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) June 17, 2005

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

North Carolina
(State or other jurisdiction
of incorporation)

333-120922-03
(Commission
File Number)

56-1643598
(IRS Employer
Identification No.)

301 South College Street, Charlotte, North Carolina
(Address of principal executive offices)

28288-0166
(Zip Code)

Registrant's telephone number, including area code 704-374-6161

(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 Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-C18, which was made on June 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 June 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 WACHOVIA COMMERCIAL MORTGAGE SECURITIES, INC., REGISTRANT

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

Date: June 22, 2005

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

Reporting Package Table of Contents

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Administrator:
Nick Xeros 312.904.0708
nick.xeros@abnamro.com

Analyst:
Brian Scheff 714.259.6278
brian.scheff@abnamro.com

Statement Date:

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

Statements to Certificateholders
Bond Interest Reconciliation
Shortfall Summary Report
Cash Reconciliation Summary

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
Loan Level Detail

Page 2-4
Page 5
Page 6
Page 7-9

Page 10-12

Page 13-15
Page 16

Page 17
Page 18-26

Page 27-30

Specially Serviced (Part I) - Loan Detail

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

Realized Loss Detail
Historical REO Report
Defeased Loans

Page 31

Page 32
Page 33
Page 34

Page 35
Page 36
Page 37

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

WBCM5C18

WBCM5C18_200506_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

19-May-05
17-Jun-05

17-Jun-42

Rating Information

Page 38-39

Parties to The Transaction

Depositor: Wachovia Commercial Mortgage Securities, Inc.

Underwriter: Wachovia Securities/Countrywide Securities Corporation/Credit Suisse First Boston LLC

Master Servicer: Wachovia Bank, National Association

Special Servicer: GMAC Commercial Mortgage Corporation

Rating Agency: Standard & Poor's/Moody's Investors Service, Inc.

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:

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

5.510497%

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

106

REMIC II

Statement Date:

ABN AMRO Acct: 722595.1

1000.000000000

3.525777881

0.000000000

996.474222119

3.637500061

Fixed

0.00

0.000000000

4.3650000000%

0.000000000

929766R21

A-1

41,041,000.00

144,701.45

0.00

40,896,298.55

149,286.64

41,041,000.00

1000.000000000

0.000000000

1000.000000000

3.880833327

Fixed

0.00

0.000000000

4.6570000000%

0.000000000

929766R39

A-2

122,149,000.00

0.00

122,149,000.00

474,039.91

122,149,000.00

1000.000000000

0.000000000

1000.000000000

3.991666667

Fixed

0.00

0.000000000

4.7900000000%

0.000000000

929766R47

A-3

174,126,000.00

0.00

174,126,000.00

695,052.95

174,126,000.00

1000.000000000

0.000000000

1000.000000000

4.005833292

Fixed

0.00

0.000000000

4.8070000000%

0.000000000

929766R70

A-PB

81,472,000.00

0.00

81,472,000.00

326,363.25

81,472,000.00

1000.000000000

0.000000000

1000.000000000

4.112500005

Fixed

0.00

0.000000000

4.9350000000%

0.000000000

929766R54

A-4

476,015,000.00

0.00

476,015,000.00

1,957,611.69

476,015,000.00

1000.000000000

0.369714806

0.000000000

999.630285194

4.032499972

Fixed

0.00

0.000000000

4.8390000000%

0.000000000

929766S38

A-1A

88,957,000.00

32,888.72

0.00

88,924,111.28

358,719.10

88,957,000.00

1000.000000000

0.000000000

1000.000000000

4.143333357

Fixed

0.00

0.000000000

4.9720000000%

0.000000000

929766W58

A-J-1

140,537,000.00

0.00

140,537,000.00

582,291.64

140,537,000.00

1000.000000000

0.000000000

1000.000000000

4.185000000

5.0220000000%

0.00

0.000000000

5.0220000000%

0.000000000

929766R62

A-J-2

89,592,000.00

0.00

89,592,000.00

374,942.52

89,592,000.00

1000.000000000

0.000000000

1000.000000000

4.250833307

5.1010000000%

0.00

0.000000000

5.1010000000%

0.000000000

929766R88

31,621,000.00

0.00

31,621,000.00

134,415.60

31,621,000.00

1000.000000000

0.000000000

1000.000000000

4.278333740

5.1340000000%

0.00

0.000000000

5.1340000000%

0.000000000

929766R96

12,297,000.00

0.00

12,297,000.00

52,610.67

12,297,000.00

1000.000000000

0.000000000

1000.000000000

4.332500089

5.1990000000%

0.00

0.000000000

5.1990000000%

0.000000000

929766S20

28,107,000.00

0.00

28,107,000.00

121,773.58

28,107,000.00

1000.000000000

0.000000000

1000.000000000

4.414166785

5.2906213914%

0.00

0.000000000

5.2970000000%

0.000000000

929766S53

14,054,000.00

0.00

14,054,000.00

62,036.70

14,054,000.00

1000.000000000

0.000000000

1000.000000000

4.557024426

5.2906213914%

0.00

0.000000000

5.4684293617%

0.000000000

929766S79

19,324,000.00

0.00

19,324,000.00

88,059.94

19,324,000.00

1000.000000000

0.000000000

1000.000000000

4.557024478

5.2906213914%

0.00

0.000000000

5.4684293617%

0.000000000

929766S95

12,297,000.00

0.00

12,297,000.00

56,037.73

12,297,000.00

1000.000000000

0.000000000

1000.000000000

4.557024478

5.2906213914%

0.00

0.000000000

5.4684293617%

0.000000000

929766T37

24,594,000.00

0.00

24,594,000.00

112,075.46

24,594,000.00

1000.000000000

0.000000000

1000.000000000

3.918333966

Fixed

0.00

0.000000000

4.7020000000%

0.000000000

929766T52

5,270,000.00

0.00

5,270,000.00

20,649.62

5,270,000.00

1000.000000000

0.000000000

1000.000000000

3.918333571

Fixed

0.00

0.000000000

4.7020000000%

0.000000000

929766T78

7,027,000.00

0.00

7,027,000.00

27,534.13

7,027,000.00

1000.000000000

0.000000000

1000.000000000

3.918333966

Fixed

0.00

0.000000000

4.7020000000%

0.000000000

929766T94

5,270,000.00

0.00

5,270,000.00

20,649.62

5,270,000.00

1000.000000000

0.000000000

1000.000000000

3.918332385

Fixed

0.00

0.000000000

4.7020000000%

0.000000000

929766U35

3,514,000.00

0.00

3,514,000.00

13,769.02

3,514,000.00

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:

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

5.510497%

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

106

REMIC II

Statement Date:

ABN AMRO Acct: 722595.1

1000.000000000

0.000000000

1000.000000000

3.918334757

Fixed

0.00

0.000000000

4.7020000000%

0.000000000

929766U50

3,513,000.00

0.00

3,513,000.00

13,765.11

3,513,000.00

1000.000000000

0.000000000

1000.000000000

3.918333966

Fixed

0.00

0.000000000

4.7020000000%

0.000000000

929766U76

5,270,000.00

0.00

5,270,000.00

20,649.62

5,270,000.00

1000.000000000

0.000000000

1000.000000000

3.918333396

Fixed

0.00

0.000000000

4.7020000000%

0.000000000

929766U92

19,324,542.44

0.00

19,324,542.44

75,720.00

19,324,542.44

1000.000000000

0.000000000

1000.000000000

0.443881947

0.3626011422%

0.00

0.000000000

0.5326583365%

0.000000000

929766V75

X-P

1,355,235,000.00

0.00

1,355,235,000.00

601,564.35

1,355,235,000.00

1000.000000000

0.000000000

999.873634719

0.046033151

0.0484986028%

0.00

0.000000000

0.0552397802%

0.000000000

929766V91

X-C

1,405,371,542.44

0.00

1,405,193,952.27

64,693.68

1,405,371,542.44

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV6918

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV6926

R-II

0.00

Total P&I Payment

0.00

1,405,371,542.44

6,581,902.70

Total

1,405,193,952.27

177,590.17

0.00

6,404,312.53

Page 3 of 39

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:

5.510497%

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

106

GRANTOR TRUST

Statement Date:

ABN AMRO Acct: 722595.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV6934

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 39

Wachovia Commercial Mortgage Securities, Inc.

Class

Accrued

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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)

2.00
1.00

0.00

A-1

149,286.64

0.00

30.00%

30/360

4.365000000%

0.00

A-2

474,039.91

0.00

30.00%

30/360

4.657000000%

0.00

A-3

695,052.95

0.00

30.00%

30/360

4.790000000%

0.00

A-PB

326,363.25

0.00

30.00%

30/360

4.807000000%

0.00

A-4

1,957,611.69

0.00

30.00%

30/360

4.935000000%

0.00

A-1A

358,719.10

0.00

30.00%

30/360

4.839000000%

0.00

A-J-1

582,291.64

0.00

20.00%

30/360

4.972000000%

0.00

A-J-2

374,942.52

0.00

13.63%

30/360

5.022000000%

0.00

134,415.60

0.00

11.38%

30/360

5.101000000%

0.00

52,610.67

0.00

10.50%

30/360

5.134000000%

0.00

121,773.58

0.00

8.50%

30/360

5.199000000%

0.00

62,036.70

0.00

7.50%

30/360

5.297000000%

0.00

88,059.94

0.00

6.13%

30/360

5.468429362%

0.00

56,037.73

0.00

5.25%

30/360

5.468429362%

0.00

112,075.46

0.00

3.50%

30/360

5.468429362%

0.00

20,649.62

0.00

3.13%

30/360

4.702000000%

0.00

27,534.13

0.00

2.63%

30/360

4.702000000%

0.00

20,649.62

0.00

2.25%

30/360

4.702000000%

0.00

13,769.02

0.00

2.00%

30/360

4.702000000%

0.00

13,765.11

0.00

1.75%

30/360

4.702000000%

0.00

20,649.62

0.00

1.38%

30/360

4.702000000%

0.00

75,720.00

0.00

0.00%

30/360

4.702000000%

0.00

X-P

601,564.35

0.00

30/360

0.532658336%

0.00

X-C

64,693.68

0.00

30/360

0.055239780%

0.00

0.000000000%

0.00

6,404,312.53

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 5 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).

