8-K 1 cdc02fx1_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: July 11, 2002
(Date of earliest event reported)

Structured Asset Securities Corporation
(as Depositor under the Pooling and Servicing Agreement,
dated as of June 11, 2002, providing for the issuance of
CDC Commercial Mortgage Trust 2002-FX1,
Commercial Mortgage Pass-Through Certificates, Series 2002-FX1)

Structured Asset Securities Corporation
(Exact name of registrant as specified in charter)

Delaware 333-73338-01 74-2440858
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

745 Seventh Avenue, New York, New York 10019
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (212) 526-7000

No Change
(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 CDC Commercial Mortgage Trust 2002-FX1,
Commercial Mortgage Pass-Through Certificates, Series 2002-FX1,
which was made on October 18, 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 October 18, 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 thereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS TRUSTEE UNDER THE
POOLING AND SERVICING AGREEMENT ON
BEHALF OF STRUCTURED ASSET SECURITIES CORPORATION,
as Registrant

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

Date: October 18, 2002

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

0910/1718/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/1718/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002-FX1

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

CATHY JOHNSON (312) 904-4207

THOMAS HELMS (714) 238-6738

CATHY.A.JOHNSON@ABNAMRO.COM

THOMAS.HELMS@ABNAMRO.COM

PAGE(S)

ISSUE ID:

CDC02FX1

CLOSING DATE:

6/27/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-29

CASH RECONCILIATION SUMMARY

PAGE 30

FIRST PAYMENT DATE:

7/17/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 31

ASSUMED FINAL PAYMENT: DATE:

5/15/2035

CDC02FX1_200209_3.ZIP

RATING INFORMATION

PAGE 32

CDC02FX1_200210_3.ZIP

RATING INFORMATION

PAGE 32

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 33

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 34

DELINQUENT LOAN DETAIL

PAGE 35

HISTORICAL COLLATERAL PREPAYMENT

PAGE 36

LOAN LEVEL DETAIL

PAGE 37-39

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 40

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 41

MODIFIED LOAN DETAIL

PAGE 42

REALIZED LOSS DETAIL

PAGE 43

APPRAISAL REDUCTION DETAIL

PAGE 44

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: GMAC COMMERCIAL MORTGAGE CORPORATION

SPECIAL SERVICER: GMAC COMMERCIAL MORTGAGE CORPORATION

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.GMACCM.COM

LASALLE FACTOR LINE

(800) 246-5761

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 1 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 1 OF 44

	ABN AMRO
	LASALLE BANK		N.A.
CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:								0910/1718/2002
										SERIES 2002-FX1																										PAYMENT DATE:					0910/1718/2002
WAC:						87.~~224154~~960412%																														PRIOR PAYMENT:						0809/1617/2002
																																				NEXT PAYMENT:							1011/18/2002
WAMM:						~~106~~105
																																				RECORD DATE:								0809/30/2002
										REMIC III
										ABN AMRO ACCT: 67-9029-20-7
									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						178,000,000.00					176,~~910~~430,~~677~~775.7407					~~479~~622,~~902~~957.6701			0.00			0.00				~~176~~175,~~430~~807,~~775~~818.0706				~~774~~772,~~279~~178.0769				0.00			5.25200000%
	125044AA5													~~993~~991.~~880212022~~184129607			23.~~696082416~~499758483			0.000000000			0.000000000				~~991~~987.~~184129607~~684371124					4.~~349882416~~338082528			0.000000000					FIXED
	A-2						304,897,000.00					304,897,000.00					0.00			0.00			0.00				304,897,000.00				1,442,162.81				0.00			5.67600000%
	125044AB3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.730000000			0.000000000					FIXED
	B						25,499,000.00					25,499,000.00					0.00			0.00			0.00				25,499,000.00				124,435.12				0.00			5.85600000%
	125044AC1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.880000000			0.000000000					FIXED
	C						9,562,000.00					9,562,000.00					0.00			0.00			0.00				9,562,000.00				47,156.60				0.00			5.91800000%
	125044AD9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.931667015			0.000000000					FIXED
	D						20,719,000.00					20,719,000.00					0.00			0.00			0.00				20,719,000.00				103,681.33				0.00			6.00500000%
	125044AE7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.004166707			0.000000000					FIXED
	E						7,968,000.00					7,968,000.00					0.00			0.00			0.00				7,968,000.00				41,061.76				0.00			6.18400000%
	125044AF4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.153333333			0.000000000					FIXED
	X-CL						637,487,900.00				N	~~636~~635,~~398~~918,~~577~~675.7407					0.00			0.00			0.00				635,~~918~~295,~~675~~718.0706				~~391~~356,~~629~~645.5887				0.00			0.~~73846095~~67300279%
	125044BC0/U12504AA1/125044BD8													~~998~~997.~~291226767~~538423976			0.000000000			0.000000000			0.000000000				~~997~~996.~~538423976~~561217962					0.~~614332570~~559455121			0.000000000					0.~~559314857~~934880640%
	X-CP						481,969,036.00				N	481,969,036.00					0.00			0.00			0.00				481,969,036.00				~~909~~803,~~334~~405.2650				0.00			2.~~26404817~~00030817%
	125044BE6/U12504AB9/125044BF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.~~886706805~~666923474			0.000000000					2.~~150310090~~000438174%
	F						7,969,000.00					7,969,000.00					0.00			0.00			0.00				7,969,000.00				43,550.59				0.00			6.55800000%
	125044AG2/U12504AC7/125044AH0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.465000627			0.000000000					FIXED
	G						12,750,000.00					12,750,000.00					0.00			0.00			0.00				12,750,000.00				70,390.63				0.00			6.62500000%
	125044AJ6/U12504AD5/125044AK3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.520833725			0.000000000					6.625000000%
	H						9,562,000.00					9,562,000.00					0.00			0.00			0.00				9,562,000.00				55,993.48				0.00			7.02700000%
	125044AL1/U12504AE3/125044AM9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.855833508			0.000000000					7.027000000%
	J						14,344,000.00					14,344,000.00					0.00			0.00			0.00				14,344,000.00				71,720.00				0.00			6.00000000%
	125044AN7/U12504AF0/125044AP2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000					FIXED
	K						12,749,000.00					12,749,000.00					0.00			0.00			0.00				12,749,000.00				63,745.00				0.00			6.00000000%
	125044AQ0/U12504AG8/125044AR8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000					FIXED
	L						6,375,000.00					6,375,000.00					0.00			0.00			0.00				6,375,000.00				31,875.00				0.00			6.00000000%
	125044AS6/U12504AH6/125044AT4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000					FIXED
	M						4,781,000.00					4,781,000.00					0.00			0.00			0.00				4,781,000.00				23,905.00				0.00			6.00000000%
	125044AU1/125044AV9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000					FIXED
	N						3,985,000.00					3,985,000.00					0.00			0.00			0.00				3,985,000.00				19,925.00				0.00			6.00000000%
	125044AW7/125044AX5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000					FIXED
	P						3,187,000.00					3,187,000.00					0.00			0.00			0.00				3,187,000.00				15,935.00				0.00			6.00000000%
	125044AY3/125044AZ0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000					FIXED
	Q						15,140,900.00					15,140,900.00					0.00			0.00			0.00				15,140,900.00				75,704.50				0.00			6.00000000%
	125044BA4/125044BB2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000					FIXED
	R-III						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSI268													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	R-I						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSI266													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	R-II						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSI267													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			637,487,900.00								~~636~~635,~~398~~918,~~577~~675.7407				~~479~~622,~~902~~957.6701			0.00			0.00				635,~~918~~295,~~675~~718.0706				4,~~306~~163,~~484~~471.7388				0.00
																										TOTAL P&I PAYMENT				4,786,~~387~~428.4089
	V						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSI269													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			0.00								0.00				0.00			0.00			0.00				0.00				0.00				0.00
																										TOTAL P&I PAYMENT				0.00
	FS						21,399,038.62					21,~~366~~351,~~060~~700.5563					1419,~~359~~015.9298			0.00			0.00				21,~~351~~332,~~700~~684.6365				~~139~~134,~~636~~981.7089				0.00			7.~~58954839~~58620000%
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000					N/A
	R-I						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSI270													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			21,399,038.62								21,~~366~~351,~~060~~700.5563				1419,~~359~~015.9298			0.00			0.00				21,~~351~~332,~~700~~684.6365				~~139~~134,~~636~~981.7089				0.00
																										TOTAL P&I PAYMENT				153,~~996~~997.6287

