8-K 1 gecc0202_200209.htm MONTHLY DISTRIBUTION STATEMENT 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: August 15, 2002
(Date of earliest event reported)

GE Capital Commercial Mortgage Corporation
(Sponsor)
(Issuer in Respect of Commercial
Mortgage Pass-Through Certificates
Series 2002-2)
(Exact name of registrant as specified in charter)

Delaware 333-81262-02 22-3755203
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

292 Long Ridge Road, Stamford, CT. 06927
(Address of principal executive offices) (Zip Code)

(203) 357-4000
Registrant's Telephone Number, including area code

(Former name or former address, if changed since last report.)

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly distribution
reported to the holders of GE Capital Commercial Mortgage Corp.,
Commercial Mortgage Pass-Through Certificates, Series 2002-2, which
was made on September 11, 2002.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 4.01 of the
Pooling and Servicing Agreement for distribution on September 11, 2002.

Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on behalf of
the Registrant by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION,
IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF GE CAPITAL COMMERCIAL
MORTGAGE CORPORATION, REGISTRANT

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

Date: September 11, 2002

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

09/11/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

09/11/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9062-70-3

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MICHELLE GOCHENOUR (312) 904-7475

YUAN LI 714-238-6741

MICHELLE.GOCHENOUR@ABNAMRO.COM

YUAN.LI@ABNAMRO.COM

PAGE(S)

ISSUE ID:

GECC0202

CLOSING DATE:

8/15/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

9/11/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

8/11/2036

GECC0202_200209_3.ZIP

RATING INFORMATION

PAGE 6

ORI EXCESS LIQUIDATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

DELINQUENT LOAN DETAIL

PAGE 10

MORTGAGE LOAN CHARACTERISTICS

PAGE 11-13

LOAN LEVEL DETAIL

PAGE 14-18

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 19

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 20

DEFEASED LOANS

PAGE 21

HISTORICAL REO REPORT

PAGE 22

MODIFIED LOAN DETAIL

PAGE 23

REALIZED LOSS DETAIL

PAGE 24

APPRAISAL REDUCTION DETAIL

PAGE 25

PARTIES TO THE TRANSACTION

ISSUER: GE CAPITAL REAL ESTATE

DEPOSITOR: G E CAPITAL COMMERCIAL MORTGAGE CORPORATION

UNDERWRITER: DEUTSCHE BANK SECURITIES INC.

MASTER SERVICER: WACHOVIA BANK, NATIONAL ASSOCIATION

SPECIAL SERVICER: LENNAR PARTNERS, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/MOODY'S INVESTORS SERVICE, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.WACHOVIA.COM

LASALLE FACTOR LINE

(800) 246-5761

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 1 OF 25





	ABN AMRO

	LASALLE BANK		N.A.
*GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR*

										*WACHOVIA BANK, N. A., AS SERVICER*																											STATEMENT DATE:								09/11/2002

										*LENNAR PARTNERS, INC., AS SPECIAL SERVICER*																											PAYMENT DATE:						09/11/2002

WAC:						7.333858%				*LASALLE BANK N.A., AS TRUSTEE*																											PRIOR PAYMENT:							N/A
																																		NEXT PAYMENT:							10/11/2002
WAMM:						112				*COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2*
																																		RECORD DATE:								08/30/2002
										*UPPER-TIER REMIC*
										*ABN AMRO ACCT: 67-9062-70-3*


									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT				RATE

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						64,582,000.00					64,582,000.00					602,474.70			0.00			0.00				63,979,525.30				180,291.42					0.00				3.35000000%
	36158YFR5													1000.000000000			9.328833111			0.000000000			0.000000000				990.671166889					2.791666718				0.000000000						FIXED

	A-2						222,220,000.00					222,220,000.00					0.00			0.00			0.00				222,220,000.00				920,361.17					0.00				4.97000000%
	36158YFS3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.141666682				0.000000000						FIXED

	A-3						462,687,000.00					462,687,000.00					0.00			0.00			0.00				462,687,000.00				2,062,427.30					0.00				5.34900000%
	36158YFT1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.457499995				0.000000000						FIXED

	B						35,227,000.00					35,227,000.00					0.00			0.00			0.00				35,227,000.00				160,517.70					0.00				5.46800000%
	36158YFU8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.556666761				0.000000000						FIXED

	C						12,147,000.00					12,147,000.00					0.00			0.00			0.00				12,147,000.00				55,613.02					0.00				5.49400000%
	36158YFV6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.578333745				0.000000000						FIXED

	D						31,583,000.00					31,583,000.00					0.00			0.00			0.00				31,583,000.00				147,018.87					0.00				5.58600000%
	36158YFW4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.655000158				0.000000000						FIXED

	E						20,651,000.00					20,651,000.00					0.00			0.00			0.00				20,651,000.00				97,662.02					0.00				5.67500000%
	36158YFZ7/U36975BD8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.729166626				0.000000000						FIXED

	F						9,717,000.00					9,717,000.00					0.00			0.00			0.00				9,717,000.00				48,738.85					0.00				6.01900000%
	36158YGA1/U36975BE6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.015833076				0.000000000						FIXED

	G						10,933,000.00					10,933,000.00					0.00			0.00			0.00				10,933,000.00				55,020.32					0.00				6.03900000%
	36158YGB9/U36975BF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.032499771				0.000000000						FIXED

	H						13,362,000.00					13,362,000.00					0.00			0.00			0.00				13,362,000.00				70,306.39					0.00				6.31400000%
	36158YGC7/U36975BG1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.261666667				0.000000000						6.314000000%

	J						19,436,000.00					19,436,000.00					0.00			0.00			0.00				19,436,000.00				97,180.00					0.00				6.00000000%
	36158YGD5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						6.000000000%

	K						18,221,000.00					18,221,000.00					0.00			0.00			0.00				18,221,000.00				91,105.00					0.00				6.00000000%
	36158YGE3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						6.000000000%

	L						7,288,000.00					7,288,000.00					0.00			0.00			0.00				7,288,000.00				36,440.00					0.00				6.00000000%
	36158YGF0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						6.000000000%

	M						4,859,000.00					4,859,000.00					0.00			0.00			0.00				4,859,000.00				24,295.00					0.00				6.00000000%
	36158YGG8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						6.000000000%

