8-K 1 lubs02c2_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: April 2, 2002
(Date of earliest event reported)

Structured Asset Securities Corporation
(Exact Name of Registrant as Specified in its Charter)

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

101 Hudson Street, Jersey City, New Jersey 07302
(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 holders of LB-UBS Commercial
Mortgage Trust 2002-C2,Commercial Mortgage Pass-Through
Certificates, Series 2002-C2 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 the 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
there unto duly authorized.

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

By:

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

November 18, 2002

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

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-C2

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

KATHRYN HAWKINSON (312) 904-6561

RACHEL GAXIOLA (714)238-6726

KATHRYN.HAWKINSON@ABNAMRO.COM

RACHEL.GAXIOLA@ABNAMRO.COM

PAGE(S)

ISSUE ID:

LUBS02C2

CLOSING DATE:

7/9/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

7/17/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

7/17/2035

LUBS02C2_200210_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

LUBS02C2_200211_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

DELINQUENT LOAN DETAIL

PAGE 9

HISTORICAL COLLATERAL PREPAYMENT

PAGE 10

LOAN LEVEL DETAIL

PAGE 11-15

MORTGAGE LOAN CHARACTERISTICS

PAGE 16-18

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 19

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 20

MODIFIED LOAN DETAIL

PAGE 21

REALIZED LOSS DETAIL

PAGE 22

APPRAISAL REDUCTION DETAIL

PAGE 23

RATING INFORMATION

PAGE 24-25

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: DEUTSCHE BANK SECURITIES INC./LEHMAN BROTHERS INC./UBS WARBURG

MASTER SERVICER: WACHOVIA BANK, NATIONAL ASSOCIATION

SPECIAL SERVICER: LEND LEASE ASSET MANAGEMENT, L.P.

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

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 1 OF 25

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 1 OF 25

	ABN AMRO
	LASALLE BANK		N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:								1011/18/2002
										SERIES 2002-C2																										PAYMENT DATE:					1011/18/2002
WAC:						7.~~134488~~372339%																														PRIOR PAYMENT:						0910/1718/2002
																																				NEXT PAYMENT:							1112/1817/2002
WAMM:						~~195~~194
																																				RECORD DATE:								0910/3031/2002
										REMIC III
										ABN AMRO ACCT: 67-9030-80-9
									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						64,000,000.00					6160,~~322~~258,~~347~~592.7289					1833,~~063,754~~738.8363			0.00			0.00				6059,~~258~~424,~~592~~854.8926				~~195~~192,~~924~~526.9020				0.00			3.83400000%
	52108HJQ8													~~958~~941.~~161683125~~540513906			1613.~~621169219~~027166094			0.000000000			0.000000000				~~941~~928.~~540513906~~513347812					3.~~061326563~~008221875			0.000000000					FIXED
	A-2						240,000,000.00					240,000,000.00					0.00			0.00			0.00				240,000,000.00				980,800.00				0.00			4.90400000%
	52108HJR6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.086666667			0.000000000					FIXED
	A-3						144,100,000.00					144,100,000.00					0.00			0.00			0.00				144,100,000.00				646,768.83				0.00			5.38600000%
	52108HJS4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.488333310			0.000000000					FIXED
	A-4						533,879,000.00					533,879,000.00					0.00			0.00			0.00				533,879,000.00				2,488,765.94				0.00			5.59400000%
	52108HJT2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.661666670			0.000000000					FIXED
	B						16,644,000.00					16,644,000.00					0.00			0.00			0.00				16,644,000.00				78,587.42				0.00			5.66600000%
	52108HJU9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.721666667			0.000000000					FIXED
	C						27,235,000.00					27,235,000.00					0.00			0.00			0.00				27,235,000.00				129,275.47				0.00			5.69600000%
	52108HJV7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.746666789			0.000000000					FIXED
	D						18,157,000.00					18,157,000.00					0.00			0.00			0.00				18,157,000.00				86,775.33				0.00			5.73500000%
	52108HJW5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.779166713			0.000000000					5.735000000%
	E						18,157,000.00					18,157,000.00					0.00			0.00			0.00				18,157,000.00				87,365.43				0.00			5.77400000%
	52108HJX3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.811666575			0.000000000					5.774000000%
	F						24,209,000.00					24,209,000.00					0.00			0.00			0.00				24,209,000.00				116,889.12				0.00			5.79400000%
	52108HJY1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.828333264			0.000000000					5.794000000%
	G						12,104,000.00					12,104,000.00					0.00			0.00			0.00				12,104,000.00				59,238.99				0.00			5.87300000%
	52108HJZ8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.894166391			0.000000000					5.873000000%
	X-CL						1,210,452,837.00				N	1,~~207~~206,~~775~~711,~~184~~429.7289					0.00			0.00			0.00				1,~~206~~205,~~711~~877,~~429~~691.8926				~~462~~511,~~815~~971.4052				0.00			0.~~45983598~~50912407%
	52108HKY9/U51394BL4/52108HKZ6													~~997~~996.~~787892103~~909084769			0.000000000			0.000000000			0.000000000				996.~~909084769~~220302353					0.~~382348974~~422958668			0.000000000					0.~~695306352~~455688612%
	X-CP						944,937,302.00				N	944,937,302.00					0.00			0.00			0.00				944,937,302.00				1,~~078~~265,~~412~~722.4867				0.00			1.~~36950353~~60737353%
	52108HLA0/U51394BM2/52108HLB8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.~~141252946~~339477939			0.000000000					1.~~369613530~~369663530%
	X-D						175,000,000.00				N	174,~~543~~364,~~552~~875.5599					0.00			0.00			0.00				174,~~364~~222,~~875~~444.9986				155,~~634~~475.6735				0.00			1.07000000%
	52108HLC6/U51394BN0/52108HLD4													~~997~~996.~~391728857~~370719943			0.000000000			0.000000000			0.000000000				~~996~~995.~~370719943~~556827771					0.~~889340971~~888430571			0.000000000					FIXED
	H						15,131,000.00					15,131,000.00					0.00			0.00			0.00				15,131,000.00				77,382.46				0.00			6.13700000%
	52108HKA1/U51394BP5/52108HKB9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.114166942			0.000000000					6.137000000%
	J						18,157,000.00					18,157,000.00					0.00			0.00			0.00				18,157,000.00				94,340.75				0.00			6.23500000%
	52108HKC7/U51394BQ3/52108HKD5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.195833563			0.000000000					6.235000000%
	K						15,131,000.00					15,131,000.00					0.00			0.00			0.00				15,131,000.00				82,325.25				0.00			6.52900000%
	52108HKE3/U51394BR1/52108HKF0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.440833388			0.000000000					6.529000000%
	L						15,130,000.00					15,130,000.00					0.00			0.00			0.00				15,130,000.00				71,653.16				0.00			5.68300000%
	52108HKG8/U51394BS9/52108HKH6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.735833443			0.000000000					FIXED
	M						12,105,000.00					12,105,000.00					0.00			0.00			0.00				12,105,000.00				57,327.26				0.00			5.68300000%
	52108HKJ2/U51394BT7/52108HKK9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.735833127			0.000000000					FIXED
	N						6,052,000.00					6,052,000.00					0.00			0.00			0.00				6,052,000.00				28,661.26				0.00			5.68300000%
	52108HKL7/U51394BU4/52108HKM5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.735832783			0.000000000					FIXED
	P						4,539,000.00					4,539,000.00					0.00			0.00			0.00				4,539,000.00				21,495.95				0.00			5.68300000%
	52108HKN3/52108HKP8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.735833884			0.000000000					FIXED
	Q						7,566,000.00					7,566,000.00					0.00			0.00			0.00				7,566,000.00				35,831.32				0.00			5.68300000%
	52108HKQ6/52108HKR4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.735833994			0.000000000					FIXED
	S						3,026,000.00					3,026,000.00					0.00			0.00			0.00				3,026,000.00				14,330.63				0.00			5.68300000%
	52108HKS2/52108HKT0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.735832783			0.000000000					FIXED
	T						3,026,000.00					3,026,000.00					0.00			0.00			0.00				3,026,000.00				14,330.63				0.00			5.68300000%
	52108HKU7/52108HKV5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.735832783			0.000000000					FIXED
	U						12,104,837.00					12,104,837.00					0.00			0.00			0.00				12,104,837.00				57,~~147~~298.1821				(~~179~~28.3128)			5.68300000%
	52108HKW3/52108HKX1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.~~721020200~~733497031			(0.~~014813087~~002336256)					FIXED
	R-III						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSH994													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
	9ABSH992													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
	9ABSH993													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			1,210,452,837.00								1,~~207~~206,~~775~~711,~~184~~429.7289				1833,~~063,754~~738.8363			0.00			0.00				1,~~206~~205,~~711~~877,~~429~~691.8926				7,~~122~~355,~~079~~139.8315				(~~179~~28.3128)
																										TOTAL P&I PAYMENT				8,~~185~~188,~~834~~877.6678

