8-K 1 gecc0202_200211.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: August 15, 2002
(Date of earliest event reported)

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

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

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

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

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

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly distribution
reported to the holders of GE Capital Commercial Mortgage Corp.,
Commercial Mortgage Pass-Through Certificates, Series 2002-2, which
was made on November 12, 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 November 12, 2002.

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

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

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

Date: November 12, 2002

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

~~10/~~11/12/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9062-70-3

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MICHELLE GOCHENOUR (312) 904-7475

YUAN LI 714-238-6741

MICHELLE.GOCHENOUR@ABNAMRO.COM

YUAN.LI@ABNAMRO.COM

PAGE(S)

ISSUE ID:

GECC0202

CLOSING DATE:

8/15/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

9/11/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

8/11/2036

GECC0202_200210_3.ZIP

RATING INFORMATION

PAGE 6

GECC0202_200211_3.ZIP

RATING INFORMATION

PAGE 6

ORI EXCESS LIQUIDATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

DELINQUENT LOAN DETAIL

PAGE 10-11

MORTGAGE LOAN CHARACTERISTICS

PAGE 12-14

LOAN LEVEL DETAIL

PAGE 15-19

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 20

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 21

DEFEASED LOANS

PAGE 22

HISTORICAL REO REPORT

PAGE 23

MODIFIED LOAN DETAIL

PAGE 24

REALIZED LOSS DETAIL

PAGE 25

APPRAISAL REDUCTION DETAIL

PAGE 26

PARTIES TO THE TRANSACTION

ISSUER: GE CAPITAL REAL ESTATE

DEPOSITOR: G E CAPITAL COMMERCIAL MORTGAGE CORPORATION

UNDERWRITER: DEUTSCHE BANK SECURITIES INC.

MASTER SERVICER: WACHOVIA BANK, NATIONAL ASSOCIATION

SPECIAL SERVICER: LENNAR PARTNERS, INC.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.WACHOVIA.COM

LASALLE FACTOR LINE

(800) 246-5761

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 1 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 1 OF 26

	ABN AMRO
	LASALLE BANK		N.A.
GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR
										WACHOVIA BANK, N. A., AS SERVICER																										STATEMENT DATE:									~~10/~~11/12/2002
										LENNAR PARTNERS, INC., AS SPECIAL SERVICER																										PAYMENT DATE:						~~10/~~11/12/2002
WAC:						7.~~097255~~333789%				LASALLE BANK N.A., AS TRUSTEE																										PRIOR PAYMENT:							0910/11/2002
																																				NEXT PAYMENT:								~~11/~~12/11/2002
WAMM:						~~111~~110				COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2
																																				RECORD DATE:									0910/3031/2002
										UPPER-TIER REMIC
										ABN AMRO ACCT: 67-9062-70-3
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						64,582,000.00					63,~~979~~206,~~525~~110.3009					~~773~~610,~~415~~939.2130			0.00			0.00				6362,~~206~~595,~~110~~170.0979				~~178~~176,~~609~~450.5139				0.00				3.35000000%
	36158YFR5													~~990~~978.~~671166889~~695458332			119.~~975708557~~459900591			0.000000000			0.000000000				~~978~~969.~~695458332~~235557741					2.~~765623703~~732191478			0.000000000						FIXED
	A-2						222,220,000.00					222,220,000.00					0.00			0.00			0.00				222,220,000.00				920,361.17				0.00				4.97000000%
	36158YFS3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.141666682			0.000000000						FIXED
	A-3						462,687,000.00					462,687,000.00					0.00			0.00			0.00				462,687,000.00				2,062,427.30				0.00				5.34900000%
	36158YFT1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.457499995			0.000000000						FIXED
	B						35,227,000.00					35,227,000.00					0.00			0.00			0.00				35,227,000.00				160,517.70				0.00				5.46800000%
	36158YFU8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.556666761			0.000000000						FIXED
	C						12,147,000.00					12,147,000.00					0.00			0.00			0.00				12,147,000.00				55,613.02				0.00				5.49400000%
	36158YFV6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.578333745			0.000000000						FIXED
	D						31,583,000.00					31,583,000.00					0.00			0.00			0.00				31,583,000.00				147,018.87				0.00				5.58600000%
	36158YFW4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.655000158			0.000000000						FIXED
	E						20,651,000.00					20,651,000.00					0.00			0.00			0.00				20,651,000.00				97,662.02				0.00				5.67500000%
	36158YFZ7/U36975BD8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.729166626			0.000000000						FIXED
	F						9,717,000.00					9,717,000.00					0.00			0.00			0.00				9,717,000.00				48,738.85				0.00				6.01900000%
	36158YGA1/U36975BE6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.015833076			0.000000000						FIXED
	G						10,933,000.00					10,933,000.00					0.00			0.00			0.00				10,933,000.00				55,020.32				0.00				6.03900000%
	36158YGB9/U36975BF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.032499771			0.000000000						FIXED
	H						13,362,000.00					13,362,000.00					0.00			0.00			0.00				13,362,000.00				70,306.39				0.00				6.31400000%
	36158YGC7/U36975BG1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.261666667			0.000000000						6.314000000%
	J						19,436,000.00					19,436,000.00					0.00			0.00			0.00				19,436,000.00				97,180.00				0.00				6.00000000%
	36158YGD5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000						6.000000000%
	K						18,221,000.00					18,221,000.00					0.00			0.00			0.00				18,221,000.00				91,105.00				0.00				6.00000000%
	36158YGE3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000						6.000000000%
	L						7,288,000.00					7,288,000.00					0.00			0.00			0.00				7,288,000.00				36,440.00				0.00				6.00000000%
	36158YGF0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000						6.000000000%
	M						4,859,000.00					4,859,000.00					0.00			0.00			0.00				4,859,000.00				24,295.00				0.00				6.00000000%
	36158YGG8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000						6.000000000%
	N						14,577,000.00					14,577,000.00					0.00			0.00			0.00				14,577,000.00				72,885.00				0.00				6.00000000%
	36158YGH6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000						6.000000000%
	O						4,859,000.00					4,859,000.00					0.00			0.00			0.00				4,859,000.00				24,295.00				0.00				6.00000000%
	36158YGJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000						6.000000000%
	P						19,435,859.00					19,435,859.00					0.00			0.00			0.00				19,435,859.00				9697,~~342~~179.3930				~~(836~~0.~~91)~~00				6.00000000%
	36158YGK9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					45.~~956940159~~000000257			(0.~~043060098)~~000000000						6.000000000%
	X-1						971,784,859.00				N	~~971~~970,~~182~~408,~~384~~969.3009					0.00			0.00			0.00				~~970~~969,~~408~~798,~~969~~029.0979				~~256~~274,~~231~~878.2533				0.00				0.~~31660119~~33991235%
	36158YFX2/U36975BB2													~~999~~998.~~380032839~~584162022			0.000000000			0.000000000			0.000000000				~~998~~997.~~584162022~~955484497					0.~~263670758~~282859243			0.000000000						0.~~550439541~~310103249%
	X-2						863,472,000.00				N	863,472,000.00					0.00			0.00			0.00				863,472,000.00				1,~~201~~371,~~221~~469.2817				0.00				1.~~66938306~~90598306%
	36158YFY0/U36975BC0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.~~391152556~~588319216			0.000000000						1.~~669383062~~671183062%
	LR						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSI7310													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	R						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSI7320													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			971,784,859.00								~~971~~970,~~182~~408,~~384~~969.3009				~~773~~610,~~415~~939.2130			0.00			0.00				~~970~~969,~~408~~798,~~969~~029.0979				5,~~696~~883,~~270~~842.0783				~~(836~~0.~~91)~~00
																										TOTAL P&I PAYMENT				6,~~469~~494,~~685~~782.2813
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
10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 26
11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

WACHOVIA BANK, N. A., AS SERVICER

STATEMENT DATE:

~~10/~~11/12/2002

PAYMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9062-70-3

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

PRINCIPAL SUMMARY

SERVICING FEE SUMMARY

CURRENT SCHEDULED INTEREST

3,~~846~~531,~~346~~597.8955

SCHEDULED PRINCIPAL:

LESS DEFERRED INTEREST

0.00

CURRENT SCHEDULED PRINCIPAL

~~577~~406,~~727~~663.8321

CURRENT SERVICING FEES

1715,~~538~~776.7493

LESS PPIS REDUCING SCHEDULED INT

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~195~~204,~~687~~276.3809

LESS REDUCTION FOR PPIS

0.00

PLUS GROSS ADVANCE INTEREST

12,~~870~~369,~~079~~801.3228

SCHEDULED PRINCIPAL

~~773~~610,~~415~~939.2130

LESS ASER INTEREST ADV REDUCTION

0.00

PLUS DELINQUENT SERVICING FEES

2729,~~514~~246.6244

LESS OTHER INTEREST NOT ADVANCED

0.00

UNSCHEDULED PRINCIPAL:

