8-K 1 cdc02fx1_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: 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 November 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 November 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: November 18, 2002

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002-FX1

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

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_200210_3.ZIP

RATING INFORMATION

PAGE 32

CDC02FX1_200211_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 35-36

HISTORICAL COLLATERAL PREPAYMENT

PAGE 3637

LOAN LEVEL DETAIL

PAGE 3738-3940

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 4041

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 4142

MODIFIED LOAN DETAIL

PAGE 4243

REALIZED LOSS DETAIL

PAGE 4344

APPRAISAL REDUCTION DETAIL

PAGE 4445

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

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

PAGE 1 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 1 OF 45

	ABN AMRO
	LASALLE BANK		N.A.
CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:								1011/18/2002
										SERIES 2002-FX1																										PAYMENT DATE:					1011/18/2002
WAC:						78.~~960412~~224282%																														PRIOR PAYMENT:						0910/1718/2002
																																				NEXT PAYMENT:							1112/1817/2002
WAMM:						~~105~~104
																																				RECORD DATE:								0910/3031/2002
										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~~175,~~430~~807,~~775~~818.0706					~~622~~487,~~957~~392.0196			0.00			0.00				175,~~807~~320,~~818~~425.0610				~~772~~769,~~178~~452.6922				0.00			5.25200000%
	125044AA5													~~991~~987.~~184129607~~684371124			32.~~499758483~~738162697			0.000000000			0.000000000				~~987~~984.~~684371124~~946208427					4.~~338082528~~322765281			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	635,~~918~~295,~~675~~718.0706					0.00			0.00			0.00				~~635~~634,~~295~~808,~~718~~325.0610				~~356~~389,~~645~~009.8730				0.00			0.~~67300279~~73479348%
	125044BC0/U12504AA1/125044BD8													~~997~~996.~~538423976~~561217962			0.000000000			0.000000000			0.000000000				~~996~~995.~~561217962~~796665474					0.~~559455121~~610222249			0.000000000					0.~~934880640~~669612166%
	X-CP						481,969,036.00				N	481,969,036.00					0.00			0.00			0.00				481,969,036.00				~~803~~909,~~405~~386.5048				0.00			2.~~00030817~~26417817%
	125044BE6/U12504AB9/125044BF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.~~666923474~~886815152			0.000000000					2.~~000438174~~000488174%
	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								635,~~918~~295,~~675~~718.0706				~~622~~487,~~957~~392.0196			0.00			0.00				~~635~~634,~~295~~808,~~718~~325.0610				4,~~163~~299,~~471~~089.8882				0.00
																										TOTAL P&I PAYMENT				4,786,~~428~~482.8978
	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,~~351~~332,~~700~~684.6365					1914,~~015~~580.9893			0.00			0.00				21,~~332~~318,~~684~~103.6572				~~134~~139,~~981~~418.8958				0.00			7.~~58620000~~58954839%
														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,~~351~~332,~~700~~684.6365				1914,~~015~~580.9893			0.00			0.00				21,~~332~~318,~~684~~103.6572				~~134~~139,~~981~~418.8958				0.00
																										TOTAL P&I PAYMENT				153,~~997~~999.8751