	V			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSH991						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
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
10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.																	PAGE 2 OF 25
11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.																	PAGE 2 OF 25

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1011/18/2002

SERIES 2002-C2

PAYMENT DATE:

1011/18/2002

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

7,~~180~~038,~~714~~861.5522

CURRENT SERVICING FEES

5653,~~845~~264.0437

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

1798,~~063,754~~567.8379

PLUS ADVANCE INTEREST

0371,179.0053

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

035,170.0084

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

03,530.0077

SCHEDULED PRINCIPAL DISTRIBUTION

1833,~~063,754~~738.8363

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

56,~~845~~795.0413

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(5753,~~024~~292.3666)

CURTAILMENTS

0.00

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

7,~~123~~356,~~690~~748.1810

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,~~610~~608.3795)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1833,~~063,754~~738.8363

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

8,~~187~~190,~~445~~486.0173

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

7,~~122~~355,~~079~~139.8215

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,~~207~~206,~~775~~711,~~185~~430.5875

112

SCHEDULED PRINCIPAL DISTRIBUTION

1833,~~063,754~~738.8363

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,~~206~~205,~~711~~877,~~430~~692.7512

112

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

0.00

035,170.0084

0371,179.0053

0.00

035,170.0084

0371,179.0053

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 5 OF 25

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 5 OF 25

	ABN AMRO
	LASALLE BANK		N.A.
					LB-UBS COMMERCIAL MORTGAGE TRUST
																	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																												STATEMENT DATE:				1011/18/2002
																																																													PAYMENT DATE:				1011/18/2002
																	SERIES 2002-C2
																																																													PRIOR PAYMENT:					0910/1718/2002
																																																										NEXT PAYMENT:									1112/1817/2002
																																																										RECORD DATE:										0910/3031/2002
																	ABN AMRO ACCT: 67-9030-80-9
																	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	3.834000000%								~~195~~192,~~924~~526.9020						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~195~~192,~~924~~526.9020			~~195~~192,~~924~~526.9020		0.00				0.00				94.71%					95.0107%
		A-2					30/360			30	4.904000000%								980,800.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			980,800.00			980,800.00		0.00				0.00				74.89%					75.1217%
		A-3					30/360			30	5.386000000%								646,768.83						0.00				0.00				0.00						0.00			0.00			0.00			0.00			646,768.83			646,768.83		0.00				0.00				62.98%					63.1822%
		A-4					30/360			30	5.594000000%								2,488,765.94						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,488,765.94			2,488,765.94		0.00				0.00				18.88%					18.9395%
		B					30/360			30	5.666000000%								78,587.42						0.00				0.00				0.00						0.00			0.00			0.00			0.00			78,587.42			78,587.42		0.00				0.00				17.50%					17.5557%
		C					30/360			30	5.696000000%								129,275.47						0.00				0.00				0.00						0.00			0.00			0.00			0.00			129,275.47			129,275.47		0.00				0.00				15.25%					15.3031%
		D					30/360			30	5.735000000%								86,775.33						0.00				0.00				0.00						0.00			0.00			0.00			0.00			86,775.33			86,775.33		0.00				0.00				13.75%					13.7980%
		E					30/360			30	5.774000000%								87,365.43						0.00				0.00				0.00						0.00			0.00			0.00			0.00			87,365.43			87,365.43		0.00				0.00				12.25%					12.2930%
		F					30/360			30	5.794000000%								116,889.12						0.00				0.00				0.00						0.00			0.00			0.00			0.00			116,889.12			116,889.12		0.00				0.00				10.25%					10.2829%
		G					30/360			30	5.873000000%								59,238.99						0.00				0.00				0.00						0.00			0.00			0.00			0.00			59,238.99			59,238.99		0.00				0.00				9.25%					9.2829%
		X-CL					30/360			30	0.~~459835977~~509124066%								~~462~~511,~~815~~971.4052						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~462~~511,~~815~~971.4052			~~462~~511,~~815~~971.4052		0.00				0.00				0.00%					0.00%
		X-CP					30/360			30	1.~~369503530~~607373530%								1,~~078~~265,~~412~~722.4867						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1,~~078~~265,~~412~~722.4867			1,~~078~~265,~~412~~722.4867		0.00				0.00				0.00%					0.00%
		X-D					30/360			30	1.070000000%								155,~~634~~475.6735						0.00				0.00				0.00						0.00			0.00			0.00			0.00			155,~~634~~475.6735			155,~~634~~475.6735		0.00				0.00				0.00%					0.00%
		H					30/360			30	6.137000000%								77,382.46						0.00				0.00				0.00						0.00			0.00			0.00			0.00			77,382.46			77,382.46		0.00				0.00				0.00%					0.00%
		J					30/360			30	6.235000000%								94,340.75						0.00				0.00				0.00						0.00			0.00			0.00			0.00			94,340.75			94,340.75		0.00				0.00				0.00%					0.00%
		K					30/360			30	6.529000000%								82,325.25						0.00				0.00				0.00						0.00			0.00			0.00			0.00			82,325.25			82,325.25		0.00				0.00				0.00%					0.00%
		L					30/360			30	5.683000000%								71,653.16						0.00				0.00				0.00						0.00			0.00			0.00			0.00			71,653.16			71,653.16		0.00				0.00				0.00%					0.00%
		M					30/360			30	5.683000000%								57,327.26						0.00				0.00				0.00						0.00			0.00			0.00			0.00			57,327.26			57,327.26		0.00				0.00				0.00%					0.00%
		N					30/360			30	5.683000000%								28,661.26						0.00				0.00				0.00						0.00			0.00			0.00			0.00			28,661.26			28,661.26		0.00				0.00				0.00%					0.00%
		P					30/360			30	5.683000000%								21,495.95						0.00				0.00				0.00						0.00			0.00			0.00			0.00			21,495.95			21,495.95		0.00				0.00				0.00%					0.00%
		Q					30/360			30	5.683000000%								35,831.32						0.00				0.00				0.00						0.00			0.00			0.00			0.00			35,831.32			35,831.32		0.00				0.00				0.00%					0.00%
		S					30/360			30	5.683000000%								14,330.63						0.00				0.00				0.00						0.00			0.00			0.00			0.00			14,330.63			14,330.63		0.00				0.00				0.00%					0.00%
		T					30/360			30	5.683000000%								14,330.63						0.00				0.00				0.00						0.00			0.00			0.00			0.00			14,330.63			14,330.63		0.00				0.00				0.00%					0.00%
		U					30/360			30	5.683000000%								57,326.49						0.00				0.00				0.00						0179.0032			0.00			0.00			0.00			57,~~326~~505.4981			57,~~147~~298.1821		(~~179~~28.3228)				~~179~~207.3260				0.00%					0.00%
		R-III					30/360			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
		V					30/360			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
																		7,122,259.14						0.00				0.00					0.00				0.00					0.00		0.00					0.00		7,122,259.14		7,122,079.83			(179.32)				179.32
																		7,355,167.43						0.00				0.00					0.00				179.32					0.00		0.00					0.00		7,355,346.75		7,355,139.15			(28.28)				207.60
	(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 6 OF 25
	10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.
	11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		LB-UBS COMMERCIAL MORTGAGE TRUST
																																											STATEMENT DATE:					1011/18/2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1011/18/2002
																																											SERIES 2002-C2
												PRIOR PAYMENT:									0910/1718/2002
																																											NEXT PAYMENT:						1112/1817/2002
																																											RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-9030-80-9
												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
					11/18/2002		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%
					10/18/2002		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%
					9/17/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/16/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/17/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						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
				10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 25
				11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 25