EBP			19,674,150.58	19,~~645~~632,~~209~~731.8399			1216,~~477~~815.8440	0.00	0.00		19,~~632~~615,~~731~~916.9959		~~130~~125,~~251~~914.0253		0.00	7.~~69954839~~69620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI271						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	19,674,150.58			19,~~645~~632,~~209~~731.8399		1216,~~477~~815.8440	0.00	0.00		19,~~632~~615,~~731~~916.9959		~~130~~125,~~251~~914.0253		0.00
										TOTAL P&I PAYMENT		142,~~728~~729.8693
BT			13,482,079.86	13,~~462~~454,~~426~~089.5226			811,~~337~~574.2694	0.00	0.00		13,~~454~~442,~~089~~514.2632		9794,~~372~~136.9802		0.00	8.~~39954839~~39620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI272						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	13,482,079.86			13,~~462~~454,~~426~~089.5226		811,~~337~~574.2694	0.00	0.00		13,~~454~~442,~~089~~514.2632		9794,~~372~~136.9802		0.00
										TOTAL P&I PAYMENT		105,710.2496
SPN			11,194,307.59	11,~~176~~168,~~367~~552.4464			710,~~814~~350.8053	0.00	0.00		11,~~168~~158,~~552~~202.6411		7673,~~026~~490.0094		0.00	7.~~89954839~~89620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI273						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	11,194,307.59			11,~~176~~168,~~367~~552.4464		710,~~814~~350.8053	0.00	0.00		11,~~168~~158,~~552~~202.6411		7673,~~026~~490.0094		0.00
										TOTAL P&I PAYMENT		83,~~840~~841.8047
HSC			10,187,065.23	10,~~166~~156,~~431~~986.4823			911,~~445~~413.2528	0.00	0.00		10,~~156~~145,~~986~~572.2395		5856,~~475~~508.6239		0.00	6.~~67954839~~67620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI274						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	10,187,065.23			10,~~166~~156,~~431~~986.4823		911,~~445~~413.2528	0.00	0.00		10,~~156~~145,~~986~~572.2395		5856,~~475~~508.6239		0.00
										TOTAL P&I PAYMENT		67,~~920~~921.8767
LCH			9,025,221.31	8,~~995~~981,~~733~~710.4446			1415,~~022~~791.9817	0.00	0.00		8,~~981~~965,~~710~~919.4629		5149,~~587~~820.0305		0.00	6.~~65954839~~65620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI275						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	9,025,221.31			8,~~995~~981,~~733~~710.4446		1415,~~022~~791.9817	0.00	0.00		8,~~981~~965,~~710~~919.4629		5149,~~587~~820.0305		0.00
										TOTAL P&I PAYMENT		65,~~610~~611.0122
CGF			4,335,402.98	4,~~326~~322,~~621~~601.6999			4,~~019~~857.7026	0.00	0.00		4,~~322~~317,~~601~~744.9973		24,~~886~~048.0180		0.00	6.~~67954839~~67620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI276						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	4,335,402.98			4,~~326~~322,~~621~~601.6999		4,~~019~~857.7026	0.00	0.00		4,~~322~~317,~~601~~744.9973		24,~~886~~048.0180		0.00
										TOTAL P&I PAYMENT		28,~~905~~906.7106
215			4,159,566.55	4,~~153~~151,~~689~~211.7385			23,~~477~~476.8815	0.00	0.00		4,~~151~~147,~~211~~735.8570		3029,~~043~~045.4134		0.00	8.~~39954839~~39620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI277						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	4,159,566.55			4,~~153~~151,~~689~~211.7385		23,~~477~~476.8815	0.00	0.00		4,~~151~~147,~~211~~735.8570		3029,~~043~~045.4134		0.00
										TOTAL P&I PAYMENT		32,521.2949
IRP			4,035,684.24	4,~~029~~026,~~249~~464.3679			23,~~784~~733.5794	0.00	0.00		4,~~026~~022,~~464~~730.7985		2827,~~484~~534.1198		0.00	8.~~20954839~~20620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI278						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	4,035,684.24			4,~~029~~026,~~249~~464.3679		23,~~784~~733.5794	0.00	0.00		4,~~026~~022,~~464~~730.7985		2827,~~484~~534.1198		0.00
										TOTAL P&I PAYMENT		31,268.6892