LESS OTHER ADJUSTMENT

0.00

CURTAILMENTS

0.00

TOTAL SERVICING FEES

45,~~053~~023.36

PREPAYMENTS IN FULL

0.00

TOTAL

5,~~716~~901,~~426~~398.2083

UNSCHEDULED INTEREST:

LIQUIDATION PROCEEDS

0.00

REPURCHASE PROCEEDS

0.00

PREPAYMENT PENALTIES

0.00

YIELD MAINTENANCE PENALTIES

0.00

OTHER PRINCIPAL PROCEEDS

0.00

OTHER INTEREST PROCEEDS

0.00

TOTAL UNSCHEDULED PRINCIPAL

0.00

TOTAL

0.00

REMITTANCE PRINCIPAL

~~773~~610,~~415~~939.2130

LESS FEE PAID TO SERVICER

(1715,~~538~~776.7493)

REMITTANCE P&I DUE TRUST

6,~~471~~496,~~465~~561.7720

LESS FEE STRIPS PAID BY SERVICER

0.00

REMITTANCE P&I DUE CERTS

6,~~469~~494,~~685~~782.2712

LESS FEES & EXPENSES PAID BY/TO SERVICER

PPIS SUMMARY

SPECIAL SERVICING FEES

0.00

POOL BALANCE SUMMARY

WORKOUT FEES

0.00

BALANCE

COUNT

GROSS PPIS

0.00

LIQUIDATION FEES

0.00

BEGINNING POOL

~~971~~970,~~182~~408,~~384~~969.8059

111

REDUCED BY PPIE

0.00

INTEREST DUE SERV ON ADVANCES

~~(836~~0.~~91)~~00

SCHEDULED PRINCIPAL

~~773~~610,~~415~~939.2130

REDUCED BY SHORTFALLS IN FEES

0.00

NON RECOVERABLE ADVANCES

0.00

UNSCHEDULED PRINCIPAL

0.00

REDUCED BY OTHER AMOUNTS

0.00

MISC. FEES & EXPENSES

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

PPIS REDUCING SCHEDULED INTEREST

0.00

PPIS REDUCING SERVICING FEE

0.00

TOTAL UNSCHEDULED FEES & EXPENSES

~~(836~~0.~~91)~~00

REPURCHASES

0.00

TOTAL INTEREST DUE TRUST

5,~~698~~885,~~050~~621.5690

ENDING POOL

~~970~~969,~~408~~798,~~969~~030.5929

111

PPIS DUE CERTIFICATE

0.00

LESS FEES & EXPENSES PAID BY/TO TRUST

ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)

PRINCIPAL

INTEREST

TRUSTEE FEE

(1,~~780~~779.5008)

FEE STRIPS

0.00

PRIOR OUTSTANDING

0195,687.0038

01,870,079.0032

MISC. FEES

0.00

INTEREST RESERVE WITHHOLDING

0.00

PLUS CURRENT PERIOD

~~195~~204,~~687~~276.3809

12,~~870~~369,~~079~~801.3228

PLUS INTEREST RESERVE DEPOSIT

0.00

LESS RECOVERED

0(195,687.0038)

0(1,870,079.0032)

TOTAL

(1,~~780~~779.5008)

LESS NON RECOVERED

0.00

ENDING OUTSTANDING

~~195~~204,~~687~~276.3809

12,~~870~~369,~~079~~801.3228

TOTAL INTEREST DUE CERTS

5,~~696~~883,~~270~~842.0682

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 4 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 4 OF 26

	ABN AMRO
	LASALLE BANK		N.A.
					GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR
																	WACHOVIA BANK, N. A., AS SERVICER																																																													STATEMENT DATE:	~~STATEMENT DATE:~~						11/12/2002	~~10/11/2002~~
																																																																														PAYMENT DATE:	~~PAYMENT DATE:~~						11/12/2002	~~10/11/2002~~
																	LENNAR PARTNERS, INC., AS SPECIAL SERVICER
																																																																														PRIOR PAYMENT:	~~PRIOR PAYMENT:~~							10/11/2002	~~09/11/2002~~
																	LASALLE BANK N.A., AS TRUSTEE
																																																																														NEXT PAYMENT:	~~NEXT PAYMENT:~~								12/11/2002	~~11/12/2002~~
																	COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2
																																																																														RECORD DATE:	~~RECORD DATE:~~									10/31/2002	~~09/30/2002~~
																	ABN AMRO ACCT: 67-9062-70-3
																	BOND INTEREST RECONCILIATION
																									DEDUCTIONS																				ADDITIONS
																																																																											REMAINING	~~REMAINING~~
								ACCRUAL						PASS							ACCRUED
DEFERRED &
						PRIOR						INT ACCRUAL	~~INT ACCRUAL~~			PREPAY-		~~PREPAY-~~				OTHER		~~OTHER~~	DISTRIBUTABLE	~~DISTRIBUTABLE~~					INTEREST	~~INTEREST~~			CURRENT PERIOD	~~CURRENT PERIOD~~				OUTSTANDING	~~OUTSTANDING~~
																																																																																	CREDIT SUPPORT	~~CREDIT SUPPORT~~
															THRU								CERTIFICATE							ALLOCABLE				ACCRETION					INTEREST			INT. SHORT-						ON PRIOR	~~ON PRIOR~~			MENT		~~MENT~~						INTEREST		~~INTEREST~~		CERTIFICATE	~~CERTIFICATE~~				PAYMENT	~~PAYMENT~~			(SHORTFALL)/	~~(SHORTFALL)/~~			INTEREST	~~INTEREST~~
			CLASS			METHOD DAYS										RATE						INTEREST							PPIS				INTEREST					LOSS/EXP						FALLS DUE				SHORTFALL (3)					PENALTIES		PROCEEDS (1)		~~PROCEEDS (1)~~
INTEREST (2)
				AMOUNT					RECOVERY				SHORTFALLS			ORIGINAL							CURRENT(4)
		A-1					30/360			30	3.350000000%									~~178~~176,~~609~~450.5139								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					176,450.39	~~178,609.51~~			176,450.39	~~178,609.51~~			0.00	~~0.00~~					0.00	~~0.00~~					22.88%	~~22.88%~~						22.92%	~~22.91%~~
		A-2					30/360			30	4.970000000%									920,361.17								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					920,361.17	~~920,361.17~~			920,361.17	~~920,361.17~~			0.00	~~0.00~~					0.00	~~0.00~~					22.88%	~~22.88%~~						22.92%	~~22.91%~~
		A-3					30/360			30	5.349000000%									2,062,427.30								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					2,062,427.30	~~2,062,427.30~~			2,062,427.30	~~2,062,427.30~~			0.00	~~0.00~~					0.00	~~0.00~~					22.88%	~~22.88%~~						22.92%	~~22.91%~~
		B					30/360			30	5.468000000%									160,517.70								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					160,517.70	~~160,517.70~~			160,517.70	~~160,517.70~~			0.00	~~0.00~~					0.00	~~0.00~~					19.25%	~~19.25%~~						19.29%	~~19.28%~~
		C					30/360			30	5.494000000%									55,613.02								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					55,613.02	~~55,613.02~~			55,613.02	~~55,613.02~~			0.00	~~0.00~~					0.00	~~0.00~~					18.00%	~~18.00%~~						18.04%	~~18.03%~~
		D					30/360			30	5.586000000%									147,018.87								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					147,018.87	~~147,018.87~~			147,018.87	~~147,018.87~~			0.00	~~0.00~~					0.00	~~0.00~~					14.75%	~~14.75%~~						14.78%	~~14.77%~~
		E					30/360			30	5.675000000%									97,662.02								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					97,662.02	~~97,662.02~~			97,662.02	~~97,662.02~~			0.00	~~0.00~~					0.00	~~0.00~~					12.63%	~~12.63%~~						12.65%	~~12.64%~~
		F					30/360			30	6.019000000%									48,738.85								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					48,738.85	~~48,738.85~~			48,738.85	~~48,738.85~~			0.00	~~0.00~~					0.00	~~0.00~~					11.63%	~~11.63%~~						11.65%	~~11.64%~~
		G					30/360			30	6.039000000%									55,020.32								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					55,020.32	~~55,020.32~~			55,020.32	~~55,020.32~~			0.00	~~0.00~~					0.00	~~0.00~~					10.50%	~~10.50%~~						10.52%	~~10.51%~~
		H					30/360			30	6.314000000%									70,306.39								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					70,306.39	~~70,306.39~~			70,306.39	~~70,306.39~~			0.00	~~0.00~~					0.00	~~0.00~~					9.13%	~~9.13%~~						9.14%	~~9.14%~~
		J					30/360			30	6.000000000%									97,180.00								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					97,180.00	~~97,180.00~~			97,180.00	~~97,180.00~~			0.00	~~0.00~~					0.00	~~0.00~~					7.13%	~~7.13%~~						7.14%	~~7.14%~~
		K					30/360			30	6.000000000%									91,105.00								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					91,105.00	~~91,105.00~~			91,105.00	~~91,105.00~~			0.00	~~0.00~~					0.00	~~0.00~~					5.25%	~~5.25%~~						5.26%	~~5.26%~~
		L					30/360			30	6.000000000%									36,440.00								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					36,440.00	~~36,440.00~~			36,440.00	~~36,440.00~~			0.00	~~0.00~~					0.00	~~0.00~~					4.50%	~~4.50%~~						4.51%	~~4.51%~~
		M					30/360			30	6.000000000%									24,295.00								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					24,295.00	~~24,295.00~~			24,295.00	~~24,295.00~~			0.00	~~0.00~~					0.00	~~0.00~~					4.00%	~~4.00%~~						4.01%	~~4.01%~~
		N					30/360			30	6.000000000%									72,885.00								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					72,885.00	~~72,885.00~~			72,885.00	~~72,885.00~~			0.00	~~0.00~~					0.00	~~0.00~~					2.50%	~~2.50%~~						2.51%	~~2.50%~~
		O					30/360			30	6.000000000%									24,295.00								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					24,295.00	~~24,295.00~~			24,295.00	~~24,295.00~~			0.00	~~0.00~~					0.00	~~0.00~~					2.00%	~~2.00%~~						2.00%	~~2.00%~~
		P					30/360			30	6.000000000%									97,179.30								0.00				0.00					0.00						0836.0091			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					98,016.21	~~97,179.30~~			97,179.30	~~96,342.39~~			0.00	~~(836.91)~~					836.91	~~836.91~~					0.00%	~~0.00%~~						0.00%	~~0.00%~~
		X-1					30/360			30	0.~~316601194~~339912349%									~~256~~274,~~231~~878.2533								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					274,878.33	~~256,231.25~~			274,878.33	~~256,231.25~~			0.00	~~0.00~~					0.00	~~0.00~~					NA	NA						NA	NA
		X-2					30/360			30	1.~~669383062~~905983062%									1,~~201~~371,~~221~~469.2817								0.00				0.00					0.00						0.00			0.00	~~0.00~~					0.00		~~0.00~~		0.00		~~0.00~~					1,371,469.17	~~1,201,221.28~~			1,371,469.17	~~1,201,221.28~~			0.00	~~0.00~~					0.00	~~0.00~~					NA	NA						NA	NA
																			5,697,106.98								0.00				0.00						0.00				0.00						0.00				0.00										0.00			5,697,106.98			5,696,270.07					(836.91)						836.91
																			5,883,842.83								0.00				0.00						0.00				836.91					0.00				0.00									0.00				5,884,679.74			5,883,842.83					0.00						836.91
	(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
	(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).
	(3) WHERE APPLICABLE.
																																																																																PAGE 5 OF 26
	(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).
	10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.
																																																																															PAGE 5 OF 26
	11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

