UNITED STATES
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 (Date of earliest event reported) ~~December~~January 1518, ~~2004~~2005

Wachovia Commercial Mortgage Securities, Inc. (as depositor under the Pooling and Servicing Agreement, dated as of April 1, 2003, relating to the Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2003-C4)
(Exact name of registrant as specified in its charter)

North Carolina
(State or other jurisdiction
of incorporation)

333-83930-04
(Commission
File Number)

56-1643598
(IRS Employer
Identification No.)

301 South College Street, Charlotte, North Carolina
(Address of principal executive offices)

28288-0166
(Zip Code)

Registrant's telephone number, including area code 704-374-6161

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

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2003-C4, which was made on ~~December~~January 1518, ~~2004~~2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~December~~January 1518, ~~2004~~2005.

(Exhibit No. Description)

SIGNATURES

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

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS AGENT FOR THE TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF WACHOVIA COMMERCIAL MORTGAGE SECURITIES, INC., REGISTRANT

By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: ~~December~~January 2021, ~~2004~~2005

Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Administrator:Brian Ames 312.904.7807brian.ames@abnamro.com Analyst:Chris Suh 714.259.6266 chris.k.suh@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryShortfall Summary ReportBond Interest Reconciliation Rating Information Asset-Backed Facts ~ 15 Month Loan Status SummaryAsset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary Delinquent Loan DetailHistorical Collateral PrepaymentMortgage Loan Characteristics Page 2-4Page 5-7Page 8Page 9 Page 10 Page 11Page 12 Page 13Page 14 Page 15-17 Loan Level Detail Specially Serviced (Part I) - Loan DetailModified Loan DetailRealized Loss Detail Historical REO ReportAppraisal Reduction Detail Page 18-24 Page 25Page 26Page 27 Page 28Page 29 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: WBCM03C4 WBCM03C4_200412_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 10-Apr-0315-May-03 16-Apr-35 Parties to The Transaction Depositor: Wachovia Commercial Mortgage Securities, Inc. Underwriter: Wachovia Commercial Mortgage Securities, Inc. Master Servicer: Wachovia Bank, National Association Special Servicer: Clarion Partners, LLC Rating Agency: Fitch Ratings/Standard & Poor's 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.wachovia.com www.etrustee.net Page 1 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.698702% 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C4 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 88 REMIC II Statement Date: ABN AMRO Acct: 720502.2 830.396981118 10.444409193 0.000000000 819.952571925 2.078068447 Fixed 0.00 0.00 0.000000000 3.00300000% 0.000000000 929766DZ3 A-1 80,500,000.00 66,846,956.98 840,774.94 0.00 66,006,182.04 167,284.51 1000.000000000 0.000000000 0.000000000 1000.000000000 3.805000013 Fixed 0.00 0.00 0.000000000 4.56600000% 0.000000000 929766EA7 A-2 374,075,000.00 374,075,000.00 0.00 0.00 374,075,000.00 1,423,355.38 979.445911044 1.209769648 0.000000000 978.236141396 3.758623691 Fixed 0.00 0.00 0.000000000 4.60500000% 0.000000000 929766EH2/929766EW9 A-1A 249,922,000.00 244,785,080.98 302,348.05 0.00 244,482,732.93 939,362.75 978.929552542 0.000000000 0.000000000 977.647691895 0.114963823 0.138189789% 0.00 0.00 0.000000000 0.14092596% 0.000000000 N 929766EF6/929766EU3 XC 891,768,534.00 872,978,571.96 0.00 0.00 871,835,448.97 102,521.12 948.538835060 0.000000000 0.000000000 948.538835060 0.802551514 1.015301367% 0.00 0.00 0.000000000 1.01531089% 0.000000000 N 929766EG4/929766EV1 XP 846,619,000.00 803,051,000.00 0.00 0.00 803,051,000.00 679,455.36 1000.000000000 0.000000000 0.000000000 1000.000000000 4.120833430 Fixed 0.00 0.00 0.000000000 4.94500000% 0.000000000 929766EB5 B 34,556,000.00 34,556,000.00 0.00 0.00 34,556,000.00 142,399.52 1000.000000000 0.000000000 0.000000000 1000.000000000 4.153333632 Fixed 0.00 0.00 0.000000000 4.98400000% 0.000000000 929766EC3 C 11,147,000.00 11,147,000.00 0.00 0.00 11,147,000.00 46,297.21 1000.000000000 0.000000000 0.000000000 1000.000000000 4.200000000 Fixed 0.00 0.00 0.000000000 5.04000000% 0.000000000 929766ED1 D 22,294,000.00 22,294,000.00 0.00 0.00 22,294,000.00 93,634.80 1000.000000000 0.000000000 0.000000000 1000.000000000 4.260833469 Fixed 0.00 0.00 0.000000000 5.11300000% 0.000000000 929766EE9 E 12,262,000.00 