FC			2,700,790.79	2,~~695~~693,~~843~~631.3532			2,~~212~~795.0315	0.00	0.00		2,~~693~~690,~~631~~836.3217		1716,~~409~~826.6167		0.00	7.~~49954839~~49620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI279						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	2,700,790.79			2,~~695~~693,~~843~~631.3532		2,~~212~~795.0315	0.00	0.00		2,~~693~~690,~~631~~836.3217		1716,~~409~~826.6167		0.00
										TOTAL P&I PAYMENT		19,621.6482
BP			2,638,359.20	2,~~630~~626,~~551~~888.5646			34,~~663~~240.1088	0.00	0.00		2,~~626~~622,~~888~~647.4658		16,~~965~~387.3084		0.00	7.~~48954839~~48620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI280						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	2,638,359.20			2,~~630~~626,~~551~~888.5646		34,~~663~~240.1088	0.00	0.00		2,~~626~~622,~~888~~647.4658		16,~~965~~387.3084		0.00
										TOTAL P&I PAYMENT		20,628.4072
DW			2,509,748.37	2,~~505~~503,~~198~~159.0081			2,~~038~~565.1971	0.00	0.00		2,~~503~~500,~~159~~594.8110		15,~~746~~219.9863		0.00	7.~~29954839~~29620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI281						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	2,509,748.37			2,~~505~~503,~~198~~159.0081		2,~~038~~565.1971	0.00	0.00		2,~~503~~500,~~159~~594.8110		15,~~746~~219.9863		0.00
										TOTAL P&I PAYMENT		17,785.1734
TVA			2,477,990.73	2,~~474~~472,~~330~~784.0143			12,~~545~~165.5824	0.00	0.00		2,~~472~~470,~~784~~619.4319		18,~~642~~022.4389		0.00	8.~~74954839~~74620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI282						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	2,477,990.73			2,~~474~~472,~~330~~784.0143		12,~~545~~165.5824	0.00	0.00		2,~~472~~470,~~784~~619.4319		18,~~642~~022.4389		0.00
										TOTAL P&I PAYMENT		20,188.0113
WA			2,270,170.45	2,~~264~~262,~~978~~616.8088			2,~~361~~898.9251	0.00	0.00		2,~~262~~259,~~616~~718.8837		15,~~933~~397.8748		0.00	8.~~16954839~~16620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI283						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	2,270,170.45			2,~~264~~262,~~978~~616.8088		2,~~361~~898.9251	0.00	0.00		2,~~262~~259,~~616~~718.8837		15,~~933~~397.8748		0.00
										TOTAL P&I PAYMENT		18,295.7999
RCA			1,920,844.97	1,~~917~~915,~~185~~534.2116			12,~~651~~051.0550	0.00	0.00		1,~~915~~913,~~534~~482.1666		11,~~935~~535.3303		0.00	7.~~22954839~~22620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI284						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	1,920,844.97			1,~~917~~915,~~185~~534.2116		12,~~651~~051.0550	0.00	0.00		1,~~915~~913,~~534~~482.1666		11,~~935~~535.3303		0.00
										TOTAL P&I PAYMENT		13,586.3853
FI			1,872,215.88	1,~~869~~868,~~555~~431.0279			1,~~123~~572.2361	0.00	0.00		1,~~868~~866,~~431~~859.7918		13,~~522~~073.3911		0.00	8.~~39954839~~39620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI285						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	1,872,215.88			1,~~869~~868,~~555~~431.0279		1,~~123~~572.2361	0.00	0.00		1,~~868~~866,~~431~~859.7918		13,~~522~~073.3911		0.00
										TOTAL P&I PAYMENT		14,645.6272
HSA			8,528,281.10	8,~~506~~496,~~582~~520.8375			1011,~~062~~899.0863	0.00	0.00		8,~~496~~484,~~520~~621.7512		5452,~~275~~439.7811		0.00	7.~~40954839~~40620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		N/A
R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI286						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	TOTAL	8,528,281.10			8,~~506~~496,~~582~~520.8375		1011,~~062~~899.0863	0.00	0.00		8,~~496~~484,~~520~~621.7512		5452,~~275~~439.7811		0.00
										TOTAL P&I PAYMENT		64,~~337~~338.8674