	N						14,577,000.00					14,577,000.00					0.00			0.00			0.00				14,577,000.00				72,885.00					0.00				6.00000000%
	36158YGH6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						6.000000000%

	O						4,859,000.00					4,859,000.00					0.00			0.00			0.00				4,859,000.00				24,295.00					0.00				6.00000000%
	36158YGJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						6.000000000%

	P						19,435,859.00					19,435,859.00					0.00			0.00			0.00				19,435,859.00				97,179.30					0.00				6.00000000%
	36158YGK9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000257				0.000000000						6.000000000%

	X-1						971,784,859.00				N	971,784,859.00					0.00			0.00			0.00				971,182,384.30				279,446.25					0.00				0.34507175%
	36158YFX2/U36975BB2													1000.000000000			0.000000000			0.000000000			0.000000000				999.380032839					0.287559790				0.000000000						0.289851306%

	X-2						863,472,000.00				N	863,472,000.00					0.00			0.00			0.00				863,472,000.00				1,371,469.17					0.00				1.90598306%
	36158YFY0/U36975BC0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.588319216				0.000000000						1.699469759%

	LR						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSI7310													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	R						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSI7320													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			971,784,859.00								971,784,859.00				602,474.70			0.00			0.00				971,182,384.30				5,892,251.78					0.00

																										TOTAL P&I PAYMENT				6,494,726.48


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
09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 25





		ABN AMRO

		LASALLE BANK	N.A.
	*GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR*
	*WACHOVIA BANK, N. A., AS SERVICER*																									STATEMENT DATE:					09/11/2002
																									PAYMENT DATE:								09/11/2002
					*LENNAR PARTNERS, INC., AS SPECIAL SERVICER*																									PRIOR PAYMENT:							N/A
					*LASALLE BANK N.A., AS TRUSTEE*
																									NEXT PAYMENT:								10/11/2002
					*COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2*																									RECORD DATE:							08/30/2002
					*ABN AMRO ACCT: 67-9062-70-3*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY								PRINCIPAL SUMMARY																				SERVICING FEE SUMMARY
				CURRENT SCHEDULED INTEREST		5,939,109.78				SCHEDULED PRINCIPAL:
				LESS DEFERRED INTEREST		0.00				CURRENT SCHEDULED PRINCIPAL							602,474.70										CURRENT SERVICING FEES									45,076.41
				LESS PPIS REDUCING SCHEDULED INT		0.00																					PLUS FEES ADVANCED FOR PPIS									0.00
										ADVANCED SCHEDULED PRINCIPAL							0.00										LESS REDUCTION FOR PPIS									0.00
				PLUS GROSS ADVANCE INTEREST		0.00				SCHEDULED PRINCIPAL										602,474.70
				LESS ASER INTEREST ADV REDUCTION					0.00																		PLUS DELINQUENT SERVICING FEES									0.00
				LESS OTHER INTEREST NOT ADVANCED		0.00				UNSCHEDULED PRINCIPAL:
				LESS OTHER ADJUSTMENT		0.00				CURTAILMENTS							0.00											TOTAL SERVICING FEES									45,076.41
										PREPAYMENTS IN FULL							0.00
				TOTAL		5,939,109.78
				UNSCHEDULED INTEREST:						LIQUIDATION PROCEEDS							0.00
										REPURCHASE PROCEEDS							0.00
				PREPAYMENT PENALTIES		0.00
				YIELD MAINTENANCE PENALTIES		0.00				OTHER PRINCIPAL PROCEEDS							0.00
				OTHER INTEREST PROCEEDS		0.00				TOTAL UNSCHEDULED PRINCIPAL											0.00
				TOTAL		0.00				REMITTANCE PRINCIPAL							602,474.70

				LESS FEE PAID TO SERVICER		(45,076.41)					REMITTANCE P&I DUE TRUST								6,496,508.07
				LESS FEE STRIPS PAID BY SERVICER		0.00
											REMITTANCE P&I DUE CERTS							6,494,726.47
				LESS FEES & EXPENSES PAID BY/TO SERVICER																											PPIS SUMMARY
				SPECIAL SERVICING FEES			0.00						POOL BALANCE SUMMARY
				WORKOUT FEES		0.00										BALANCE								COUNT			GROSS PPIS									0.00
				LIQUIDATION FEES		0.00
										BEGINNING POOL				971,784,859.50									111				REDUCED BY PPIE									0.00
				INTEREST DUE SERV ON ADVANCES		0.00				SCHEDULED PRINCIPAL				602,474.70													REDUCED BY SHORTFALLS IN FEES									0.00
				NON RECOVERABLE ADVANCES		0.00				UNSCHEDULED PRINCIPAL				0.00								0					REDUCED BY OTHER AMOUNTS									0.00
				MISC. FEES & EXPENSES		0.00				DEFERRED INTEREST				0.00
										LIQUIDATIONS				0.00								0					PPIS REDUCING SCHEDULED INTEREST									0.00
																									PPIS REDUCING SERVICING FEE									0.00
				TOTAL UNSCHEDULED FEES & EXPENSES		0.00				REPURCHASES				0.00								0
				TOTAL INTEREST DUE TRUST		5,894,033.37				ENDING POOL					971,182,384.80							111						PPIS DUE CERTIFICATE									0.00
				LESS FEES & EXPENSES PAID BY/TO TRUST																										ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
																									PRINCIPAL			INTEREST
				TRUSTEE FEE		(1,781.61)
				FEE STRIPS		0.00																							PRIOR OUTSTANDING					0.00							0.00
				MISC. FEES		0.00
				INTEREST RESERVE WITHHOLDING		0.00																							PLUS CURRENT PERIOD					0.00					0.00
				PLUS INTEREST RESERVE DEPOSIT		0.00																							LESS RECOVERED					0.00						0.00
				TOTAL				(1,781.61)																					LESS NON RECOVERED					0.00						0.00
																									ENDING OUTSTANDING			0.00							0.00
				TOTAL INTEREST DUE CERTS		5,892,251.77


		09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.																																				PAGE 4 OF 25





	ABN AMRO

	LASALLE BANK	N.A.

