8-K 1 bacm0202_200210.htm MONTHLY DISTRIBUTION STATEMENTS 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: September 19, 2002
(Date of earliest event reported)

Banc of America Commercial Mortgage Inc.
(as Depositor under the Pooling and Servicing Agreement, dated as of
September 1, 2002, relating to the Banc of America Commercial Mortgage Inc.,
Commercial Mortgage Pass-Through Certificates, Series 2002-2)
(Exact name of registrant as specified in charter)

Delaware 333-89322-01 56-1950039
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

Bank of America Corporate Center
100 North Tryon St, Charlotte, North Carolina 28255
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code:
(704) 386-2400

(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 Banc of America Commercial Mortgage Inc.,
Commercial Mortgage Pass-Through Certificates Series 2002-2
which was made on October 11, 2002.

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

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on October 11, 2002.

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 BANC OF AMERICA COMMERCIAL MORTGAGE INC.,
REGISTRANT

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

Date: October 11, 2002

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

STATEMENT DATE:

10/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/11/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

NICK XEROS (312) 904-0708

HUNG HUYNH 714-238-6716

NICK.XEROS@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

BACM0202

CLOSING DATE:

9/9/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-5

CASH RECONCILIATION SUMMARY

PAGE 6

FIRST PAYMENT DATE:

10/11/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 7

ASSUMED FINAL PAYMENT: DATE:

7/11/2043

BACM0202_200210_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

DELINQUENT LOAN DETAIL

PAGE 10-12

HISTORICAL COLLATERAL PREPAYMENT

PAGE 13

MORTGAGE LOAN CHARACTERISTICS

PAGE 14-16

LOAN LEVEL DETAIL

PAGE 17-23

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 24

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 25

HISTORICAL REO REPORT

PAGE 26

MODIFIED LOAN DETAIL

PAGE 27

REALIZED LOSS DETAIL

PAGE 28

APPRAISAL REDUCTION DETAIL

PAGE 29

PARTIES TO THE TRANSACTION

DEPOSITOR: BANC OF AMERICA COMMERCIAL MORTGAGE INC.

UNDERWRITER: BANC OF AMERICA SECURITIES LLC

MASTER SERVICER: BANK OF AMERICA, N.A.

SPECIAL SERVICER: ARCAP SPECIAL SERVICING, INC.

RATING AGENCY: FITCH RATINGS/STANDARD & POOR'S RATING SERVICES

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

BANKOFAMERICA.COM

LASALLE FACTOR LINE

(800) 246-5761

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.

PAGE 1 OF 29





	ABN AMRO

	LASALLE BANK		N.A.
*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*

										*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																											STATEMENT DATE:							10/11/2002

										*SERIES 2002-2*																											PAYMENT DATE:					10/11/2002

WAC:						7.101745%																															PRIOR PAYMENT:						N/A
																																		NEXT PAYMENT:						11/12/2002
WAMM:						108
																																		RECORD DATE:							09/30/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-9075-20-0*


									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						107,163,452.00					107,163,452.00					1,180,740.44			0.00			0.00				105,982,711.56				300,593.48					0.00			3.36600000%
	05947UHK7													1000.000000000			11.018126217			0.000000000			0.000000000				988.981873783					2.804999973				0.000000000					FIXED

	A-2						320,709,410.00					320,709,410.00					0.00			0.00			0.00				320,709,410.00				1,275,354.42					0.00			4.77200000%
	05947UHL5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					3.976666665				0.000000000					FIXED

	A-3						975,264,859.00					975,264,859.00					0.00			0.00			0.00				975,264,859.00				4,159,504.62					0.00			5.11800000%
	05947UHM3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.264999996				0.000000000					FIXED

	B						64,660,724.00					64,660,724.00					0.00			0.00			0.00				64,660,724.00				284,022.23					0.00			5.27100000%
	05947UHN1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.392499997				0.000000000					FIXED

	C						17,242,860.00					17,242,860.00					0.00			0.00			0.00				17,242,860.00				76,371.50					0.00			5.31500000%
	05947UHP6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.429166623				0.000000000					FIXED

	D						12,932,145.00					12,932,145.00					0.00			0.00			0.00				12,932,145.00				57,860.57					0.00			5.36900000%
	05947UHQ4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.474166505				0.000000000					FIXED

	E						17,242,860.00					17,242,860.00					0.00			0.00			0.00				17,242,860.00				77,578.50					0.00			5.39900000%
	05947UHR2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.499166612				0.000000000					FIXED

	F						21,553,575.00					21,553,575.00					0.00			0.00			0.00				21,553,575.00				98,553.72					0.00			5.48700000%
	05947UHS0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.572499922				0.000000000					FIXED

	G						21,553,574.00					21,553,574.00					0.00			0.00			0.00				21,553,574.00				105,091.63					0.00			5.85100000%
	05947UHV3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.875833122				0.000000000					FIXED

	H						19,398,218.00					19,398,218.00					0.00			0.00			0.00				19,398,218.00				96,166.67					0.00			5.94900000%
	05947UHW1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.957500220				0.000000000					FIXED

	J						21,553,575.00					21,553,575.00					0.00			0.00			0.00				21,553,575.00				113,156.27					0.00			6.30000000%
	05947UHX9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.250000058				0.000000000					FIXED

	K						36,641,077.00					36,641,077.00					0.00			0.00			0.00				36,641,077.00				189,312.23					0.00			6.20000000%
	05947UHY7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666635				0.000000000					FIXED

	L						12,932,145.00					12,932,145.00					0.00			0.00			0.00				12,932,145.00				66,816.08					0.00			6.20000000%
	05947UHZ4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666473				0.000000000					FIXED

	M						12,932,145.00					12,932,145.00					0.00			0.00			0.00				12,932,145.00				66,816.08					0.00			6.20000000%
	05947UJA7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666473				0.000000000					FIXED

	N						16,882,414.00					16,882,414.00					0.00			0.00			0.00				16,882,414.00				87,225.81					0.00			6.20000000%
	05947UJB5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666923				0.000000000					FIXED

	O						6,826,518.00					6,826,518.00					0.00			0.00			0.00				6,826,518.00				35,270.34					0.00			6.20000000%
	05947UJC3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666227				0.000000000					FIXED

	P						38,796,435.00					38,796,435.00					0.00			0.00			0.00				38,796,435.00				200,448.25					0.00			6.20000000%
	05947UJD1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666731				0.000000000					6.200000000%

	XC						1,724,285,986.00				N	1,724,285,986.00					0.00			0.00			0.00				1,723,105,245.56				430,955.35					0.00			0.29991917%
	05947UHT8													1000.000000000			0.000000000			0.000000000			0.000000000				999.315229347					0.249932641				0.000000000					FIXED

	XP						1,554,617,167.00				N	1,554,617,167.00					0.00			0.00			0.00				1,554,617,167.00				2,336,960.79					0.00			1.80388652%
	05947UHU5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.503238765				0.000000000					FIXED

	RII						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			0.00000000%
	9ABSJ056													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000					FIXED