	JKT			3,558,834.09	3,~~549~~545,~~732~~508.7598			4,~~223~~987.7766	0.00	0.00		3,~~545~~540,~~508~~521.9832		2221,~~557~~793.1765		0.00		7.~~37954839~~37620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			N/A
	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI287						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	3,558,834.09			3,~~549~~545,~~732~~508.7598		4,~~223~~987.7766	0.00	0.00		3,~~545~~540,~~508~~521.9832		2221,~~557~~793.1765		0.00
											TOTAL P&I PAYMENT		26,~~780~~781.9431
	DA			1,767,859.09	1,~~763~~761,~~361~~275.1838			2,~~085~~466.8071	0.00	0.00		1,~~761~~758,~~275~~808.3867		1110,~~251~~870.0330		0.00		7.~~40954839~~40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			N/A
	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI288						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	1,767,859.09			1,~~763~~761,~~361~~275.1838		2,~~085~~466.8071	0.00	0.00		1,~~761~~758,~~275~~808.3867		1110,~~251~~870.0330		0.00
											TOTAL P&I PAYMENT		13,~~336~~337.8301
	FHA			1,756,449.76	1,~~751~~749,~~980~~908.8752			2,~~072~~450.3580	0.00	0.00		1,~~749~~747,~~908~~457.5272		1110,~~178~~800.4214		0.00		7.~~40954839~~40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			N/A
	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI289						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	1,756,449.76			1,~~751~~749,~~980~~908.8752		2,~~072~~450.3580	0.00	0.00		1,~~749~~747,~~908~~457.5272		1110,~~178~~800.4214		0.00
											TOTAL P&I PAYMENT		13,250.7794
	CSA			1,748,695.00	1,~~744~~742,~~245~~182.8463			2,~~063~~439.2198	0.00	0.00		1,~~742~~739,~~182~~742.6365		1110,~~129~~752.0646		0.00		7.~~40954839~~40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			N/A
	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI290						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	1,748,695.00			1,~~744~~742,~~245~~182.8463		2,~~063~~439.2198	0.00	0.00		1,~~742~~739,~~182~~742.6365		1110,~~129~~752.0646		0.00
											TOTAL P&I PAYMENT		13,192.2744
	LV1			1,502,481.80	1,~~498~~496,~~659~~886.0736			12,~~772~~096.7143	0.00	0.00		1,~~496~~494,~~886~~789.3693		9,~~562~~238.1153		0.00		7.~~40954839~~40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			N/A
	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI291						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	1,502,481.80			1,~~498~~496,~~659~~886.0736		12,~~772~~096.7143	0.00	0.00		1,~~496~~494,~~886~~789.3693		9,~~562~~238.1153		0.00
											TOTAL P&I PAYMENT		11,334.8296
	LV2			1,123,115.73	1,~~120~~118,~~258~~933.2009			1,~~325~~567.1110	0.00	0.00		1,~~118~~117,~~933~~365.0999		76,~~147~~905.7587		0.00		7.~~40954839~~40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			N/A
	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI292						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	1,123,115.73			1,~~120~~118,~~258~~933.2009		1,~~325~~567.1110	0.00	0.00		1,~~118~~117,~~933~~365.0999		76,~~147~~905.7587		0.00
											TOTAL P&I PAYMENT		8,472.8697
	177			10,135,100.54	10,~~115~~106,~~142~~117.5086			911,~~024~~170.6449	0.00	0.00		10,~~106~~094,~~117~~947.8637		6361,~~911~~766.9791		0.00		7.~~33754839~~33420000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			N/A
	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI293						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	10,135,100.54			10,~~115~~106,~~142~~117.5086		911,~~024~~170.6449	0.00	0.00		10,~~106~~094,~~117~~947.8637		6361,~~911~~766.9791		0.00
											TOTAL P&I PAYMENT		72,~~936~~937.6140
	FPP			40,735,780.98	40,~~660~~627,~~884~~319.4860			3342,~~564~~222.8852	0.00	0.00		40,~~627~~585,~~319~~097.6008		~~258~~249,~~384~~729.1136		0.00		7.~~37954839~~37620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			N/A
	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI294						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	40,735,780.98			40,~~660~~627,~~884~~319.4860		3342,~~564~~222.8852	0.00	0.00		40,~~627~~585,~~319~~097.6008		~~258~~249,~~384~~729.1136		0.00
											TOTAL P&I PAYMENT		291,~~948~~951.9988
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
09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.																	PAGE 2 OF 44
10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.																	PAGE 2 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~STATEMENT DATE:~~

STATEMENT DATE:

~~09/17/2002~~

10/18/2002

SERIES 2002-FX1

~~PAYMENT DATE:~~

PAYMENT DATE:

~~09/17/2002~~

10/18/2002

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~08/16/2002~~

09/17/2002

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~10/18/2002~~

11/18/2002

~~RECORD DATE:~~

RECORD DATE:

~~08/30/2002~~

09/30/2002

ABN AMRO ACCT: 67-9029-20-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

~~SERVICING FEE SUMMARY~~

SERVICING FEE SUMMARY

~~PRINCIPAL SUMMARY~~

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

4,~~361~~218,~~533~~478.1983

~~CURRENT SERVICING FEES~~

CURRENT SERVICING FEES

~~53,033.21~~

52,993.22

~~SCHEDULED:~~

SCHEDULED:

LESS DEFERRED INTEREST

0.00

~~PLUS FEES ADVANCED FOR PPIS~~

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~CURRENT SCHEDULED PRINCIPAL~~

CURRENT SCHEDULED PRINCIPAL

~~479,902.66~~

622,956.97

PLUS ADVANCE INTEREST

0.00

~~LESS REDUCTION FOR PPIS~~

LESS REDUCTION FOR PPIS

~~0.00~~

0.00

~~ADVANCED SCHEDULED PRINCIPAL~~

ADVANCED SCHEDULED PRINCIPAL

~~0.00~~

0.00

PLUS UNSCHEDULED INTEREST

0.00

~~PLUS DELINQUENT SERVICING FEES~~

PLUS DELINQUENT SERVICING FEES

~~0.00~~

0.00

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~479,902.66~~

622,956.97

PPIS REDUCING SCHEDULED INTEREST

0.00

~~TOTAL SERVICING FEES~~

TOTAL SERVICING FEES

~~53,033.21~~

52,993.22

~~UNSCHEDULED:~~

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(5352,~~033~~993.2122)

~~CURTAILMENTS~~

CURTAILMENTS

~~0.01~~

0.04

PLUS FEES ADVANCED FOR PPIS

0.00

~~PREPAYMENTS IN FULL~~

PREPAYMENTS IN FULL

~~0.00~~

0.00

LESS FEE STRIPS PAID BY SERVICER

0.00

~~PPIS SUMMARY~~

PPIS SUMMARY

~~LIQUIDATION PROCEEDS~~

LIQUIDATION PROCEEDS

~~0.00~~

0.00

LESS MISC. FEES & EXPENSES

0.00

~~GROSS PPIS~~

GROSS PPIS

~~0.00~~

0.00

~~REPURCHASE PROCEEDS~~

REPURCHASE PROCEEDS

~~0.00~~

0.00

LESS NON RECOVERABLE ADVANCES

0.00

~~REDUCED BY PPIE~~

REDUCED BY PPIE

~~0.00~~

0.00

~~OTHER PRINCIPAL PROCEEDS~~

OTHER PRINCIPAL PROCEEDS

~~0.00~~

0.00

INTEREST DUE TRUST

4,~~308~~165,~~499~~485.9861

~~REDUCED BY SHORTFALLS IN FEES~~

REDUCED BY SHORTFALLS IN FEES

~~0.00~~

0.00

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~0.01~~

0.04

LESS TRUSTEE FEE

(2,~~015~~013.2674)