					*GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR*

															*WACHOVIA BANK, N. A., AS SERVICER*																																		STATEMENT DATE:					09/11/2002
																																																	PAYMENT DATE:					09/11/2002
															*LENNAR PARTNERS, INC., AS SPECIAL SERVICER*
																																																	PRIOR PAYMENT:						N/A
															*LASALLE BANK N.A., AS TRUSTEE*
																																																	NEXT PAYMENT:							10/11/2002
															*COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2*
																																																	RECORD DATE:								08/30/2002


															*ABN AMRO ACCT: 67-9062-70-3*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																		ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

						PRIOR						PREPAY-				OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD			OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE							ALLOCABLE						ACCRETION				INTEREST	INT. SHORT-							MENT				INTEREST		CERTIFICATE						PAYMENT		(SHORTFALL)/			INTEREST
			CLASS				METHOD DAYS							RATE					INTEREST							PPIS						INTEREST				LOSS/EXP				FALLS DUE (3)				PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		A-1							30/360	30	3.350000000%						180,291.42								0.00						0.00				0.00				0.00			0.00				0.00				180,291.42			180,291.42					0.00		0.00			22.88%	22.89%
		A-2							30/360	30	4.970000000%						920,361.17								0.00						0.00				0.00				0.00			0.00				0.00				920,361.17			920,361.17					0.00		0.00			22.88%	22.89%
		A-3							30/360	30	5.349000000%						2,062,427.30								0.00						0.00				0.00				0.00			0.00				0.00				2,062,427.30			2,062,427.30					0.00		0.00			22.88%	22.89%
		B							30/360	30	5.468000000%						160,517.70								0.00						0.00				0.00				0.00			0.00				0.00				160,517.70			160,517.70					0.00		0.00			19.25%	19.26%
		C							30/360	30	5.494000000%						55,613.02								0.00						0.00				0.00				0.00			0.00				0.00				55,613.02			55,613.02					0.00		0.00			18.00%	18.01%
		D							30/360	30	5.586000000%						147,018.87								0.00						0.00				0.00				0.00			0.00				0.00				147,018.87			147,018.87					0.00		0.00			14.75%	14.76%
		E							30/360	30	5.675000000%						97,662.02								0.00						0.00				0.00				0.00			0.00				0.00				97,662.02			97,662.02					0.00		0.00			12.63%	12.63%
		F							30/360	30	6.019000000%						48,738.85								0.00						0.00				0.00				0.00			0.00				0.00				48,738.85			48,738.85					0.00		0.00			11.63%	11.63%
		G							30/360	30	6.039000000%						55,020.32								0.00						0.00				0.00				0.00			0.00				0.00				55,020.32			55,020.32					0.00		0.00			10.50%	10.51%
		H							30/360	30	6.314000000%						70,306.39								0.00						0.00				0.00				0.00			0.00				0.00				70,306.39			70,306.39					0.00		0.00			9.13%	9.13%
		J							30/360	30	6.000000000%						97,180.00								0.00						0.00				0.00				0.00			0.00				0.00				97,180.00			97,180.00					0.00		0.00			7.13%	7.13%
		K							30/360	30	6.000000000%						91,105.00								0.00						0.00				0.00				0.00			0.00				0.00				91,105.00			91,105.00					0.00		0.00			5.25%	5.25%
		L							30/360	30	6.000000000%						36,440.00								0.00						0.00				0.00				0.00			0.00				0.00				36,440.00			36,440.00					0.00		0.00			4.50%	4.50%
		M							30/360	30	6.000000000%						24,295.00								0.00						0.00				0.00				0.00			0.00				0.00				24,295.00			24,295.00					0.00		0.00			4.00%	4.00%
		N							30/360	30	6.000000000%						72,885.00								0.00						0.00				0.00				0.00			0.00				0.00				72,885.00			72,885.00					0.00		0.00			2.50%	2.50%
		O							30/360	30	6.000000000%						24,295.00								0.00						0.00				0.00				0.00			0.00				0.00				24,295.00			24,295.00					0.00		0.00			2.00%	2.00%
		P							30/360	30	6.000000000%						97,179.30								0.00						0.00				0.00				0.00			0.00				0.00				97,179.30			97,179.30					0.00		0.00			0.00%	0.00%
		X-1							30/360	30	0.345071748%						279,446.25								0.00						0.00				0.00				0.00			0.00				0.00				279,446.25			279,446.25					0.00		0.00			NA	NA
		X-2							30/360	30	1.905983062%						1,371,469.17								0.00						0.00				0.00				0.00			0.00				0.00				1,371,469.17			1,371,469.17					0.00		0.00			NA	NA
																		5,892,251.78						0.00						0.00					0.00			0.00					0.00				0.00			5,892,251.78		5,892,251.78						0.00			0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(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).
																																		PAGE 5 OF 25
	09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

WACHOVIA BANK, N. A., AS SERVICER

STATEMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PAYMENT DATE:

09/11/2002

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9062-70-3

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

9ABSI7310

A-1

36158YFR5

AAA

A-2

36158YFS3

AAA

A-3

36158YFT1

AAA

36158YFU8

AA2

AA+

36158YFV6

AA3

36158YFW4

36158YFZ7

A-

36158YGA1

BAA2

BBB+

36158YGB9

BAA2

BBB

36158YGC7

BAA3

BBB-

36158YGD5

BA1

BB+

36158YGE3

BA2

36158YGF0

BA3

BB-

36158YGG8

B+

36158YGH6

36158YGJ2

36158YGK9

X-1

36158YFX2

AAA

X-2

36158YFY0

AAA

9ABSI7320

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.

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 6 OF 25

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

WACHOVIA BANK, N. A., AS SERVICER

STATEMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PAYMENT DATE:

09/11/2002

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9062-70-3

OTHER RELATED INFORMATION

EXCESS LIQUIDATION PROCEEDS RESERVE ACCOUNT

BEGINNING BALANCE

0.00

DEPOSITS

0.00

WITHDRAWALS

0.00

ENDING BALANCE

0.00

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 7 OF 25





		ABN AMRO

		LASALLE BANK		N.A.
		*GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR*

																																	STATEMENT DATE:							09/11/2002
												*WACHOVIA BANK, N. A., AS SERVICER*																														PAYMENT DATE:							09/11/2002
																																										*LENNAR PARTNERS, INC., AS SPECIAL SERVICER*
												PRIOR PAYMENT:									N/A
												*LASALLE BANK N.A., AS TRUSTEE*
																																										NEXT PAYMENT:									10/11/2002
												*COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2*																														RECORD DATE:										08/30/2002

												*ABN AMRO ACCT: 67-9062-70-3*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED					BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE						# BALANCE


					9/11/02		0		0						0	0				0		0			0	0				0	0			0			0				0	0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.																																										PAGE 8 OF 25

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

WACHOVIA BANK, N. A., AS SERVICER

STATEMENT DATE:

09/11/2002

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9062-70-3

ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY

ENDING POOL (1)

PAYOFFS(2)

PENALTIES

APPRAISAL REDUCT. (2)

LIQUIDATIONS (2)

REALIZED LOSSES (2)

REMAINING TERM

CURR WEIGHTED AVG.