EBP			19,674,150.58	19,~~632~~615,~~731~~916.9959			1612,~~815~~674.4059	0.00	0.00		19,~~615~~603,~~916~~242.5900		~~125~~130,~~914~~056.5380		0.00	7.~~69620000~~69954839%
						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,~~632~~615,~~731~~916.9959		1612,~~815~~674.4059	0.00	0.00		19,~~615~~603,~~916~~242.5900		~~125~~130,~~914~~056.5380		0.00
										TOTAL P&I PAYMENT		142,~~729~~731.9339
BT			13,482,079.86	13,~~454~~442,~~089~~514.2632			118,~~574~~483.9400	0.00	0.00		13,~~442~~434,~~514~~031.32		9497,~~136~~228.0296		0.00	8.~~39620000~~39954839%
						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,~~454~~442,~~089~~514.2632		118,~~574~~483.9400	0.00	0.00		13,~~442~~434,~~514~~031.32		9497,~~136~~228.0296		0.00
										TOTAL P&I PAYMENT		105,~~710~~711.96
SPN			11,194,307.59	11,~~168~~158,~~552~~202.6411			107,~~350~~939.5394	0.00	0.00		11,~~158~~150,~~202~~262.1117		7375,~~490~~902.9443		0.00	7.~~89620000~~89954839%
						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,~~168~~158,~~552~~202.6411		107,~~350~~939.5394	0.00	0.00		11,~~158~~150,~~202~~262.1117		7375,~~490~~902.9443		0.00
										TOTAL P&I PAYMENT		83,~~841~~842.4737
HSC			10,187,065.23	10,~~156~~145,~~986~~572.2395			119,~~413~~567.2803	0.00	0.00		10,~~145~~136,~~572~~005.9592		5658,~~508~~355.3964		0.00	6.~~67620000~~67954839%
						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,~~156~~145,~~986~~572.2395		119,~~413~~567.2803	0.00	0.00		10,~~145~~136,~~572~~005.9592		5658,~~508~~355.3964		0.00
										TOTAL P&I PAYMENT		67,~~921~~922.67
LCH			9,025,221.31	8,~~981~~965,~~710~~919.4629			1514,~~791~~196.1752	0.00	0.00		8,~~965~~951,~~919~~722.2977		4951,~~820~~416.0506		0.00	6.~~65620000~~65954839%
						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,~~981~~965,~~710~~919.4629		1514,~~791~~196.1752	0.00	0.00		8,~~965~~951,~~919~~722.2977		4951,~~820~~416.0506		0.00
										TOTAL P&I PAYMENT		65,~~611~~612.2258
CGF			4,335,402.98	4,~~322~~317,~~601~~744.9973			4,~~857~~071.2653	0.00	0.00		4,~~317~~313,~~744~~673.7320		24,~~048~~834.8095		0.00	6.~~67620000~~67954839%
						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,~~322~~317,~~601~~744.9973		4,~~857~~071.2653	0.00	0.00		4,~~317~~313,~~744~~673.7320		24,~~048~~834.8095		0.00
										TOTAL P&I PAYMENT		28,906.0648
215			4,159,566.55	4,~~151~~147,~~211~~735.8570			32,~~476~~521.1545	0.00	0.00		4,~~147~~145,~~735~~214.7025		2930,~~045~~000.34		0.00	8.~~39620000~~39954839%
						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,~~151~~147,~~211~~735.8570		32,~~476~~521.1545	0.00	0.00		4,~~147~~145,~~735~~214.7025		2930,~~045~~000.34		0.00
										TOTAL P&I PAYMENT		32,521.4979
IRP			4,035,684.24	4,~~026~~022,~~464~~730.7985			32,~~733~~831.9422	0.00	0.00		4,~~022~~019,~~730~~899.8563		2728,~~534~~438.9803		0.00	8.~~20620000~~20954839%
						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,~~026~~022,~~464~~730.7985		32,~~733~~831.9422	0.00	0.00		4,~~022~~019,~~730~~899.8563		2728,~~534~~438.9803		0.00
										TOTAL P&I PAYMENT		31,~~268~~269.9225