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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

Interest Income

0.00

Page 6 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

6,113,188.57

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,450,941.02

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

6,406,127.78

)

(1,815.27

0.00
0.00
0.00

)

(1,815.27

154,722.97

22,867.20

177,590.17

0.00
0.00
0.00
0.00
0.00
0.00

177,590.17

6,583,717.95

6,581,902.68

1,405,371,542.44

177,590.17

0.00

0.00
0.00

0.00

1,405,193,952.27

0.00

22,867.20

337,752.45

22,867.20

337,752.45

44,813.24

0.00
0.00

2,639.14

47,452.38

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(44,813.24

6,404,312.51

Interest Not Advanced (Current Period)

0.00

337,752.45

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,737,891.68

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,047,227.46

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

6,005,172.81

)

(1,700.37

0.00
0.00
0.00

)

(1,700.37

121,834.25

22,867.20

144,701.45

0.00
0.00
0.00
0.00
0.00
0.00

144,701.45

6,149,874.26

6,148,173.89

1,316,413,769.55

144,701.45

0.00

0.00
0.00

0.00

1,316,269,068.10

0.00

22,867.20

309,335.78

22,867.20

309,335.78

42,054.65

0.00
0.00

2,225.81

44,280.46

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(42,054.65

6,003,472.44

Interest Not Advanced (Current Period)

0.00

309,335.78

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

375,296.89

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

403,713.56

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

400,954.97

)

(114.90

0.00
0.00
0.00

)

(114.90

32,888.72

0.00

32,888.72

0.00
0.00
0.00
0.00
0.00
0.00

32,888.72

433,843.69

433,728.79

88,957,772.89

32,888.72

0.00

0.00
0.00

0.00

88,924,884.17

0.00

28,416.67

0.00

28,416.67

2,758.59

0.00
0.00

413.33

3,171.93

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(2,758.59

400,840.07

Interest Not Advanced (Current Period)

0.00

28,416.67

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

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: 722595.1

0.00%

17-Jun-05

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

Page 10 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

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 1

ABN AMRO Acct: 722595.1

0.00%

17-Jun-05

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

Page 11 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

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 2

ABN AMRO Acct: 722595.1

0.00%

17-Jun-05

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

Page 12 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial 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: 722595.1

Series 2005-C18

17-Jun-05

100.00%

1,405,193,952

99.99%

0.00%

106

314

5.51%

5.47%

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

Page 13 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial 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 1

Amort

ABN AMRO Acct: 722595.1

Series 2005-C18

17-Jun-05

84.72%

1,316,269,068

93.66%

0.00%

107

311

5.51%

5.47%

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

Page 14 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial 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 2

Amort

ABN AMRO Acct: 722595.1

Series 2005-C18

17-Jun-05

15.28%

88,924,884

6.33%

0.00%

350

5.45%

5.41%

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

Page 15 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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:

11-May-05

90,597.42

0.00

11-May-05

78,295.00

0.00

11-May-05

102,457.87

0.00

11-May-05

27,066.67

0.00

11-May-05

28,416.67

0.00

11-May-05

19,454.17

0.00

11-May-05

14,331.86

0.00

360,619.65

Total

Page 16 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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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 17 of 39

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-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 18 of 39

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

1,496,817

0.11

118

5.32

0.00

0 to

2,000,000

19,201,969

1.37

5.41

0.00

2,000,000 to

3,000,000

18,072,090

1.29

5.50

0.00

3,000,000 to

4,000,000

27,233,825

1.94

107

5.21

0.00

4,000,000 to

5,000,000

39,903,985

2.84

102

5.45

0.00

5,000,000 to

6,000,000

25,833,684

1.84

103

5.47

0.00

6,000,000 to

7,000,000

22,700,000

1.62

105

5.48

0.00

7,000,000 to

8,000,000

33,697,793

2.40

5.56

0.00

8,000,000 to

9,000,000

19,568,295

1.39

5.10

0.00

9,000,000 to 10,000,000

71,207,510

5.07

103

5.36

0.00

10,000,000 to 15,000,000

220,205,582

15.67

104

5.31

0.00

15,000,000 to 20,000,000

24,952,403

1.78

119

5.66

0.00

20,000,000 to 25,000,000

168,120,000

11.96

107

5.42

0.00

25,000,000 to 30,000,000

0.00

30,000,000 to 35,000,000

40,000,000

2.85

117

5.39

0.00

35,000,000 to 40,000,000

97,000,000

6.90

102

5.57

0.00

40,000,000 to 65,000,000

100,000,000

7.12

5.39

0.00

65,000,000 to 115,000,000

260,000,000

18.50

117

5.18

0.00

115,000,000 to 165,000,000

0.00

165,000,000 to 215,000,000

216,000,000

15.37

115

5.21

0.00

215,000,000 &

Above

216,000,000

1,496,817

1,405,193,952

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

19,516,583

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

4.500%

4.625%

0.00

4.626%

4.751%

39,088,000

2.78

4.85

0.00

4.751%

4.875%

69,549,000

4.95

4.96

0.00

4.876%

5.001%

165,400,000

11.77

113

5.09

0.00

5.001%

5.125%

302,864,972

21.55

114

5.20

0.00

5.126%

5.251%

241,534,328

17.19

106

5.29

0.00

5.251%

5.375%

355,789,006

25.32

5.41

0.00

5.376%

5.501%

34,960,000

2.49

110

5.57

0.00

5.501%

5.625%

68,497,451

4.87

118

5.66

0.00

5.626%

5.751%

66,532,493

4.73

113

5.79

0.00

5.751%

5.875%

29,935,439

2.13

118

5.96

0.00

5.876%

6.001%

16,081,786

1.14

118

6.10

0.00

6.001%

6.125%

6,233,684

0.44

118

6.25

0.00

6.151%

6.309%

8,727,793

0.62

118

6.41

0.00

6.301%

Above

1,405,193,952

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.850%
6.410%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