	ABN AMRO
	LASALLE BANK		N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																			STATEMENT DATE:				1011/18/2002
																																										PAYMENT DATE:				1011/18/2002
											SERIES 2002-C2																															PRIOR PAYMENT:					0910/1718/2002
																																										NEXT PAYMENT:						1112/1817/2002
																																										RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-9030-80-9
											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
				11/18/2002		112			1,205,877,692				0		0				0	0			0	0			0			0			0		0					194		345		7.37%					7.31%
					100.90%					99.62%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/18/2002		112			1,206,711,431				0		0				0	0			0	0			0			0			0		0					195		346		7.13%					7.08%
					100.90%					99.69%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/17/2002		112			1,207,775,186				0		0				0	0			0	0			0			0			0		0					196		347		7.37%					7.31%
					100.90%					99.78%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/16/2002		112			1,208,597,412				0		0				0	0			0	0			0			0			0		0					197		348		7.37%					7.31%
					100.90%					99.85%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/17/2002		112			1,209,414,657				0		0				0	0			0	0			0			0			0		0					198		349		7.13%					7.08%
					100.90%					99.91%		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 8 OF 25
			10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.
			11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

~~STATEMENT DATE:~~

~~10/18/2002~~

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/18/2002

STATEMENT DATE:

11/18/2002

SERIES 2002-C2

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-C2

ABN AMRO ACCT: 67-9030-80-9

NEXT PAYMENT:

12/17/2002

DELINQUENT LOAN DETAIL

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9030-80-9

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

10/11/2002

112,657.90

0.00

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)

10/11/2002

72,463.32

0.00

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)