FC			2,700,790.79	2,~~693~~690,~~631~~836.3217			2,~~795~~244.1579	0.00	0.00		2,~~690~~688,~~836~~591.1738		1617,~~826~~377.6727		0.00	7.~~49620000~~49954839%
						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,~~693~~690,~~631~~836.3217		2,~~795~~244.1579	0.00	0.00		2,~~690~~688,~~836~~591.1738		1617,~~826~~377.6727		0.00
										TOTAL P&I PAYMENT		19,~~621~~622.8206
BP			2,638,359.20	2,~~626~~622,~~888~~647.4658			43,~~240~~714.8876	0.00	0.00		2,~~622~~618,~~647~~932.5882		16,~~387~~914.8433		0.00	7.~~48620000~~48954839%
						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,~~626~~622,~~888~~647.4658		43,~~240~~714.8876	0.00	0.00		2,~~622~~618,~~647~~932.5882		16,~~387~~914.8433		0.00
										TOTAL P&I PAYMENT		20,~~628~~629.7209
DW			2,509,748.37	2,~~503~~500,~~159~~594.8110			2,~~565~~067.7153	0.00	0.00		2,~~500~~498,~~594~~526.1057		15,~~219~~718.6304		0.00	7.~~29620000~~29954839%
						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,~~503~~500,~~159~~594.8110		2,~~565~~067.7153	0.00	0.00		2,~~500~~498,~~594~~526.1057		15,~~219~~718.6304		0.00
										TOTAL P&I PAYMENT		17,785.3457
TVA			2,477,990.73	2,~~472~~470,~~784~~619.4319			21,~~165~~573.2485	0.00	0.00		2,~~470~~469,~~619~~045.1934		18,~~022~~614.8947		0.00	8.~~74620000~~74954839%
						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,~~472~~470,~~784~~619.4319		21,~~165~~573.2485	0.00	0.00		2,~~470~~469,~~619~~045.1934		18,~~022~~614.8947		0.00
										TOTAL P&I PAYMENT		20,188.1332
WA			2,270,170.45	2,~~262~~259,~~616~~718.8837			2,~~898~~399.5138	0.00	0.00		2,~~259~~257,~~718~~318.3799		15,~~397~~896.4887		0.00	8.~~16620000~~16954839%
						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,~~262~~259,~~616~~718.8837		2,~~898~~399.5138	0.00	0.00		2,~~259~~257,~~718~~318.3799		15,~~397~~896.4887		0.00
										TOTAL P&I PAYMENT		18,~~295~~296.9925
RCA			1,920,844.97	1,~~915~~913,~~534~~482.1666			21,~~051~~674.5042	0.00	0.00		1,~~913~~911,~~482~~808.6624		11,~~535~~912.0328		0.00	7.~~22620000~~22954839%
						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,~~915~~913,~~534~~482.1666		21,~~051~~674.5042	0.00	0.00		1,~~913~~911,~~482~~808.6624		11,~~535~~912.0328		0.00
										TOTAL P&I PAYMENT		13,586.5370
FI			1,872,215.88	1,~~868~~866,~~431~~859.7918			1,~~572~~142.6195	0.00	0.00		1,~~866~~865,~~859~~716.1823		13,~~073~~502.1189		0.00	8.~~39620000~~39954839%
						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,~~868~~866,~~431~~859.7918		1,~~572~~142.6195	0.00	0.00		1,~~866~~865,~~859~~716.1823		13,~~073~~502.1189		0.00
										TOTAL P&I PAYMENT		14,645.7284
HSA			8,528,281.10	8,~~496~~484,~~520~~621.7512			1110,~~899~~204.6310	0.00	0.00		8,~~484~~474,~~621~~417.1202		5254,~~439~~135.1165		0.00	7.~~40620000~~40954839%
						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,~~496~~484,~~520~~621.7512		1110,~~899~~204.6310	0.00	0.00		8,~~484~~474,~~621~~417.1202		5254,~~439~~135.1165		0.00
										TOTAL P&I PAYMENT		64,~~338~~339.7475