5,857,500

0.42

4.87

0.00

99,842,000

7.11

118

5.44

0.00

120

0.00

121

180

0.00

181

240

0.00

241

Above

119

105,699,500

Minimum Remaining Term
Maximum Remaining Term

7.52

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

143,724,227

10.23

5.23

0.00

1,155,770,226

82.25

111

5.34

0.00

120

0.00

121

180

0.00

181

240

0.00

241

& Above

119

1,299,494,452

Minimum Remaining Term
Maximum Remaining Term

92.48

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Loan Group 1

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 19 of 39

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

1,496,817

0.11

118

5.32

0.00

0 to

2,000,000

16,204,595

1.23

106

5.35

0.00

2,000,000 to

3,000,000

18,072,090

1.37

5.50

0.00

3,000,000 to

4,000,000

18,763,825

1.43

103

5.25

0.00

4,000,000 to

5,000,000

33,903,985

2.58

5.49

0.00

5,000,000 to

6,000,000

12,633,684

0.96

5.59

0.00

6,000,000 to

7,000,000

15,000,000

1.14

118

5.46

0.00

7,000,000 to

8,000,000

25,397,793

1.93

5.61

0.00

8,000,000 to

9,000,000

19,568,295

1.49

5.10

0.00

9,000,000 to 10,000,000

46,950,000

3.57

5.37

0.00

10,000,000 to 15,000,000

202,205,582

15.36

108

5.34

0.00

15,000,000 to 20,000,000

24,952,403

1.90

119

5.66

0.00

20,000,000 to 25,000,000

168,120,000

12.77

107

5.42

0.00

25,000,000 to 30,000,000

0.00

30,000,000 to 35,000,000

40,000,000

3.04

117

5.39

0.00

35,000,000 to 40,000,000

97,000,000

7.37

102

5.57

0.00

40,000,000 to 65,000,000

100,000,000

7.60

5.39

0.00

65,000,000 to 115,000,000

260,000,000

19.75

117

5.18

0.00

115,000,000 to 165,000,000

0.00

165,000,000 to 215,000,000

216,000,000

16.41

115

5.21

0.00

215,000,000 &

Above

216,000,000

1,496,817

1,316,269,068

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

21,578,181

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

4.500%

4.625%

0.00

4.626%

4.751%

39,088,000

2.97

4.85

0.00

4.751%

4.875%

51,549,000

3.92

4.95

0.00

4.876%

5.001%

161,250,000

12.25

113

5.09

0.00

5.001%

5.125%

292,544,972

22.23

114

5.20

0.00

5.126%

5.251%

210,276,817

15.98

104

5.28

0.00

5.251%

5.375%

341,289,006

25.93

100

5.42

0.00

5.376%

5.501%

27,260,000

2.07

118

5.58

0.00

5.501%

5.625%

68,497,451

5.20

118

5.66

0.00

5.626%

5.751%

63,535,119

4.83

115

5.79

0.00

5.751%

5.875%

29,935,439

2.27

118

5.96

0.00

5.876%

6.001%

16,081,786

1.22

118

6.10

0.00

6.001%

6.125%

6,233,684

0.47

118

6.25

0.00

6.151%

6.309%

8,727,793

0.66

118

6.41

0.00

6.301%

Above

1,316,269,068

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.850%
6.410%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