10/11/2002

71,243.52

0.00

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

10/11/2002

57,150.44

0.00

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 9 OF 25

10/11/2002

37,781.55

0.00

10/11/2002

31,001.38

0.00

10/11/2002

24,052.26

0.00

TOTAL

406,350.37

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

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 9 OF 25

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-C2

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

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 10 OF 25

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST
																				STATEMENT DATE:		1011/18/2002
							COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES															PAYMENT DATE:		1011/18/2002
							SERIES 2002-C2															PRIOR PAYMENT:			0910/1718/2002
																						NEXT PAYMENT:				1112/1817/2002
																						RECORD DATE:					0910/3031/2002
							ABN AMRO ACCT: 67-9030-80-9
							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)
				1A		LUBS02CA		RETAIL		2/11/2032	0.00		FL		160,~~744~~602,~~678~~247	6.75000%			1,~~083~~076,~~870~~760
				1B		LUBS02CA		RETAIL		2/11/2032	0.00		FL		13,620,198	7.75000%			8790,~~964~~896
				2		LUBS02CB		RETAIL		3/11/2012	0.00		MA		94,~~487~~420,~~758~~453	6.73100%			614,969
				3		LUBS02CB		OFFICE		6/8/2027	0.00		NY		78,~~608~~516,~~180~~031	6.57000%			536,874
				4		LUBS02CB		OFFICE		6/11/2032	0.00		DC		49,~~863~~833,~~166~~458	7.25900%			341,393
				5		LUBS02CB		MULTIFAMILY		6/11/2007	0.00		CA		36,800,000	6.65000%			~~203~~210,~~933~~731
				6		LUBS02CB		MULTIFAMILY		6/11/2032	0.00		NY		34,~~891~~867,~~918~~786	6.76000%			227,242
				7		LUBS02CB		OFFICE		4/11/2032	0.00		NY		34,~~362~~342,~~381~~475	7.40000%			238,871
				8		LUBS02CB		OFFICE		4/11/2032	0.00		FL		33,~~821~~804,~~089~~889	7.97000%			248,316
				9		LUBS02CB		RETAIL		5/11/2011	0.00		MD		27,~~716~~700,~~294~~984	7.90000%			203,858
				10		LUBS02CB		RETAIL		5/11/2032	0.00		MA		27,~~138~~117,~~029~~195	6.41000%			170,629
				11		LUBS02CB		OFFICE		5/11/2012	0.00		WA		25,~~920~~906,~~285~~206	7.57000%			183,044
				12		LUBS02CB		RETAIL		4/11/2012	0.00		KS		23,~~675~~656,~~408~~640	7.47000%			171,060
				13		LUBS02CB		RETAIL		2/11/2012	0.00		WV		19,~~877~~864,~~598~~866	7.14000%			134,946
				14		LUBS02CB		MULTIFAMILY		6/11/2012	0.00		PA		18,~~450~~440,~~813~~213	7.37500%			127,775
				15		LUBS02CB		INDUSTRIAL		4/11/2012	0.00		NY		17,~~933~~924,~~461~~037	7.70000%			128,333
				16		LUBS02CB		OFFICE		5/11/2032	0.00		FL		16,~~547~~537,~~172~~767	7.43000%			115,275
				17		LUBS02CB		MULTIFAMILY		2/11/2007	0.00		WI		16,~~463~~451,~~213~~902	6.90000%			109,130
				18		LUBS02CB		RETAIL		6/11/2012	0.00		DE		16,~~455~~445,~~524~~905	7.32000%			113,344									B
				19		LUBS02CB		OFFICE		6/11/2009	0.00		NY		13,~~960~~951,~~082~~327	7.09200%			94,009
				20		LUBS02CB		OFFICE		6/11/2012	0.00		VA		13,~~063~~055,354	7.17000%			88,655
				21		LUBS02CB		RETAIL		9/11/2011	0.00		VA		12,~~781~~774,~~868~~000	7.40000%			89,317
				22		LUBS02CB		RETAIL		3/11/2012	0.00		PA		12,~~577~~569,~~764~~718	7.10000%			84,945
				23		LUBS02CB		RETAIL		6/11/2012	0.00		CA		12,~~565~~557,~~270~~716	7.23000%			85,783
				24		LUBS02CB		OFFICE		4/11/2012	0.00		NY		12,~~452~~446,~~955~~257	7.63000%			88,517
				25		LUBS02CB		MULTIFAMILY		7/11/2012	0.00		MI		11,~~675~~667,~~074~~409	6.91000%			77,134
				26		LUBS02CB		MULTIFAMILY		2/11/2007	0.00		WI		11,~~485~~477,~~500~~609	6.90000%			76,134
				27		LUBS02CB		RETAIL		5/11/2009	0.00		TN		11,~~213~~207,~~628~~131	7.37000%			77,663
				28		LUBS02CB		RETAIL		4/11/2012	0.00		CA		10,~~606~~600,~~878~~616	7.34000%			73,303									B
				29		LUBS02CB		RETAIL		1/1/2007	0.00		CA		10,~~585~~579,~~868~~981	8.28000%			81,365
				30		LUBS02CB		INDUSTRIAL		5/11/2012	0.00		NY		10,~~094~~089,~~414~~029	7.62500%			71,664									B
				31		LUBS02CB		RETAIL		4/11/2012	0.00		NC		10,~~015~~006,~~127~~005	7.82000%			76,563
				32		LUBS02CB		MULTIFAMILY		2/11/2007	0.00		WI		9,~~836~~829,~~198~~440	6.90000%			65,201
				33		LUBS02CB		OFFICE		5/11/2007	0.00		CA		9,~~790~~783,~~063~~709	7.00000%			65,366
				34		LUBS02CB		OFFICE		5/11/2009	0.00		VA		9,~~367~~361,~~078~~107	7.06000%			62,918
				35		LUBS02CB		MULTIFAMILY		2/11/2007	0.00		WI		8,~~991~~985,~~676~~499	6.90000%			59,603
				36		LUBS02CB		INDUSTRIAL		5/11/2012	0.00		SC		8,~~953~~944,~~214~~415	7.44000%			66,158
				37		LUBS02CB		RETAIL		3/11/2032	0.00		VA		8,~~958~~953,~~733~~474	7.38000%			62,191
				38		LUBS02CB		MULTIFAMILY		5/11/2007	0.00		CA		8,~~915~~909,~~963~~703	6.73000%			57,931									B
				39		LUBS02CB		MULTIFAMILY		5/11/2007	0.00		TX		8,~~369~~363,~~141~~498	6.87000%			55,154
				40		LUBS02CB		MULTIFAMILY		5/11/2012	0.00		CA		8,~~072~~068,~~910~~038	7.24000%			55,201
				41		LUBS02CB		OFFICE		6/11/2009	0.00		NJ		7,~~977~~972,~~190~~187	7.09200%			53,719
				42		LUBS02CB		RETAIL		2/11/2012	0.00		MS		6,~~413~~409,~~195~~470	7.46000%			44,923
				43		LUBS02CB		INDUSTRIAL		6/11/2032	0.00				6,~~333~~329,~~306~~720	7.42000%			44,053
				44		LUBS02CB		OFFICE		2/11/2032	0.00		TX		6,~~114~~110,~~125~~462	7.36000%			42,414
				45		LUBS02CB		MULTIFAMILY		5/11/2012	0.00		NY		5,~~980~~976,~~037~~451	7.26000%			40,971
				46		LUBS02CB		SELF STORAGE		5/11/2012	0.00		NM		5,~~771~~766,~~630~~339	7.75000%			43,809
				47		LUBS02CB		MULTIFAMILY		6/11/2012	0.00		GA		5,~~490~~481,~~731~~316	7.26000%			43,741
				48		LUBS02CB		OFFICE		6/11/2012	0.00		CA		5,~~485~~482,~~505~~388	7.41000%			38,118
				49		LUBS02CB		MULTIFAMILY		3/11/2009	0.00		TX		5,~~474~~471,~~323~~039	7.31000%			37,744
				50		LUBS02CB		RETAIL		4/11/2012	0.00		VA		5,~~429~~426,~~013~~006	7.54000%			38,257									B
				51		LUBS02CB		RETAIL		4/11/2012	0.00		TX		5,~~380~~377,~~243~~454	7.74000%			38,649
				52		LUBS02CB		MULTIFAMILY		6/11/2012	0.00		NY		5,~~334~~331,~~738~~390	7.09000%			35,918
				53		LUBS02CB		SELF STORAGE		6/11/2007	0.00		NC		5,~~178~~173,~~617~~732	7.59000%			38,732
				54		LUBS02CB		OFFICE		5/11/2012	0.00		CA		4,~~933~~930,~~743~~830	7.31000%			33,969
				55		LUBS02CB		RETAIL		3/11/2012	0.00		FL		4,~~728~~726,~~889~~217	7.50000%			33,213
				56		LUBS02CB		MULTIFAMILY		5/11/2009	0.00		NV		4,~~683~~680,~~118~~042	6.96000%			31,143
				57		LUBS02CB		OFFICE		3/11/2012	0.00		TX		4,~~554~~552,~~720~~154	7.51000%			32,020
				58		LUBS02CB		RETAIL		2/11/2012	0.00		FL		4,~~474~~471,~~037~~398	7.41000%			31,188									B
				59		LUBS02CB		MULTIFAMILY		6/11/2012	0.00		FL		4,~~384~~381,~~268~~737	7.36000%			30,317
				60		LUBS02CB		OFFICE		5/11/2012	0.00		FL		3,~~847~~845,~~748~~568	7.44000%			26,831
				61		LUBS02CB		MOBILE HOME PARK		6/11/2012	0.00		VA		3,~~830~~828,~~157~~057	7.52000%			26,902
				62		LUBS02CB		MULTIFAMILY		5/11/2007	0.00		TX		3,~~786~~783,~~040~~487	6.87000%			24,951
				63		LUBS02CB		MULTIFAMILY		4/11/2012	0.00		FL		3,~~686~~684,~~217~~260	7.67000%			26,303
				64		LUBS02CB		RETAIL		2/11/2032	0.00		MD		3,~~628~~626,~~941~~800	7.41000%			25,297
				65		LUBS02CB		RETAIL		12/11/2011	0.00		NC		3,~~436~~434,~~910~~911	7.50000%			24,195									B
				66		LUBS02CB		SELF STORAGE		6/11/2007	0.00		NC		3,~~386~~382,~~019~~824	7.59000%			25,325
				67		LUBS02CB		SELF STORAGE		1/11/2012	0.00		NC		3,~~342~~339,~~782~~565	7.70000%			25,382
				68		LUBS02CB		MULTIFAMILY		5/11/2007	0.00		TX		3,~~287~~285,~~877~~660	6.87000%			21,668
				69		LUBS02CB		MULTIFAMILY		8/11/2011	0.00		NY		3,~~168~~166,~~670~~698	7.38500%			22,123
				70		LUBS02CB		OFFICE		3/11/2012	0.00		MD		3,~~135~~133,~~294~~413	7.31000%			21,617
				71		LUBS02CB		RETAIL		11/11/2011	0.00		OR		3,~~099~~097,~~464~~452	7.17000%			21,149
				72		LUBS02CB		MULTIFAMILY		2/11/2007	0.00		TX		3,~~079~~077,~~417~~216	6.76000%			20,127
				73		LUBS02CB		RETAIL		4/11/2012	0.00		FL		3,~~057~~055,~~539~~728	7.33000%			21,110
				74		LUBS02CB		RETAIL		6/11/2012	0.00		GA		2,~~992~~990,~~523~~941	7.63000%			21,244
				75		LUBS02CB		MULTIFAMILY		5/11/2012	0.00		MA		2,~~989~~987,~~731~~877	7.15000%			20,262
				76		LUBS02CB		MOBILE HOME PARK		5/11/2012	0.00		NY		2,~~906~~904,~~194~~644	7.62500%			20,632
				77		LUBS02CB		MULTIFAMILY		3/11/2007	0.00		OK		2,~~878~~875,~~498~~580	6.47000%			18,956
				78		LUBS02CB		RETAIL		5/11/2012	0.00		TX		2,~~841~~839,~~285~~747	7.58000%			20,084
				79		LUBS02CB		MULTIFAMILY		3/11/2012	0.00		FL		2,~~832~~829,~~015~~626	7.25000%			20,070
				80		LUBS02CB		OFFICE		2/11/2007	0.00		FL		2,~~822~~819,~~963~~915	7.13000%			20,380
				81		LUBS02CB		RETAIL		12/11/2011	0.00		FL		2,~~781~~779,~~414~~842	7.59000%			19,751
				82		LUBS02CB		RETAIL		10/1/2010	0.00		TX		2,~~737~~736,~~395~~059	8.41000%			21,161
				83		LUBS02CB		OFFICE		6/11/2009	0.00		CT		2,~~692~~690,~~301~~613	7.09200%			18,130
				84		LUBS02CB		RETAIL		2/11/2008	0.00		TX		2,~~678~~676,~~449~~083	7.11000%			18,765
				85		LUBS02CB		MULTIFAMILY		11/11/2011	0.00		TX		2,~~676~~674,~~500~~616	6.89000%			17,764
				86		LUBS02CB		MULTIFAMILY		12/11/2011	0.00		KY		2,~~482~~480,~~307~~780	7.32000%			17,173
				87		LUBS02CB		SELF STORAGE		1/11/2012	0.00		SC		2,~~451~~449,~~373~~014	7.70000%			18,613
				88		LUBS02CB		SELF STORAGE		1/11/2012	0.00		NC		2,~~228~~226,~~521~~377	7.70000%			16,921
				89		LUBS02CB		RETAIL		2/11/2007	0.00		TX		2,~~146~~144,~~139~~673	6.92000%			14,255
				90		LUBS02CB		RETAIL		2/11/2009	0.00		NY		2,~~086~~084,~~057~~565	6.76000%			13,635
				91		LUBS02CB		INDUSTRIAL		4/11/2012	0.00		TX		2,~~009~~008,~~178~~424	8.61000%			15,651
				92		LUBS02CB		RETAIL		3/11/2012	0.00		CA		1,~~991~~989,~~064~~932	7.48000%			13,957
				93		LUBS02CB		SELF STORAGE		1/11/2012	0.00		NC		1,~~931~~929,~~385~~526	7.70000%			14,665
				94		LUBS02CB		SELF STORAGE		6/11/2007	0.00		NC		1,~~892~~890,~~187~~402	7.59000%			14,152
				95		LUBS02CB		MULTIFAMILY		5/11/2012	0.00		CA		1,~~893~~892,~~646~~503	7.24000%			12,948
				96		LUBS02CB		OFFICE		5/11/2012	0.00		CO		1,694,~~899~~003	7.65000%			12,062
				97		LUBS02CB		RETAIL		2/11/2012	0.00		GA		1,~~591~~590,~~189~~310	7.62000%			11,319
				98		LUBS02CB		MULTIFAMILY		6/11/2012	0.00		GA		1,~~485~~482,~~601~~096	7.33000%			12,882
				99		LUBS02CB		RETAIL		5/11/2012	0.00		CT		1,~~470~~469,~~343~~515	7.46000%			10,273
				100		LUBS02CB		MULTIFAMILY		6/11/2012	0.00		PA		1,~~269~~268,~~667~~445	7.50000%			9,422
				101		LUBS02CB		RETAIL		9/11/2011	0.00		LA		1,~~232~~231,~~575~~335	7.65000%			9,360
				102		LUBS02CB		RETAIL		6/11/2007	0.00		CA		1,200,000	6.65000%			6,~~650~~872
				103		LUBS02CB		RETAIL		6/11/2009	0.00		SC		1,196,~~908~~248	7.50000%			8,391
				104		LUBS02CB		SELF STORAGE		6/11/2007	0.00		NC		1,~~145~~144,~~271~~191	7.59000%			8,566
				105		LUBS02CB		RETAIL		12/11/2010	0.00		LA		1,~~122~~121,~~225~~639	7.67000%			7,998
				106		LUBS02CB		RETAIL		4/11/2012	0.00		TX		921,~~872~~442	8.04000%			6,813
				107		LUBS02CB		MULTIFAMILY		6/11/2012	0.00		OH		913,~~628~~121	7.48000%			6,392
				108		LUBS02CB		SELF STORAGE		6/11/2007	0.00		NC		~~896~~895,~~299~~454	7.59000%			6,704
				109		LUBS02CB		SELF STORAGE		5/11/2017	0.00		MI		~~833~~830,~~052~~687	7.87500%			8,014
				110		LUBS02CB		SELF STORAGE		6/11/2007	0.00		NC		~~697~~696,~~122~~464	7.59000%			5,214
				111		LUBS02CB		SELF STORAGE		1/11/2012	0.00		SC		~~495~~494,~~227~~750	7.70000%			3,760
														1,206,711,431				8,244,469			0
														1,205,877,692				8,247,310			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
			10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.																				PAGE 11 OF 25
			11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.																				PAGE 11 OF 25