~~REDUCED BY OTHER AMOUNTS~~

REDUCED BY OTHER AMOUNTS

~~0.00~~

0.00

~~REMITTANCE PRINCIPAL~~

REMITTANCE PRINCIPAL

~~479,902.67~~

622,957.01

LESS FEE STRIPS PAID BY TRUST

0.00

~~NET PPIS~~

NET PPIS

~~0.00~~

0.00

LESS MISC. FEES PAID BY TRUST

0.00

~~PPIS REDUCING SERVICING FEE~~

PPIS REDUCING SERVICING FEE

~~0.00~~

0.00

~~SERVICER WIRE AMOUNT~~

SERVICER WIRE AMOUNT

~~4,788,402.65~~

4,788,442.62

LESS INTEREST RESERVE WITHHOLDING

0.00

~~PPIS ALLOCATED TO CERTIFICATES~~

PPIS ALLOCATED TO CERTIFICATES

~~0.00~~

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

4,~~306~~163,~~484~~471.7187

~~POOL BALANCE SUMMARY~~

POOL BALANCE SUMMARY

~~BALANCE/AMOUNT~~

BALANCE/AMOUNT

~~COUNT~~

COUNT

~~BEGINNING POOL~~

BEGINNING POOL

~~636,398,577.74~~

635,918,675.07

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~479,902.66~~

622,956.97

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~0.01~~

0.04

~~DEFERRED INTEREST~~

DEFERRED INTEREST

~~0.00~~

0.00

~~LIQUIDATIONS~~

LIQUIDATIONS

~~0.00~~

0.00

~~REPURCHASES~~

REPURCHASES

~~0.00~~

0.00

~~ENDING POOL~~

ENDING POOL

~~635,918,675.07~~

635,295,718.06

ADVANCES

PRIOR OUTSTANDING

~~CURRENT PERIOD~~

CURRENT PERIOD

~~RECOVERED~~

RECOVERED

~~ENDING OUTSTANDING~~

ENDING OUTSTANDING

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

MADE BY: SERVICER

~~80,809~~0.9200

~~906,472.70~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~80,809.92~~

0.00

~~906,472.70~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 30 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 30 OF 44