	JKT			3,558,834.09	3,~~545~~540,~~508~~521.9832			4,~~987~~283.6611	0.00	0.00		3,~~540~~536,~~521~~238.3221		2122,~~793~~498.6564		0.00		7.~~37620000~~37954839%
							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,~~545~~540,~~508~~521.9832		4,~~987~~283.6611	0.00	0.00		3,~~540~~536,~~521~~238.3221		2122,~~793~~498.6564		0.00
											TOTAL P&I PAYMENT		26,781.3175
	DA			1,767,859.09	1,~~761~~758,~~275~~808.3867			2,~~466~~115.7124	0.00	0.00		1,~~758~~756,~~808~~693.6743		1011,~~870~~221.3098		0.00		7.~~40620000~~40954839%
							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,~~761~~758,~~275~~808.3867		2,~~466~~115.7124	0.00	0.00		1,~~758~~756,~~808~~693.6743		1011,~~870~~221.3098		0.00
											TOTAL P&I PAYMENT		13,337.0122
	FHA			1,756,449.76	1,~~749~~747,~~908~~457.5272			2,~~450~~101.8060	0.00	0.00		1,~~747~~745,~~457~~356.7212		1011,~~800~~149.1456		0.00		7.~~40620000~~40954839%
							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,~~749~~747,~~908~~457.5272		2,~~450~~101.8060	0.00	0.00		1,~~747~~745,~~457~~356.7212		1011,~~800~~149.1456		0.00
											TOTAL P&I PAYMENT		13,~~250~~251.9416
	CSA			1,748,695.00	1,~~742~~739,~~182~~742.6365			2,~~439~~092.9832	0.00	0.00		1,~~739~~737,~~742~~650.6533		1011,~~752~~100.4633		0.00		7.~~40620000~~40954839%
							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,~~742~~739,~~182~~742.6365		2,~~439~~092.9832	0.00	0.00		1,~~739~~737,~~742~~650.6533		1011,~~752~~100.4633		0.00
											TOTAL P&I PAYMENT		13,192.4465
	LV1			1,502,481.80	1,~~496~~494,~~886~~789.3693			21,~~096~~797.4373	0.00	0.00		1,~~494~~492,~~789~~992.9320		9,~~238~~537.5342		0.00		7.~~40620000~~40954839%
							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,~~496~~494,~~886~~789.3693		21,~~096~~797.4373	0.00	0.00		1,~~494~~492,~~789~~992.9320		9,~~238~~537.5342		0.00
											TOTAL P&I PAYMENT		11,~~334~~335.9615
	LV2			1,123,115.73	1,~~118~~117,~~933~~365.0999			1,~~567~~343.1082	0.00	0.00		1,~~117~~116,~~365~~022.9917		67,~~905~~129.8729		0.00		7.~~40620000~~40954839%
							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,~~118~~117,~~933~~365.0999		1,~~567~~343.1082	0.00	0.00		1,~~117~~116,~~365~~022.9917		67,~~905~~129.8729		0.00
											TOTAL P&I PAYMENT		8,~~472~~473.9711
	177			10,135,100.54	10,~~106~~094,~~117~~947.8637			119,~~170~~153.4999	0.00	0.00		10,~~094~~085,~~947~~793.3738		6163,~~766~~784.9136		0.00		7.~~33420000~~33754839%
							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,~~106~~094,~~117~~947.8637		119,~~170~~153.4999	0.00	0.00		10,~~094~~085,~~947~~793.3738		6163,~~766~~784.9136		0.00
											TOTAL P&I PAYMENT		72,~~937~~938.4035
	FPP			40,735,780.98	40,~~627~~585,~~319~~097.6008			4234,~~222~~053.5203	0.00	0.00		40,~~585~~551,~~097~~044.0805		~~249~~257,~~729~~902.3651		0.00		7.~~37620000~~37954839%
							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,~~627~~585,~~319~~097.6008		4234,~~222~~053.5203	0.00	0.00		40,~~585~~551,~~097~~044.0805		~~249~~257,~~729~~902.3651		0.00
											TOTAL P&I PAYMENT		291,~~951~~955.8854
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
10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.																	PAGE 2 OF 44
11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.																	PAGE 2 OF 45

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1011/18/2002

SERIES 2002-FX1

PAYMENT DATE:

1011/18/2002

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9029-20-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

41,~~218~~391,~~478~~365.8370

CURRENT SERVICING FEES

5217,~~993~~243.2289

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~622~~157,~~956~~359.9735

PLUS ADVANCE INTEREST

02,926,979.0075

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

0330,033.0064

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

035,697.0042

SCHEDULED PRINCIPAL DISTRIBUTION

~~622~~487,~~956~~392.9799

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

52,~~993~~941.2231

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(5217,~~993~~243.2289)

CURTAILMENTS

(0.0403)

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

0.00

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

4,~~165~~301,~~485~~101.6156

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

(0.0403)

LESS TRUSTEE FEE

(2,~~013~~011.7477)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~622~~487,~~957~~392.0196

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

4,788,~~442~~494.6252

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

4,~~163~~299,~~471~~089.8779

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

635,~~918~~295,~~675~~718.0706

SCHEDULED PRINCIPAL DISTRIBUTION

~~622~~487,~~956~~392.9799

UNSCHEDULED PRINCIPAL DISTRIBUTION

(0.0403)

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~635~~634,~~295~~808,~~718~~325.0610