		TOTAL			1,724,285,986.00								1,724,285,986.00				1,180,740.44			0.00			0.00				1,723,105,245.56				10,058,058.54					0.00

																										TOTAL P&I PAYMENT				11,238,798.98


	CM-SR						140,000,000.00					140,000,000.00					0.00			0.00			0.00				140,000,000.00				802,883.10					0.00			6.88185510%
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000					N/A

	CM-A						3,786,896.00					3,786,896.00					0.00			0.00			0.00				3,786,896.00				17,299.80					0.00			5.48200000%
	05947UHE1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.568332481				0.000000000					FIXED

	CM-B						3,786,896.00					3,786,896.00					0.00			0.00			0.00				3,786,896.00				17,422.88					0.00			5.52100000%
	05947UHF8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.600834034				0.000000000					FIXED

	CM-C						4,277,501.00					4,277,501.00					0.00			0.00			0.00				4,277,501.00				19,819.09					0.00			5.56000000%
	05947UHG6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.633333809				0.000000000					FIXED

	CM-D						4,277,501.00					4,277,501.00					0.00			0.00			0.00				4,277,501.00				19,958.11					0.00			5.59900000%
	05947UHH4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.665834093				0.000000000					FIXED

	CM-E						3,871,206.00					3,871,206.00					0.00			0.00			0.00				3,871,206.00				18,123.70					0.00			5.61800000%
	05947UHJ0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.681667677				0.000000000					FIXED

	CML1-SR						1,351,344.48					1,351,344.48					5,367.59			0.00			0.00				1,345,976.89				9,345.45					0.00			8.29880000%
														1000.000000000			3.972036797			0.000000000			0.000000000				996.027963203					6.915668165				0.000000000					N/A

	V-1						297,798.42					297,798.42					0.00			0.00			2,094.51				299,892.93				0.00					0.00			8.44000000%
	05947UJE9													1000.000000000			0.000000000			0.000000000			7.033314683				1007.033314683					0.000000000				0.000000000					FIXED

	CML2-SR						1,801,597.10					1,801,597.10					6,379.77			0.00			0.00				1,795,217.33				12,399.19					0.00			8.25880000%
														1000.000000000			3.541174661			0.000000000			0.000000000				996.458825339					6.882332348				0.000000000					N/A

	V-2						456,527.00					456,527.00					0.00			0.00			3,195.69				459,722.69				0.00					0.00			8.40000000%
	05947UJF6													1000.000000000			0.000000000			0.000000000			7.000002190				1007.000002190					0.000000000				0.000000000					FIXED

	CML3-SR						2,242,132.63					2,242,132.63					7,939.78			0.00			0.00				2,234,192.85				15,431.10					0.00			8.25880000%
														1000.000000000			3.541173209			0.000000000			0.000000000				996.458826791					6.882331488				0.000000000					N/A

	V-3						568,159.31					568,159.31					0.00			0.00			3,977.11				572,136.42				0.00					0.00			8.40000000%
	05947UJG4													1000.000000000			0.000000000			0.000000000			6.999990900				1006.999990900					0.000000000				0.000000000					FIXED

	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			0.00000000%
	9ABSJ055													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000					FIXED



		TOTAL			166,717,558.94								166,717,558.94				19,687.14			0.00			9,267.31				166,707,139.11				932,682.42					0.00

																										TOTAL P&I PAYMENT				952,369.56


	P			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		0.00000000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED



		TOTAL	0.00			0.00		0.00	0.00	0.00		0.00		0.00		0.00

											TOTAL P&I PAYMENT		0.00


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
10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.																	PAGE 2 OF 29





	ABN AMRO

	LASALLE BANK	N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																												STATEMENT DATE:							10/11/2002
				*SERIES 2002-2*																															PAYMENT DATE:				10/11/2002
																												PRIOR PAYMENT:					N/A
																												NEXT PAYMENT:						11/12/2002
																												RECORD DATE:							09/30/2002
				*ABN AMRO ACCT: 67-9075-20-0*
				*CASH RECONCILIATION SUMMARY*


			INTEREST SUMMARY										SERVICING FEE SUMMARY																									PRINCIPAL SUMMARY
			CURRENT SCHEDULED INTEREST				5,576,326.84						CURRENT SERVICING FEES									82,662.55															SCHEDULED:
			LESS DEFERRED INTEREST				0.00						PLUS FEES ADVANCED FOR COMP INT.									0.00															CURRENT SCHEDULED PRINCIPAL							760,170.15
			PLUS ADVANCE INTEREST				4,667,875.16						LESS REDUCTION FOR COMP INT.									0.00															ADVANCED SCHEDULED PRINCIPAL							411,302.97
			PLUS UNSCHEDULED INTEREST				0.00						PLUS DELINQUENT SERVICING FEES										86,520.43														SCHEDULED PRINCIPAL DISTRIBUTION							1,171,473.12
			PPIS REDUCING SCHEDULED INTEREST				0.00						TOTAL SERVICING FEES									169,182.98															UNSCHEDULED:
			LESS TOTAL FEES PAID TO SERVICER				(82,508.26)																														CURTAILMENTS							0.00
			PLUS FEES ADVANCED FOR PPIS				0.00																														PREPAYMENTS IN FULL							0.00
			LESS FEE STRIPS PAID BY SERVICER				0.00						COMPENSATING INTEREST SUMMARY																								LIQUIDATION PROCEEDS							0.00
			LESS MISC. FEES & EXPENSES				0.00						GROSS COMP INT.									0.00															REPURCHASE PROCEEDS							0.00
			LESS NON RECOVERABLE ADVANCES				0.00							REDUCED BY PPIE								0.00															OTHER PRINCIPAL PROCEEDS							0.00
														REDUCED BY SHORTFALLS IN FEES								0.00															UNSCHEDULED PRINCIPAL DISTRIBUTION							0.00
			INTEREST DUE TRUST				10,161,693.74							REDUCED BY OTHER AMOUNTS								0.00
																												CAP LEASE ACCRETED PRINCIPAL														9,267.31
			LESS TRUSTEE FEE				(1,745.61)							NET COMP INT.								0.00
			LESS FEE STRIPS PAID BY TRUST				0.00						COMP INT. REDUCING SERVICING FEE											0.00													REMITTANCE PRINCIPAL							1,180,740.43
			LESS MISC. FEES PAID BY TRUST				1.32						COMP INT. ALLOCATED TO CERTIFICATES											0.00
																												SERVICER WIRE AMOUNT													11,333,166.86
			LESS INTEREST RESERVE WITHHOLDING						0.00						POOL BALANCE SUMMARY
			PLUS INTEREST RESERVE DEPOSIT					0.00															BALANCE/AMOUNT							COUNT
			AVAILABLE INTEREST				10,159,949.45						BEGINNING POOL									1,745,608,471.68										152
			LESS CAP LEASE ACCRETED PRINCIPAL				(9,267.31)						SCHEDULED PRINCIPAL DISTRIBUTION									1,171,473.12
													UNSCHEDULED PRINCIPAL DISTRIBUTION							0.00															0
			REMITTANCE INTEREST				10,150,682.14
													DEFERRED INTEREST							0.00
													LIQUIDATIONS							0.00																0
													REPURCHASES							0.00													0
													ENDING POOL							1,744,436,998.56											152
					ADVANCES
						PRIOR OUTSTANDING							CURRENT PERIOD								RECOVERED																ENDING OUTSTANDING
							PRINCIPAL				INTEREST					PRINCIPAL		INTEREST							PRINCIPAL		INTEREST													PRINCIPAL			INTEREST
		MADE BY: SERVICER		0.00						0.00		411,302.97					4,667,875.16		0.00							0.00											411,302.97					4,667,875.16

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.																																													PAGE 6 OF 29





	ABN AMRO

	LASALLE BANK		N.A.