	ABN AMRO
	LASALLE BANK		N.A.
						CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
																					COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES	~~COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES~~																																																																~~STATEMENT DATE:~~					STATEMENT DATE:			~~09/17/2002~~						10/18/2002
																																																																																						~~PAYMENT DATE:~~					PAYMENT DATE:			~~09/17/2002~~						10/18/2002
																					SERIES 2002-FX1	~~SERIES 2002-FX1~~
																																																																																						~~PRIOR PAYMENT:~~					PRIOR PAYMENT:				~~08/16/2002~~						09/17/2002
																																																																																					~~NEXT PAYMENT:~~			NEXT PAYMENT:								~~10/18/2002~~						11/18/2002
																																																																																					~~RECORD DATE:~~			RECORD DATE:									~~08/30/2002~~						09/30/2002
																					ABN AMRO ACCT: 67-9029-20-7	~~ABN AMRO ACCT: 67-9029-20-7~~
																					BOND INTEREST RECONCILIATION	~~BOND INTEREST RECONCILIATION~~
																															DEDUCTIONS	~~DEDUCTIONS~~																						ADDITIONS	~~ADDITIONS~~
																																																																																~~REMAINING~~									REMAINING
											ACCRUAL	~~ACCRUAL~~						PASS	~~PASS~~							ACCRUED	~~ACCRUED~~
DEFERRED &
							PRIOR									INT ACCRUAL	~~PREPAY-~~			PREPAY-		~~OTHER~~		~~DISTRIBUTABLE~~			OTHER				DISTRIBUTABLE		~~INTEREST~~					~~CURRENT PERIOD~~	INTEREST	~~OUTSTANDING~~			CURRENT PERIOD					OUTSTANDING
																																																																																													~~CREDIT SUPPORT~~			CREDIT SUPPORT
																			THRU	~~THRU~~								CERTIFICATE	~~CERTIFICATE~~								ALLOCABLE	~~ALLOCABLE~~				ACCRETION	~~ACCRETION~~			INTEREST	~~INTEREST~~				INT. SHORT-	~~INT. SHORT-~~					ON PRIOR		~~MENT~~				MENT		~~INTEREST~~				~~CERTIFICATE~~	INTEREST				CERTIFICATE	~~PAYMENT~~				~~(SHORTFALL)/~~		PAYMENT			~~INTEREST~~		(SHORTFALL)/				INTEREST
			CLASS	~~CLASS~~			METHOD DAYS	~~METHOD DAYS~~												RATE	~~RATE~~						INTEREST	~~INTEREST~~								PPIS	~~PPIS~~				INTEREST	~~INTEREST~~			LOSS/EXP	~~LOSS/EXP~~							FALLS DUE	~~FALLS DUE (3)~~			SHORTFALL (3)	~~PENALTIES~~						~~PROCEEDS (1)~~PENALTIES		PROCEEDS (1)
INTEREST (2)
					AMOUNT				~~RECOVERY~~			RECOVERY				~~SHORTFALLS~~	SHORTFALLS			ORIGINAL	~~ORIGINAL~~							CURRENT(4)		~~CURRENT(4)~~
		A-1	~~A-1~~							30/360	~~30/360~~		30	30	5.252000000%	~~5.252000000%~~									~~774~~772,~~279~~178.0769										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~774,279.07~~				~~774,279.07~~	772,178.69				772,178.69	~~0.00~~				~~0.00~~		0.00						0.00	~~72.08%~~							72.08%	~~72.26%~~					72.33%
		A-2	~~A-2~~							30/360	~~30/360~~		30	30	5.676000000%	~~5.676000000%~~									1,442,162.81										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~1,442,162.81~~				~~1,442,162.81~~	1,442,162.81				1,442,162.81	~~0.00~~				~~0.00~~		0.00						0.00	~~24.25%~~							24.25%	~~24.31%~~					24.33%
		B	B							30/360	~~30/360~~		30	30	5.856000000%	~~5.856000000%~~									124,435.12										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~124,435.12~~				~~124,435.12~~	124,435.12				124,435.12	~~0.00~~				~~0.00~~		0.00						0.00	~~20.25%~~							20.25%	~~20.30%~~					20.32%
		C	C							30/360	~~30/360~~		30	30	5.918000000%	~~5.918000000%~~									47,156.60										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~47,156.60~~				~~47,156.60~~	47,156.60				47,156.60	~~0.00~~				~~0.00~~		0.00						0.00	~~18.75%~~							18.75%	~~18.80%~~					18.81%
		D	D							30/360	~~30/360~~		30	30	6.005000000%	~~6.005000000%~~									103,681.33										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~103,681.33~~				~~103,681.33~~	103,681.33				103,681.33	~~0.00~~				~~0.00~~		0.00						0.00	~~15.50%~~							15.50%	~~15.54%~~					15.55%
		E	E							30/360	~~30/360~~		30	30	6.184000000%	~~6.184000000%~~									41,061.76										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~41,061.76~~				~~41,061.76~~	41,061.76				41,061.76	~~0.00~~				~~0.00~~		0.00						0.00	~~14.25%~~							14.25%	~~14.29%~~					14.30%
		X-CL	~~X-CL~~							30/360	~~30/360~~		30	30	0.673002789%	~~0.738460948%~~									~~391~~356,~~629~~645.5887										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~391,629.58~~				~~391,629.58~~	356,645.87				356,645.87	~~0.00~~				~~0.00~~		0.00						0.00	NA							NA	NA					NA
		X-CP	~~X-CP~~							30/360	~~30/360~~		30	30	2.000308174%	~~2.264048174%~~									~~909~~803,~~334~~405.2650										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~909,334.26~~				~~909,334.26~~	803,405.50				803,405.50	~~0.00~~				~~0.00~~		0.00						0.00	NA							NA	NA					NA
		F	F							30/360	~~30/360~~		30	30	6.558000000%	~~6.558000000%~~									43,550.59										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~43,550.59~~				~~43,550.59~~	43,550.59				43,550.59	~~0.00~~				~~0.00~~		0.00						0.00	~~13.00%~~							13.00%	~~13.03%~~					13.04%
		G	G							30/360	~~30/360~~		30	30	6.625000000%	~~6.625000000%~~									70,390.63										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~70,390.63~~				~~70,390.63~~	70,390.63				70,390.63	~~0.00~~				~~0.00~~		0.00						0.00	~~11.00%~~							11.00%	~~11.03%~~					11.04%
		H	H							30/360	~~30/360~~		30	30	7.027000000%	~~7.027000000%~~									55,993.48										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~55,993.48~~				~~55,993.48~~	55,993.48				55,993.48	~~0.00~~				~~0.00~~		0.00						0.00	~~9.50%~~							9.50%	~~9.52%~~					9.53%
		J	J							30/360	~~30/360~~		30	30	6.000000000%	~~6.000000000%~~									71,720.00										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~71,720.00~~				~~71,720.00~~	71,720.00				71,720.00	~~0.00~~				~~0.00~~		0.00						0.00	~~7.25%~~							7.25%	~~7.27%~~					7.28%
		K	K							30/360	~~30/360~~		30	30	6.000000000%	~~6.000000000%~~									63,745.00										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~63,745.00~~				~~63,745.00~~	63,745.00				63,745.00	~~0.00~~				~~0.00~~		0.00						0.00	~~5.25%~~							5.25%	~~5.26%~~					5.27%
		L	L							30/360	~~30/360~~		30	30	6.000000000%	~~6.000000000%~~									31,875.00										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~31,875.00~~				~~31,875.00~~	31,875.00				31,875.00	~~0.00~~				~~0.00~~		0.00						0.00	~~4.25%~~							4.25%	~~4.26%~~					4.26%
		M	M							30/360	~~30/360~~		30	30	6.000000000%	~~6.000000000%~~									23,905.00										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~23,905.00~~				~~23,905.00~~	23,905.00				23,905.00	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~3.51%~~					3.51%
		N	N							30/360	~~30/360~~		30	30	6.000000000%	~~6.000000000%~~									19,925.00										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~19,925.00~~				~~19,925.00~~	19,925.00				19,925.00	~~0.00~~				~~0.00~~		0.00						0.00	~~2.88%~~							2.88%	~~2.88%~~					2.88%
		P	P							30/360	~~30/360~~		30	30	6.000000000%	~~6.000000000%~~									15,935.00										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~15,935.00~~				~~15,935.00~~	15,935.00				15,935.00	~~0.00~~				~~0.00~~		0.00						0.00	~~2.38%~~							2.38%	~~2.38%~~					2.38%
		Q	Q							30/360	~~30/360~~		30	30	6.000000000%	~~6.000000000%~~									75,704.50										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~75,704.50~~				~~75,704.50~~	75,704.50				75,704.50	~~0.00~~				~~0.00~~		0.00						0.00	~~0.00%~~							0.00%	~~0.00%~~					0.00%
		V	V										30	30	0.000000000%	~~0.000000000%~~									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				0.00	~~0.00~~				~~0.00~~		0.00						0.00	NA							NA	NA					NA
																										4,306,484.73								0.00						0.00					0.00					0.00						0.00						0.00						4,306,484.73			4,306,484.73							0.00					0.00
																							4,163,471.88										0.00						0.00					0.00					0.00							0.00				0.00									0.00				4,163,471.88			4,163,471.88								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.
	(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 31 OF 44~~					PAGE 31 OF 44
	09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.
	10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

0910/1718/2002

SERIES 2002-FX1

PAYMENT DATE:

0910/1718/2002

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

R-I

9ABSI266

R-II

9ABSI267

A-1

125044AA5

AAA

A-2

125044AB3

AAA

125044AC1

AA2

125044AD9

AA-

AA3

AA-

125044AE7

125044AF4

A-

X-CL

125044BC0

X-CP

125044BE6

125044AG2

125044AJ6

125044AL1

125044AN7

125044AQ0

125044AS6

125044AU1

125044AW7

125044AY3

125044BA4

R-III

9ABSI268

9ABSI269

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.