5,857,500

0.45

4.87

0.00

99,842,000

7.59

118

5.44

0.00

120

0.00

121

180

0.00

181

240

0.00

241

Above

119

105,699,500

Minimum Remaining Term
Maximum Remaining Term

8.03

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

114,426,853

8.69

5.24

0.00

1,096,142,716

83.28

111

5.34

0.00

120

0.00

121

180

0.00

181

240

0.00

241

& Above

119

1,210,569,568

Minimum Remaining Term
Maximum Remaining Term

91.97

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Loan Group 2

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 20 of 39

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0 to

2,000,000

2,997,374

3.37

5.79

0.00

2,000,000 to

3,000,000

0.00

3,000,000 to

4,000,000

8,470,000

9.52

118

5.11

0.00

4,000,000 to

5,000,000

6,000,000

6.75

119

5.19

0.00

5,000,000 to

6,000,000

13,200,000

14.84

118

5.36

0.00

6,000,000 to

7,000,000

7,700,000

8.66

5.53

0.00

7,000,000 to

8,000,000

8,300,000

9.33

5.41

0.00

8,000,000 to

9,000,000

0.00

9,000,000 to 10,000,000

24,257,510

27.28

119

5.33

0.00

10,000,000 to 15,000,000

18,000,000

20.24

5.00

0.00

15,000,000 to 20,000,000

0.00

20,000,000 to 25,000,000

0.00

25,000,000 to 30,000,000

0.00

30,000,000 to 35,000,000

0.00

35,000,000 to 40,000,000

0.00

40,000,000 to 65,000,000

0.00

65,000,000 to 115,000,000

0.00

115,000,000 to 165,000,000

0.00

165,000,000 to 215,000,000

0.00

215,000,000 &

Above

18,000,000

2,997,374

88,924,884

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

8,084,080

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

4.500%

4.625%

0.00

4.626%

4.751%

0.00

4.751%

4.875%

18,000,000

20.24

5.00

0.00

4.876%

5.001%

4,150,000

4.67

118

5.05

0.00

5.001%

5.125%

10,320,000

11.61

119

5.18

0.00

5.126%

5.251%

31,257,510

35.15

118

5.32

0.00

5.251%

5.375%

14,500,000

16.31

5.41

0.00

5.376%

5.501%

7,700,000

8.66

5.53

0.00

5.501%

5.625%

0.00

5.626%

5.751%

2,997,374

3.37

5.79

0.00

5.751%

5.875%

0.00

5.876%

6.001%

0.00

6.001%

6.125%

0.00

6.151%

6.309%

0.00

6.301%

Above

88,924,884

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.000%
5.790%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