					*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*

															*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																																	STATEMENT DATE:					10/11/2002
																																																PAYMENT DATE:					10/11/2002
															*SERIES 2002-2*
																																																PRIOR PAYMENT:						N/A
																																NEXT PAYMENT:											11/12/2002
																																RECORD DATE:												09/30/2002


															*ABN AMRO ACCT: 67-9075-20-0*
															*BOND INTEREST RECONCILIATION*


																					DEDUCTIONS																				ADDITIONS
																																REMAINING
															ACCRUAL					PASS						ACCRUED
DEFERRED &

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

				AMOUNT				RECOVERY				SHORTFALLS		ORIGINAL					CURRENT(4)

		CM-A					30/360		30	5.482000000%							17,299.80						0.00					0.00					0.00						0.00			0.00				0.00				0.00					17,299.80			17,299.80		0.00		0.00	NA	NA
		CM-B					30/360		30	5.521000000%							17,422.88						0.00					0.00					0.00						0.00			0.00				0.00				0.00					17,422.88			17,422.88		0.00		0.00	NA	NA
		CM-C					30/360		30	5.560000000%							19,819.09						0.00					0.00					0.00						0.00			0.00				0.00				0.00					19,819.09			19,819.09		0.00		0.00	NA	NA
		CM-D					30/360		30	5.599000000%							19,958.11						0.00					0.00					0.00						0.00			0.00				0.00				0.00					19,958.11			19,958.11		0.00		0.00	NA	NA
		CM-E					30/360		30	5.618000000%							18,123.70						0.00					0.00					0.00						0.00			0.00				0.00				0.00					18,123.70			18,123.70		0.00		0.00	NA	NA
		V-1					30/360		30	8.440000000%							2,094.51						0.00					2,094.51					0.00						0.00			0.00				0.00				0.00					0.00			0.00		0.00		0.00	NA	NA
		V-2					30/360		30	8.400000000%							3,195.69						0.00					3,195.69					0.00						0.00			0.00				0.00				0.00					0.00			0.00		0.00		0.00	NA	NA
		V-3					30/360		30	8.400000000%							3,977.11						0.00					3,977.11					0.00						0.00			0.00				0.00				0.00					0.00			0.00		0.00		0.00	NA	NA
		A-1					30/360		30	3.366000000%							300,593.48						0.00					0.00					0.00						0.00			0.00				0.00				0.00					300,593.48			300,593.48		0.00		0.00	19.62%	19.63%
		A-2					30/360		30	4.772000000%							1,275,354.42						0.00					0.00					0.00						0.00			0.00				0.00				0.00					1,275,354.42			1,275,354.42		0.00		0.00	19.62%	19.63%
		A-3					30/360		30	5.118000000%							4,159,504.62						0.00					0.00					0.00						0.00			0.00				0.00				0.00					4,159,504.62			4,159,504.62		0.00		0.00	19.62%	19.63%
		B					30/360		30	5.271000000%							284,022.23						0.00					0.00					0.00						0.00			0.00				0.00				0.00					284,022.23			284,022.23		0.00		0.00	15.91%	15.93%
		C					30/360		30	5.315000000%							76,371.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00					76,371.50			76,371.50		0.00		0.00	14.93%	14.94%
		D					30/360		30	5.369000000%							57,860.57						0.00					0.00					0.00						0.00			0.00				0.00				0.00					57,860.57			57,860.57		0.00		0.00	14.19%	14.20%
		E					30/360		30	5.399000000%							77,578.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00					77,578.50			77,578.50		0.00		0.00	13.20%	13.21%
		F					30/360		30	5.487000000%							98,553.72						0.00					0.00					0.00						0.00			0.00				0.00				0.00					98,553.72			98,553.72		0.00		0.00	11.96%	11.97%
		G					30/360		30	5.851000000%							105,091.63						0.00					0.00					0.00						0.00			0.00				0.00				0.00					105,091.63			105,091.63		0.00		0.00	10.73%	10.74%
		H					30/360		30	5.949000000%							96,166.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00					96,166.67			96,166.67		0.00		0.00	9.62%	9.62%
		J					30/360		30	6.300000000%							113,156.27						0.00					0.00					0.00						0.00			0.00				0.00				0.00					113,156.27			113,156.27		0.00		0.00	8.38%	8.39%
		K					30/360		30	6.200000000%							189,312.23						0.00					0.00					0.00						0.00			0.00				0.00				0.00					189,312.23			189,312.23		0.00		0.00	6.28%	6.29%
		L					30/360		30	6.200000000%							66,816.08						0.00					0.00					0.00						0.00			0.00				0.00				0.00					66,816.08			66,816.08		0.00		0.00	5.54%	5.55%
		M					30/360		30	6.200000000%							66,816.08						0.00					0.00					0.00						0.00			0.00				0.00				0.00					66,816.08			66,816.08		0.00		0.00	4.80%	4.81%
		N					30/360		30	6.200000000%							87,225.81						0.00					0.00					0.00						0.00			0.00				0.00				0.00					87,225.81			87,225.81		0.00		0.00	3.84%	3.84%
		O					30/360		30	6.200000000%							35,270.34						0.00					0.00					0.00						0.00			0.00				0.00				0.00					35,270.34			35,270.34		0.00		0.00	3.44%	3.45%
		P					30/360		30	6.200000000%							200,448.25						0.00					0.00					0.00						0.00			0.00				0.00				0.00					200,448.25			200,448.25		0.00		0.00	1.22%	1.22%
		XC					30/360		30	0.299919170%							430,955.35						0.00					0.00					0.00						0.00			0.00				0.00				0.00					430,955.35			430,955.35		0.00		0.00	NA	NA
		XP					30/360		30	1.803886516%							2,336,960.79						0.00					0.00					0.00						0.00			0.00				0.00				0.00					2,336,960.79			2,336,960.79		0.00		0.00	NA	NA
																10,159,949.43						0.00					9,267.31						0.00				0.00					0.00			0.00						0.00				10,150,682.12		10,150,682.12			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) 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 7 OF 29
	10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
		*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*

																																	STATEMENT DATE:							10/11/2002
												*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							10/11/2002
																																											*SERIES 2002-2*
												PRIOR PAYMENT:									N/A
																																	NEXT PAYMENT:								11/12/2002
																																	RECORD DATE:									09/30/2002