WACHOVIA BANK, N. A., AS SERVICER

STATEMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9062-70-3

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

9ABSI7310

A-1

36158YFR5

AAA

A-2

36158YFS3

AAA

A-3

36158YFT1

AAA

36158YFU8

AA2

AA+

36158YFV6

AA3

36158YFW4

36158YFZ7

A-

36158YGA1

BAA2

BBB+

36158YGB9

BAA2

BBB

36158YGC7

BAA3

BBB-

36158YGD5

BA1

BB+

36158YGE3

BA2

36158YGF0

BA3

BB-

36158YGG8

B+

36158YGH6

36158YGJ2

36158YGK9

X-1

36158YFX2

AAA

X-2

36158YFY0

AAA

9ABSI7320

NR - DESIGNATES THAT THE CLASS WAS NOT RATED BY THE RATING AGENCY.

(1) CHANGED RATINGS PROVIDED ON THIS REPORT ARE BASED ON INFORMATION PROVIDED BY THE APPLICABLE RATING AGENCY VIA ELECTRONIC TRANSMISSION. IT SHALL BE

UNDERSTOOD THAT THIS TRANSMISSION WILL GENERALLY HAVE BEEN PROVIDED TO LASALLE WITHIN 30 DAYS OF THE PAYMENT DATE LISTED ON THIS STATEMENT. BECAUSE RATINGS MAY HAVE CHANGED DURING THE 30 DAY WINDOW, OR MAY NOT BE BEING PROVIDED BY THE RATING AGENCY IN AN ELECTRONIC FORMAT AND THEREFORE NOT BEING UPDATED ON

THIS REPORT, LASALLE RECOMMENDS THAT INVESTORS OBTAIN CURRENT RATING INFORMATION DIRECTLY FROM THE RATING AGENCY.

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 6 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 6 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

WACHOVIA BANK, N. A., AS SERVICER

STATEMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9062-70-3

OTHER RELATED INFORMATION

EXCESS LIQUIDATION PROCEEDS RESERVE ACCOUNT

BEGINNING BALANCE

0.00

DEPOSITS

0.00

WITHDRAWALS

0.00

ENDING BALANCE

0.00

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 7 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 7 OF 26

		ABN AMRO
		LASALLE BANK		N.A.
		GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR
																																											STATEMENT DATE:					~~10/~~11/12/2002
												WACHOVIA BANK, N. A., AS SERVICER																															PAYMENT DATE:					~~10/~~11/12/2002
																																											LENNAR PARTNERS, INC., AS SPECIAL SERVICER
												PRIOR PAYMENT:									0910/11/2002
												LASALLE BANK N.A., AS TRUSTEE
																																											NEXT PAYMENT:						~~11/~~12/11/2002
												COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2																															RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-9062-70-3
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					10/11/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					11/12/02		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%
					9/11/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					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%
					9/11/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 26
				11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 26