DISTRIBUTION

DATE

# BALANCE

# AMOUNT

# BALANCE

# AMOUNT

LIFE

AMORT

COUPON REMIT

9/11/02

111

971,182,385

112

343

7.33%

7.28%

100.00%

99.94%

0.00%

(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.

PAGE 9 OF 25

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

09/11/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

10/11/2002

LASALLE BANK N.A., AS TRUSTEE

RECORD DATE:

08/30/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

DELINQUENT LOAN DETAIL

DISCLOSURE

CONTROL #

PAID

THRU

DATE

CURRENT P&I

ADVANCE

OUTSTANDING

P&I

ADVANCES**

OUT. PROPERTY

PROTECTION

ADVANCES

ADVANCE

DESCRIPTION (1)

SPECIAL

SERVICER

TRANSFER DATE

FORECLOSURE

DATE

BANKRUPTCY

DATE

REO

DATE

TOTAL

A. P&I ADVANCE - LOAN IN GRACE PERIOD

1. P&I ADVANCE - LOAN DELINQ. 1 MONTH

3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS

7. P &I ADVANCE (FORECLOSURE)

B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.

2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS

4. MATURED BALLOON/ASSUMED SCHED. PAYMENT

9. P&I ADVANCE (REO)

** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 10 OF 25





		ABN AMRO

		LASALLE BANK		N.A.
	*GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR*
									STATEMENT DATE:					09/11/2002
					*WACHOVIA BANK, N. A., AS SERVICER*								PAYMENT DATE:				09/11/2002
					*LENNAR PARTNERS, INC., AS SPECIAL SERVICER*
													PRIOR PAYMENT:				N/A
					*LASALLE BANK N.A., AS TRUSTEE*								NEXT PAYMENT:				10/11/2002
					*COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2*								RECORD DATE:				08/30/2002
					*ABN AMRO ACCT: 67-9062-70-3*
					*MORTGAGE LOAN CHARACTERISTICS*



	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES



CURRENT SCHEDULED
BALANCE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


		0							TO		1,000,000				1				996,805							0.10	%			115				7.42	%	0.00
		1,000,000							TO		2,000,000				12				19,259,745							1.98	%			113				7.36	%	0.00
		2,000,000							TO		3,000,000				16				38,289,395							3.94	%			116				7.42	%	0.00
		3,000,000							TO		4,000,000				12				39,641,118							4.08	%			117				7.11	%	0.00
		4,000,000							TO		5,000,000				6				28,365,169							2.92	%			109				7.17	%	0.00
		5,000,000							TO		6,000,000				7				38,608,111							3.98	%			116				7.14	%	0.00
		6,000,000							TO		7,000,000				6				38,160,920							3.93	%			117				7.26	%	0.00
		7,000,000				TO		8,000,000				5				36,607,005							3.77	%			116				7.06	%	0.00
		8,000,000				TO		9,000,000				3				25,321,918							2.61	%			116				7.10	%	0.00
		9,000,000				TO		10,000,000				6				56,204,626							5.79	%			107				7.17	%	0.00
		10,000,000				TO		12,000,000				10				105,600,533							10.87	%			109				7.23	%	0.00
		12,000,000				TO		14,000,000				4				51,144,471							5.27	%			121				6.78	%	0.00
		14,000,000				TO		16,000,000				10				150,728,132							15.52	%			102				7.01	%	0.00
		16,000,000				TO		18,000,000				4				67,999,942							7.00	%			117				7.36	%	0.00
		18,000,000				TO		20,000,000				0				0							0.00	%			0				0.00	%	0.00
		20,000,000				TO		22,000,000				2				42,711,010							4.40	%			118				7.06	%	0.00
		22,000,000				TO		24,000,000				1				22,984,044							2.37	%			116				7.41	%	0.00
		24,000,000				TO		26,000,000				1				25,404,418							2.62	%			116				7.78	%	0.00
		26,000,000				TO		28,000,000				0				0							0.00	%			0				0.00	%	0.00
		28,000,000				&		ABOVE				5				183,155,022							18.86	%			110				6.79	%	0.00
												111					971,182,385					100.00		%
			AVERAGE SCHEDULE BALANCE														8,749,391
			MAXIMUM SCHEDULE BALANCE												41,468,696
			MINIMUM SCHEDULE BALANCE												996,805



CURRENT MORTGAGE
INTEREST RATE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


										0.000%			TO		6.750%				9							153,858,467						15.84		%						104		6.38	%		0.00
				6.751%			TO		6.875%				6							74,720,535							7.69		%					118		6.83	%		0.00
				6.876%			TO		7.000%				19							159,230,666							16.40		%					110		6.97	%		0.00
				7.001%			TO		7.125%				9							49,326,686							5.08		%					116		7.09	%		0.00
			7.126%			TO		7.250%				18							153,026,332							15.76		%					111		7.17	%		0.00
			7.251%			TO		7.375%				19							189,466,879							19.51		%					116		7.32	%		0.00
			7.376%			TO		7.500%				16							96,326,687							9.92		%					109		7.43	%		0.00
			7.501%			TO		7.625%				5							16,651,536							1.71		%					116		7.52	%		0.00
			7.626%			TO		7.750%				3							9,824,322							1.01		%					117		7.71	%		0.00
			7.751%			TO		7.875%				3							38,875,321							4.00		%					116		7.79	%		0.00
			7.876%			TO		8.000%				4							29,874,956							3.08		%					113		7.92	%		0.00
			8.001%			TO		8.125%				0							0							0.00		%					0		0.00	%		0.00
			8.126%			TO		8.250%				0							0							0.00		%					0		0.00	%		0.00
			8.251%			TO		8.375%				0							0							0.00		%					0		0.00	%		0.00
			8.376%			&		ABOVE				0							0							0.00		%					0		0.00	%		0.00
													111					971,182,385							100.00			%
			MINIMUM MORTGAGE INTEREST RATE																			6.244%
			MAXIMUM MORTGAGE INTEREST RATE																			7.930%


