												*ABN AMRO ACCT: 67-9075-20-0*

												*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


					10/11/02		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
				10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 29

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

10/11/2002

PAYMENT DATE:

10/11/2002

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

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

10/11/02

152

1,744,436,999

108

336

7.10%

6.98%

100.00%

99.93%

0.00%

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

PAGE 9 OF 29

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK	N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*															STATEMENT DATE:	10/11/2002

								*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*										PAYMENT DATE:		10/11/2002
								*SERIES 2002-2*										PRIOR PAYMENT:			N/A
																		NEXT PAYMENT:				11/12/2002
																		RECORD DATE:					09/30/2002

								*ABN AMRO ACCT: 67-9075-20-0*
							*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



				3		9/1/02			141,520.25		141,520.25	0.00			A
				6		9/1/02			115,585.53		115,585.53	0.00			A
				7		9/1/02			137,205.85		137,205.85	0.00			A
				8		9/1/02			109,868.00		109,868.00	0.00			A
				9		9/1/02			121,398.91		121,398.91	0.00			A
				10		9/1/02			108,686.67		108,686.67	0.00			A
				12		9/1/02			82,514.50		82,514.50	0.00			A
				13		9/1/02			96,261.59		96,261.59	0.00			A
				14		9/1/02			96,861.99		96,861.99	0.00			A
				15		9/1/02			70,194.13		70,194.13	0.00			A
				16		9/1/02			77,242.42		77,242.42	0.00			A
				17		9/1/02			67,646.00		67,646.00	0.00			A
				18		9/1/02			66,473.54		66,473.54	0.00			A
				20		9/1/02			56,769.38		56,769.38	0.00			A
				21		9/1/02			55,615.00		55,615.00	0.00			A
				22		9/1/02			54,828.54		54,828.54	0.00			A
				23		9/1/02			54,343.33		54,343.33	0.00			A
				24		9/1/02			53,858.13		53,858.13	0.00			A
				25		9/1/02			53,345.00		53,345.00	0.00			A
				26		9/1/02			64,806.24		64,806.24	0.00			A
				27		9/1/02			60,135.93		60,135.93	0.00			A
				28		9/1/02			51,432.08		51,432.08	0.00			A
				30		9/1/02			53,998.41		53,998.41	0.00			A
				31		9/1/02			42,698.33		42,698.33	0.00			A
				32		9/1/02			38,816.67		38,816.67	0.00			A
				33		9/1/02			41,502.65		41,502.65	0.00			A
				36		9/1/02			32,563.40		32,563.40	0.00			A
				37		9/1/02			31,572.27		31,572.27	0.00			A
				38		9/1/02			25,716.04		25,716.04	0.00			A
				39		9/1/02			29,116.79		29,116.79	0.00			A
				40		9/1/02			23,129.53		23,129.53	0.00			A
				41		9/1/02			22,700.00		22,700.00	0.00			A
				42		9/1/02			26,310.23		26,310.23	0.00			A
				43		9/1/02			20,573.38		20,573.38	0.00			A
				44		9/1/02			22,167.06		22,167.06	0.00			A
				45		9/1/02			23,178.76		23,178.76	0.00			A
				46		9/1/02			23,417.37		23,417.37	0.00			A
				47		9/1/02			22,709.88		22,709.88	0.00			A
				48		9/1/02			21,608.80		21,608.80	0.00			A
				50		9/1/02			21,048.19		21,048.19	0.00			A
				51		9/1/02			20,217.33		20,217.33	0.00			A
				52		9/1/02			19,940.38		19,940.38	0.00			A
				53		9/1/02			19,109.54		19,109.54	0.00			A
				54		9/1/02			18,247.17		18,247.17	0.00			A
				55		9/1/02			15,232.24		15,232.24	0.00			A
				56		9/1/02			13,954.57		13,954.57	0.00			A
				58		9/1/02			13,063.94		13,063.94	0.00			A
				61		9/1/02			381,791.67		381,791.67	0.00			A
				63		9/1/02			166,054.88		166,054.88	0.00			A
				65		9/1/02			141,620.62		141,620.62	0.00			A
				73		9/1/02			84,740.75		84,740.75	0.00			A
				74		9/1/02			83,314.77		83,314.77	0.00			A
				76		9/1/02			76,611.32		76,611.32	0.00			A
				77		9/1/02			68,594.61		68,594.61	0.00			A
				80		9/1/02			55,650.65		55,650.65	0.00			A
				81		9/1/02			55,513.01		55,513.01	0.00			A
				82		9/1/02			52,629.17		52,629.17	0.00			A
				83		9/1/02			52,042.86		52,042.86	0.00			A
				84		9/1/02			50,098.53		50,098.53	0.00			A
				85		9/1/02			46,036.58		46,036.58	0.00			A
				90		9/1/02			26,247.92		26,247.92	0.00			A
				93		9/1/02			23,338.36		23,338.36	0.00			A
				95		9/1/02			23,102.60		23,102.60	0.00			A
				100		9/1/02			22,350.65		22,350.65	0.00			A
				101		9/1/02			21,747.68		21,747.68	0.00			A
				103		9/1/02			15,248.11		15,248.11	0.00			A
				107		9/1/02			10,327.36		10,327.36	0.00			A
				109		9/1/02			9,478.00		9,478.00	0.00			A
				110		9/1/02			7,150.14		7,150.14	0.00			A
				112		9/1/02			263,425.43		263,425.43	0.00			A
				116		9/1/02			90,600.00		90,600.00	0.00			A
				120		9/1/02			74,286.22		74,286.22	0.00			A
				122		9/1/02			61,880.74		61,880.74	0.00			A
				123		9/1/02			49,073.61		49,073.61	0.00			A
				127		9/1/02			18,822.08		18,822.08	0.00			A
				129		9/1/02			190,456.71		190,456.71	0.00			A
				133		9/1/02			118,276.69		118,276.69	0.00			A
				135		9/1/02			58,497.44		58,497.44	0.00			A
				136		9/1/02			46,416.17		46,416.17	0.00			A
				137		9/1/02			46,357.63		46,357.63	0.00			A
				138		9/1/02			38,752.10		38,752.10	0.00			A
				140		9/1/02			29,289.63		29,289.63	0.00			A
				141		9/1/02			29,985.49		29,985.49	0.00			A
				143		9/1/02			23,565.83		23,565.83	0.00			A
				144		9/1/02			16,276.29		16,276.29	0.00			A
				145		9/1/02			10,339.87		10,339.87	0.00			A
					TOTAL				5,079,178.13		5,079,178.13
			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
		10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.																	PAGE 10 OF 29

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

STATEMENT DATE:

10/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/11/2002

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CURRENT

CUMULATIVE

PAGE 13 OF 29

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*
									STATEMENT DATE:					10/11/2002
					*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								PAYMENT DATE:				10/11/2002
					*SERIES 2002-2*
													PRIOR PAYMENT:				N/A
													NEXT PAYMENT:				11/12/2002
													RECORD DATE:				09/30/2002
					*ABN AMRO ACCT: 67-9075-20-0*
					*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		2,000,000				10				15,176,472						0.87	%			111				7.65	%	0.00
		2,000,000							TO		4,000,000				42				131,103,727						7.52	%			111				7.40	%	0.00
		4,000,000							TO		6,000,000				19				90,798,921						5.21	%			105				7.25	%	0.00
		6,000,000							TO		8,000,000				10				71,870,731						4.12	%			107				7.13	%	0.00
		8,000,000							TO		10,000,000				20				181,670,480						10.41	%			102				7.16	%	0.00
		10,000,000							TO		15,000,000				20				253,888,521						14.55	%			108				7.16	%	0.00
		15,000,000							TO		20,000,000				12				209,941,886						12.03	%			103				7.02	%	0.00
		20,000,000							TO		30,000,000				14				336,845,376						19.31	%			108				7.17	%	0.00
		30,000,000							&		ABOVE				5				453,140,883						25.98	%			113				6.89	%	0.00






















												152					1,744,436,999				100.00		%
			AVERAGE SCHEDULE BALANCE														11,476,559
			MAXIMUM SCHEDULE BALANCE												160,000,000
			MINIMUM SCHEDULE BALANCE												1,035,542



CURRENT MORTGAGE
INTEREST RATE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


										6.000%			TO		6.500%				1						18,000,000						1.03		%			117	6.18	%	0.00
										6.501%			TO		7.000%				44						832,576,444						47.73		%			107	6.85	%	0.00
										7.001%			TO		7.500%				67						642,099,646						36.81		%			108	7.25	%	0.00
										7.501%			TO		8.000%				36						241,656,370						13.85		%			111	7.61	%	0.00
										8.001%			&		ABOVE				4						10,104,539						0.58		%			126	8.38	%	0.00




















													152					1,744,436,999						100.00			%
										MINIMUM MORTGAGE INTEREST RATE																		6.180%
										MAXIMUM MORTGAGE INTEREST RATE																		8.440%



























		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					5			53,029,737				3.04				%			55				6.83	%		0.00
			61			TO		120					135			1,580,606,371				90.61				%			109				7.10	%		0.00
			121			TO		180					7			92,346,351				5.29				%			127				7.10	%		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






											147							1,725,982,459			98.94			%
			MINIMUM REMAINING TERM													55
			MAXIMUM REMAINING TERM													128







	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			0				0						0.00		%					0		0.00			%		0.00
			61		TO		90			0				0						0.00		%					0		0.00			%		0.00
			91		TO		120			1				3,397,400						0.19		%					96		8.33			%		0.00
			121		&		ABOVE			4				15,057,139						0.86		%					140		7.59			%		0.00


										5				18,454,539						1.06		%
																	MINIMUM REMAINING TERM														96
																	MAXIMUM REMAINING TERM													141












	10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.													PAGE 14 OF 29





			ABN AMRO

			LASALLE BANK		N.A.
		*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*
								STATEMENT DATE:				10/11/2002
				*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*						PAYMENT DATE:			10/11/2002
				*SERIES 2002-2*
										PRIOR PAYMENT:			N/A
										NEXT PAYMENT:			11/12/2002
										RECORD DATE:			09/30/2002
				*ABN AMRO ACCT: 67-9075-20-0*
				*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 1.500							0	0					0.00	%			0		0.00	%	0.00
				1.501 2.250							0	0					0.00	%			0		0.00	%	0.00
				2.251 3.000							0	0					0.00	%			0		0.00	%	0.00
				3.001 & ABOVE							0	0					0.00	%			0		0.00	%	0.00
				UNKNOWN							152	1,744,436,999					100.00	%			108		7.10	%	0.00
















									152			1,744,436,999					100.00	%
			MAXIMUM DSCR			0.000
			MINIMUM DSCR				0.000



GEOGRAPHIC
LOCATION

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR



			TEXAS			29				258,884,000				14.84		%			109		6.96	%		0.00
			NORTH CAROLINA			6				221,184,623				12.68		%			113		6.86	%		0.00
			CALIFORNIA			21				191,510,204				10.98		%			108		7.20	%		0.00
			GEORGIA			5				179,698,948				10.30		%			113		6.98	%		0.00
			FLORIDA			16				137,780,242				7.90		%			109		7.03	%		0.00
			ARIZONA			7				107,506,075				6.16		%			99		7.04	%		0.00
			MICHIGAN			7				106,397,312				6.10		%			108		7.27	%		0.00
			VIRGINIA			6				58,005,956				3.33		%			116		7.36	%		0.00
			MISSOURI			4				54,687,626				3.13		%			116		7.31	%		0.00
			MASSACHUSETTS			4				52,752,189				3.02		%			109		7.39	%		0.00
			NEW JERSEY			4				51,051,028				2.93		%			109		7.14	%		0.00
			ALABAMA			4				35,089,727				2.01		%			75		7.03	%		0.00
			NEVEDA			3				34,626,916				1.98		%			110		7.32	%		0.00
			INDIANA			2				29,483,566				1.69		%			113		7.46	%		0.00
			LOUISIANA			4				27,556,402				1.58		%			83		7.01	%		0.00
			ARKANSAS			2				27,183,211				1.56		%			111		7.84	%		0.00
			SOUTH CAROLINA			5				25,772,568				1.48		%			77		6.95	%		0.00
			TENNESSEE			3				25,435,000				1.46		%			118		6.97	%		0.00
			ILLINOIS			2				13,700,616				0.79		%			124		7.16	%		0.00
			COLORADO			2				12,949,293				0.74		%			106		7.39	%		0.00
			UTAH			1				12,640,000				0.72		%			117		6.80	%		0.00
			CONNECTICUT			1				12,267,420				0.70		%			116		7.39	%		0.00
			NEW YORK			2				12,110,958				0.69		%			109		7.22	%		0.00
			OHIO			1				11,743,910				0.67		%			109		7.20	%		0.00
			WISCONSIN			2				10,809,939				0.62		%			113		7.77	%		0.00
			UNDEFINED			1				9,056,130				0.52		%			55		7.12	%		0.00
			WASHINGTON			2				8,938,630				0.51		%			112		7.23	%		0.00
			NEW MEXICO			1				4,748,228				0.27		%			111		7.00	%		0.00
			MARYLAND			2				4,677,105				0.27		%			96		7.62	%		0.00
			OKLAHOMA			1				3,149,301				0.18		%			104		7.51	%		0.00
			NEW HAMPSHIRE			1				1,645,870				0.09		%			141		8.44	%		0.00
			MISSISSIPPI			1				1,394,005				0.08		%			116		7.38	%		0.00




















						152				1,744,436,999				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 1.500				124						1,172,908,868				67.24	%			106		7.21	%	0.00
					1.501 2.250				27						422,738,180				24.23	%			112		6.85	%	0.00
					2.251 3.000				1						148,789,951				8.53	%			113		6.96	%	0.00
					3.001 & ABOVE				0						0				0.00	%			0		0.00	%	0.00


















