035

5.40%

11-Mar-15

CCMT5C3A

Office

0.00

31,500,000

146,339

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 25 of 39

* 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

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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:

5.48%

7-Jul-09

CCMT5C3B

Multifamily

0.00

14,800,000

69,840

5.48%

7-Jul-09

CCMT5C3B

Multifamily

0.00

14,700,000

69,368

5.14%

11-Dec-14

CCMT5C3A

Retail

0.00

27,000,000

119,412

5.45%

11-Apr-15

CCMT5C3A

Office

0.00

25,000,000

117,326

5.26%

11-Feb-15

CCMT5C3A

Retail

0.00

22,843,527

127,149

5.63%

5-May-15

CCMT5C3A

Retail

0.00

22,353,655

156,380

5.64%

9-Apr-15

CCMT5C3A

Retail

0.00

21,905,638

128,540

5.48%

7-Jul-09

CCMT5C3B

Multifamily

0.00

21,600,000

101,928

5.35%

5-Mar-15

CCMT5C3A

Retail

0.00

20,831,207

127,084

5.69%

11-Apr-15

CCMT5C3A

Office

0.00

19,900,000

97,504

5.82%

11-May-15

CCMT5C3A

Office

0.00

17,945,949

105,821

5.21%

11-Jan-15

CCMT5C3A

Multifamily

0.00

17,660,000

79,268

5.32%

11-Jun-15

CCMT5C3B

Multifamily

0.00

17,213,401

96,004

5.38%

11-Apr-10

CCMT5C3B

Multifamily

0.00

16,240,000

75,236

5.40%

11-Nov-14

CCMT5C3A

Retail

0.00

16,000,000

74,400

4.94%

11-Mar-10

CCMT5C3B

Multifamily

0.00

15,250,000

64,872

5.21%

5-Feb-15

CCMT5C3A

Industrial

0.00

14,863,167

121,870

5.32%

11-Feb-15

CCMT5C3A

Retail

0.00

14,402,487

80,699

5.33%

11-Mar-15

CCMT5C3A

Retail

0.00

14,200,000

65,174

5.52%

11-Dec-10

CCMT5C3A

Industrial

0.00

14,118,903

99,081

5.39%

11-Dec-11

CCMT5C3A

Self storage

0.00

14,077,486

79,649

5.20%

11-Jan-15

CCMT5C3B

Multifamily

0.00

14,000,000

62,689

5.48%

11-Feb-12

CCMT5C3A

Office

0.00

13,740,000

64,838

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 26 of 39

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

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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:

5.63%

5-May-15

CCMT5C3A

Retail

0.00

13,610,892

95,218

5.56%

11-Dec-14

CCMT5C3A

Office

0.00

13,525,000

64,755

5.55%

11-Apr-15

CCMT5C3A

Office

0.00

13,400,000

64,041

5.50%

5-May-15

CCMT5C3A

Retail

0.00

12,500,000

59,171

5.51%

11-Mar-15

CCMT5C3A

Retail

0.00

12,200,000

57,886

5.55%

11-Nov-14

CCMT5C3A

Retail

0.00

12,084,408

69,653

5.51%

5-May-15

CCMT5C3A

Retail

0.00

10,817,609

61,673

5.72%

11-Apr-15

CCMT5C3A

Retail

0.00

10,800,000

53,196

5.45%

7-Mar-15

CCMT5C3A

Retail

0.00

10,600,000

49,746

5.17%

11-Nov-11

CCMT5C3A

Retail

0.00

10,392,618

57,462

4.90%

5-Mar-15

CCMT5C3B

Other

0.00

10,250,000

43,249

5.32%

5-Apr-15

CCMT5C3A

Retail

0.00

10,191,538

60,714

5.44%

11-Mar-15

CCMT5C3A

Office

0.00

10,160,000

47,594

5.06%

11-Apr-15

CCMT5C3B

Multifamily

0.00

10,120,000

44,095

5.52%

11-Dec-14

CCMT5C3B

Multifamily

0.00

9,915,991

56,904

5.34%

11-Nov-14

CCMT5C3A

Office

0.00

9,613,100

54,180

5.45%

11-Nov-14

CCMT5C3A

Industrial

0.00

9,500,000

44,584

4.90%

5-Apr-15

CCMT5C3B

Multifamily

0.00

9,256,726

49,358

5.23%

11-Nov-14

CCMT5C3A

Retail

0.00

9,000,000

40,533

5.43%

11-May-12

CCMT5C3B

Multifamily

0.00

9,000,000

42,083

4.78%

11-Jan-12

CCMT5C3B

Multifamily

0.00

8,922,608

47,111

5.85%

11-Dec-14

CCMT5C3A

Retail

0.00

8,854,994

52,652

5.54%

11-Dec-14

CCMT5C3A

Mixed use

0.00

8,726,376

50,187

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 27 of 39

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

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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:

5.37%

11-Apr-15

CCMT5C3A

Retail

0.00

8,400,000

38,843

6.21%

11-Nov-24

CCMT5C3A

Other

0.00

8,339,546

61,931

5.53%

11-Apr-15

CCMT5C3A

Office

0.00

8,320,000

39,619

5.11%

11-Dec-14

CCMT5C3B

Multifamily

0.00

8,253,864

45,253

5.43%

11-Jan-15

CCMT5C3B

Multifamily

0.00

8,088,319

45,918

5.45%

11-Oct-14

CCMT5C3A

Retail

0.00

7,920,000

37,169

5.48%

11-Nov-14

CCMT5C3B

Multifamily

0.00

7,800,000

36,807

5.67%

5-May-15

CCMT5C3A

Retail

0.00

7,800,000

38,084

4.90%

5-Apr-15

CCMT5C3B

Multifamily

0.00

7,539,753

40,203

5.52%

11-Jan-12

CCMT5C3A

Office

0.00

7,527,983

43,158

4.90%

5-Apr-15

CCMT5C3B

Multifamily

0.00

7,415,334

39,539

4.90%

5-Apr-15

CCMT5C3B

Multifamily

0.00

7,340,683

39,141

5.65%

11-Oct-14

CCMT5C3A

Industrial

0.00

6,977,877

40,695

5.38%

11-Jan-10

CCMT5C3A

Industrial

0.00

6,976,261

39,388

5.24%

11-Mar-12

CCMT5C3B

Multifamily

0.00

6,919,526

47,130

5.54%

11-Dec-14

CCMT5C3A

Retail

0.00

6,950,000

33,155

5.61%

11-Jan-15

CCMT5C3A

Office

0.00

6,900,000

33,333

5.52%

5-Mar-15

CCMT5C3A

Retail

0.00

6,900,000

32,804

5.55%

11-Jan-12

CCMT5C3A

Office

0.00

6,774,575

38,966

5.81%

5-Mar-15

CCMT5C3A

Retail

0.00

6,668,353

39,355

5.45%

11-Mar-15

CCMT5C3A

Retail

0.00

6,450,000

30,270

5.55%

11-Apr-15

CCMT5C3A

Retail

0.00

6,450,000

30,826

5.04%

11-Feb-15

CCMT5C3B

Multifamily

0.00

6,425,000

27,885

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 28 of 39

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

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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:

5.50%

5-Apr-15

CCMT5C3A

Office

0.00

6,224,362

35,487

5.28%

11-Mar-15

CCMT5C3A

Retail

0.00

6,200,000

28,189

5.02%

11-Jan-15

CCMT5C3B

Multifamily

0.00

6,168,950

33,466

5.50%

11-Mar-15

CCMT5C3A

Retail

0.00

6,069,124

34,635

5.36%

5-May-15

CCMT5C3A

Retail

0.00

5,981,476

33,542

5.36%

11-Feb-15

CCMT5C3A

Retail

0.00

5,959,960

33,542

5.59%

11-Feb-15

CCMT5C3A

Office

0.00

5,890,000

28,352

5.38%

5-May-15

CCMT5C3A

Retail

0.00

5,642,603

31,712

5.69%

11-Feb-15

CCMT5C3A

Self storage

0.00

5,614,641

32,757

100

5.59%

11-Apr-10

CCMT5C3B

Multifamily

0.00

5,000,000

24,068

101

5.42%

11-Jan-15

CCMT5C3A

Retail

0.00

5,000,000

23,336

102

5.22%

11-Jan-15

CCMT5C3A

Retail

0.00

5,000,000

22,475

103

5.39%

11-Apr-15

CCMT5C3A

Retail

0.00

4,979,006

28,048

104

5.51%

11-Feb-10

CCMT5C3A

Self storage

0.00

4,650,000

22,063

105

5.57%

11-Jan-15

CCMT5C3A

Office

0.00

4,500,000

21,584

106

5.59%

11-Nov-14

CCMT5C3A

Retail

0.00

4,480,000

21,565

107

5.42%

11-Jan-15

CCMT5C3A

Office

0.00

4,451,012

27,419

108

5.66%

11-May-15

CCMT5C3A

Retail

0.00

4,340,000

21,153

109

4.89%

11-Apr-15

CCMT5C3A

Other

0.00

4,100,000

17,247

110

4.89%

5-Feb-12

CCMT5C3A

Multifamily

0.00

4,050,000

17,054

111

5.22%

5-Apr-12

CCMT5C3A

Self storage

0.00

4,000,000

17,980

112

6.20%

5-May-10

CCMT5C3A

Office

0.00

3,975,000

21,222

113

5.66%

11-Apr-15

CCMT5C3B

Multifamily

0.00

3,944,290

22,871

114

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 29 of 39

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

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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:

5.90%

11-May-15

CCMT5C3A

Retail

0.00

3,889,353

23,132

115

5.23%

5-Apr-15

CCMT5C3A

Retail

0.00

3,833,274

21,212

116

5.86%

11-Jan-15

CCMT5C3A

Retail

0.00

3,575,025

21,261

117

6.02%

11-Apr-25

CCMT5C3A

Retail

0.00

3,216,857

23,278

118

4.97%

11-Mar-12

CCMT5C3B

Multifamily

0.00

2,921,000

12,501

119

4.97%

11-Mar-12

CCMT5C3B

Multifamily

0.00

2,818,000

12,060

120

5.64%

11-Mar-15

CCMT5C3A

Retail

0.00

2,646,947

15,338

121

5.94%

5-Mar-15

CCMT5C3A

Multifamily

0.00

2,284,232

14,735

122

4.97%

11-Mar-12

CCMT5C3B

Multifamily

0.00

2,290,000

9,801

123

4.97%

11-Mar-12

CCMT5C3B

Multifamily

0.00

1,386,000

5,932

124

1,449,227,162

7,493,615

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 30 of 39

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

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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 31 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Delinquent Loan Detail

Disclosure

Control #

Paid
Thru
Date

Current P&I

Advance

Outst anding

P& I

Advances**

Out. Property

Protection
Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

9-Jul-05

127,078.51

0.00

127,078.51

Total

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 32 of 39

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

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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 33 of 39

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 722702.1

Page 34 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 35 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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 36 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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)

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005 LaSalle
Bank N.A.

Page 37 of 39

(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

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

16-Aug-2005 - 10:02 (V956-W012 & W114-W119 & W381-W383) (c) 2005
LaSalle Bank N.A.

Page 38 of 39

Citigroup Commercial Mortgage Securities Inc.

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

17-Aug-05
17-Aug-05

15-Jul-05

16-Sep-05

29-Jul-05

Commerical Mortgage Pass-Through Certificates

Series 2005-C3

ABN AMRO Acct: 722702.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 39 of 39

Citigroup Commercial Mortgage Trust 2005-C3 8-K