	ABN AMRO
	LASALLE BANK		N.A.
	GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR
	WACHOVIA BANK, N. A., AS SERVICER																																			STATEMENT DATE:				~~10/~~11/12/2002
																																										PAYMENT DATE:				~~10/~~11/12/2002
											LENNAR PARTNERS, INC., AS SPECIAL SERVICER																															PRIOR PAYMENT:					0910/11/2002
											LASALLE BANK N.A., AS TRUSTEE
																																										NEXT PAYMENT:						~~11/~~12/11/2002
											COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2																															RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-9062-70-3
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				10/11/2002		111			970,408,970				0		0				0	0			0	0			0			0			0		0					111		342		7.10%					7.04%
				11/12/02		111			969,798,030				0		0				0	0			0	0			0			0			0		0					110		341		7.33%					7.28%
					100.00%					99.80%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/11/02		111			970,408,970				0		0				0	0			0	0			0			0			0		0					111		342		7.10%					7.04%
					100.00%					99.86%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/11/2002		111			971,182,385				0		0				0	0			0	0			0			0			0		0					112		343		7.33%					7.28%
				9/11/02		111			971,182,385				0		0				0	0			0	0			0			0			0		0					112		343		7.33%					7.28%
					100.00%					99.94%		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 9 OF 26
			10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.
			11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK	N.A.
	GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR															STATEMENT DATE:	~~10/~~11/12/2002
								WACHOVIA BANK, N. A., AS SERVICER										PAYMENT DATE:		~~10/~~11/12/2002
								LENNAR PARTNERS, INC., AS SPECIAL SERVICER										PRIOR PAYMENT:			0910/11/2002
																		NEXT PAYMENT:				~~11/~~12/11/2002
								LASALLE BANK N.A., AS TRUSTEE										RECORD DATE:					0910/3031/2002
								COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2
								ABN AMRO ACCT: 67-9062-70-3
							DELINQUENT LOAN DETAIL
DISCLOSURE
CONTROL #
PAID
THRU
DATE
CURRENT P&I
ADVANCE
OUTSTANDING
P&I
ADVANCES**
OUT. PROPERTY
PROTECTION
ADVANCES
ADVANCE
DESCRIPTION (1)
SPECIAL
SERVICER
TRANSFER DATE
FORECLOSURE
DATE
BANKRUPTCY
DATE
REO
DATE
				2		910/1/~~2002~~02			275,~~142~~145.0325		275,~~142~~145.0325	0.00			A
				15		9/1/2002			119,798.30		119,798.30	0.00			A
				5		10/1/02			75,672.72		75,672.72	0.00			B
				17		9/1/2002			122,708.97		122,708.97	0.00			A
				6		10/1/02			37,510.03		37,510.03	0.00			B
				18		9/1/2002			114,394.66		114,394.66	0.00			B
				7		10/1/02			34,286.05		34,286.05	0.00			B
				21		9/1/2002			107,366.79		107,366.79	0.00			B
				8		10/1/02			28,656.36		28,656.36	0.00			B
				22		9/1/2002			90,025.63		90,025.63	0.00			A
				9		10/1/02			23,838.48		23,838.48	0.00			B
				24		9/1/2002			102,237.74		102,237.74	0.00			A
				10		10/1/02			19,988.25		19,988.25	0.00			B
				25		9/1/2002			85,602.67		85,602.67	0.00			A
				11		10/1/02			16,548.97		16,548.97	0.00			B
				32		9/1/2002			74,219.33		74,219.33	0.00			A
				15		10/1/02			123,863.38		123,863.38	0.00			A
				36		9/1/2002			74,017.68		74,017.68	0.00			A
				17		10/1/02			122,710.36		122,710.36	0.00			A
				41		9/1/2002			69,418.29		69,418.29	0.00			A
				18		10/1/02			114,395.00		114,395.00	0.00			B
				43		9/1/2002			57,863.47		57,863.47	0.00			A
				21		10/1/02			107,367.32		107,367.32	0.00			B
				45		9/1/2002			64,209.27		64,209.27	0.00			A
				22		10/1/02			93,078.90		93,078.90	0.00			A
				46		9/1/2002			54,502.00		54,502.00	0.00			A
				24		10/1/02			102,239.08		102,239.08	0.00			A
				48		9/1/2002			62,837.12		62,837.12	0.00			A
				25		10/1/02			88,506.22		88,506.22	0.00			A
				50		9/1/2002			56,023.36		56,023.36	0.00			A
				26		10/1/02			102,869.20		102,869.20	0.00			B
				51		9/1/2002			57,037.91		57,037.91	0.00			A
				27		10/1/02			102,563.62		102,563.62	0.00			B
				56		9/1/2002			48,596.31		48,596.31	0.00			A
				32		10/1/02			76,736.78		76,736.78	0.00			A
				57		9/1/2002			44,156.29		44,156.29	0.00			B
				34		10/1/02			80,821.38		80,821.38	0.00			B
				62		9/1/2002			43,251.19		43,251.19	0.00			A
				36		10/1/02			74,018.56		74,018.56	0.00			A
				63		9/1/2002			42,488.42		42,488.42	0.00			A
				41		10/1/02			69,419.11		69,419.11	0.00			A
				67		9/1/2002			35,901.85		35,901.85	0.00			B
				43		10/1/02			59,825.95		59,825.95	0.00			A
				69		9/1/2002			33,179.47		33,179.47	0.00			A
				45		10/1/02			64,210.06		64,210.06	0.00			A
				73		9/1/2002			25,791.13		25,791.13	0.00			A
				46		10/1/02			56,350.47		56,350.47	0.00			A
				75		9/1/2002			25,391.09		25,391.09	0.00			B
				48		10/1/02			62,837.84		62,837.84	0.00			A
				80		9/1/2002			22,787.54		22,787.54	0.00			B
				50		10/1/02			56,024.10		56,024.10	0.00			A
				81		9/1/2002			21,208.51		21,208.51	0.00			A
				51		10/1/02			57,038.57		57,038.57	0.00			A
				85		9/1/2002			21,852.05		21,852.05	0.00			B
				56		10/1/02			48,596.89		48,596.89	0.00			A
				86		9/1/2002			18,948.14		18,948.14	0.00			A
				62		10/1/02			43,251.78		43,251.78	0.00			A
				88		9/1/2002			18,475.21		18,475.21	0.00			B
				63		10/1/02			42,488.86		42,488.86	0.00			A
				92		9/1/2002			15,538.28		15,538.28	0.00			B
				65		10/1/02			40,045.92		40,045.92	0.00			B
				93		9/1/2002			20,605.35		20,605.35	0.00			B
				67		10/1/02			35,901.97		35,901.97	0.00			B
				96		9/1/2002			12,165.63		12,165.63	0.00			A
				69		10/1/02			33,179.92		33,179.92	0.00			A
				99		9/1/2002			14,696.74		14,696.74	0.00			A
				73		10/1/02			26,665.85		26,665.85	0.00			A
				100		9/1/2002			13,328.29		13,328.29	0.00			B
				75		10/1/02			25,391.21		25,391.21	0.00			B
					TOTAL				2,065,766.70		2,065,766.70
				81		10/1/02			21,208.78		21,208.78	0.00			A
				82		10/1/02			20,491.43		20,491.43	0.00			B
				86		10/1/02			18,948.36		18,948.36	0.00			A
				88		10/1/02			18,475.39		18,475.39	0.00			B
				93		10/1/02			20,605.64		20,605.64	0.00			B
				96		10/1/02			12,578.23		12,578.23	0.00			A
				99		10/1/02			14,696.84		14,696.84	0.00			A
				100		10/1/02			13,328.44		13,328.44	0.00			B
				103		10/1/02			11,699.88		11,699.88	0.00			B
					TOTAL				2,574,077.37		2,574,077.37
			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
		10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.																	PAGE 10 OF 26
		11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.																	PAGE 10 OF 26