										152					1,744,436,999			100.00		%
				MAXIMUM DSCR		2.350
				MINIMUM DSCR			1.000




























		10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.				PAGE 15 OF 29





		ABN AMRO

		LASALLE BANK		N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*
									STATEMENT DATE:					10/11/2002
						*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								PAYMENT DATE:				10/11/2002
						*SERIES 2002-2*
														PRIOR PAYMENT:				N/A
														NEXT PAYMENT:				11/12/2002
														RECORD DATE:				09/30/2002
						*ABN AMRO ACCT: 67-9075-20-0*
						*MORTGAGE LOAN CHARACTERISTICS*



	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING


									PROPERTY TYPES
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


		RETAIL				51				640,921,083							36.74		%					110		7.10	%		0.00
		MULTIFAMILY				59				530,919,094							30.43		%					103		7.00	%		0.00
		OFFICE				18				373,747,055							21.43		%					112		7.15	%		0.00
		INDUSTRIAL				17				173,694,156							9.96		%					108		7.31	%		0.00
		MOBILE HOME PARK				5				19,092,647							1.09		%					110		7.16	%		0.00
		SELF STORAGE				2				6,062,965							0.35		%					111		7.57	%		0.00


















							152			1,744,436,999						100.00			%




NUMBER OF MONTHS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			0		TO		12					127				1,466,465,156				84.07		%				109			7.04	%		0.00
			13		TO		24					25				277,971,842				15.93		%				106			7.45	%		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








											152					1,744,436,999				100.00		%

























	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING


								AMORTIZATION TYPE
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


								AMORTIZINGBALLOON						120				1,195,598,720					68.54		%			108				7.22	%	0.00
								FULL AMORTIZING						3				6,707,139					0.38		%			141				8.41	%	0.00
								IO/AMORTIZING/BALLOON						29				542,131,139					31.08		%			109				6.83	%	0.00
























									152				1,744,436,999			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					5			53,029,737				3.04		%			55				6.83	%	0.00
			2008					8			68,321,824				3.92		%			72				7.00	%	0.00
			2009					2			33,453,274				1.92		%			81				6.68	%	0.00
			2010					1			3,397,400				0.19		%			96				8.33	%	0.00
			2011					70			740,179,581				42.43		%			107				7.16	%	0.00
			2012					55			738,651,692				42.34		%			114				7.08	%	0.00
			2013 & GREATER					11			107,403,490				6.16		%			129				7.17	%	0.00



								152			1,744,436,999			100.00			%


























	10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.														PAGE 16 OF 29





		ABN AMRO

		LASALLE BANK	N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.,*
														STATEMENT DATE:		10/11/2002
						*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*										PAYMENT DATE:			10/11/2002
						*SERIES 2002-2*										PRIOR PAYMENT:				N/A
															NEXT PAYMENT:		11/12/2002
															RECORD DATE:			09/30/2002