0.00

121

180

0.00

181

240

0.00

241

Above

0.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

29,297,374

32.95

5.20

0.00

59,627,510

67.05

114

5.31

0.00

120

0.00

121

180

0.00

181

240

0.00

241

& Above

119

88,924,884

Minimum Remaining Term
Maximum Remaining Term

100.00

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 21 of 39

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

1.000 1.125

0.00

1.126 1.250

0.00

1.251 1.375

0.00

1.376 1.500

0.00

1.501 1.625

0.00

1.626 1.750

0.00

1.751 1.875

0.00

1.876 2.000

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 2.375

0.00

2.376 2.500

0.00

2.501 2.625

0.00

2.626 2.750

0.00

2.751 & Above

1,405,193,952

100.00

106

5.33

0.00

Unknown

0.000
0.000

1,405,193,952

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

27,500,000

1.96

119

5.41

0.00

1.000 1.125

496,321,051

35.32

105

5.29

0.00

1.126 1.250

205,685,586

14.64

110

5.49

0.00

1.251 1.375

231,427,941

16.47

107

5.41

0.00

1.376 1.500

132,993,951

9.46

5.42

0.00

1.501 1.625

26,155,119

1.86

5.34

0.00

1.626 1.750

242,365,803

17.25

113

5.23

0.00

1.751 1.875

0.00

1.876 2.000

20,887,000

1.49

4.86

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 2.375

0.00

2.376 2.500

5,857,500

0.42

4.87

0.00

2.501 2.625

16,000,000

1.14

117

5.13

0.00

2.626 2.750

0.00

2.751 & Above

2.670

1.090

1,405,193,952 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

234,217,403

16.67

5.28

0.00

Massachusetts

232,081,786

16.52

115

5.27

0.00

New York

217,394,851

15.47

116

5.24

0.00

CMBS Certificate

127,500,000

9.07

118

5.27

0.00

Arizona

101,150,000

7.20

118

5.61

0.00

Florida

101,120,275

7.20

5.56

0.00

North Carolina

56,180,424

4.00

111

5.34

0.00

Connecticut

47,800,000

3.40

117

5.33

0.00

Maryland

41,000,000

2.92

5.26

0.00

Texas

36,767,139

2.62

5.47

0.00

Pennsylvania

32,228,443

2.29

118

5.58

0.00

Virginia

30,187,148

2.15

118

5.49

0.00

Georgia

20,377,086

1.45

5.15

0.00

South Carolina

20,288,000

1.44

5.15

0.00

Colorado

19,300,000

1.37

118

5.49

0.00

Washington

15,300,000

1.09

5.37

0.00

Illinois

15,242,500

1.08

4.85

0.00

New Mexico

10,000,000

0.71

118

5.25

0.00

Alabama

7,700,000

0.55

5.53

0.00

Indiana

7,500,000

0.53

117

5.55

0.00

Nebraska

6,200,000

0.44

118

5.40

0.00

Arkansas

5,857,500

0.42

4.87

0.00

Ohio

5,393,896

0.38

117

5.17

0.00

Kansas

3,596,567

0.26

5.45

0.00

Utah

2,997,374

0.21

5.79

0.00

Louisiana

2,923,000

0.21

116

4.85

0.00

Wisconsin

2,495,049

0.18

118

5.64

0.00

Michigan

2,395,510

0.17

118

5.90

0.00

100.00

1,405,193,952

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Loan Group 1

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 22 of 39

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

1.000 1.125

0.00

1.126 1.250

0.00

1.251 1.375

0.00

1.376 1.500

0.00

1.501 1.625

0.00

1.626 1.750

0.00

1.751 1.875

0.00

1.876 2.000

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 2.375

0.00

2.376 2.500

0.00

2.501 2.625

0.00

2.626 2.750

0.00

2.751 & Above

1,316,269,068

100.00

107

5.34

0.00

Unknown

0.000
0.000

1,316,269,068

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

27,500,000

2.09

119

5.41

0.00

1.000 1.125

448,873,966

34.10

105

5.28

0.00

1.126 1.250

174,205,162

13.23

115

5.55

0.00

1.251 1.375

228,430,567

17.35

108

5.40

0.00

1.376 1.500

125,993,951

9.57

5.42

0.00

1.501 1.625

26,155,119

1.99

5.34

0.00

1.626 1.750

242,365,803

18.41

113

5.23

0.00

1.751 1.875

0.00

1.876 2.000

20,887,000

1.59

4.86

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 2.375

0.00

2.376 2.500

5,857,500

0.45

4.87

0.00

2.501 2.625

16,000,000

1.22

117

5.13

0.00

2.626 2.750

0.00

2.751 & Above

2.670

1.090

1,316,269,068 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Massachusetts

232,081,786

17.63

115

5.27

0.00

New York

217,394,851

16.52

116

5.24

0.00

California

216,217,403

16.43

5.30

0.00

CMBS Certificate

127,500,000

9.69

118

5.27

0.00

Arizona

101,150,000

7.68

118

5.61

0.00

Florida

101,120,275

7.68

5.56

0.00

Connecticut

47,800,000

3.63

117

5.33

0.00

Maryland

41,000,000

3.11

5.26

0.00

Texas

36,767,139

2.79

5.47

0.00

North Carolina

36,700,000

2.79

107

5.37

0.00

Pennsylvania

32,228,443

2.45

118

5.58

0.00

Virginia

30,187,148

2.29

118

5.49

0.00

Colorado

19,300,000

1.47

118

5.49

0.00

South Carolina

16,138,000

1.23

5.17

0.00

Illinois

15,242,500

1.16

4.85

0.00

Georgia

9,600,000

0.73

4.95

0.00

Indiana

7,500,000

0.57

117

5.55

0.00

Arkansas

5,857,500

0.45

4.87

0.00

New Mexico

5,680,000

0.43

118

5.31

0.00

Ohio

5,393,896

0.41

117

5.17

0.00

Kansas

3,596,567

0.27

5.45

0.00

Louisiana

2,923,000

0.22

116

4.85

0.00

Wisconsin

2,495,049

0.19

118

5.64

0.00

Michigan

2,395,510

0.18

118

5.90

0.00

100.00

1,316,269,068

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Loan Group 2

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

1.000 1.125

0.00

1.126 1.250

0.00

1.251 1.375

0.00

1.376 1.500

0.00

1.501 1.625

0.00

1.626 1.750

0.00

1.751 1.875

0.00

1.876 2.000

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 2.375

0.00

2.376 2.500

0.00

2.501 2.625

0.00

2.626 2.750

0.00

2.751 & Above

88,924,884

100.00

5.28

0.00

Unknown

0.000
0.000

88,924,884

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

1.000 1.125

47,447,086

53.36

102

5.33

0.00

1.126 1.250

31,480,424

35.40

5.14

0.00

1.251 1.375

2,997,374

3.37

5.79

0.00

1.376 1.500

7,000,000

7.87

118

5.32

0.00

1.501 1.625

0.00

1.626 1.750

0.00

1.751 1.875

0.00

1.876 2.000

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 2.375

0.00

2.376 2.500

0.00

2.501 2.625

0.00

2.626 2.750

0.00

2.751 & Above

1.560

1.200

88,924,884 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

North Carolina

19,480,424

21.91

119

5.29

0.00

California

18,000,000

20.24

5.00

0.00

Washington

15,300,000

17.21

5.37

0.00

Georgia

10,777,086

12.12

118

5.32

0.00

Alabama

7,700,000

8.66

5.53

0.00

Nebraska

6,200,000

6.97

118

5.40

0.00

New Mexico

4,320,000

4.86

118

5.16

0.00

South Carolina

4,150,000

4.67

118

5.05

0.00

Utah

2,997,374

3.37

5.79

0.00

100.00

88,924,884

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-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