		ABN AMRO
		LASALLE BANK		N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST
									STATEMENT DATE:					1011/18/2002
					COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				1011/18/2002
					SERIES 2002-C2
													PRIOR PAYMENT:				0910/1718/2002
													NEXT PAYMENT:				1112/1817/2002
													RECORD DATE:				0910/3031/2002
					ABN AMRO ACCT: 67-9030-80-9
					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				6			4,~~757~~751,~~200~~917							0.39	%		~~105~~104					7.72	%	0.00
								1,000,000				TO		2,000,000				14			21,~~116~~100,~~960~~145							1.75	%		9998					7.48	%	0.00
								2,000,000				TO		3,000,000				18			47,~~232~~199,~~846~~375							3.91	%		9594					7.38	%	0.00
								3,000,000				TO		4,000,000				14			47,~~773~~741,~~075~~639							3.96	%		~~114~~113					7.33	%	0.00
								4,000,000				TO		5,000,000				6			27,~~758~~742,~~775~~379							2.30	%		~~108~~107					7.34	%	0.00
								5,000,000				TO		6,000,000				9			49,~~524~~486,~~837~~113							4.10	%		~~105~~104					7.44	%	0.00
								6,000,000				TO		7,000,000				3			18,~~860~~849,~~627~~651							1.56	%		~~272~~271					7.41	%	0.00
		7,000,000				TO		8,000,000				1				7,~~977~~972,~~190~~187						0.66	%			8079				7.09	%	0.00
		8,000,000				TO		9,000,000				6				52,~~261~~224,~~636~~627						4.33	%			~~125~~124				7.09	%	0.00
		9,000,000				TO		10,000,000				3				28,~~993~~974,~~339~~257						2.40	%			6261				6.99	%	0.00
		10,000,000				TO		12,500,000				8				88,~~129~~074,~~443~~037						7.30	%			9493				7.47	%	0.00
		12,500,000				TO		15,000,000				6				78,~~568~~528,~~536~~313						6.51	%			~~149~~148				7.29	%	0.00
		15,000,000				TO		17,500,000				3				49,~~465~~435,~~908~~573						4.10	%			~~175~~174				7.22	%	0.00
		17,500,000				TO		20,000,000				3				56,~~261~~229,~~872~~117						4.66	%			~~114~~113				7.40	%	0.00
		20,000,000				TO		40,000,000				8				244,~~325~~196,~~404~~174						20.25	%			~~232~~231				7.25	%	0.00
		40,000,000				TO		70,000,000				1				49,~~863~~833,~~166~~458						4.13	%			~~356~~355				7.26	%	0.00
		70,000,000				TO		100,000,000				2				~~173~~172,~~095~~936,~~937~~484						14.34	%			~~196~~195				6.66	%	0.00
		100,000,000				TO		130,000,000				0				0						0.00	%			0				0.00	%	0.00
		130,000,000				TO		160,000,000				0				0						0.00	%			0				0.00	%	0.00
		160,000,000				&		ABOVE				1				160,~~744~~602,~~678~~247						13.32	%			~~352~~351				6.75	%	0.00
												112					1,~~206~~205,~~711~~877,~~431~~692				100.00		%
			AVERAGE SCHEDULE BALANCE														10,~~774~~766,~~209~~765
			MAXIMUM SCHEDULE BALANCE												160,~~744~~602,~~678~~247
			MINIMUM SCHEDULE BALANCE												~~495~~494,~~227~~750
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
										0.000%			TO		6.500%				2						3029,~~016~~992,~~527~~774						2.49		%						~~326~~325	6.42	%	0.00
			6.501%			TO		6.625%				1							78,~~608~~516,~~180~~031						6.51		%					~~296~~295		6.57	%		0.00
			6.626%			TO		6.750%				5							~~302~~301,~~148~~932,~~398~~403						25.04		%					~~231~~230		6.73	%		0.00
			6.751%			TO		6.875%				6							55,~~500~~462,~~450~~211						4.60		%					~~245~~244		6.79	%		0.00
			6.876%			TO		7.000%				9							77,~~747~~694,~~482~~900						6.44		%					6665		6.92	%		0.00
			7.001%			TO		7.125%				7							54,~~587~~552,~~602~~426						4.52		%					9089		7.09	%		0.00
			7.126%			TO		7.250%				9							67,~~216~~173,~~951~~347						5.57		%					~~111~~110		7.18	%		0.00
			7.251%			TO		7.375%				15							149,~~127~~031,~~975~~174						12.36		%					~~201~~200		7.31	%		0.00
			7.376%			TO		7.500%				20							153,~~637~~539,~~588~~201						12.73		%					~~222~~221		7.43	%		0.00
			7.501%			TO		7.625%				15							73,~~144~~099,~~186~~061						6.06		%					~~104~~103		7.58	%		0.00
			7.626%			TO		7.750%				15							76,~~336~~295,~~215~~695						6.33		%					~~156~~155		7.70	%		0.00
			7.751%			TO		8.000%				4							72,~~385~~342,~~561~~564						6.00		%					~~223~~222		7.92	%		0.00
			8.001%			TO		8.250%				1							921,~~872~~442						0.08		%					~~114~~113		8.04	%		0.00
			8.251%			TO		8.500%				2							13,~~323~~316,~~264~~040						1.10		%					6059		8.31	%		0.00
			8.501%			&		ABOVE				1							2,~~009~~008,~~178~~424						0.17		%					~~114~~113		8.61	%		0.00
													112					1,~~206~~205,~~711~~877,~~431~~692						100.00			%
		MINIMUM MORTGAGE INTEREST RATE																		6.410%
		MAXIMUM MORTGAGE INTEREST RATE																		8.610%
											DISTRIBUTION OF REMAINING TERM (BALLOON)
BALLOON
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0			TO		50					01			010,579,981				0.0088				%			050				08.0028	%		0.00
			51			TO		75					23			~~156~~147,~~312~~731,~~522~~604				12.9525				%			54				6.9889	%		0.00
			76			TO		100					1110			6260,~~510~~387,~~305~~392				5.1801				%			8079				7.2123	%		0.00
			101			TO		125					63			506,~~443~~109,~~598~~077				41.97				%			~~113~~112				7.32	%		0.00
			126			TO		150					0			0				0.00				%			0				0.00	%		0.00
			151			TO		175					0			0				0.00				%			0				0.00	%		0.00
			176			TO		200					0			0				0.00				%			0				0.00	%		0.00
			201			&		ABOVE					0			0				0.00				%			0				0.00	%		0.00
											97							~~725~~724,~~266~~808,~~425~~054			60.1011			%
		MINIMUM REMAINING TERM													5150
		MAXIMUM REMAINING TERM													~~117~~116
	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0		TO		75			0				0						0.00		%					0		0.00			%		0.00
			76		TO		175			2				6,~~813~~807,~~089~~137						0.56		%					~~122~~121		7.34			%		0.00
			176		TO		275			0				0						0.00		%					0		0.00			%		0.00
			276		TO		375			13				474,~~631~~262,~~917~~501						39.33		%					~~344~~343		6.9798			%		0.00
			376		&		ABOVE			0				0						0.00		%					0		0.00			%		0.00
										15				481,~~445~~069,~~006~~638						39.9089		%
																	MINIMUM REMAINING TERM														~~115~~114
																	MAXIMUM REMAINING TERM													~~356~~355
	THE MORTGAGE POOL TOTALS 111 LOANS. IN THE MORTGAGE LOAN CHARACTERISTICS TABLES, THE DADELAND LOAN COMPONENTS A-1 AND A-2 ARE REPORTED INDIVIDUALLY, RESULTING IN A LOAN COUNT OF 112
	10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.													PAGE 16 OF 25
	11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.													PAGE 16 OF 25