						*ABN AMRO ACCT: 67-9075-20-0*

						*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	BACM202A		MULTIFAMILY	5/1/12	0.00	FL	15,595,586	7.01000%	104,232
				2	BACM202A		MULTIFAMILY	5/1/12	0.00	FL	12,205,454	7.01000%	81,575
				3	BACM202A		MULTIFAMILY	7/1/09	0.00	TX	26,473,000	6.55500%	144,609								A
				4	BACM202A		MULTIFAMILY	11/1/11	0.00	MI	25,276,069	6.85000%	167,091
				5	BACM202A		MULTIFAMILY	10/1/11	0.00	CA	22,197,500	6.60000%	122,086
				6	BACM202A		MULTIFAMILY	7/1/12	0.00	AZ	20,845,000	6.79400%	118,017								A
				7	BACM202A		MULTIFAMILY	7/1/12	0.00	FL	20,558,345	7.11000%	138,578								A
				8	BACM202A		MULTIFAMILY	6/1/13	0.00	TX	19,360,000	6.95000%	112,127								A
				9	BACM202A		MULTIFAMILY	5/1/07	0.00	AZ	19,224,786	6.63000%	123,644								A
				10	BACM202A		MULTIFAMILY	10/1/08	0.00	AL	19,040,000	6.99000%	110,908								A
				11	BACM202A		MULTIFAMILY	1/1/12	0.00	MI	17,901,019	7.20000%	122,324
				12	BACM202A		MULTIFAMILY	6/1/13	0.00	TX	14,540,000	6.95000%	84,211								A
				13	BACM202A		MULTIFAMILY	6/1/12	0.00	TX	14,458,636	7.09000%	97,347								A
				14	BACM202A		MULTIFAMILY	5/1/12	0.00	AZ	14,408,892	7.18000%	97,944								A
				15	BACM202A		MULTIFAMILY	7/1/12	0.00	UT	12,640,000	6.80400%	71,669								A
				16	BACM202A		MULTIFAMILY	5/1/07	0.00	SC	12,232,144	6.63000%	78,671								A
				17	BACM202A		MULTIFAMILY	6/1/13	0.00	GA	11,920,000	6.95000%	69,037								A
				18	BACM202A		MULTIFAMILY	10/1/08	0.00	LA	11,645,000	6.99000%	67,832								A
				19	BACM202A		MULTIFAMILY	6/1/12	0.00	TX	10,567,806	6.83000%	69,316
				20	BACM202A		MULTIFAMILY	10/1/11	0.00	MO	9,945,000	6.99000%	57,930								A
				21	BACM202A		MULTIFAMILY	6/1/13	0.00	FL	9,800,000	6.95000%	56,758								A
				22	BACM202A		MULTIFAMILY	10/1/11	0.00	TN	9,605,000	6.99000%	55,949								A
				23	BACM202A		MULTIFAMILY	10/1/08	0.00	AL	9,520,000	6.99000%	55,454								A
				24	BACM202A		MULTIFAMILY	10/1/08	0.00	FL	9,435,000	6.99000%	54,959								A
				25	BACM202A		MULTIFAMILY	6/1/13	0.00	IL	9,400,000	6.95000%	54,442								A
				26	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	9,331,303	7.57000%	65,896								A
				27	BACM202A		MULTIFAMILY	5/1/07	0.00	XX	9,056,130	7.12000%	61,193								A
				28	BACM202A		MULTIFAMILY	10/1/08	0.00	LA	9,010,000	6.99000%	52,483								A
				29	BACM202A		MULTIFAMILY	5/11/14	0.00	TN	8,350,000	6.93500%	48,256
				30	BACM202A		MULTIFAMILY	5/1/07	0.00	TX	8,131,854	7.12000%	54,948								A
				31	BACM202A		MULTIFAMILY	10/1/11	0.00	TN	7,480,000	6.99000%	43,571								A
				32	BACM202A		MULTIFAMILY	10/1/11	0.00	GA	6,800,000	6.99000%	39,610								A
				33	BACM202A		MULTIFAMILY	7/1/11	0.00	CA	5,983,657	7.48400%	42,201								A
				34	BACM202A		MULTIFAMILY	6/1/12	0.00	FL	5,585,211	7.40200%	38,781
				35	BACM202A		MULTIFAMILY	2/1/12	0.00	MO	5,217,238	7.05000%	35,105
				36	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	4,688,730	7.57000%	33,111								A
				37	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	4,546,019	7.57000%	32,103								A
				38	BACM202A		MULTIFAMILY	10/1/08	0.00	SC	4,505,000	6.99000%	26,242								A
				39	BACM202A		MULTIFAMILY	5/1/07	0.00	FL	4,384,823	7.12000%	29,629								A
				40	BACM202A		MULTIFAMILY	10/1/08	0.00	AL	4,051,888	6.99000%	23,602								A
				41	BACM202A		MULTIFAMILY	6/1/13	0.00	TX	4,000,000	6.95000%	23,167								A
				42	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	3,788,349	7.57000%	26,753								A
				43	BACM202A		MULTIFAMILY	7/1/12	0.00	LA	3,790,000	6.65400%	21,016								A
				44	BACM202A		MULTIFAMILY	11/1/11	0.00	TX	3,396,248	6.90000%	22,564								A
				45	BACM202A		MULTIFAMILY	10/1/10	0.00	NJ	3,397,400	8.32700%	23,575								A
				46	BACM202A		MULTIFAMILY	5/1/12	0.00	FL	3,371,812	7.57000%	23,811								A
				47	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	3,269,944	7.57000%	23,092								A
				48	BACM202A		MULTIFAMILY	5/1/12	0.00	LA	3,111,402	7.57000%	21,972								A
				49	BACM202A		MULTIFAMILY	10/1/11	0.00	CA	3,055,000	6.60000%	16,803
				50	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	3,030,679	7.57000%	21,402								A
				51	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	2,911,047	7.57000%	20,557								A
				52	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	2,871,170	7.57000%	20,276								A
				53	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	2,751,538	7.57000%	19,431								A
				54	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	2,627,368	7.57000%	18,554								A
				55	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	2,193,255	7.57000%	15,488								A
				56	BACM202A		MULTIFAMILY	9/1/11	0.00	CA	2,128,073	6.93000%	14,203								A
				57	BACM202A		MULTIFAMILY	3/1/12	0.00	AR	2,034,666	7.36000%	14,963
				58	BACM202A		MULTIFAMILY	5/1/12	0.00	TX	1,881,047	7.57000%	13,284								A
				59	BACM202A		MULTIFAMILY	6/1/12	0.00	MS	1,394,005	7.37500%	10,232
				60	BACM202B		RETAIL	4/1/12	0.00	NC	160,000,000	6.78250%	904,333
				61	BACM202A		RETAIL	12/1/11	0.00	TX	70,000,000	6.63500%	387,042								A
				62	BACM202A		RETAIL	4/1/11	0.00	AZ	36,004,891	7.10000%	245,292
				63	BACM202A		RETAIL	11/1/11	0.00	NC	25,281,616	6.96230%	169,007								A
				64	BACM202A		RETAIL	3/1/13	0.00	MO	23,326,351	7.55000%	166,216
				65	BACM202A		RETAIL	11/1/11	0.00	NC	21,320,446	7.07400%	144,110								A
				66	BACM202A		RETAIL	10/1/11	0.00	CA	16,500,866	7.39000%	115,099
				67	BACM202A		RETAIL	11/1/11	0.00	MO	16,199,037	7.25200%	111,422
				68	BACM202A		RETAIL	11/1/11	0.00	TX	15,862,597	6.95000%	105,912
				69	BACM202A		RETAIL	2/1/12	0.00	MA	14,760,293	7.20000%	100,800
				70	BACM202A		RETAIL	8/1/11	0.00	MA	14,658,590	7.48700%	103,352
				71	BACM202A		RETAIL	7/1/11	0.00	NJ	14,103,834	7.44000%	99,053
				72	BACM202A		RETAIL	8/1/11	0.00	NV	13,983,560	7.44000%	98,150
				73	BACM202A		RETAIL	8/1/11	0.00	AZ	12,134,995	7.56000%	86,158								A
				74	BACM202A		RETAIL	5/1/11	0.00	CA	11,792,995	7.66000%	84,692								A
				75	BACM202A		RETAIL	11/1/11	0.00	OH	11,743,910	7.20000%	80,369
				76	BACM202A		RETAIL	12/1/11	0.00	CA	11,513,589	7.10000%	77,956								A
				77	BACM202A		RETAIL	12/1/11	0.00	TX	9,926,362	6.80000%	69,754								A
				78	BACM202A		RETAIL	4/1/12	0.00	FL	8,944,857	7.66000%	67,449
				79	BACM202A		RETAIL	7/1/11	0.00	WI	8,554,999	7.61000%	61,064
				80	BACM202A		RETAIL	5/1/12	0.00	CA	8,321,711	7.19000%	56,622								A
				81	BACM202A		RETAIL	9/1/11	0.00	CA	8,240,199	7.20000%	56,475								A
				82	BACM202A		RETAIL	10/1/11	0.00	CA	7,926,728	7.00000%	53,224								A
				83	BACM202A		RETAIL	12/1/11	0.00	CA	7,821,300	7.10000%	52,956								A
				84	BACM202A		RETAIL	8/1/11	0.00	GA	7,230,133	7.48000%	50,943								A
				85	BACM202A		RETAIL	12/1/11	0.00	NC	6,849,778	7.20000%	46,836								A
				86	BACM202A		RETAIL	12/1/11	0.00	CA	6,345,621	7.40000%	44,243
				87	BACM202A		RETAIL	11/1/11	0.00	SC	5,422,603	7.10000%	36,747
				88	BACM202A		RETAIL	8/1/11	0.00	VA	5,150,470	7.50000%	36,359
				89	BACM202A		RETAIL	2/1/12	0.00	NC	4,295,349	7.46000%	30,088
				90	BACM202A		RETAIL	12/1/11	0.00	VA	3,969,510	7.00000%	26,612								A
				91	BACM202A		RETAIL	6/1/11	0.00	MD	3,562,169	7.66000%	25,567
				92	BACM202A		RETAIL	2/1/12	0.00	FL	3,479,086	7.25000%	23,876
				93	BACM202A		RETAIL	5/1/11	0.00	NC	3,437,433	7.25000%	23,740								A
				94	BACM202A		RETAIL	6/1/11	0.00	MI	3,386,596	7.50000%	23,941
				95	BACM202A		RETAIL	10/1/11	0.00	CA	3,371,096	7.32000%	23,356								A
				96	BACM202A		RETAIL	6/1/11	0.00	MI	3,291,644	7.50000%	23,270
				97	BACM202A		RETAIL	3/1/12	0.00	VA	3,230,540	7.49000%	22,667
				98	BACM202A		RETAIL	1/1/12	0.00	WA	3,215,543	7.10000%	23,178
				99	BACM202A		RETAIL	6/1/11	0.00	OK	3,149,301	7.51000%	22,285
				100	BACM202A		RETAIL	11/1/11	0.00	TX	3,044,571	7.40000%	22,579								A
				101	BACM202A		RETAIL	5/1/11	0.00	VA	3,000,260	7.24000%	22,098								A
				102	BACM202E		RETAIL	7/15/14	0.00	NV	2,806,329	8.40000%	23,635
				103	BACM202A		RETAIL	1/1/12	0.00	SC	2,186,573	7.58000%	15,503								A
				104	BACM202A		RETAIL	8/1/11	0.00	FL	1,981,178	7.55000%	14,053
				105	BACM202A		RETAIL	12/1/11	0.00	FL	1,890,461	7.30000%	13,053
				106	BACM202D		RETAIL	7/15/14	0.00	WI	2,254,940	8.40000%	18,991
				107	BACM202A		RETAIL	11/1/11	0.00	SC	1,426,248	7.95700%	10,494								A
				108	BACM202C		RETAIL	7/15/14	0.00	NH	1,645,870	8.44000%	14,872
				109	BACM202A		RETAIL	9/1/11	0.00	AZ	1,338,511	7.71000%	9,634								A
				110	BACM202A		RETAIL	9/1/11	0.00	TX	1,035,542	7.45000%	7,271								A
				111	BACM202A		OFFICE	3/1/12	0.00	GA	148,789,951	6.95750%	1,056,105
				112	BACM202A		OFFICE	10/1/12	0.00	VA	38,346,041	7.39000%	266,304								A
				113	BACM202A		OFFICE	8/1/11	0.00	MI	27,181,311	7.51500%	192,159
				114	BACM202A		OFFICE	8/1/11	0.00	MI	25,406,565	7.51500%	179,612
				115	BACM202A		OFFICE	6/30/11	0.00	CA	24,448,209	7.45000%	205,724
				116	BACM202A		OFFICE	7/1/12	0.00	FL	18,000,000	6.18000%	92,700								A
				117	BACM202A		OFFICE	7/1/11	0.00	MA	15,844,144	7.65000%	113,522
				118	BACM202A		OFFICE	6/1/12	0.00	CT	12,267,420	7.39000%	85,079
				119	BACM202A		OFFICE	8/1/12	0.00	NJ	11,307,786	6.80000%	73,831
				120	BACM202A		OFFICE	10/1/11	0.00	FL	11,003,620	7.23000%	75,571								A
				121	BACM202A		OFFICE	8/1/11	0.00	CO	9,283,541	7.40000%	64,911
				122	BACM202A		OFFICE	11/1/11	0.00	NY	8,590,099	7.25000%	62,884								A
				123	BACM202A		OFFICE	8/1/12	0.00	MA	7,489,162	7.01000%	49,948								A
				124	BACM202A		OFFICE	12/1/11	0.00	FL	4,564,534	6.95000%	30,450
				125	BACM202A		OFFICE	12/1/11	0.00	TX	3,770,501	6.92000%	25,078
				126	BACM202A		OFFICE	9/1/11	0.00	CO	3,665,752	7.35400%	25,502
				127	BACM202A		OFFICE	3/1/12	0.00	CA	2,673,484	7.63500%	19,023								A
				128	BACM202A		OFFICE	9/1/08	0.00	MD	1,114,936	7.50000%	7,866
				129	BACM202A		INDUSTRIAL	3/1/12	0.00	IN	27,140,409	7.45000%	193,626								A
				130	BACM202A		INDUSTRIAL	1/1/12	0.00	AR	25,148,545	7.87500%	207,203
				131	BACM202A		INDUSTRIAL	10/1/11	0.00	NJ	22,242,009	6.95000%	148,607
				132	BACM202A		INDUSTRIAL	5/1/11	0.00	CA	18,576,824	7.12000%	126,691
				133	BACM202A		INDUSTRIAL	10/1/11	0.00	NV	17,837,027	7.05000%	120,359								A
				134	BACM202A		INDUSTRIAL	11/1/11	0.00	CA	9,623,766	7.34000%	66,764