		ABN AMRO
		LASALLE BANK		N.A.
	GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR
									STATEMENT DATE:					~~10/~~11/12/2002
					WACHOVIA BANK, N. A., AS SERVICER								PAYMENT DATE:				~~10/~~11/12/2002
					LENNAR PARTNERS, INC., AS SPECIAL SERVICER
													PRIOR PAYMENT:				0910/11/2002
					LASALLE BANK N.A., AS TRUSTEE								NEXT PAYMENT:				~~11/~~12/11/2002
					COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2								RECORD DATE:				0910/3031/2002
					ABN AMRO ACCT: 67-9062-70-3
					MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
								0				TO		1,000,000				1			~~996~~995,~~031~~458							0.10	%		~~114~~113					7.42	%	0.00
								1,000,000				TO		2,000,000				12			19,~~223~~190,~~474~~918							1.98	%		~~112~~111					7.36	%	0.00
								2,000,000				TO		3,000,000				16			38,~~250~~218,~~180~~189							3.94	%		~~115~~114					7.42	%	0.00
								3,000,000				TO		4,000,000				12			39,~~599~~564,~~211~~879							4.08	%		~~116~~115					7.11	%	0.00
								4,000,000				TO		5,000,000				6			28,~~343~~327,~~883~~241							2.92	%		~~108~~107					7.17	%	0.00
								5,000,000				TO		6,000,000				7			38,~~568~~537,~~877~~057							3.97	%		~~115~~114					7.14	%	0.00
								6,000,000				TO		7,000,000				6			38,~~129~~105,~~265~~102							3.93	%		~~116~~115					7.26	%	0.00
		7,000,000				TO		8,000,000				5				36,~~573~~546,~~378~~727						3.77	%			~~115~~114				7.06	%	0.00
		8,000,000				TO		9,000,000				3				25,~~301~~284,~~022~~993						2.61	%			~~115~~114				7.10	%	0.00
		9,000,000				TO		10,000,000				6				56,~~162~~129,~~463~~387						5.79	%			~~106~~105				7.17	%	0.00
		10,000,000				TO		12,000,000				10				105,~~519~~456,~~167~~546						10.87	%			~~108~~107				7.23	%	0.00
		12,000,000				TO		14,000,000				4				51,~~111~~084,~~265~~986						5.27	%			~~120~~119				6.78	%	0.00
		14,000,000				TO		16,000,000				10				150,~~628~~550,~~154~~967						15.52	%			~~101~~100				7.01	%	0.00
		16,000,000				TO		18,000,000				4				67,~~933~~880,~~669~~882						7.00	%			~~116~~115				7.36	%	0.00
		18,000,000				TO		20,000,000				0				0						0.00	%			0				0.00	%	0.00
		20,000,000				TO		22,000,000				2				42,~~694~~682,~~590~~378						4.40	%			~~117~~116				7.06	%	0.00
		22,000,000				TO		24,000,000				1				22,~~966~~953,~~289~~152						2.37	%			~~115~~114				7.41	%	0.00
		24,000,000				TO		26,000,000				1				25,~~376~~352,~~012~~906						2.61	%			~~115~~114				7.78	%	0.00
		26,000,000				TO		28,000,000				0				0						0.00	%			0				0.00	%	0.00
		28,000,000				&		ABOVE				5				~~183~~182,~~032~~936,~~038~~263						18.86	%			~~109~~108				6.79	%	0.00
												111					~~970~~969,~~408~~798,~~970~~030				100.00		%
			AVERAGE SCHEDULE BALANCE														8,~~742~~736,~~423~~919
			MAXIMUM SCHEDULE BALANCE												41,~~429~~398,~~907~~220
			MINIMUM SCHEDULE BALANCE												~~996~~995,~~031~~458
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
										0.000%			TO		6.750%				9						153,~~747~~657,~~704~~023						15.84		%						~~103~~102	6.38	%		0.00
			6.751%			TO		6.875%				6							74,~~673~~637,~~887~~074						7.70		%					~~117~~116		6.83	%		0.00
			6.876%			TO		7.000%				19							159,~~132~~050,~~358~~728						16.40		%					~~109~~108		6.97	%		0.00
			7.001%			TO		7.125%				9							49,~~282~~248,~~809~~378						5.08		%					~~115~~114		7.09	%		0.00
			7.126%			TO		7.250%				18							152,~~891~~785,~~215~~750						15.7675		%					~~110~~109		7.17	%		0.00
			7.251%			TO		7.375%				19							189,~~306~~183,~~191~~010						19.51		%					~~115~~114		7.32	%		0.00
			7.376%			TO		7.500%				16							96,~~243~~179,~~374~~400						9.92		%					~~108~~107		7.43	%		0.00
			7.501%			TO		7.625%				5							16,~~633~~617,~~062~~948						1.71		%					~~115~~114		7.52	%		0.00
			7.626%			TO		7.750%				3							9,~~815~~809,~~661~~046						1.01		%					~~116~~115		7.71	%		0.00
			7.751%			TO		7.875%				3							38,~~837~~807,~~327~~494						4.00		%					~~115~~114		7.79	%		0.00
			7.876%			TO		8.000%				4							29,~~845~~822,~~383~~178						3.08		%					~~112~~111		7.92	%		0.00
			8.001%			TO		8.125%				0							0						0.00		%					0		0.00	%		0.00
			8.126%			TO		8.250%				0							0						0.00		%					0		0.00	%		0.00
			8.251%			TO		8.375%				0							0						0.00		%					0		0.00	%		0.00
			8.376%			&		ABOVE				0							0						0.00		%					0		0.00	%		0.00
													111					~~970~~969,~~408~~798,~~970~~030						100.00			%
		MINIMUM MORTGAGE INTEREST RATE																		6.244%
		MAXIMUM MORTGAGE INTEREST RATE																		7.930%
											DISTRIBUTION OF REMAINING TERM (BALLOON)
BALLOON
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0			TO													12				0			0				0.00				%			0				0.00	%		0.00
			13			TO		24					0			0				0.00				%			0				0.00	%		0.00
			25			TO		36					0			0				0.00				%			0				0.00	%		0.00
			37			TO		60					0			0				0.00				%			0				0.00	%		0.00
			61			TO		120					1			1,~~699~~682,~~270~~299				0.1817				%			7877				6.92	%		0.00
			121			TO		180					0			0				0.00				%			0				0.00	%		0.00
			181			TO		240					0			0				0.00				%			0				0.00	%		0.00
			241			&		ABOVE					0			0				0.00				%			0				0.00	%		0.00
											1							1,~~699~~682,~~270~~299			0.1817			%
	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0		TO		60			3				39,~~382~~355,~~546~~597						4.06		%					5655		6.90			%		0.00
			61		TO		120			105				~~901~~900,~~247~~680,~~153~~134						92.87		%					~~113~~112		7.11			%		0.00
			121		TO		180			2				28,080,000						2.8990		%					~~128~~127		6.95			%		0.00
			181		TO		240			0				0						0.00		%					0		0.00			%		0.00
			241		&		ABOVE			0				0						0.00		%					0		0.00			%		0.00
										110				968,~~709~~115,~~699~~731						99.8283		%
																	MINIMUM REMAINING TERM														5554
																	MAXIMUM REMAINING TERM													~~128~~127
	10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.													PAGE 12 OF 26
	11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.													PAGE 12 OF 26

			ABN AMRO
			LASALLE BANK		N.A.
		GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR
										STATEMENT DATE:				~~10/~~11/12/2002
				WACHOVIA BANK, N. A., AS SERVICER								PAYMENT DATE:			~~10/~~11/12/2002
				LENNAR PARTNERS, INC., AS SPECIAL SERVICER
												PRIOR PAYMENT:			0910/11/2002
				LASALLE BANK N.A., AS TRUSTEE								NEXT PAYMENT:			~~11/~~12/11/2002
				COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2								RECORD DATE:			0910/3031/2002
				ABN AMRO ACCT: 67-9062-70-3
				MORTGAGE LOAN CHARACTERISTICS
		DISTRIBUTION OF DSCR (PFY)								GEOGRAPHIC DISTRIBUTION
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
	% OF
BALANCE
WAMM WAC PFY DSCR
						LESS THAN ZERO								0		0					0.00		%			0		0.00	%		0.00
						0.001 0.750								0		0					0.00		%			0		0.00	%		0.00
				0.751 0.875									0	0					0.00		%				0	0.00	%		0.00
				0.876 1.000									0	0					0.00		%				0	0.00	%		0.00
				1.001 1.125									0	0					0.00		%				0	0.00	%		0.00
				1.126 1.250									0	0					0.00		%				0	0.00	%		0.00
				1.251 1.375									0	0					0.00		%				0	0.00	%		0.00
				1.376 1.500									0	0					0.00		%				0	0.00	%		0.00
				1.501 1.625									0	0					0.00		%				0	0.00	%		0.00
				1.626 1.750									0	0					0.00		%				0	0.00	%		0.00
				1.751 1.875									0	0					0.00		%				0	0.00	%		0.00
				1.876 2.000									0	0					0.00		%				0	0.00	%		0.00
				2.001 2.125									0	0					0.00		%				0	0.00	%		0.00
				2.126 2.250									0	0					0.00		%				0	0.00	%		0.00
				2.251 & ABOVE									0	0					0.00		%				0	0.00	%		0.00
				UNKNOWN									111	~~970~~969,~~408~~798,~~970~~030					100.00		%				~~111~~110	7.10	%		0.00
											111			~~970~~969,~~408~~798,~~970~~030					100.00		%
			MAXIMUM DSCR				0.000
			MINIMUM DSCR					0.000
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
												CALIFORNIA			14					161,~~689~~566,~~856~~639					16.66	%				~~115~~114			7.31	%	0.00
												FLORIDA			14					136,~~513~~430,~~634~~763					14.07	%				~~110~~109			7.29	%	0.00
												NEW YORK			8					124,~~907~~820,~~182~~427					12.87	%				~~116~~115			7.03	%	0.00
												ARIZONA			6					92,~~203~~182,~~030~~349					9.5051	%				9594			6.75	%	0.00
												TEXAS			16					64,~~725~~673,~~593~~579					6.67	%				~~114~~113			7.20	%	0.00
												COLORADO			10					52,~~646~~600,~~321~~826					5.4342	%				~~115~~114			7.24	%	0.00
												PENNSYLVANIA			2					51,~~588~~550,~~092~~314					5.32	%				~~117~~116			6.54	%	0.00
												VIRGINIA			5					43,~~049~~013,~~220~~914					4.44	%				~~116~~115			7.03	%	0.00
												MARYLAND			5					39,~~469~~437,~~904~~301					4.07	%				~~115~~114			7.45	%	0.00
												MICHIGAN			2					27,~~403~~392,~~833~~476					2.82	%				9190			6.58	%	0.00
												LOUISIANA			3					20,~~713~~709,~~046~~347					2.1314	%				8382			7.04	%	0.00
												NORTH CAROLINA			4					20,~~630~~616,~~878~~419					2.13	%				~~117~~116			6.70	%	0.00
												UTAH			2					17,~~045~~034,~~650~~736					1.76	%				~~116~~115			7.31	%	0.00
												OREGON			2					16,~~525~~514,~~197~~716					1.70	%				~~117~~116			7.02	%	0.00
												TENNESSEE			1					15,040,000					1.55	%				~~128~~127			6.95	%	0.00
												OHIO			2					13,~~448~~441,~~109~~892					1.39	%				~~110~~109			6.91	%	0.00
												ARKANSAS			2					12,~~620~~612,~~968~~892					1.30	%				~~117~~116			6.99	%	0.00
												KENTUCKY			2					11,645,000					1.20	%				7978			6.99	%	0.00
												MAINE			1					9,~~125~~120,~~393~~619					0.94	%				~~107~~106			7.91	%	0.00
												NEBRASKA			1					8,~~350~~345,~~893~~873					0.86	%				~~112~~111			7.35	%	0.00
												WASHINGTON			1					7,~~284~~280,~~807~~151					0.75	%				~~117~~116			7.00	%	0.00
												WEST VIRGINIA			1					5,~~049~~046,~~516~~051					0.52	%				~~110~~109			6.95	%	0.00
												OKLAHOMA			2					4,~~678~~675,~~189~~423					0.48	%				~~117~~116			7.26	%	0.00
												SOUTH CAROLINA			1					4,505,000					0.46	%				7271			6.99	%	0.00
												DISTRICT OF COLUMBIA			1					3,~~272~~268,~~312~~744					0.34	%				~~118~~117			6.85	%	0.00
												NEVEDA			1					2,~~592~~591,~~533~~234					0.27	%				~~115~~114			7.81	%	0.00
												NEW JERSEY			1					1,~~991~~989,~~635~~717					0.21	%				~~116~~115			7.50	%	0.00
												MINNESOTA			1					1,~~693~~691,~~181~~629					0.17	%				~~116~~115			7.72	%	0.00
							111					~~970~~969,~~408~~798,~~970~~030				100.00		%
		DISTRIBUTION OF DSCR (CUTOFF)
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
							LESS THAN ZERO						0						0					0.00	%			0			0.00	%		0.00
					0.001 0.750						0						0					0.00	%			0			0.00	%		0.00
					0.751 0.875						0						0					0.00	%			0			0.00	%		0.00
					0.876 1.000						0						0					0.00	%			0			0.00	%		0.00
					1.001 1.125						0						0					0.00	%			0			0.00	%		0.00
					1.126 1.250						15						155,~~533~~452,~~104~~846					16.03	%			~~113~~112			7.12	%		0.00
					1.251 1.375						70						654,~~736~~329,~~227~~638					67.47	%			~~110~~109			7.07	%		0.00
					1.376 1.500						18						~~105~~104,~~022~~933,~~396~~804					10.82	%			~~107~~106			7.13	%		0.00
					1.501 1.625						5						46,~~890~~859,~~178~~123					4.83	%			~~114~~113			7.22	%		0.00
					1.626 1.750						0						0					0.00	%			0			0.00	%		0.00
					1.751 1.875						0						0					0.00	%			0			0.00	%		0.00
					1.876 2.000						2						7,~~231~~227,~~034~~162					0.75	%			~~116~~115			7.60	%		0.00
					2.001 2.125						0						0					0.00	%			0			0.00	%		0.00
					2.126 2.250						0						0					0.00	%			0			0.00	%		0.00
					2.251 & ABOVE						1						~~996~~995,~~031~~458					0.10	%			~~114~~113			7.42	%		0.00
												111					~~970~~969,~~408~~798,~~970~~030				100.00		%
				MAXIMUM DSCR			2.630
				MINIMUM DSCR				1.140
		10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.							PAGE 13 OF 26
		11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.							PAGE 13 OF 26