			ABN AMRO
			LASALLE BANK		N.A.
		LB-UBS COMMERCIAL MORTGAGE TRUST
										STATEMENT DATE:				1011/18/2002
				COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:			1011/18/2002
				SERIES 2002-C2
												PRIOR PAYMENT:			0910/1718/2002
												NEXT PAYMENT:			1112/1817/2002
												RECORD DATE:			0910/3031/2002
				ABN AMRO ACCT: 67-9030-80-9
				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 0.875								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 2.250									0	0					0.00		%				0	0.00	%		0.00
				2.251 2.500									0	0					0.00		%				0	0.00	%		0.00
				2.501 2.750									0	0					0.00		%				0	0.00	%		0.00
				2.751 & ABOVE									0	0					0.00		%				0	0.00	%		0.00
				UNKNOWN									112	1,~~206~~205,~~711~~877,~~431~~692					100.00		%				~~195~~194	7.13	%		0.00
											112			1,~~206~~205,~~711~~877,~~431~~692					100.00		%
			MAXIMUM DSCR				0.000
			MINIMUM DSCR					0.000
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
												FLORIDA			13					257,~~348~~159,~~226~~391					21.33	%				~~322~~321			7.09	%	0.00
												NEW YORK			12					221,~~779~~600,~~087~~691					18.38	%				~~251~~250			7.02	%	0.00
												MASSACHUSETTS			3					124,~~615~~525,~~518~~524					10.33	%				~~166~~165			6.67	%	0.00
												CALIFORNIA			12					112,~~840~~795,~~908~~416					9.35	%				7978			7.10	%	0.00
												TEXAS			15					56,~~056~~022,~~707~~012					4.65	%				~~111~~110			7.30	%	0.00
												VIRGINIA			6					53,~~430~~397,~~203~~998					4.43	%				~~147~~146			7.30	%	0.00
												DISTRICT OF COLUMBIA			1					49,~~863~~833,~~166~~458					4.13	%				~~356~~355			7.26	%	0.00
												WISCONSIN			4					46,~~776~~744,~~588~~450					3.88	%				5251			6.90	%	0.00
												MARYLAND			3					34,~~480~~461,~~529~~197					2.86	%				~~130~~129			7.79	%	0.00
												NORTH CAROLINA			11					34,~~150~~119,~~241~~450					2.83	%				9190			7.67	%	0.00
												PENNSYLVANIA			3					32,~~298~~278,~~244~~376					2.68	%				~~115~~114			7.27	%	0.00
												WASHINGTON			1					25,~~920~~906,~~285~~206					2.15	%				~~115~~114			7.57	%	0.00
												KANSAS			1					23,~~675~~656,~~408~~640					1.96	%				~~114~~113			7.47	%	0.00
												WEST VIRGINIA			1					19,~~877~~864,~~598~~866					1.65	%				~~112~~111			7.14	%	0.00
												DELAWARE			1					16,~~455~~445,~~524~~905					1.36	%				~~116~~115			7.32	%	0.00
												SOUTH CAROLINA			4					13,~~096~~084,~~722~~428					1.09	%				~~111~~110			7.50	%	0.00
												MICHIGAN			2					12,~~508~~498,~~126~~096					1.04	%				~~121~~120			6.97	%	0.00
												GEORGIA			4					11,~~560~~544,~~043~~662					0.96	%				~~115~~114			7.41	%	0.00
												TENNESSEE			1					11,~~213~~207,~~628~~131					0.93	%				7978			7.37	%	0.00
												NEW JERSEY			1					7,~~977~~972,~~190~~187					0.66	%				8079			7.09	%	0.00
												MISSISSIPPI			1					6,~~413~~409,~~195~~470					0.53	%				~~112~~111			7.46	%	0.00
												CMBS CERTIFICATE			1					6,~~333~~329,~~306~~720					0.52	%				~~356~~355			7.42	%	0.00
												NEW MEXICO			1					5,~~771~~766,~~630~~339					0.48	%				~~115~~114			7.75	%	0.00
												NEVEDA			1					4,~~683~~680,~~118~~042					0.39	%				7978			6.96	%	0.00
												CONNECTICUT			2					4,~~162~~160,~~645~~128					0.34	%				9291			7.22	%	0.00
												OREGON			1					3,~~099~~097,~~464~~452					0.26	%				~~109~~108			7.17	%	0.00
												OKLAHOMA			1					2,~~878~~875,~~498~~580					0.24	%				5352			6.47	%	0.00
												KENTUCKY			1					2,~~482~~480,~~307~~780					0.21	%				~~110~~109			7.32	%	0.00
												LOUISIANA			2					2,~~354~~352,~~800~~974					0.20	%				~~103~~102			7.66	%	0.00
												COLORADO			1					1,694,~~899~~003					0.14	%				~~115~~114			7.65	%	0.00
												OHIO			1					913,~~628~~121					0.08	%				~~116~~115			7.48	%	0.00
							112					1,~~206~~205,~~711~~877,~~431~~692				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 0.875						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						1						3,~~168~~166,~~670~~698					0.26	%			~~106~~105			7.39	%		0.00
					1.126 1.250						14						~~156~~155,~~001~~904,~~611~~830					12.93	%			~~158~~157			7.43	%		0.00
					1.251 1.375						54						499,~~695~~402,~~835~~307					41.41	%			~~153~~152			7.29	%		0.00
					1.376 1.500						28						110,~~758~~686,~~158~~047					9.18	%			~~112~~111			7.46	%		0.00
					1.501 1.625						4						10,~~834~~823,~~424~~979					0.90	%			9291			7.00	%		0.00
					1.626 1.750						4						88,~~702~~604,~~223~~161					7.35	%			~~285~~284			6.67	%		0.00
					1.751 1.875						1						160,~~744~~602,~~678~~247					13.32	%			~~352~~351			6.75	%		0.00
					1.876 2.000						4						~~136~~135,~~047~~950,~~605~~031					11.27	%			~~175~~174			6.79	%		0.00
					2.001 2.250						0						0					0.00	%			0			0.00	%		0.00
					2.251 2.500						1						27,~~138~~117,~~029~~195					2.25	%			~~355~~354			6.41	%		0.00
					2.501 2.750						0						0					0.00	%			0			0.00	%		0.00
					2.751 & ABOVE						0						0					0.00	%			0			0.00	%		0.00
					UNKNOWN						1						13,620,198					1.13	%			~~352~~351			7.75	%		0.00
												112					1,~~206~~205,~~711~~877,~~431~~692				100.00		%
				MAXIMUM DSCR			2.270
				MINIMUM DSCR				1.100
		THE MORTGAGE POOL TOTALS 111 LOANS. IN THE MORTGAGE LOAN CHARACTERISTICS TABLES, THE DADELAND LOAN COMPONENTS A-1 AND A-2 ARE REPORTED INDIVIDUALLY, RESULTING IN A LOAN COUNT OF 112
		10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.							PAGE 17 OF 25
		11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.							PAGE 17 OF 25