Office

687,251,928

48.91

112

5.25

0.00

Retail

281,811,055

20.05

110

5.43

0.00

Multifamily

232,677,287

16.56

5.31

0.00

Mixed use

112,476,677

8.00

5.39

0.00

Self storage

38,480,629

2.74

5.08

0.00

Other

36,414,589

2.59

111

6.09

0.00

Industrial

16,081,786

1.14

118

6.10

0.00

1,405,193,952

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

157,518,952

11.21

109

5.71

0.00

ARD

105,699,500

7.52

114

5.41

0.00

IO Maturity Balloon

108,627,500

7.73

5.08

0.00

IO/Amortizing/Balloon

1,033,348,000

73.54

108

5.29

0.00

1,405,193,952

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

1,405,193,952

100.00

106

0.00

5.33

0.00

108

0.00

109

120

0.00

121

1,405,193,952

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

0.00

2009

149,581,727

10.64

5.22

0.00

2010

0.00

2011

190,707,500

13.57

5.28

0.00

2012

0.00

2013

0.00

2014

1,064,904,726

75.78

117

5.36

0.00

2015

0.00

2016 & Greater

100.00

1,405,193,952

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Loan Group 1

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 25 of 39

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

687,251,928

52.21

112

5.25

0.00

Retail

281,811,055

21.41

110

5.43

0.00

Multifamily

143,752,403

10.92

5.33

0.00

Mixed use

112,476,677

8.55

5.39

0.00

Self storage

38,480,629

2.92

5.08

0.00

Other

36,414,589

2.77

111

6.09

0.00

Industrial

16,081,786

1.22

118

6.10

0.00

1,316,269,068

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

130,264,068

9.90

108

5.78

0.00

ARD

105,699,500

8.03

114

5.41

0.00

IO Maturity Balloon

108,627,500

8.25

5.08

0.00

IO/Amortizing/Balloon

971,678,000

73.82

110

5.30

0.00

1,316,269,068

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

1,316,269,068

100.00

107

0.00

5.34

0.00

108

0.00

109

120

0.00

121

1,316,269,068

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

0.00

2009

120,284,353

9.14

5.22

0.00

2010

0.00

2011

183,007,500

13.90

5.27

0.00

2012

0.00

2013

0.00

2014

1,012,977,216

76.96

117

5.36

0.00

2015

0.00

2016 & Greater

100.00

1,316,269,068

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722595.1

Series 2005-C18

Commercial Mortgage Pass-Through Certificates

31-May-05

15-Jul-05

N/A

17-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Loan Group 2

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 26 of 39

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Multifamily

88,924,884

100.00

5.28

0.00

88,924,884

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

27,254,884

30.65

112

5.38

0.00

IO/Amortizing/Balloon

61,670,000

69.35

5.23

0.00

88,924,884

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

88,924,884

100.00

0.00

5.28

0.00

108

0.00

109

120

0.00

121

88,924,884

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

0.00

2009

29,297,374

32.95

5.20

0.00

2010

0.00

2011

7,700,000

8.66

5.53

0.00

2012

0.00

2013

0.00

2014

51,927,510

58.39

118

5.28

0.00

2015

0.00

2016 & Greater

100.00

88,924,884

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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:

5.21%

11-Jan-15

WBC5C18A

Office

0.00

216,000,000

968,130

5.10%

11-Mar-15

WBC5C18A

Office

0.00

132,500,000

581,896

5.27%

11-Apr-15

WBC5C18A

Office

0.00

127,500,000

578,860

5.39%

11-Apr-12

WBC5C18A

Mixed use

0.00

100,000,000

464,139

5.79%

11-May-15

WBC5C18A

Retail

0.00

56,000,000

279,207

5.26%

11-Jan-12

WBC5C18A

Office

0.00

41,000,000

185,707

5.39%

11-Mar-15

WBC5C18A

Office

0.00

40,000,000

185,656

5.42%

11-May-10

WBC5C18A

Multifamily

0.00

29,770,000

138,943

5.63%

11-Mar-15

WBC5C18A

Retail

0.00

29,050,000

140,836

5.40%

11-Mar-15

WBC5C18A

Retail

0.00

29,000,000

134,850

5.41%

11-May-15

WBC5C18A

Retail

0.00

27,500,000

128,112

5.13%

11-Mar-15

WBC5C18A

Office

0.00

26,800,000

118,389

5.50%

11-Apr-15

WBC5C18A

Office

0.00

26,000,000

123,139

5.66%

11-May-15

WBC5C18A

Multifamily

0.00

24,952,403

144,323

5.59%

11-Apr-15

WBC5C18A

Retail

0.00

19,760,000

95,117

5.49%

11-Apr-15

WBC5C18A

Multifamily

0.00

19,300,000

91,241

5.22%

11-Apr-15

WBC5C18A

Retail

0.00

18,800,000

84,506

5.00%

11-Mar-10

WBC5C18B

Multifamily

0.00

18,000,000

77,500

5.09%

11-May-15

WBC5C18A

Multifamily

0.00

18,000,000

78,895

5.39%

11-Mar-15

WBC5C18A

Retail

0.00

16,500,000

76,583

6.10%

11-Apr-15

WBC5C18A

Industrial

0.00

16,081,786

104,882

4.95%

11-Apr-15

WBC5C18A

Multifamily

0.00

16,100,000

68,626

5.13%

11-Mar-15

WBC5C18A

Office

0.00

16,000,000

70,680

Page 27 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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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:

5.99%

11-Apr-15

WBC5C18A

Other

0.00

15,956,295

102,990

5.35%

11-Apr-10

WBC5C18A

Office

0.00

15,400,000

70,947

4.85%

11-Apr-12

WBC5C18A

Retail

0.00

15,242,500

63,659

4.85%

11-Mar-12

WBC5C18A

Retail

0.00

15,065,000

62,917

5.33%

11-May-15

WBC5C18B

Multifamily

0.00

13,480,424

81,537

5.38%

11-Apr-15

WBC5C18A

Office

0.00

12,500,000

57,910

5.72%

11-May-15

WBC5C18A

Office

0.00

12,000,000

59,107

5.33%

11-Apr-12

WBC5C18A

Multifamily

0.00

11,700,000

53,700

5.32%

11-Apr-15

WBC5C18B

Multifamily

0.00

10,777,086

60,107

5.03%

11-Mar-10

WBC5C18A

Multifamily

0.00

10,750,000

46,562

5.24%

11-Mar-10

WBC5C18A

Office

0.00

9,968,295

55,158

4.95%

11-Apr-10

WBC5C18A

Self storage

0.00

9,600,000

40,920

6.41%

11-Apr-15

WBC5C18A

Other

0.00

8,727,793

58,589

5.41%

11-May-15

WBC5C18A

Retail

0.00

8,470,000

39,458

5.41%

11-Apr-10

WBC5C18B

Multifamily

0.00

8,300,000

38,666

4.95%

11-Apr-10

WBC5C18A

Self storage

0.00

8,200,000

34,953

5.53%

11-Mar-12

WBC5C18B

Multifamily

0.00

7,700,000

36,667

5.55%

11-Mar-15

WBC5C18A

Mixed use

0.00

7,500,000

35,844

5.36%

11-Apr-15

WBC5C18A

Multifamily

0.00

7,500,000

34,617

5.32%

11-Apr-15

WBC5C18B

Multifamily

0.00

7,000,000

32,068

4.95%

11-Apr-10

WBC5C18A

Self storage

0.00

6,400,000

27,280

6.25%

11-Apr-15

WBC5C18A

Other

0.00

6,233,684

41,229

5.40%

11-Apr-15

WBC5C18B

Multifamily

0.00

6,200,000

28,830

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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:

5.94%

11-May-15

WBC5C18A

Office

0.00

5,994,948

35,742

5.19%

11-May-15

WBC5C18B

Multifamily

0.00

6,000,000

26,815

4.87%

11-Apr-10

WBC5C18A

Retail

0.00

5,857,500

24,564

5.31%

11-Apr-15

WBC5C18A

Multifamily

0.00

5,680,000

25,972

5.92%

11-May-15

WBC5C18A

Office

0.00

5,588,685

39,862

5.45%

11-May-10

WBC5C18A

Retail

0.00

5,394,851

30,491

5.46%

11-Apr-15

WBC5C18A

Retail

0.00

5,388,000

25,333

5.46%

11-Apr-15

WBC5C18A

Retail

0.00

5,000,000

23,508

5.20%

11-Feb-15

WBC5C18A

Mixed use

0.00

4,976,677

27,456

4.95%

11-Apr-10

WBC5C18A

Self storage

0.00

4,600,000

19,608

5.16%

11-Apr-15

WBC5C18B

Multifamily

0.00

4,320,000

19,195

5.40%

11-Mar-15

WBC5C18A

Retail

0.00

4,187,148

23,584

5.05%

11-Apr-15

WBC5C18B

Multifamily

0.00

4,150,000

18,047

5.84%

11-Apr-10

WBC5C18A

Other

0.00

4,000,000

20,116

4.95%

11-Apr-10

WBC5C18A

Self storage

0.00

3,750,000

15,984

5.45%

11-May-10

WBC5C18A

Retail

0.00

3,596,567

20,328

5.76%

11-Mar-15

WBC5C18A

Self storage

0.00

3,535,119

22,355

5.49%

11-Mar-15

WBC5C18A

Retail

0.00

3,190,404

18,149

5.79%

11-May-10

WBC5C18B

Multifamily

0.00

2,997,374

17,583

5.45%

11-May-10

WBC5C18A

Retail

0.00

2,997,139

16,940

4.85%

11-Feb-15

WBC5C18A

Retail

0.00

2,923,000

12,208

4.89%

11-Feb-15

WBC5C18A

Retail

0.00

2,899,000

12,207

5.64%

11-Apr-15

WBC5C18A

Retail

0.00

2,495,049

14,415

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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%

11-Apr-15

WBC5C18A

Retail

0.00

2,494,896

14,195

5.90%

11-Apr-15

WBC5C18A

Self storage

0.00

2,395,510

14,235

5.32%

11-Apr-15

WBC5C18A

Other

0.00

1,496,817

8,348

1,405,193,952

6,631,170

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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 31 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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 32 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 33 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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 34 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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 35 of 39

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

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: 722595.1

Page 36 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 37 of 39

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

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

929766R21

Aaa

AAA

A-2

929766R39

Aaa

AAA

A-3

929766R47

Aaa

AAA

A-PB

929766R70

Aaa

AAA

A-4

929766R54

Aaa

AAA

A-1A

929766S38

Aaa

AAA

A-J-1

929766W58

Aaa

AAA

A-J-2

929766R62

Aaa

AAA

929766R88

Aa2

929766R96

Aa3

AA-

929766S20

929766S53

A-

929766S79

Baa1

BBB+

929766S95

Baa2

BBB

929766T37

Baa3

BBB-

929766T52

Ba1

BB+

929766T78

Ba2

929766T94

Ba3

BB-

929766U35

B+

929766U50

929766U76

B-

929766U92

Page 38 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.

Wachovia Commercial Mortgage Securities, Inc.

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

17-Jun-05
17-Jun-05

N/A

15-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-C18

ABN AMRO Acct: 722595.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

X-P

929766V75

Aaa

AAA

X-C

929766V91

Aaa

AAA

9ABSV6934

Page 39 of 39

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

(1)

Wachovia Bank Commercial Mortgage Trust Series 2005-C18 8-K