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

0.00

0330,033.0064

02,926,979.0075

0.00

0330,033.0064

02,926,979.0075

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

PAGE 30 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 30 OF 45

	ABN AMRO
	LASALLE BANK		N.A.
					CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
																	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																												STATEMENT DATE:				1011/18/2002
																																																													PAYMENT DATE:				1011/18/2002
																	SERIES 2002-FX1
																																																													PRIOR PAYMENT:					0910/1718/2002
																																																										NEXT PAYMENT:									1112/1817/2002
																																																										RECORD DATE:										0910/3031/2002
																	ABN AMRO ACCT: 67-9029-20-7
																	BOND INTEREST RECONCILIATION
																							DEDUCTIONS																		ADDITIONS
																																																											REMAINING
								ACCRUAL						PASS						ACCRUED
DEFERRED &
						PRIOR						INT ACCRUAL				PREPAY-					OTHER		DISTRIBUTABLE					INTEREST				CURRENT PERIOD				OUTSTANDING
																																																															CREDIT SUPPORT
															THRU							CERTIFICATE					ALLOCABLE				ACCRETION				INTEREST			INT. SHORT-					ON PRIOR		MENT					INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/			INTEREST
			CLASS			METHOD DAYS										RATE					INTEREST					PPIS				INTEREST				LOSS/EXP						FALLS DUE			SHORTFALL (3)			PENALTIES	PROCEEDS (1)
INTEREST (2)
				AMOUNT					RECOVERY				SHORTFALLS			ORIGINAL						CURRENT(4)
		A-1					30/360			30	5.252000000%								~~772~~769,~~178~~452.6922						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~772~~769,~~178~~452.6922			~~772~~769,~~178~~452.6922		0.00				0.00				72.08%					72.3338%
		A-2					30/360			30	5.676000000%								1,442,162.81						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1,442,162.81			1,442,162.81		0.00				0.00				24.25%					24.3335%
		B					30/360			30	5.856000000%								124,435.12						0.00				0.00				0.00						0.00			0.00			0.00			0.00			124,435.12			124,435.12		0.00				0.00				20.25%					20.3234%
		C					30/360			30	5.918000000%								47,156.60						0.00				0.00				0.00						0.00			0.00			0.00			0.00			47,156.60			47,156.60		0.00				0.00				18.75%					18.8183%
		D					30/360			30	6.005000000%								103,681.33						0.00				0.00				0.00						0.00			0.00			0.00			0.00			103,681.33			103,681.33		0.00				0.00				15.50%					15.5557%
		E					30/360			30	6.184000000%								41,061.76						0.00				0.00				0.00						0.00			0.00			0.00			0.00			41,061.76			41,061.76		0.00				0.00				14.25%					14.3031%
		X-CL					30/360			30	0.~~673002789~~734793484%								~~356~~389,~~645~~009.8730						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~356~~389,~~645~~009.8730			~~356~~389,~~645~~009.8730		0.00				0.00				NA					NA
		X-CP					30/360			30	2.~~000308174~~264178174%								~~803~~909,~~405~~386.5048						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~803~~909,~~405~~386.5048			~~803~~909,~~405~~386.5048		0.00				0.00				NA					NA
		F					30/360			30	6.558000000%								43,550.59						0.00				0.00				0.00						0.00			0.00			0.00			0.00			43,550.59			43,550.59		0.00				0.00				13.00%					13.0405%
		G					30/360			30	6.625000000%								70,390.63						0.00				0.00				0.00						0.00			0.00			0.00			0.00			70,390.63			70,390.63		0.00				0.00				11.00%					11.0405%
		H					30/360			30	7.027000000%								55,993.48						0.00				0.00				0.00						0.00			0.00			0.00			0.00			55,993.48			55,993.48		0.00				0.00				9.50%					9.5354%
		J					30/360			30	6.000000000%								71,720.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			71,720.00			71,720.00		0.00				0.00				7.25%					7.28%
		K					30/360			30	6.000000000%								63,745.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			63,745.00			63,745.00		0.00				0.00				5.25%					5.27%
		L					30/360			30	6.000000000%								31,875.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			31,875.00			31,875.00		0.00				0.00				4.25%					4.2627%
		M					30/360			30	6.000000000%								23,905.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			23,905.00			23,905.00		0.00				0.00				3.50%					3.51%
		N					30/360			30	6.000000000%								19,925.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			19,925.00			19,925.00		0.00				0.00				2.88%					2.8889%
		P					30/360			30	6.000000000%								15,935.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			15,935.00			15,935.00		0.00				0.00				2.38%					2.3839%
		Q					30/360			30	6.000000000%								75,704.50						0.00				0.00				0.00						0.00			0.00			0.00			0.00			75,704.50			75,704.50		0.00				0.00				0.00%					0.00%
		V								30	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				NA					NA
																		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
																		4,299,089.82						0.00				0.00					0.00				0.00					0.00		0.00					0.00		4,299,089.82		4,299,089.82			0.00				0.00
	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																														PAGE 31 OF 44
																																																														PAGE 31 OF 45
	10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.
	11/14/2002 - 16:04 (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:

1011/18/2002

SERIES 2002-FX1

PAYMENT DATE:

1011/18/2002

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

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.