		ABN AMRO
		LASALLE BANK		N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST
									STATEMENT DATE:					1011/18/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				1011/18/2002
						SERIES 2002-C2
														PRIOR PAYMENT:				0910/1718/2002
														NEXT PAYMENT:				1112/1817/2002
														RECORD DATE:				0910/3031/2002
						ABN AMRO ACCT: 67-9030-80-9
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									RETAIL				40				541,~~658~~274,~~293~~894						44.89		%				~~204~~203		7.09	%	0.00
									OFFICE				21				~~341~~340,~~014~~770,~~293~~113						28.26		%				~~250~~249		7.21	%	0.00
									MULTIFAMILY				31				241,~~729~~585,~~435~~035						20.03		%				~~119~~118		6.95	%	0.00
									INDUSTRIAL				5				45,~~323~~295,~~573~~626						3.76		%				~~148~~147		7.63	%	0.00
									SELF STORAGE				13				30,~~249~~219,~~487~~324						2.51		%				9089		7.67	%	0.00
									MOBILE HOME PARK				2				6,~~736~~732,~~351~~701						0.56		%				~~116~~115		7.57	%	0.00
							112			1,~~206~~205,~~711~~877,~~431~~692						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
												0		TO		12				0			0			0.00		%				0		0.00	%	0.00
												13		TO		72				0			0			0.00		%				0		0.00	%	0.00
												73		TO		132				0			0			0.00		%				0		0.00	%	0.00
			133		TO		192				0				0				0.00		%			0		0.00	%		0.00
			193		TO		252				0				0				0.00		%			0		0.00	%		0.00
			253		TO		312				0				0				0.00		%			0		0.00	%		0.00
			313		TO		372				0				0				0.00		%			0		0.00	%		0.00
			373		TO		432				0				0				0.00		%			0		0.00	%		0.00
			433		TO		492				0				0				0.00		%			0		0.00	%		0.00
			493		TO		552				0				0				0.00		%			0		0.00	%		0.00
			553		OR		MORE				0				0				0.00		%			0		0.00	%		0.00
										0					0				0.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						95				~~687~~686,~~266~~808,~~425~~054				56.9596		%		~~100~~99				7.27	%	0.00
								FULL AMORTIZING						14				467,~~824~~449,~~808~~440				38.7776		%		~~341~~340				6.96	%	0.00
								IO MATURITY BALLOON						1				1,200,000				0.10		%		5655				6.65	%	0.00
								IO/ AMORTIZATING						1				13,620,198				1.13		%		~~352~~351				7.75	%	0.00
								IO/AMORTIZING/BALLOON						1				36,800,000				3.05		%		5655				6.65	%	0.00
									112				1,~~206~~205,~~711~~877,~~431~~692			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					22			153,~~634~~550,~~073~~936				12.73		%			5453			6.98	%	0.00
			2008					1			2,~~678~~676,~~449~~083				0.22		%			6463			7.11	%	0.00
			2009					9			58,~~650~~614,~~685~~259				4.86		%			7978			7.15	%	0.00
			2010					2			3,~~859~~857,~~620~~698				0.32		%			9796			8.19	%	0.00
			2011					9			59,~~376~~340,~~002~~617				4.92		%			~~106~~105			7.61	%	0.00
			2012					55			~~453~~452,~~047~~744,~~633~~910				37.54		%			~~114~~113			7.28	%	0.00
			2013 & GREATER					14			475,~~464~~093,~~969~~187				39.40		%			~~344~~343			6.98	%	0.00
								112			1,~~206~~205,~~711~~877,~~431~~692			100.00			%
	10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.						THE MORTGAGE POOL TOTALS 111 LOANS. IN THE MORTGAGE LOAN CHARACTERISTICS TABLES, THE DADELAND LOAN COMPONENTS A-1 AND A-2 ARE REPORTED INDIVIDUALLY, RESULTING IN A LOAN COUNT OF 112								PAGE 18 OF 25
	11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.						THE MORTGAGE POOL TOTALS 111 LOANS. IN THE MORTGAGE LOAN CHARACTERISTICS TABLES, THE DADELAND LOAN COMPONENTS A-1 AND A-2 ARE REPORTED INDIVIDUALLY, RESULTING IN A LOAN COUNT OF 112								PAGE 18 OF 25