12,262,000.00 0.00 0.00 12,262,000.00 52,246.34 1000.000000000 0.000000000 0.000000000 1000.000000000 4.671666939 5.606000000% 0.00 0.00 0.000000000 5.60600000% 0.000000000 929766EJ8/929766EX7 F 12,262,000.00 12,262,000.00 0.00 0.00 12,262,000.00 57,283.98 1000.000000000 0.000000000 0.000000000 1000.000000000 4.666344507 5.649597959% 0.00 0.00 0.000000000 5.59961353% 0.000000000 929766EK5/929766EY5 G 12,261,000.00 12,261,000.00 0.00 0.00 12,261,000.00 57,214.05 1000.000000000 0.000000000 0.000000000 1000.000000000 4.666344805 5.649597959% 0.00 0.00 0.000000000 5.59961353% 0.000000000 929766EL3/929766EZ2 H 12,262,000.00 12,262,000.00 0.00 0.00 12,262,000.00 57,218.72 1000.000000000 0.000000000 0.000000000 1000.000000000 4.110000000 Fixed 0.00 0.00 0.000000000 4.93200000% 0.000000000 929766EM1/929766FA6 J 20,065,000.00 20,065,000.00 0.00 0.00 20,065,000.00 82,467.15 1000.000000000 0.000000000 0.000000000 1000.000000000 4.110000000 Fixed 0.00 0.00 0.000000000 4.93200000% 0.000000000 929766EN9/929766FB4 K 8,918,000.00 8,918,000.00 0.00 0.00 8,918,000.00 36,652.98 1000.000000000 0.000000000 0.000000000 1000.000000000 4.110000000 Fixed 0.00 0.00 0.000000000 4.93200000% 0.000000000 929766EP4/929766FC2 L 6,688,000.00 6,688,000.00 0.00 0.00 6,688,000.00 27,487.68 1000.000000000 0.000000000 0.000000000 1000.000000000 4.110000000 Fixed 0.00 0.00 0.000000000 4.93200000% 0.000000000 929766EQ2/929766FD0 M 6,688,000.00 6,688,000.00 0.00 0.00 6,688,000.00 27,487.68 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 2 of 29 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 Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.698702% 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C4 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 88 REMIC II Statement Date: ABN AMRO Acct: 720502.2 1000.000000000 0.000000000 0.000000000 1000.000000000 4.110000000 Fixed 0.00 0.00 0.000000000 4.93200000% 0.000000000 929766ER0/929766FE8 N 1,115,000.00 1,115,000.00 0.00 0.00 1,115,000.00 4,582.65 1000.000000000 0.000000000 0.000000000 1000.000000000 4.118333707 Fixed 0.00 0.00 0.000000000 4.94200000% 0.000000000 929766ES8/929766FF5 O 4,459,000.00 4,459,000.00 0.00 0.00 4,459,000.00 18,363.65 1000.000000000 0.000000000 0.000000000 1000.000000000 4.227704872 5.096000000% 0.00 ) (422.74 ) (0.018961598 5.09600000% 0.000000000 929766ET6/929766FG3 P 22,294,534.00 22,294,534.00 0.00 0.00 22,294,534.00 94,254.71 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSK956 RII 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 ) (422.74 891,768,534.00 872,978,571.96 5,252,693.23 Total 871,835,448.97 1,143,122.99 0.00 4,109,570.24 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 3 of 29 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 Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.698702% 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C4 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 88 Grantor Trust Statement Date: ABN AMRO Acct: 720502.2 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSK957 Z 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 0.00 0.00 0.00 Total 0.00 0.00 0.00 0.00 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 4 of 29 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 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 4,095,202.37 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 4,145,199.09 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.00 ) (422.75 0.00 ) (422.75 4,111,534.41 ) (1,964.20 0.000.000.00 ) (1,964.20 1,133,392.32 9,730.67 1,143,122.99 0.000.000.000.000.000.00 1,143,122.99 5,254,657.40 5,252,693.20 872,978,572.55 140 1,143,122.99 0.00 0 0.000.00 0 0.00 0 871,835,449.56 140 11,930.55 74,034.91 9,730.67 49,996.72 9,730.67 49,996.72 33,241.93 0.000.00 504.61 33,746.54 0.000.000.000.000.000.00 0.00 ) (33,241.93 4,109,570.21 Interest Not Advanced ( Current Period ) 0.00 49,996.72 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (74,034.91 ) (11,930.55 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 5 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Statement Date: Cash Reconciliation Summary PoolGroup I Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 2,988,445.04 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 2,988,445.04 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 2,965,049.75 ) (1,413.43 0.000.000.00 ) (1,413.43 840,774.94 0.00 840,774.94 0.000.000.000.000.000.00 840,774.94 3,805,824.69 3,804,411.25 628,192,654.74 84 840,774.94 0.00 0 0.000.00 0 0.00 0 627,351,879.80 84 3,312.27 18,776.67 0.00 0.00 0.00 0.00 23,395.29 0.000.000.00 23,395.29 0.000.000.000.000.000.00 