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

PAGE 32 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 32 OF 45

		ABN AMRO
		LASALLE BANK		N.A.
		CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
																																											STATEMENT DATE:					1011/18/2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1011/18/2002
																																											SERIES 2002-FX1
												PRIOR PAYMENT:									0910/1718/2002
																																											NEXT PAYMENT:						1112/1817/2002
																																											RECORD DATE:							0910/3031/2002
												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
					11/18/02		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%
					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%
					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%
					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
				10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.																																								PAGE 33 OF 44
				11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.																																								PAGE 33 OF 45

	ABN AMRO
	LASALLE BANK		N.A.
	CDC COMMERCIAL MORTGAGE TRUST 2002-FX1
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																			STATEMENT DATE:				1011/18/2002
																																										PAYMENT DATE:				1011/18/2002
											SERIES 2002-FX1																															PRIOR PAYMENT:					0910/1718/2002
																																										NEXT PAYMENT:						1112/1817/2002
																																										RECORD DATE:							0910/3031/2002
											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
				11/18/02		58			634,808,325				0		0				0	0			0	0			0			0			0		0					104		310		8.22%					8.12%
					223.08%					99.58%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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%
				8/16/02		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%
				7/17/02		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
																																											PAGE 34 OF 45
			10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.
			11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK	N.A.
	CDC COMMERCIAL MORTGAGE TRUST 2002-FX1																~~STATEMENT DATE:~~			~~10/18/2002~~
							COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																PAYMENT DATE:				10/18/2002
																			STATEMENT DATE:		11/18/2002
							SERIES 2002-FX1																PRIOR PAYMENT:					09/17/2002
									COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																PAYMENT DATE:						11/18/2002
																							NEXT PAYMENT:						11/18/2002
																									PRIOR PAYMENT:							10/18/2002
																							RECORD DATE:							09/30/2002
									SERIES 2002-FX1
							ABN AMRO ACCT: 67-9029-20-7
																									NEXT PAYMENT:								12/17/2002
						DELINQUENT LOAN DETAIL
																									RECORD DATE:									10/31/2002
									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
				1		10/11/02				774,871.25		774,871.25	0.00					B
			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)
				2		10/11/02				445,645.99		445,645.99	0.00					B
			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)
				5		10/11/02				242,672.75		242,672.75	0.00					B
			** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
				6		10/11/02				218,477.25		218,477.25	0.00					B
		10/16/2002 - 12:40 (I228-I294) 2002 LASALLE BANK N.A.																						PAGE 35 OF 44
				8		10/11/02				160,503.40		160,503.40	0.00					B
				9		10/11/02				12,708.13		12,708.13	0.00					B
				10		10/11/02				162,686.02		162,686.02	0.00					B
				11		10/11/02				154,067.07		154,067.07	0.00					B
				12		10/11/02				143,074.79		143,074.79	0.00					B
				13		10/11/02				142,793.50		142,793.50	0.00					B
				14		10/11/02				108,858.26		108,858.26	0.00					B
				17		10/11/02				100,562.20		100,562.20	0.00					B
				19		10/11/02				83,877.70		83,877.70	0.00					B
				21		10/11/02				72,970.32		72,970.32	0.00					B
				22		10/11/02				74,223.61		74,223.61	0.00					B
				24		10/11/02				64,366.63		64,366.63	0.00					B
				28		10/11/02				31,819.33		31,819.33	0.00					B
				30		10/11/02				29,701.05		29,701.05	0.00					B
				32		10/11/02				30,357.74		30,357.74	0.00					B
				36		10/11/02				26,792.96		26,792.96	0.00					B
				37		10/11/02				19,630.58		19,630.58	0.00					B
				40		10/11/02				18,626.23		18,626.23	0.00					B
				41		10/11/02				17,793.49		17,793.49	0.00					B
				42		10/11/02				20,196.14		20,196.14	0.00					B
				44		10/11/02				18,303.40		18,303.40	0.00					B
				48		10/11/02				13,342.79		13,342.79	0.00					B
				49		10/11/02				13,256.69		13,256.69	0.00					B
				50		10/11/02				13,198.16		13,198.16	0.00					B
				52		10/11/02				11,339.89		11,339.89	0.00					B
				53		10/11/02				9,676.58		9,676.58	0.00					B
				54		10/11/02				8,476.65		8,476.65	0.00					B
				56		10/11/02				8,745.98		8,745.98	0.00					B
				58		10/11/02				3,396.84		3,396.84	0.00					B
					TOTAL					3,257,013.39		3,257,013.39
			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
		11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.																								PAGE 35 OF 45