											DISTRIBUTION OF REMAINING TERM (BALLOON)



BALLOON
MORTGAGE LOANS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


			0			TO		12														0			0					0.00			%			0					0.00	%		0.00
			13			TO		24						0			0					0.00				%			0				0.00	%		0.00
			25			TO		36					0			0					0.00				%			0				0.00	%		0.00
			37			TO		60					0			0					0.00				%			0				0.00	%		0.00
			61			TO		120					0			0					0.00				%			0				0.00	%		0.00
			121			TO		180					0			0					0.00				%			0				0.00	%		0.00
			181			TO		240					0			0					0.00				%			0				0.00	%		0.00
			241			&		ABOVE					0			0					0.00				%			0				0.00	%		0.00






											0							0				0.00			%










	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)




FULLY AMORTIZING
MORTGAGE LOANS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


			0		TO		60			3				39,416,847							4.06		%					57		6.90			%		0.00
			61		TO		120			106				903,685,538							93.05		%					114		7.11			%		0.00
			121		TO		180			2				28,080,000							2.89		%					129		6.95			%		0.00
			181		TO		240			0				0							0.00		%					0		0.00			%		0.00
			241		&		ABOVE			0				0							0.00		%					0		0.00			%		0.00
										111				971,182,385							100.00		%
																	MINIMUM REMAINING TERM															56
																	MAXIMUM REMAINING TERM														129












	09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.													PAGE 11 OF 25





			ABN AMRO

			LASALLE BANK		N.A.
		*GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR*
									STATEMENT DATE:				09/11/2002
				*WACHOVIA BANK, N. A., AS SERVICER*							PAYMENT DATE:			09/11/2002
				*LENNAR PARTNERS, INC., AS SPECIAL SERVICER*
											PRIOR PAYMENT:			N/A
				*LASALLE BANK N.A., AS TRUSTEE*							NEXT PAYMENT:			10/11/2002
				*COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2*							RECORD DATE:			08/30/2002
				*ABN AMRO ACCT: 67-9062-70-3*
				*MORTGAGE LOAN CHARACTERISTICS*



		DISTRIBUTION OF DSCR (PFY)							GEOGRAPHIC DISTRIBUTION



DEBT SERVICE
COVERAGE RATIO

# OF
LOANS

SCHEDULED
BALANCE

	% OF
BALANCE


WAMM WAC PFY DSCR


				LESS THAN ZERO								0	0					0.00	%			0		0.00	%	0.00
				0.001 0.750								0	0					0.00	%			0		0.00	%	0.00
				0.751 0.875								0	0					0.00	%			0		0.00	%	0.00
				0.876 1.000								0	0					0.00	%			0		0.00	%	0.00
				1.001 1.125								0	0					0.00	%			0		0.00	%	0.00
				1.126 1.250								0	0					0.00	%			0		0.00	%	0.00
				1.251 1.375								0	0					0.00	%			0		0.00	%	0.00
				1.376 1.500								0	0					0.00	%			0		0.00	%	0.00
				1.501 1.625								0	0					0.00	%			0		0.00	%	0.00
				1.626 1.750								0	0					0.00	%			0		0.00	%	0.00
				1.751 1.875								0	0					0.00	%			0		0.00	%	0.00
				1.876 2.000								0	0					0.00	%			0		0.00	%	0.00
				2.001 2.125								0	0					0.00	%			0		0.00	%	0.00
				2.126 2.250								0	0					0.00	%			0		0.00	%	0.00
				2.251 & ABOVE								0	0					0.00	%			0		0.00	%	0.00
				UNKNOWN								111	971,182,385					100.00	%			112		7.10	%	0.00
										111			971,182,385					100.00	%
			MAXIMUM DSCR			0.000
			MINIMUM DSCR				0.000



GEOGRAPHIC
LOCATION

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR



			CALIFORNIA			14					161,844,976				16.66		%			116		7.31	%		0.00
			FLORIDA			14					136,623,487				14.07		%			111		7.29	%		0.00
			NEW YORK			8					125,017,689				12.87		%			117		7.03	%		0.00
			ARIZONA			6					92,230,169				9.50		%			96		6.75	%		0.00
			TEXAS			16					64,790,156				6.67		%			115		7.20	%		0.00
			COLORADO			10					52,702,073				5.43		%			116		7.24	%		0.00
			PENNSYLVANIA			2					51,634,980				5.32		%			118		6.54	%		0.00
			VIRGINIA			5					43,092,679				4.44		%			117		7.03	%		0.00
			MARYLAND			5					39,510,425				4.07		%			116		7.45	%		0.00
			MICHIGAN			2					27,417,613				2.82		%			92		6.58	%		0.00
			LOUISIANA			3					20,717,716				2.13		%			84		7.04	%		0.00
			NORTH CAROLINA			4					20,649,075				2.13		%			118		6.70	%		0.00
			UTAH			2					17,059,936				1.76		%			117		7.31	%		0.00
			OREGON			2					16,538,822				1.70		%			118		7.02	%		0.00
			TENNESSEE			1					15,040,000				1.55		%			129		6.95	%		0.00
			OHIO			2					13,454,906				1.39		%			111		6.91	%		0.00
			ARKANSAS			2					12,631,435				1.30		%			118		6.99	%		0.00
			KENTUCKY			2					11,645,000				1.20		%			80		6.99	%		0.00
			MAINE			1					9,132,127				0.94		%			108		7.91	%		0.00
			NEBRASKA			1					8,357,576				0.86		%			113		7.35	%		0.00
			WASHINGTON			1					7,290,844				0.75		%			118		7.00	%		0.00
			WEST VIRGINIA			1					5,053,930				0.52		%			111		6.95	%		0.00
			OKLAHOMA			2					4,681,877				0.48		%			118		7.26	%		0.00
			SOUTH CAROLINA			1					4,505,000				0.46		%			73		6.99	%		0.00
			DISTRICT OF COLUMBIA			1					3,276,478				0.34		%			119		6.85	%		0.00
			NEVEDA			1					2,594,382				0.27		%			116		7.81	%		0.00
			NEW JERSEY			1					1,993,952				0.21		%			117		7.50	%		0.00
			MINNESOTA			1					1,695,083				0.17		%			117		7.72	%		0.00




























