----

| TRUSTEE:                                                                                                                                                                                          | MASTER                  SERVICER:                                                                                                                                                                                                                  |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| Wells                  Fargo Bank, N.A.9062                  Old Annapolis RoadColumbia,                  MD 21045Attn:                  Ruth Borealo                                             | Wachovia                  Bank, National AssociationStructured                  Products Services8739                  Research Drive - URP 4  Charlotte,                  NC 28288-1075  Attn:                  Doug Ratcliff |
| UNDERWRITERS:                                                                                                                                                                                     |                                                                                                                                                                                                                                               |
| Wachovia                  Capital Markets LLC301                  South College StreetCharlotte,                  NC 28288-0166Attn:                  Mr. William J. Cohane                       | Countrywide                  Securities Corporation4500                  Park Granada - MS CH-143Calabasas,                  CA 91302Attn:                  Mr. Ruben Avilez                                                                       |
| Citigroup                  Global Markets Inc.388                  Greenwich Street, 11th                  FloorNew                  York, NY 10013Attn:                  Ms. Angela Vleck        | ABN                  AMRO Incorporated55                  East 52nd                  StreetNew                  York, NY 10055Attn:                  Mr. Andy Chen                                                                                 |
| Credit                  Suisse First Boston LLC11                  Madison AvenueNew                  York, NY 10010Attn:                  Mr Jeffrey Altabef                                     | Goldman,                  Sachs & Co.85                  Broad StreetNew                  York, NY 10004Attn:                  Ms. Ilana Wolfe                                                                                                 |
| RATING                  AGENCIES:                                                                                                                                                                 |                                                                                                                                                                                                                                               |
| Moody’s                  Investors Service, Inc.99                  Church Street, 8th                  FloorNew                  York, NY 10007Attn: Tracey                  Ferguson | Standard                  & Poor’s Ratings Service55                  Water Street, 41st                  FloorNew                  York, NY 10041-0003Attn: CMBS                  Surveillance Group                               |
|                                                                                                                                                                                              | DEPOSITOR:                                                                                                                                                                                                                                         |
| Fitch,                  Inc.One                  State Street PlazaNew                  York, NY 10004Attn:                  Mary MacNeil                                                         | Wachovia                  Commercial Mortgage Securities, Inc.301                  South College StreetCharlotte,                  NC 28288Attn:                  William J. Cohane                                                                |

Dear        Representatives:

In        accordance with the requirements detailed in §3.13 of the Pooling and Servicing        Agreement for the above-mentioned CMBS pool, Allied Capital Corporation (“ACC”),        in its capacity as Special Servicer, is providing this Officer’s Certificate        with respect to the following:

|   | (i) | Under                  my supervision, ACC has reviewed its activities for 2005 and its                  performance under the Pooling and Servicing                  Agreement; |
|--------|-----|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | (ii) | To                  the best of my knowledge, based on this review, ACC has fulfilled                  all of                  its obligations under the Pooling and Servicing Agreement in all                  material                  respects throughout its term as Special Servicer which was for                  the period                  of 3/30/05 through 7/13/05; and |
|--------|------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|   | (iii)   | ACC                has received no notice regarding qualification, or challenging the                status,                of either of REMIC I or REMIC II as a REMIC under the REMIC Provisions                or                of the Grantor Trust as a “grantor trust” for income tax purposes under                the Grantor Trust Provisions from the Internal Revenue Service or                any                other governmental agency or body. |
|--------|-------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|