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

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

PAGE 37 OF 45

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

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

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)

CDC02FZA

LODGING

10/11/11

0.00

88,~~421~~362,~~224~~319

9.50000%

782,240

CDC02FXZ

RETAIL

2/11/15

0.00

62,~~564~~520,~~693~~052

7.54000%

450,860

CDC02FXY

MULTIFAMILY

3/11/10

0.00

40,~~585~~551,~~097~~044

7.48000%

295,466

CDC02FXZ

RETAIL

3/11/11

0.00

37,~~092~~072,~~380~~986

7.68480%

264,852

CDC02FXZ

OFFICE

4/11/11

0.00

33,~~542~~523,~~603~~654

7.84240%

245,468

CDC02FXZ

LODGING

2/11/12

0.00

28,~~052~~024,~~001~~192

7.99000%

220,815

CDC02FXZ

MIXED USE

7/11/11

0.00

24,~~339~~324,~~823~~544

8.63000%

196,158

CDC02FXZ

RETAIL

4/11/11

0.00

22,~~940~~926,~~719~~067

7.48000%

162,415

CDC02FXZ

RETAIL

4/11/11

0.00

~~986~~979,~~930~~840

6.70800%

12,790

CDC02FXZ

RETAIL

4/11/11

0.00

23,~~522~~507,~~714~~150

7.36000%

164,646

CDC02FXA

RETAIL

10/11/09

0.00

21,~~332~~318,~~685~~104

7.69000%

155,845

CDC02FXZ

RETAIL

4/11/11

0.00

20,~~528~~515,~~322~~054

7.44000%

144,785

CDC02FXB

OFFICE

2/11/10

0.00

19,~~615~~603,~~917~~242

7.80000%

144,428

CDC02FXZ

OFFICE

10/11/14

0.00

14,~~554~~542,~~937~~752

7.81000%

110,071

CDC02FXZ

MIXED USE

8/11/11

0.00

13,~~521~~515,~~799~~122

8.10000%

100,992

CDC02FXC

OFFICE

7/11/08

0.00

13,~~442~~434,~~514~~031

8.50000%

106,875

CDC02FXZ

INDUSTRIAL

6/11/11

0.00

13,~~152~~139,~~957~~892

7.82200%

101,658

CDC02FXZ

RETAIL

10/11/08

0.00

11,~~453~~446,~~630~~970

8.66000%

92,073

CDC02FXD

MULTIFAMILY

7/11/13

0.00

11,~~158~~150,~~202~~262

8.00000%

84,808

CDC02FXE

RETAIL

2/11/14

0.00

10,~~145~~136,~~573~~006

6.78000%

68,800

CDC02FXX

OFFICE

1/11/11

0.00

10,~~094~~085,~~947~~793

7.43800%

73,812

CDC02FXZ

RETAIL

1/11/14

0.00

10,~~082~~073,~~758~~594

7.59000%

75,064

CDC02FXF

RETAIL

1/11/09

0.00

8,~~965~~951,~~919~~723

6.76000%

66,388

CDC02FXQ

MULTIFAMILY

6/11/10

0.00

8,~~484~~474,~~621~~417

7.51000%

65,074

CDC02FXZ

MULTIFAMILY

7/11/10

0.00

5,~~424~~419,~~590~~622

7.20000%

38,601

CDC02FXZ

MULTIFAMILY

5/11/10

0.00

4,~~422~~418,~~232~~447

7.23000%

31,318

CDC02FXZ

MULTIFAMILY

5/11/10

0.00

~~903~~902,~~307~~769

8.63000%

7,251

CDC02FXZ

MULTIFAMILY

11/11/10

0.00

4,~~549~~545,~~796~~650

7.16000%

32,198

CDC02FXG

OFFICE

2/11/14

0.00

4,~~317~~313,~~745~~673

6.78000%

29,280

CDC02FXZ

MULTIFAMILY

7/11/09

0.00

4,~~282~~278,~~679~~621

7.05000%

30,058

CDC02FXH

OFFICE

11/11/08

0.00

4,~~147~~145,~~736~~214

8.50000%

32,881

CDC02FXZ

MULTIFAMILY

12/11/08

0.00

4,~~024~~018,~~474~~421

7.11000%

30,693

CDC02FXI

RETAIL

2/11/08

0.00

4,~~022~~019,~~731~~900

8.31000%

31,617

CDC02FXZ

MULTIFAMILY

7/11/07

0.00

3,~~833~~828,~~041~~280

7.56180%

29,721

CDC02FXZ

MULTIFAMILY

7/11/07

0.00

3,~~773~~768,~~416~~737

7.57120%

29,280

CDC02FXR

MULTIFAMILY

6/11/10

0.00

3,~~540~~536,~~521~~238

7.48000%

27,088

CDC02FXJ

RETAIL

5/11/10

0.00

2,~~690~~688,~~836~~591

7.60000%

19,855

CDC02FXK