		ABN AMRO
		LASALLE BANK		N.A.
	GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR
									STATEMENT DATE:					~~10/~~11/12/2002
						WACHOVIA BANK, N. A., AS SERVICER								PAYMENT DATE:				~~10/~~11/12/2002
						LENNAR PARTNERS, INC., AS SPECIAL SERVICER
														PRIOR PAYMENT:				0910/11/2002
						LASALLE BANK N.A., AS TRUSTEE								NEXT PAYMENT:				~~11/~~12/11/2002
						COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2								RECORD DATE:				0910/3031/2002
						ABN AMRO ACCT: 67-9062-70-3
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									RETAIL				35				353,~~484~~240,~~926~~651						36.4342		%				~~113~~112		7.12	%	0.00
									MULTIFAMILY				34				285,~~956~~836,~~784~~227						29.47		%				~~108~~107		6.87	%	0.00
									OFFICE				20				216,~~884~~740,~~875~~707						22.35		%				~~112~~111		7.29	%	0.00
									SELF STORAGE				12				51,~~137~~084,~~590~~075						5.27		%				~~115~~114		7.56	%	0.00
									INDUSTRIAL				5				36,~~916~~890,~~234~~513						3.80		%				~~117~~116		7.18	%	0.00
									OTHER				4				21,~~038~~019,~~966~~453						2.17		%				7675		6.49	%	0.00
									MIXED USE				1				4,~~989~~986,~~594~~405						0.51		%				~~117~~116		7.00	%	0.00
							111			~~970~~969,~~408~~798,~~970~~030						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
												0		TO		12				~~111~~110			~~970~~960,~~408~~677,~~970~~411			~~100~~99.0006		%				~~111~~110		7.1009	%	0.00
												13		TO		24				01			09,120,619			0.0094		%				0106		07.0091	%	0.00
												25		TO		36				0			0			0.00		%				0		0.00	%	0.00
			37		TO		48				0				0				0.00		%			0		0.00	%		0.00
			49		TO		60				0				0				0.00		%			0		0.00	%		0.00
			61		TO		72				0				0				0.00		%			0		0.00	%		0.00
			73		TO		84				0				0				0.00		%			0		0.00	%		0.00
			85		TO		96				0				0				0.00		%			0		0.00	%		0.00
			97		TO		108				0				0				0.00		%			0		0.00	%		0.00
			109		TO		120				0				0				0.00		%			0		0.00	%		0.00
			121		OR		MORE				0				0				0.00		%			0		0.00	%		0.00
										111					~~970~~969,~~408~~798,~~970~~030				100.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						1				1,~~699~~682,~~270~~299				0.1817		%		7877				6.92	%	0.00
								FULL AMORTIZING						101				~~839~~838,~~107~~513,~~542~~574				86.4746		%		~~113~~112				7.15	%	0.00
								IO/ AMORTIZATING						9				129,602,157				13.36		%		9897				6.73	%	0.00
									111				~~970~~969,~~408~~798,~~970~~030			100.00			%
YEAR
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
			2002					0			0				0.00		%			0			0.00	%	0.00
			2003					0			0				0.00		%			0			0.00	%	0.00
			2004					0			0				0.00		%			0			0.00	%	0.00
			2005					0			0				0.00		%			0			0.00	%	0.00
			2006					0			0				0.00		%			0			0.00	%	0.00
			2007					3			39,~~382~~355,~~546~~597				4.06		%			5655			6.90	%	0.00
			2008					3			29,750,000				3.07		%			7271			6.99	%	0.00
			2009					2			39,~~699~~682,~~270~~299				4.09		%			8281			6.27	%	0.00
			2010					0			0				0.00		%			0			0.00	%	0.00
			2011					5			41,~~888~~869,~~156~~447				4.32		%			~~109~~108			7.19	%	0.00
			2012					96			791,~~608~~060,~~998~~687				81.57		%			~~116~~115			7.15	%	0.00
			2013 & GREATER					2			28,080,000				2.8990		%			~~128~~127			6.95	%	0.00
								111			~~970~~969,~~408~~798,~~970~~030			100.00			%
	10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.														PAGE 14 OF 26
	11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.														PAGE 14 OF 26