						111					971,182,385				100.00		%
























		DISTRIBUTION OF DSCR (CUTOFF)




DEBT SERVICE
COVERAGE RATIO

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


					LESS THAN ZERO					0						0				0.00	%			0		0.00	%	0.00
					0.001 0.750					0						0				0.00	%			0		0.00	%	0.00
					0.751 0.875					0						0				0.00	%			0		0.00	%	0.00
					0.876 1.000					0						0				0.00	%			0		0.00	%	0.00
					1.001 1.125					0						0				0.00	%			0		0.00	%	0.00
					1.126 1.250					15						155,633,082				16.03	%			114		7.12	%	0.00
					1.251 1.375					70						655,254,560				67.47	%			111		7.07	%	0.00
					1.376 1.500					18						105,131,145				10.83	%			108		7.13	%	0.00
					1.501 1.625					5						46,930,394				4.83	%			115		7.22	%	0.00
					1.626 1.750					0						0				0.00	%			0		0.00	%	0.00
					1.751 1.875					0						0				0.00	%			0		0.00	%	0.00
					1.876 2.000					2						7,236,399				0.75	%			117		7.60	%	0.00
					2.001 2.125					0						0				0.00	%			0		0.00	%	0.00
					2.126 2.250					0						0				0.00	%			0		0.00	%	0.00
					2.251 & ABOVE					1						996,805				0.10	%			115		7.42	%	0.00
											111					971,182,385			100.00		%
				MAXIMUM DSCR		2.630
				MINIMUM DSCR			1.140




























		09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.						PAGE 12 OF 25





		ABN AMRO

		LASALLE BANK		N.A.
	*GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR*
									STATEMENT DATE:					09/11/2002
						*WACHOVIA BANK, N. A., AS SERVICER*								PAYMENT DATE:				09/11/2002
						*LENNAR PARTNERS, INC., AS SPECIAL SERVICER*
														PRIOR PAYMENT:				N/A
						*LASALLE BANK N.A., AS TRUSTEE*								NEXT PAYMENT:				10/11/2002
						*COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2*								RECORD DATE:				08/30/2002
						*ABN AMRO ACCT: 67-9062-70-3*
						*MORTGAGE LOAN CHARACTERISTICS*



	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING


									PROPERTY TYPES
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


		RETAIL				35				353,797,277							36.43		%					114		7.12	%		0.00
		MULTIFAMILY				34				286,106,822							29.46		%					109		6.87	%		0.00
		OFFICE				20				217,071,843							22.35		%					113		7.29	%		0.00
		SELF STORAGE				12				51,201,444							5.27		%					116		7.56	%		0.00
		INDUSTRIAL				5				36,949,123							3.80		%					118		7.18	%		0.00
		OTHER				4				21,062,147							2.17		%					77		6.49	%		0.00
		MIXED USE				1				4,993,729							0.51		%					118		7.00	%		0.00
















							111			971,182,385						100.00			%




NUMBER OF MONTHS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			0		TO		12					111				971,182,385				100.00		%				112			7.10	%		0.00
			13		TO		24					0				0				0.00		%				0			0.00	%		0.00
			25		TO		36					0				0				0.00		%				0			0.00	%		0.00
			37		TO		48					0				0				0.00		%				0			0.00	%		0.00
			49		TO		60				0				0				0.00		%				0			0.00	%		0.00
			61		TO		72				0				0				0.00		%				0			0.00	%		0.00
			73		TO		84				0				0				0.00		%				0			0.00	%		0.00
			85		TO		96				0				0				0.00		%				0			0.00	%		0.00
			97		TO		108				0				0				0.00		%				0			0.00	%		0.00
			109		TO		120				0				0				0.00		%				0			0.00	%		0.00
			121		OR		MORE				0				0				0.00		%				0			0.00	%		0.00








											111					971,182,385				100.00		%

























	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING


								AMORTIZATION TYPE
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


								AMORTIZINGBALLOON						1				1,716,468					0.18		%			79				6.92	%	0.00
								FULL AMORTIZING						101				839,863,760					86.48		%			114				7.15	%	0.00
								IO/ AMORTIZATING						9				129,602,157					13.34		%			99				6.73	%	0.00
























									111				971,182,385			100.00			%




YEAR

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			2002					0			0				0.00		%			0				0.00	%	0.00
			2003					0			0				0.00		%			0				0.00	%	0.00
			2004					0			0				0.00		%			0				0.00	%	0.00
			2005					0			0				0.00		%			0				0.00	%	0.00
			2006					0			0				0.00		%			0				0.00	%	0.00
			2007					3			39,416,847				4.06		%			57				6.90	%	0.00
			2008					3			29,750,000				3.06		%			73				6.99	%	0.00
			2009					2			39,716,468				4.09		%			83				6.27	%	0.00
			2010					0			0				0.00		%			0				0.00	%	0.00
			2011					5			41,912,707				4.32		%			110				7.19	%	0.00
			2012					96			792,306,363				81.58		%			117				7.15	%	0.00
			2013 & GREATER					2			28,080,000				2.89		%			129				6.95	%	0.00



								111			971,182,385			100.00			%


























	09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.														PAGE 13 OF 25





		ABN AMRO

		LASALLE BANK	N.A.
	*GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR*
																			STATEMENT DATE:			09/11/2002
						*WACHOVIA BANK, N. A., AS SERVICER*																PAYMENT DATE:			09/11/2002
						*LENNAR PARTNERS, INC., AS SPECIAL SERVICER*																PRIOR PAYMENT:				N/A
						*LASALLE BANK N.A., AS TRUSTEE*																NEXT PAYMENT:					10/11/2002
																					RECORD DATE:			08/30/2002
						*COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2*
						*ABN AMRO ACCT: 67-9062-70-3*

						*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)