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 32 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 32 OF 44

		ABN AMRO
		LASALLE BANK		N.A.
		CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
																																											STATEMENT DATE:					0910/1718/2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					0910/1718/2002
																																											SERIES 2002-FX1
												PRIOR PAYMENT:									0809/1617/2002
																																											NEXT PAYMENT:						1011/18/2002
																																											RECORD DATE:							0809/30/2002
												ABN AMRO ACCT: 67-9029-20-7
												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
					9/17/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					10/18/02		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%
					8/16/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					9/17/02		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%
					7/17/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					8/16/02		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%
					7/17/02		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
				09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.																																								PAGE 33 OF 44
				10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.																																								PAGE 33 OF 44

	ABN AMRO
	LASALLE BANK		N.A.
	CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																			STATEMENT DATE:				0910/1718/2002
																																										PAYMENT DATE:				0910/1718/2002
											SERIES 2002-FX1																															PRIOR PAYMENT:					0809/1617/2002
																																										NEXT PAYMENT:						1011/18/2002
																																										RECORD DATE:							0809/30/2002
											ABN AMRO ACCT: 67-9029-20-7
											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						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				9/17/2002		58			635,918,675				0		0				0	0			0	0			0			0			0		0					106		311		8.22%					8.12%
				10/18/02		58			635,295,718				0		0				0	0			0	0			0			0			0		0					105		311		7.96%					7.86%
					223.08%					99.66%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/17/02		58			635,918,675				0		0				0	0			0	0			0			0			0		0					106		311		8.22%					8.12%
					223.08%					99.75%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/16/2002		58			636,398,578				0		0				0	0			0	0			0			0			0		0					107		312		8.22%					8.12%
				8/16/02		58			636,398,578				0		0				0	0			0	0			0			0			0		0					107		312		8.22%					8.12%
					223.08%					99.83%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/17/2002		58			636,875,251				0		0				0	0			0	0			0			0			0		0					108		313		7.96%					7.86%
				7/17/02		58			636,875,251				0		0				0	0			0	0			0			0			0		0					108		313		0.00%					7.86%
					223.08%					99.90%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 34 OF 44
			09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.
			10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

0910/1718/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/1718/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

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

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 35 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 35 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

0910/1718/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/1718/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