		ABN AMRO
		LASALLE BANK	N.A.
	GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR
																			STATEMENT DATE:		~~10/~~11/12/2002
						WACHOVIA BANK, N. A., AS SERVICER															PAYMENT DATE:		~~10/~~11/12/2002
						LENNAR PARTNERS, INC., AS SPECIAL SERVICER															PRIOR PAYMENT:			0910/11/2002
						LASALLE BANK N.A., AS TRUSTEE															NEXT PAYMENT:				~~11/~~12/11/2002
																					RECORD DATE:					0910/3031/2002
						COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2
						ABN AMRO ACCT: 67-9062-70-3
						LOAN LEVEL DETAIL
DISCLOSURE
CONTROL #
GROUP
PROPERTY
TYPE
MATURITY
DATE
PFY
DSCR
OPERATING
STATEMENT
DATE
		GEO. LOCATION
ENDING
PRINCIPAL
BALANCE
NOTE
RATE
SCHEDULED
P&I
PREPAYMENT
AMOUNT
PREPAYMENT
DATE
LOAN
STATUS
CODE (1)
				1			RETAIL		8/1/~~2012~~12	0.00		PA		41,~~429~~398,~~907~~220	6.35000%			258,228
				2			OFFICE		2/1/~~2012~~12	0.00		NY		40,~~263~~239,~~493~~329	7.35500%			279,172									A
				3			MULTIFAMILY		8/1/~~2009~~09	0.00		AZ		38,000,000	6.24400%			~~197~~204,~~727~~318
				4			RETAIL		7/1/~~2012~~12	0.00		CA		33,~~932~~912,~~872~~467	7.20000%			230,788
				5			MULTIFAMILY		4/1/~~2012~~12	0.00		CO		10,~~528~~517,~~568~~456	7.15000%			75,936									B
				6			MULTIFAMILY		5/1/~~2012~~12	0.00		CO		5,~~057~~053,~~979~~096	7.52000%			37,636									B
				7			MULTIFAMILY		4/1/~~2012~~12	0.00		CO		4,~~787~~782,~~280~~184	7.11000%			34,406									B
				8			MULTIFAMILY		5/1/~~2012~~12	0.00		CO		3,~~864~~860,~~121~~391	7.52000%			28,753									B
				9			MULTIFAMILY		5/1/~~2012~~12	0.00		CO		3,~~214~~211,~~463~~360	7.52000%			23,919									B
				10			MULTIFAMILY		5/1/~~2012~~12	0.00		CO		2,~~794~~791,~~438~~488	7.11000%			20,058									B
				11			MULTIFAMILY		5/1/~~2012~~12	0.00		CO		2,~~231~~229,~~520~~366	7.52000%			16,605									B
				12			OFFICE		8/1/~~2012~~12	0.00		NY		29,~~405~~386,~~767~~246	6.85000%			192,974
				13			OFFICE		5/1/~~2012~~12	0.00		MD		25,~~376~~352,~~012~~906	7.78000%			193,111
				14			RETAIL		5/1/~~2012~~12	0.00		FL		22,~~966~~953,~~289~~152	7.41000%			159,682
				15			MULTIFAMILY		7/1/~~2012~~12	0.00		AZ		21,540,000	6.79400%			~~121~~126,~~952~~017									A
				16			RETAIL		7/1/~~2012~~12	0.00		CA		21,~~154~~142,~~590~~378	7.33000%			145,739
				17			OFFICE		6/1/~~2012~~12	0.00		FL		17,~~952~~942,~~322~~058	7.39000%			124,506									A
				18			RETAIL		7/1/~~2012~~12	0.00		FL		16,~~965~~955,~~987~~626	7.15000%			114,819									B
				19			SELF STORAGE		4/1/~~2012~~12	0.00		CA		16,~~553~~538,~~128~~427	7.93000%			127,736
				20			RETAIL		8/1/~~2012~~12	0.00		VA		16,~~462~~444,~~233~~772	6.98000%			116,408
				21			INDUSTRIAL		7/1/~~2012~~12	0.00		CA		15,~~967~~958,~~962~~202	7.14700%			108,033									B
				22			MULTIFAMILY		10/1/~~2008~~08	0.00		LA		15,725,000	6.99000%			9194,~~598~~651									A
				23			OFFICE		6/1/~~2012~~12	0.00		CA		15,~~532~~523,~~703~~537	7.29000%			106,672
				24			RETAIL		12/1/~~2011~~11	0.00		TX		15,~~481~~470,~~090~~620	7.00000%			103,787									A
				25			MULTIFAMILY		6/1/~~2013~~13	0.00		TN		15,040,000	6.95000%			8790,~~107~~010									A
				26			RETAIL		8/1/~~2012~~12	0.00		FL		14,~~980~~971,~~019~~458	7.34000%			103,244									B
				27			MULTIFAMILY		6/1/~~2012~~12	0.00		UT		14,~~959~~950,~~466~~694	7.31000%			102,938									B
				28			OTHER		7/1/~~2007~~07	0.00		MI		14,~~363~~352,~~833~~476	6.25000%			88,663
				29			MULTIFAMILY		7/1/~~2012~~12	0.00		NY		14,~~326~~316,~~902~~615	6.60000%			91,711
				30			RETAIL		5/1/~~2007~~07	0.00		FL		14,~~251~~242,~~178~~365	7.16000%			96,680
				31			MULTIFAMILY		7/1/~~2012~~12	0.00		NY		13,~~608~~598,~~562~~791	6.60000%			87,113
				32			MULTIFAMILY		6/1/~~2013~~13	0.00		MI		13,040,000	6.95000%			7578,~~523~~041									A
				33			MULTIFAMILY		8/1/~~2012~~12	0.00		VA		12,~~280~~271,~~397~~636	6.60000%			78,555
				34			MULTIFAMILY		8/1/~~2012~~12	0.00		OR		12,~~182~~174,~~306~~560	6.99500%			81,126									B
				35			RETAIL		6/1/~~2012~~12	0.00		CO		11,~~068~~061,~~181~~193	7.07000%			74,371
				36			OFFICE		2/1/~~2012~~12	0.00		CA		10,~~954~~947,~~569~~940	7.26000%			75,114									A
				37			RETAIL		5/1/~~2012~~12	0.00		FL		10,~~868~~863,~~782~~354	7.82000%			78,617
				38			OFFICE		7/1/~~2007~~07	0.00		AZ		10,~~767~~760,~~534~~756	7.42000%			75,577
				39			RETAIL		8/1/~~2012~~12	0.00		AR		10,~~484~~477,~~418~~559	6.90000%			69,153
				40			RETAIL		3/1/~~2012~~12	0.00		AZ		10,~~348~~342,~~793~~173	7.10000%			69,891
				41			RETAIL		4/1/~~2012~~12	0.00		AZ		10,~~232~~226,~~981~~864	7.30000%			70,442									A
				42			RETAIL		4/1/~~2012~~12	0.00		PA		10,~~158~~152,~~184~~093	7.29000%			69,859
				43			MULTIFAMILY		10/1/~~2011~~11	0.00		OH		10,107,157	6.99000%			5860,~~874~~837									A
				44			SELF STORAGE		7/1/~~2012~~12	0.00		NY		9,~~569~~559,~~224~~473	7.20000%			69,081
				45			OFFICE		1/1/~~2012~~12	0.00		CA		9,~~536~~530,~~085~~045	7.20000%			65,164									A
				46			MULTIFAMILY		10/1/~~2008~~08	0.00		KY		9,520,000	6.99000%			5557,~~454~~302									A
				47			MULTIFAMILY		8/1/~~2012~~12	0.00		NC		9,~~284~~277,~~184~~025	6.32000%			57,686
				48			OFFICE		2/1/~~2012~~12	0.00		VA		9,~~127~~122,~~577~~225	7.43000%			63,751									A
				49			RETAIL		9/1/~~2011~~11	0.00		ME		9,~~125~~120,~~393~~619	7.91000%			66,930
				50			MULTIFAMILY		6/1/~~2012~~12	0.00		TX		8,~~673~~667,~~577~~698	6.83000%			56,891									A
				51			OFFICE		2/1/~~2012~~12	0.00		NE		8,~~350~~345,~~893~~873	7.35000%			57,874									A
				52			OFFICE		6/1/~~2012~~12	0.00		CA		8,~~276~~271,~~553~~422	7.13000%			55,947
				53			SELF STORAGE		3/1/~~2012~~12	0.00		CA		7,~~743~~735,~~196~~563	7.50000%			57,641
				54			RETAIL		7/1/~~2012~~12	0.00		WA		7,~~284~~280,~~807~~151	7.00000%			48,567
				55			RETAIL		6/1/~~2012~~12	0.00		FL		7,~~279~~274,~~378~~865	7.13000%			49,206
				56			RETAIL		1/1/~~2012~~12	0.00		CA		7,~~153~~148,~~031~~622	7.29000%			49,312									A
				57			OFFICE		8/1/~~2012~~12	0.00		MD		7,~~112~~107,~~966~~526	6.35000%			44,334									B
				58			RETAIL		5/1/~~2012~~12	0.00		CO		6,~~846~~842,~~785~~602	7.20000%			46,633
				59			INDUSTRIAL		7/1/~~2012~~12	0.00		NY		6,~~775~~771,~~810~~811	7.26000%			46,359
				60			MULTIFAMILY		8/1/~~2012~~12	0.00		FL		6,~~290~~286,~~492~~292	6.83000%			41,197
				61			RETAIL		6/1/~~2012~~12	0.00		FL		6,~~132~~128,~~413~~553	7.08000%			41,247
				62			OFFICE		3/1/~~2012~~12	0.00		CA		6,~~048~~043,~~613~~820	7.50000%			43,857									A
				63			RETAIL		6/1/~~2012~~12	0.00		TX		6,~~035~~032,~~152~~024	7.69000%			43,092									A
				64			INDUSTRIAL		5/1/~~2012~~12	0.00		NY		5,~~967~~961,~~831~~758	7.28000%			43,484
				65			INDUSTRIAL		8/1/~~2012~~12	0.00		CA		5,~~939~~935,~~654~~007	6.95000%			40,194									B
				66			MULTIFAMILY		5/1/~~2012~~12	0.00		TX		5,~~717~~711,~~300~~507	7.30000%			41,732
				67			RETAIL		8/1/~~2012~~12	0.00		NC		5,~~491~~488,~~739~~094	6.85000%			36,039									B
				68			RETAIL		6/1/~~2012~~12	0.00		FL		5,~~344~~341,~~858~~545	7.13000%			36,129
				69			RETAIL		12/1/~~2011~~11	0.00		WV		5,~~049~~046,~~516~~051	6.95000%			33,685									A
				70			MIXED USE		7/1/~~2012~~12	0.00		NY		4,~~989~~986,~~594~~405	7.00000%			33,265
				71			OFFICE		4/1/~~2012~~12	0.00		FL		4,~~930~~927,~~106~~223	7.37000%			34,172
				72			MULTIFAMILY		4/1/~~2012~~12	0.00		MD		4,~~789~~786,~~012~~273	7.44000%			33,421
				73			MULTIFAMILY		10/1/~~2008~~08	0.00		SC		4,505,000	6.99000%			2627,~~242~~116									A
				74			MULTIFAMILY		5/1/~~2012~~12	0.00		OR		4,~~342~~340,~~891~~156	7.10000%			29,287
				75			OFFICE		6/1/~~2012~~12	0.00		FL		3,~~509~~505,~~550~~981	7.25000%			25,479									B
				76			RETAIL		8/1/~~2012~~12	0.00		TX		3,~~355~~353,~~192~~093	7.05000%			22,467
				77			OTHER		7/1/~~2012~~12	0.00		OH		3,~~340~~334,~~952~~735	6.65000%			25,349
				78			RETAIL		7/1/~~2012~~12	0.00		TX		3,~~293~~290,~~096~~979	6.98000%			21,911
				79			RETAIL		8/1/~~2012~~12	0.00		LA		3,~~275~~273,~~363~~346	7.10000%			22,043
				80			MULTIFAMILY		8/1/~~2012~~12	0.00		DC		3,~~272~~268,~~312~~744	6.85000%			22,869									B
				81			MULTIFAMILY		1/1/~~2012~~12	0.00		FL		3,~~178~~176,~~259~~191	7.11000%			21,527									A
				82			RETAIL		6/1/~~2012~~12	0.00		NC		3,~~110~~108,~~704~~644	6.91000%			20,569									B
				83			RETAIL		7/1/~~2012~~12	0.00		TX		3,~~093~~091,~~514~~525	6.98000%			20,583
				84			OFFICE		6/1/~~2012~~12	0.00		VA		3,~~091~~089,~~685~~890	7.34000%			21,337
				85			MULTIFAMILY		4/1/~~2012~~12	0.00		TX		2,~~853~~850,~~140~~577	7.88000%			21,923									B
				86			RETAIL		2/1/~~2012~~12	0.00		NC		2,~~744~~742,~~251~~657	7.46000%			19,223									A
				87			SELF STORAGE		7/1/~~2012~~12	0.00		TX		2,~~741~~738,~~097~~274	7.15000%			19,700
				88			OFFICE		5/1/~~2012~~12	0.00		NV		2,~~592~~591,~~533~~234	7.81000%			18,735									B
				89			MULTIFAMILY		6/1/~~2012~~12	0.00		OK		2,~~521~~519,~~169~~690	7.31000%			17,348
				90			RETAIL		3/1/~~2012~~12	0.00		TX		2,~~438~~437,~~795~~368	7.39000%			16,947
				91			INDUSTRIAL		5/1/~~2012~~12	0.00		TX		2,~~264~~263,~~978~~735	7.54000%			15,948
				92			RETAIL		6/1/~~2012~~12	0.00		CO		2,~~252~~251,~~986~~690	7.37000%			15,595									B
				93			SELF STORAGE		6/1/~~2012~~12	0.00		TX		2,~~223~~216,~~191~~612	7.37500%			20,698									B
				94			MULTIFAMILY		8/1/~~2012~~12	0.00		OK		2,~~157~~155,~~021~~732	7.20000%			14,662
				95			OTHER		4/1/~~2012~~12	0.00		AR		2,~~136~~135,~~550~~332	7.45000%			14,925
				96			MULTIFAMILY		10/1/~~2011~~11	0.00		KY		2,125,000	6.99000%			12,~~378~~791									A
				97			SELF STORAGE		4/1/~~2012~~12	0.00		VA		2,~~087~~085,~~328~~392	7.74000%			15,848
				98			SELF STORAGE		4/1/~~2012~~12	0.00		UT		2,~~086~~084,~~184~~042	7.28000%			15,220
				99			SELF STORAGE		6/1/~~2012~~12	0.00		NJ		1,~~991~~989,~~635~~717	7.50000%			14,780									A
				100			OFFICE		7/1/~~2012~~12	0.00		FL		1,~~864~~862,~~002~~101	7.19700%			13,453									B
				101			SELF STORAGE		3/1/~~2012~~12	0.00		TX		1,~~861~~859,~~081~~206	7.40000%			13,734
				102			RETAIL		4/1/~~2009~~09	0.00		CA		1,~~699~~682,~~270~~299	6.92000%			27,096
				103			MULTIFAMILY		7/1/~~2012~~12	0.00		TX		1,~~726~~725,~~584~~546	7.20000%			11,743									B
				104			MULTIFAMILY		6/1/~~2012~~12	0.00		LA		1,~~712~~711,~~683~~001	7.41000%			12,610
				105			RETAIL		6/1/~~2012~~12	0.00		MN		1,~~693~~691,~~181~~629	7.72000%			12,807
				106			SELF STORAGE		3/1/~~2012~~12	0.00		TX		1,~~528~~527,~~568~~028	7.40000%			11,280
				107			SELF STORAGE		3/1/~~2012~~12	0.00		TX		1,~~439~~437,~~236~~786	7.40000%			10,621
				108			SELF STORAGE		5/1/~~2012~~12	0.00		AZ		1,~~313~~312,~~722~~555	7.89000%			10,092
				109			OTHER		7/1/~~2012~~12	0.00		CA		1,~~197~~196,~~631~~911	7.20000%			8,145
				110			OFFICE		5/1/~~2012~~12	0.00		MD		1,195,~~882~~138	7.14000%			8,097
				111			OFFICE		4/1/~~2012~~12	0.00		MD		~~996~~995,~~031~~458	7.42000%			6,937
													970,408,970				6,517,356			0
													969,798,030				6,541,585			0
* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE
ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.
				(1) LEGEND:	A. P&I ADV - IN GRACE PERIOD			1. P&I ADV - DELINQUENT 1 MONTH			3. P&I ADV - DELINQUENT 3+ MONTHS					7. FORECLOSURE
					B. P&I ADV -<ONE MONTH DELINQ			2. P&I ADV - DELINQUENT 2 MONTHS			4. MAT. BALLOON/ASSUMED P&I					9. REO
			10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.																			PAGE 15 OF 26
			11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.																			PAGE 15 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