				1			RETAIL		8/1/12	0.00		PA		41,468,696	6.35000%			258,228
				2			OFFICE		2/1/12	0.00		NY		40,295,685	7.35500%			279,172
				3			MULTIFAMILY		8/1/09	0.00		AZ		38,000,000	6.24400%			204,318
				4			RETAIL		7/1/12	0.00		CA		33,959,900	7.20000%			230,788
				5			MULTIFAMILY		4/1/12	0.00		CO		10,541,693	7.15000%			75,936
				6			MULTIFAMILY		5/1/12	0.00		CO		5,063,882	7.52000%			37,636
				7			MULTIFAMILY		4/1/12	0.00		CO		4,793,285	7.11000%			34,406
				8			MULTIFAMILY		5/1/12	0.00		CO		3,868,631	7.52000%			28,753
				9			MULTIFAMILY		5/1/12	0.00		CO		3,218,215	7.52000%			23,919
				10			MULTIFAMILY		5/1/12	0.00		CO		2,797,918	7.11000%			20,058
				11			MULTIFAMILY		5/1/12	0.00		CO		2,234,124	7.52000%			16,605
				12			OFFICE		8/1/12	0.00		NY		29,430,740	6.85000%			192,974
				13			OFFICE		5/1/12	0.00		MD		25,404,418	7.78000%			193,111
				14			RETAIL		5/1/12	0.00		FL		22,984,044	7.41000%			159,682
				15			MULTIFAMILY		7/1/12	0.00		AZ		21,540,000	6.79400%			126,017
				16			RETAIL		7/1/12	0.00		CA		21,171,010	7.33000%			145,739
				17			OFFICE		6/1/12	0.00		FL		17,966,185	7.39000%			124,506
				18			RETAIL		7/1/12	0.00		FL		16,979,635	7.15000%			114,819
				19			SELF STORAGE		4/1/12	0.00		CA		16,571,356	7.93000%			127,736
				20			RETAIL		8/1/12	0.00		VA		16,482,766	6.98000%			116,408
				21			INDUSTRIAL		7/1/12	0.00		CA		15,980,815	7.14700%			108,033
				22			MULTIFAMILY		10/1/08	0.00		LA		15,725,000	6.99000%			94,651
				23			OFFICE		6/1/12	0.00		CA		15,544,939	7.29000%			106,672
				24			RETAIL		12/1/11	0.00		TX		15,494,493	7.00000%			103,787
				25			MULTIFAMILY		6/1/13	0.00		TN		15,040,000	6.95000%			90,010
				26			RETAIL		8/1/12	0.00		FL		14,991,565	7.34000%			103,244
				27			MULTIFAMILY		6/1/12	0.00		UT		14,971,204	7.31000%			102,938
				28			OTHER		7/1/07	0.00		MI		14,377,613	6.25000%			88,663
				29			MULTIFAMILY		7/1/12	0.00		NY		14,339,745	6.60000%			91,711
				30			RETAIL		5/1/07	0.00		FL		14,262,757	7.16000%			96,680
				31			MULTIFAMILY		7/1/12	0.00		NY		13,620,761	6.60000%			87,113
				32			MULTIFAMILY		6/1/13	0.00		MI		13,040,000	6.95000%			78,041
				33			MULTIFAMILY		8/1/12	0.00		VA		12,291,350	6.60000%			78,555
				34			MULTIFAMILY		8/1/12	0.00		OR		12,192,360	6.99500%			81,126
				35			RETAIL		6/1/12	0.00		CO		11,077,288	7.07000%			74,371
				36			OFFICE		2/1/12	0.00		CA		10,963,355	7.26000%			75,114
				37			RETAIL		5/1/12	0.00		FL		10,876,520	7.82000%			78,617
				38			OFFICE		7/1/07	0.00		AZ		10,776,477	7.42000%			75,577
				39			RETAIL		8/1/12	0.00		AR		10,493,234	6.90000%			69,153
				40			RETAIL		3/1/12	0.00		AZ		10,357,403	7.10000%			69,891
				41			RETAIL		4/1/12	0.00		AZ		10,241,123	7.30000%			70,442
				42			RETAIL		4/1/12	0.00		PA		10,166,283	7.29000%			69,859
				43			MULTIFAMILY		10/1/11	0.00		OH		10,107,157	6.99000%			60,837
				44			SELF STORAGE		7/1/12	0.00		NY		9,580,820	7.20000%			69,081
				45			OFFICE		1/1/12	0.00		CA		9,543,985	7.20000%			65,164
				46			MULTIFAMILY		10/1/08	0.00		KY		9,520,000	6.99000%			57,302
				47			MULTIFAMILY		8/1/12	0.00		NC		9,292,927	6.32000%			57,686
				48			OFFICE		2/1/12	0.00		VA		9,134,768	7.43000%			63,751
				49			RETAIL		9/1/11	0.00		ME		9,132,127	7.91000%			66,930
				50			MULTIFAMILY		6/1/12	0.00		TX		8,681,059	6.83000%			56,891
				51			OFFICE		2/1/12	0.00		NE		8,357,576	7.35000%			57,874
				52			OFFICE		6/1/12	0.00		CA		8,283,283	7.13000%			55,947
				53			SELF STORAGE		3/1/12	0.00		CA		7,752,385	7.50000%			57,641
				54			RETAIL		7/1/12	0.00		WA		7,290,844	7.00000%			48,567
				55			RETAIL		6/1/12	0.00		FL		7,285,297	7.13000%			49,206
				56			RETAIL		1/1/12	0.00		CA		7,158,853	7.29000%			49,312
				57			OFFICE		8/1/12	0.00		MD		7,119,626	6.35000%			44,334
				58			RETAIL		5/1/12	0.00		CO		6,852,304	7.20000%			46,633
				59			INDUSTRIAL		7/1/12	0.00		NY		6,781,143	7.26000%			46,359
				60			MULTIFAMILY		8/1/12	0.00		FL		6,295,855	6.83000%			41,197
				61			RETAIL		6/1/12	0.00		FL		6,137,449	7.08000%			41,247
				62			OFFICE		3/1/12	0.00		CA		6,054,628	7.50000%			43,857
				63			RETAIL		6/1/12	0.00		TX		6,039,541	7.69000%			43,092
				64			INDUSTRIAL		5/1/12	0.00		NY		5,975,066	7.28000%			43,484
				65			INDUSTRIAL		8/1/12	0.00		CA		5,945,415	6.95000%			40,194
				66			MULTIFAMILY		5/1/12	0.00		TX		5,724,210	7.30000%			41,732
				67			RETAIL		8/1/12	0.00		NC		5,496,403	6.85000%			36,039
				68			RETAIL		6/1/12	0.00		FL		5,349,204	7.13000%			36,129
				69			RETAIL		12/1/11	0.00		WV		5,053,930	6.95000%			33,685
				70			MIXED USE		7/1/12	0.00		NY		4,993,729	7.00000%			33,265
				71			OFFICE		4/1/12	0.00		FL		4,933,975	7.37000%			34,172
				72			MULTIFAMILY		4/1/12	0.00		MD		4,792,718	7.44000%			33,421
				73			MULTIFAMILY		10/1/08	0.00		SC		4,505,000	6.99000%			27,116
				74			MULTIFAMILY		5/1/12	0.00		OR		4,346,462	7.10000%			29,287
				75			OFFICE		6/1/12	0.00		FL		3,513,800	7.25000%			25,479
				76			RETAIL		8/1/12	0.00		TX		3,357,931	7.05000%			22,467
				77			OTHER		7/1/12	0.00		OH		3,347,749	6.65000%			25,349
				78			RETAIL		7/1/12	0.00		TX		3,295,836	6.98000%			21,911
				79			RETAIL		8/1/12	0.00		LA		3,278,011	7.10000%			22,043
				80			MULTIFAMILY		8/1/12	0.00		DC		3,276,478	6.85000%			22,869
				81			MULTIFAMILY		1/1/12	0.00		FL		3,180,939	7.11000%			21,527
				82			RETAIL		6/1/12	0.00		NC		3,113,345	6.91000%			20,569
				83			RETAIL		7/1/12	0.00		TX		3,096,088	6.98000%			20,583
				84			OFFICE		6/1/12	0.00		VA		3,094,097	7.34000%			21,337
				85			MULTIFAMILY		4/1/12	0.00		TX		2,856,307	7.88000%			21,923
				86			RETAIL		2/1/12	0.00		NC		2,746,400	7.46000%			19,223
				87			SELF STORAGE		7/1/12	0.00		TX		2,744,445	7.15000%			19,700
				88			OFFICE		5/1/12	0.00		NV		2,594,382	7.81000%			18,735
				89			MULTIFAMILY		6/1/12	0.00		OK		2,523,147	7.31000%			17,348
				90			RETAIL		3/1/12	0.00		TX		2,440,711	7.39000%			16,947
				91			INDUSTRIAL		5/1/12	0.00		TX		2,266,684	7.54000%			15,948
				92			RETAIL		6/1/12	0.00		CO		2,254,733	7.37000%			15,595
				93			SELF STORAGE		6/1/12	0.00		TX		2,230,183	7.37500%			20,698
				94			MULTIFAMILY		8/1/12	0.00		OK		2,158,730	7.20000%			14,662
				95			OTHER		4/1/12	0.00		AR		2,138,200	7.45000%			14,925
				96			MULTIFAMILY		10/1/11	0.00		KY		2,125,000	6.99000%			12,791
				97			SELF STORAGE		4/1/12	0.00		VA		2,089,697	7.74000%			15,848
				98			SELF STORAGE		4/1/12	0.00		UT		2,088,731	7.28000%			15,220
				99			SELF STORAGE		6/1/12	0.00		NJ		1,993,952	7.50000%			14,780
				100			OFFICE		7/1/12	0.00		FL		1,866,261	7.19700%			13,453
				101			SELF STORAGE		3/1/12	0.00		TX		1,863,325	7.40000%			13,734
				102			RETAIL		4/1/09	0.00		CA		1,716,468	6.92000%			27,096
				103			MULTIFAMILY		7/1/12	0.00		TX		1,727,960	7.20000%			11,743
				104			MULTIFAMILY		6/1/12	0.00		LA		1,714,705	7.41000%			12,610
				105			RETAIL		6/1/12	0.00		MN		1,695,083	7.72000%			12,807
				106			SELF STORAGE		3/1/12	0.00		TX		1,530,411	7.40000%			11,280
				107			SELF STORAGE		3/1/12	0.00		TX		1,440,971	7.40000%			10,621
				108			SELF STORAGE		5/1/12	0.00		AZ		1,315,166	7.89000%			10,092
				109			OTHER		7/1/12	0.00		CA		1,198,585	7.20000%			8,145
				110			OFFICE		5/1/12	0.00		MD		1,196,857	7.14000%			8,097
				111			OFFICE		4/1/12	0.00		MD		996,805	7.42000%			6,937
													971,182,385				6,541,585			0