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 36 OF 44

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
																				STATEMENT DATE:		0910/1718/2002
							COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES															PAYMENT DATE:		0910/1718/2002
							SERIES 2002-FX1															PRIOR PAYMENT:			0809/1617/2002
																						NEXT PAYMENT:				1011/18/2002
																						RECORD DATE:					0809/30/2002
							ABN AMRO ACCT: 67-9029-20-7
							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		CDC02FZA		LODGING		10/11/~~2011~~11	0.00		FL		88,~~502~~421,~~816~~224	9.50000%			782,240
				2		CDC02FXZ		RETAIL		2/11/~~2015~~15	0.00		WA		62,~~622~~564,~~077~~693	7.54000%			450,860
				3		CDC02FXY		MULTIFAMILY		3/11/~~2010~~10	0.00		FL		40,~~627~~585,~~320~~097	7.48000%			295,466
				4		CDC02FXZ		RETAIL		3/11/~~2011~~11	0.00		FL		37,~~119~~092,~~519~~380	7.68480%			264,852
				5		CDC02FXZ		OFFICE		4/11/~~2011~~11	0.00		PA		33,~~568~~542,~~688~~603	7.84240%			245,468
				6		CDC02FXZ		LODGING		2/11/~~2012~~12	0.00		NY		28,~~085~~052,~~812~~001	7.99000%			220,815
				7		CDC02FXZ		MIXED USE		7/11/~~2011~~11	0.00		PA		24,~~360~~339,~~787~~823	8.63000%			196,158
				8		CDC02FXZ		RETAIL		4/11/~~2011~~11	0.00		NY		22,~~960~~940,~~016~~719	7.48000%			162,415
				9		CDC02FXZ		RETAIL		4/11/~~2011~~11	0.00		NY		~~994~~986,~~163~~930	6.70800%			12,790
				10		CDC02FXZ		RETAIL		4/11/~~2011~~11	0.00		NY		23,~~542~~522,~~963~~714	7.36000%			164,646
				11		CDC02FXA		RETAIL		10/11/~~2009~~09	0.00		NC		21,~~351~~332,~~701~~685	7.69000%			155,845
				12		CDC02FXZ		RETAIL		4/11/~~2011~~11	0.00		NY		20,~~545~~528,~~724~~322	7.44000%			144,785
				13		CDC02FXB		OFFICE		2/11/~~2010~~10	0.00		CA		19,~~632~~615,~~732~~917	7.80000%			144,428
				14		CDC02FXZ		OFFICE		10/11/~~2014~~14	0.00		OR		14,~~570~~554,~~181~~937	7.81000%			110,071
				15		CDC02FXZ		MIXED USE		8/11/~~2011~~11	0.00		NY		13,~~531~~521,~~454~~799	8.10000%			100,992
				16		CDC02FXC		OFFICE		7/11/~~2008~~08	0.00		PA		13,~~454~~442,~~089~~514	8.50000%			106,875
				17		CDC02FXZ		INDUSTRIAL		6/11/~~2011~~11	0.00		VV		13,~~168~~152,~~777~~957	7.82200%			101,658
				18		CDC02FXZ		RETAIL		10/11/~~2008~~08	0.00		NJ		11,~~462~~453,~~979~~630	8.66000%			92,073
				19		CDC02FXD		MULTIFAMILY		7/11/~~2013~~13	0.00		IA		11,~~168~~158,~~553~~202	8.00000%			84,808
				20		CDC02FXE		RETAIL		2/11/~~2014~~14	0.00		AK		10,~~156~~145,~~986~~573	6.78000%			68,800
				21		CDC02FXX		OFFICE		1/11/~~2011~~11	0.00		SC		10,~~106~~094,~~118~~947	7.43800%			73,812
				22		CDC02FXZ		RETAIL		1/11/~~2014~~14	0.00		VA		10,~~093~~082,~~978~~758	7.59000%			75,064
				23		CDC02FXF		RETAIL		1/11/~~2009~~09	0.00		NJ		8,~~981~~965,~~710~~919	6.76000%			66,388
				24		CDC02FXQ		MULTIFAMILY		6/11/~~2010~~10	0.00		VA		8,~~496~~484,~~521~~621	7.51000%			65,074
				25		CDC02FXZ		MULTIFAMILY		7/11/~~2010~~10	0.00		FL		5,~~430~~424,~~608~~590	7.20000%			38,601
				26		CDC02FXZ		MULTIFAMILY		5/11/~~2010~~10	0.00		MI		4,~~426~~422,~~878~~232	7.23000%			31,318
				27		CDC02FXZ		MULTIFAMILY		5/11/~~2010~~10	0.00		MI		~~904~~903,~~056~~307	8.63000%			7,251
				28		CDC02FXZ		MULTIFAMILY		11/11/~~2010~~10	0.00		FL		4,~~554~~549,~~818~~796	7.16000%			32,198
				29		CDC02FXG		OFFICE		2/11/~~2014~~14	0.00		AK		4,~~322~~317,~~602~~745	6.78000%			29,280
				30		CDC02FXZ		MULTIFAMILY		7/11/~~2009~~09	0.00		WA		4,~~287~~282,~~548~~679	7.05000%			30,058
				31		CDC02FXH		OFFICE		11/11/~~2008~~08	0.00		PA		4,~~151~~147,~~212~~736	8.50000%			32,881
				32		CDC02FXZ		MULTIFAMILY		12/11/~~2008~~08	0.00		TX		4,~~031~~024,~~282~~474	7.11000%			30,693
				33		CDC02FXI		RETAIL		2/11/~~2008~~08	0.00		FL		4,~~026~~022,~~465~~731	8.31000%			31,617
				34		CDC02FXZ		MULTIFAMILY		7/11/~~2007~~07	0.00		TX		3,~~838~~833,~~573~~041	7.56180%			29,721
				35		CDC02FXZ		MULTIFAMILY		7/11/~~2007~~07	0.00		TX		3,~~778~~773,~~854~~416	7.57120%			29,280
				36		CDC02FXR		MULTIFAMILY		6/11/~~2010~~10	0.00		VA		3,~~545~~540,~~509~~521	7.48000%			27,088
				37		CDC02FXJ		RETAIL		5/11/~~2010~~10	0.00		IN		2,~~693~~690,~~631~~836	7.60000%			19,855
				38		CDC02FXK		RETAIL		9/11/~~2013~~13	0.00		PA		2,~~626~~622,~~888~~648	7.59000%			20,856
				39		CDC02FXZ		RETAIL		10/11/~~2008~~08	0.00		MI		2,~~621~~618,~~692~~844	7.27000%			18,730
				40		CDC02FXZ		OFFICE		1/11/~~2010~~10	0.00		NJ		2,~~547~~545,~~384~~168	7.83000%			18,838
				41		CDC02FXL		INDUSTRIAL		12/11/~~2008~~08	0.00		NY		2,~~503~~500,~~160~~594	7.40000%			18,002
				42		CDC02FXM		MULTIFAMILY		4/11/~~2007~~07	0.00		NY		2,~~472~~470,~~784~~619	8.85000%			20,402
				43		CDC02FXZ		MULTIFAMILY		2/11/~~2009~~09	0.00		TX		2,~~344~~342,~~784~~205	7.14000%			16,531
				44		CDC02FXN		MULTIFAMILY		3/11/~~2015~~15	0.00		CO		2,~~262~~259,~~617~~718	8.27000%			18,492
				45		CDC02FZB		OFFICE		6/11/~~2008~~08	0.00		TX		2,~~085~~083,~~417~~647	8.50000%			16,542
				46		CDC02FXO		MULTIFAMILY		4/11/~~2008~~08	0.00		MI		1,~~915~~913,~~534~~483	7.33000%			13,752
				47		CDC02FXP		INDUSTRIAL		10/11/~~2008~~08	0.00		VA		1,~~868~~866,~~432~~859	8.50000%			14,807
				48		CDC02FXS		MULTIFAMILY		6/11/~~2010~~10	0.00		VA		1,~~761~~758,~~275~~809	7.51000%			13,489
				49		CDC02FXT		MULTIFAMILY		6/11/~~2010~~10	0.00		VA		1,~~749~~747,~~909~~458	7.51000%			13,402
				50		CDC02FXU		MULTIFAMILY		6/11/~~2010~~10	0.00		VA		1,~~742~~739,~~183~~743	7.51000%			13,343
				51		CDC02FXZ		MULTIFAMILY		4/11/~~2010~~10	0.00		AR		1,~~551~~549,~~139~~547	7.55000%			11,352
				52		CDC02FXV		MULTIFAMILY		6/11/~~2010~~10	0.00		VA		1,~~496~~494,~~886~~790	7.51000%			11,464
				53		CDC02FXZ		MULTIFAMILY		1/11/~~2009~~09	0.00		TX		1,~~350~~349,~~413~~064	7.50000%			9,789
				54		CDC02FXW		MULTIFAMILY		6/11/~~2010~~10	0.00		VA		1,~~118~~117,~~933~~366	7.51000%			8,570
				55		CDC02FXZ		MULTIFAMILY		1/11/~~2011~~11	0.00		MN		~~949~~948,~~038~~229	10.36000%			9,002
				56		CDC02FXZ		MULTIFAMILY		12/11/~~2009~~09	0.00		MN		~~901~~900,~~009~~170	10.63100%			8,821
				57		CDC02FXZ		MULTIFAMILY		1/11/~~2011~~11	0.00		MN		~~590~~589,~~217~~713	10.36000%			5,600
				58		CDC02FXZ		MULTIFAMILY		1/11/~~2011~~11	0.00		MN		~~361~~360,~~282~~974	10.36000%			3,427
														635,918,675				4,841,436			0
														635,295,718				4,841,436			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
			09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.																				PAGE 37 OF 44
			10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.																				PAGE 37 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

0910/1718/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/1718/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

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

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 40 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 40 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

0910/1718/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/1718/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 41 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 41 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

0910/1718/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/1718/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 42 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 42 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

0910/1718/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/1718/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

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..

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 43 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 43 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

0910/1718/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/1718/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0809/1617/2002

NEXT PAYMENT:

1011/18/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-9029-20-7

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

09/13/2002 - 14:06 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 44 OF 44

10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 44 OF 44

Filing Compare · CDC COMMERCIAL MORTGAGE TRUST 2002-FX1