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-C2

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

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

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 19 OF 25

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 19 OF 25

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-C2

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 20 OF 25

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 20 OF 25

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-C2

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 21 OF 25

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 21 OF 25

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-C2

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

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..

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 22 OF 25

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 22 OF 25

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

STATEMENT DATE:

1011/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/18/2002

SERIES 2002-C2

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

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

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 23 OF 25

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 23 OF 25

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1011/18/2002

SERIES 2002-C2

PAYMENT DATE:

1011/18/2002

PRIOR PAYMENT:

0910/1718/2002

NEXT PAYMENT:

1112/1817/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9030-80-9

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

R-I

9ABSH992

R-II

9ABSH993

A-1

52108HJQ8

AAA

A-2

52108HJR6

AAA

A-3

52108HJS4

AAA

A-4

52108HJT2

AAA

52108HJU9

AA1

AA+

52108HJV7

AA2

52108HJW5

AA3

AA-

52108HJX3

A+

52108HJY1

52108HJZ8

A-

X-CL

52108HKY9

AAA

X-CP

52108HLA0

AAA

X-D

52108HLC6

AAA

52108HKA1

BAA1

BBB+

52108HKC7

BAA2

BBB

52108HKE3

BAA3

BBB-

52108HKG8

BA1

BB+

52108HKJ2

BA2

52108HKL7

BA3

BB-

52108HKN3

B+

52108HKQ6

52108HKS2

B-

52108HKU7

CAA2

CCC

52108HKW3

R-III

9ABSH994

9ABSH991

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.

10/15/2002 - 15:11 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 24 OF 25

11/14/2002 - 10:22 (H944-H994) 2002 LASALLE BANK N.A.

PAGE 24 OF 25

Filing Compare · STRUCTURED ASSET SEC CORP COMM MORT PAS THR CERT SER 2002-C2