* 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. P&I ADV - IN GRACE PERIOD			1. P&I ADV - DELINQUENT 1 MONTH			3. P&I ADV - DELINQUENT 3+ MONTHS					7. FORECLOSURE
					B. P&I ADV -<ONE MONTH DELINQ			2. P&I ADV - DELINQUENT 2 MONTHS			4. MAT. BALLOON/ASSUMED P&I					9. REO
			09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.																				PAGE 14 OF 25

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

09/11/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

RECORD DATE:

08/30/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL (END OF PERIOD)

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

GEO.

LOCATION

NOI

DSCR

NOI

DATE

SCHEDULE

ACTUAL

LIFE

(1) LEGEND:

A. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 19 OF 25

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

09/11/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

10/11/2002

LASALLE BANK N.A., AS TRUSTEE

RECORD DATE:

08/30/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS (END OF PERIOD)

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 20 OF 25

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

09/11/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

RECORD DATE:

08/30/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

DEFEASED LOANS

DISCLOSURE

CONTROL #

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 21 OF 25

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

WACHOVIA BANK, N. A., AS SERVICER

STATEMENT DATE:

09/11/2002

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9062-70-3

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 22 OF 25

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

09/11/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

RECORD DATE:

08/30/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 23 OF 25

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

09/11/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

RECORD DATE:

08/30/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 24 OF 25

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

09/11/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

09/11/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

N/A

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

10/11/2002

RECORD DATE:

08/30/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

ARA

AMOUNT

CURRENT P&I

ADVANCE

ASER

NOTE

RATE

MATURITY

DATE

REMAINING TERM

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

LIFE

09/10/2002 - 15:41 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 25 OF 25

GE CAPITAL COMMERCIAL MORT CORP MORT PAS THR CER SER 2002-2 8-K