RETAIL

9/11/13

0.00

2,~~622~~618,~~648~~933

7.59000%

20,856

CDC02FXZ

RETAIL

10/11/08

0.00

2,~~618~~616,~~844~~509

7.27000%

18,730

CDC02FXZ

OFFICE

1/11/10

0.00

2,~~545~~543,~~168~~490

7.83000%

18,838

CDC02FXL

INDUSTRIAL

12/11/08

0.00

2,~~500~~498,~~594~~527

7.40000%

18,002

CDC02FXM

MULTIFAMILY

4/11/07

0.00

2,~~470~~469,~~619~~045

8.85000%

20,402

CDC02FXZ

MULTIFAMILY

2/11/09

0.00

2,~~342~~340,~~205~~074

7.14000%

16,531

CDC02FXN

MULTIFAMILY

3/11/15

0.00

2,~~259~~257,~~718~~319

8.27000%

18,492

CDC02FZB

OFFICE

6/11/08

0.00

2,~~083~~082,~~647~~356

8.50000%

16,542

CDC02FXO

MULTIFAMILY

4/11/08

0.00

1,~~913~~911,~~483~~808

7.33000%

13,752

CDC02FXP

INDUSTRIAL

10/11/08

0.00

1,~~866~~865,~~859~~716

8.50000%

14,807

CDC02FXS

MULTIFAMILY

6/11/10

0.00

1,~~758~~756,~~809~~693

7.51000%

13,489

CDC02FXT

MULTIFAMILY

6/11/10

0.00

1,~~747~~745,~~458~~356

7.51000%

13,402

CDC02FXU

MULTIFAMILY

6/11/10

0.00

1,~~739~~737,~~743~~650

7.51000%

13,343

CDC02FXZ

MULTIFAMILY

4/11/10

0.00

1,~~549~~548,~~547~~270

7.55000%

11,352

CDC02FXV

MULTIFAMILY

6/11/10

0.00

1,~~494~~492,~~790~~992

7.51000%

11,464

CDC02FXZ

MULTIFAMILY

1/11/09

0.00

1,~~349~~347,~~064~~987

7.50000%

9,789

CDC02FXW

MULTIFAMILY

6/11/10

0.00

1,~~117~~116,~~366~~022

7.51000%

8,570

CDC02FXZ

MULTIFAMILY

1/11/11

0.00

~~948~~947,~~229~~414

10.36000%

9,002

CDC02FXZ

MULTIFAMILY

12/11/09

0.00

~~900~~899,~~170~~324

10.63100%

8,821

CDC02FXZ

MULTIFAMILY

1/11/11

0.00

589,~~713~~204

10.36000%

5,600

CDC02FXZ

MULTIFAMILY

1/11/11

0.00

360,~~974~~664

10.36000%

3,427

635,295,718

4,841,436

634,808,325

4,841,436

* 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

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

PAGE 37 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 38 OF 45

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

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

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

PAGE 40 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 41 OF 45

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9029-20-7

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

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

PAGE 41 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 42 OF 45

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9029-20-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

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

PAGE 42 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 43 OF 45

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

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..

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

PAGE 43 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 44 OF 45

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-FX1

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

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

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

PAGE 44 OF 44

11/14/2002 - 16:04 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 45 OF 45

Filing Compare · CDC COMMERCIAL MORTGAGE TRUST 2002-FX1