----

| **Wachovia                    Bank CMT Series 2005-C18****Aggregate                    Statement of Principal and Interest Distributions to                    Certificateholders****as                    of December 31, 2005** |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| **Class**                                                                                                                                                                                                                         | **CUSIP** | **Principal** | **Interest** | **Ending                    Principal** |
| A-1                                                                                                                                                                                                                               | 929766R21 | 1,091,472.88 | 1,033,324.67 | 39,949,527.12 |
| A-1A                                                                                                                                                                                                                              | 929766S38 | 245,738.56 | 2,508,111.46 | 88,711,261.44 |
| A-2                                                                                                                                                                                                                               | 929766R39 | 0 | 3,318,279.37 | 122,149,000.00 |
| A-3                                                                                                                                                                                                                               | 929766R47 | 0 | 4,865,370.65 | 174,126,000.00 |
| A-4                                                                                                                                                                                                                               | 929766R54 | 0 | 13,703,281.83 | 476,015,000.00 |
| A-J-1                                                                                                                                                                                                                             | 929766W58 | 0 | 4,076,041.48 | 140,537,000.00 |
| A-J-2                                                                                                                                                                                                                             | 929766R62 | 0 | 2,624,597.64 | 89,592,000.00 |
| A-PB                                                                                                                                                                                                                              | 929766R70 | 0 | 2,284,542.75 | 81,472,000.00 |
| B                                                                                                                                                                                                                                 | 929766R88 | 0 | 940,909.20 | 31,621,000.00 |
| C                                                                                                                                                                                                                                 | 929766R96 | 0 | 368,274.69 | 12,297,000.00 |
| D                                                                                                                                                                                                                                 | 929766S20 | 0 | 852,415.06 | 28,107,000.00 |