		135		BACM202A	INDUSTRIAL		12/1/11	0.00		CA		8,600,659	7.32000%			59,502			A
		136		BACM202A	INDUSTRIAL		6/1/09	0.00		FL		6,980,274	7.14000%			47,231			A
		137		BACM202A	INDUSTRIAL		12/1/11	0.00		CA		6,947,735	7.09000%			46,995			A
		138		BACM202A	INDUSTRIAL		3/1/12	0.00		WA		5,723,087	7.30000%			39,420			A
		139		BACM202A	INDUSTRIAL		11/1/11	0.00		GA		4,958,863	7.14000%			33,737
		140		BACM202A	INDUSTRIAL		9/1/11	0.00		VA		4,309,134	7.29000%			29,793			A
		141		BACM202A	INDUSTRIAL		5/1/12	0.00		IL		4,300,616	7.61000%			30,488			A
		142		BACM202A	INDUSTRIAL		1/1/12	0.00		CA		3,972,518	7.06000%			26,773
		143		BACM202A	INDUSTRIAL		11/1/11	0.00		NY		3,520,859	7.15000%			23,977			A
		144		BACM202A	INDUSTRIAL		1/1/12	0.00		IN		2,343,156	7.54000%			16,550			A
		145		BACM202A	INDUSTRIAL		3/1/12	0.00		CA		1,468,674	7.63500%			10,450			A
		146		BACM202A	MOBILE HOME PARK		1/1/12	0.00		NM		4,748,228	7.00000%			33,925
		147		BACM202A	MOBILE HOME PARK		11/1/11	0.00		TX		4,363,470	7.10000%			29,569
		148		BACM202A	MOBILE HOME PARK		4/1/12	0.00		MI		3,954,108	6.75000%			30,415
		149		BACM202A	MOBILE HOME PARK		7/1/11	0.00		AZ		3,549,002	7.64000%			25,404
		150		BACM202A	MOBILE HOME PARK		2/1/12	0.00		AL		2,477,839	7.53000%			18,524
		151		BACM202A	SELF STORAGE		11/1/11	0.00		TX		3,571,772	7.35000%			24,803
		152		BACM202A	SELF STORAGE		4/1/12	0.00		TX		2,491,193	7.88500%			18,144
											1,744,436,999				11,502,195		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
	10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.																	PAGE 17 OF 29

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

STATEMENT DATE:

10/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/11/2002

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

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

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.

PAGE 24 OF 29

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

STATEMENT DATE:

10/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/11/2002

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.

PAGE 25 OF 29

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

10/11/2002

PAYMENT DATE:

10/11/2002

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

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 26 OF 29

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

STATEMENT DATE:

10/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/11/2002

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.

PAGE 27 OF 29

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

STATEMENT DATE:

10/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/11/2002

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

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..

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.

PAGE 28 OF 29

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.,

STATEMENT DATE:

10/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/11/2002

SERIES 2002-2

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

11/12/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-9075-20-0

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

10/10/2002 - 12:19 (J001-J059) 2002 LASALLE BANK N.A.

PAGE 29 OF 29

Filing Compare · BANC OF AMERICA COMMERCIAL MORT PASS THROUGH CERT SER 2002-2