~~10/~~11/12/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

RECORD DATE:

0910/3031/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

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

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

GEO.

LOCATION

NOI

DSCR

NOI

DATE

SCHEDULE

ACTUAL

LIFE

(1) LEGEND:

A. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 20 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 20 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

~~10/~~11/12/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

NEXT PAYMENT:

~~11/~~12/11/2002

LASALLE BANK N.A., AS TRUSTEE

RECORD DATE:

0910/3031/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 21 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 21 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

~~10/~~11/12/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

RECORD DATE:

0910/3031/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

DEFEASED LOANS

DISCLOSURE

CONTROL #

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 22 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 22 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

WACHOVIA BANK, N. A., AS SERVICER

STATEMENT DATE:

~~10/~~11/12/2002

PAYMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9062-70-3

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 23 OF 26

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

~~10/~~11/12/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

RECORD DATE:

0910/3031/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 24 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 24 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

~~10/~~11/12/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

RECORD DATE:

0910/3031/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 25 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 25 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORTATION, AS DEPOSITOR

STATEMENT DATE:

~~10/~~11/12/2002

WACHOVIA BANK, N. A., AS SERVICER

PAYMENT DATE:

~~10/~~11/12/2002

LENNAR PARTNERS, INC., AS SPECIAL SERVICER

PRIOR PAYMENT:

0910/11/2002

LASALLE BANK N.A., AS TRUSTEE

NEXT PAYMENT:

~~11/~~12/11/2002

RECORD DATE:

0910/3031/2002

COMMERCIAL MORGAGE PASS-THROUGH CERTIFICATES SERIES 2002-2

ABN AMRO ACCT: 67-9062-70-3

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

ARA

AMOUNT

CURRENT P&I

ADVANCE

ASER

NOTE

RATE

MATURITY

DATE

REMAINING TERM

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

LIFE

10/09/2002 - 09:43 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 26 OF 26

11/07/2002 - 11:07 (I706-I732) 2002 LASALLE BANK N.A.

PAGE 26 OF 26

Filing Compare · GE CAPITAL COMMERCIAL MORT CORP MORT PAS THR CER SER 2002-2