0.00 ) (23,395.29 2,963,636.31 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (18,776.67 ) (3,312.27 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 6 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Statement Date: Cash Reconciliation Summary PoolGroup II Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 1,106,757.34 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,156,754.06 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 1,146,907.42 ) (550.77 0.000.000.00 ) (550.77 292,617.38 9,730.67 302,348.05 0.000.000.000.000.000.00 302,348.05 1,449,255.47 1,448,704.70 244,785,917.81 56 302,348.05 0.00 0 0.000.00 0 0.00 0 244,483,569.76 56 8,618.28 55,258.24 9,730.67 49,996.72 9,730.67 49,996.72 9,846.64 0.000.00 504.61 10,351.25 0.000.000.000.000.000.00 0.00 ) (9,846.64 1,146,356.65 Interest Not Advanced ( Current Period ) 0.00 49,996.72 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (55,258.24 ) (8,618.28 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 7 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Interest Adjustments Summary Statement Date: 0.00 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 0.00 422.75 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 0.00 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 0.00 0.00 0.00 Shortfall Due to Rate Modification Total Shortfall Allocated to the Bonds Total Interest Adjustment to the Bonds 422.75 Shortfall Allocated to the Bonds: Excess Allocated to the Bonds: Other Interest Proceeds Due the Bonds Yield Maintenance Penalties Due the Bonds Prepayment Penalties Due the Bonds Recovered ASER Interest Due the Bonds Recovered Interest Due the Bonds Less Total Shortfall Allocated to the Bonds Total Excess Allocated to the Bonds 0.00 0.00 Total Excess Allocated to the Bonds ) (422.75 ) (422.75 Aggregate Interest Adjustment Allocated to the Bonds 0.00 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Page 8 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Bond Interest Reconciliation Deductions Allocable Deferred & Prior Prepay- Other Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due ment Interest Interest (2) Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Penalties Proceeds (1) Interest Shortfalls Certificate Rate Pass Thru Method Days Outstanding Remaining Statement Date: Distributable Current Period (Shortfall)/ Recovery Int Accrual on Prior Shortfall (3) 0.00 0.00 0.00 0.00 0.00 A-1 30 167,284.51 167,284.51 167,284.51 0.00 21.00% 21.48% 30/360 3.003000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 1,423,355.38 1,423,355.38 1,423,355.38 0.00 21.00% 21.48% 30/360 4.566000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 939,362.75 939,362.75 939,362.75 0.00 21.00% 21.48% 30/360 4.605000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XC 30 102,521.12 102,521.12 102,521.12 0.00 NA NA 30/360 0.140925963% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XP 30 679,455.36 679,455.36 679,455.36 0.00 NA NA 30/360 1.015310891% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 142,399.52 142,399.52 142,399.52 0.00 17.13% 17.52% 30/360 4.945000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 46,297.21 46,297.21 46,297.21 0.00 15.88% 16.24% 30/360 4.984000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 93,634.80 93,634.80 93,634.80 0.00 13.38% 13.68% 30/360 5.040000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 52,246.34 52,246.34 52,246.34 0.00 12.00% 12.27% 30/360 5.113000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 57,283.98 57,283.98 57,283.98 0.00 10.63% 10.87% 30/360 5.606000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 57,214.05 57,214.05 57,214.05 0.00 9.25% 9.46% 30/360 5.599613531% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 57,218.72 57,218.72 57,218.72 0.00 7.88% 8.06% 30/360 5.599613531% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 82,467.15 82,467.15 82,467.15 0.00 5.63% 5.75% 30/360 4.932000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 36,652.98 36,652.98 36,652.98 0.00 4.63% 4.73% 30/360 4.932000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 27,487.68 27,487.68 27,487.68 0.00 3.88% 3.96% 30/360 4.932000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 27,487.68 27,487.68 27,487.68 0.00 3.13% 3.20% 30/360 4.932000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 4,582.65 4,582.65 4,582.65 0.00 3.00% 3.07% 30/360 4.932000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 18,363.65 18,363.65 18,363.65 0.00 2.50% 2.56% 30/360 4.942000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 94,677.45 94,689.94 94,254.71 435.24 0.00% 0.00% 30/360 5.096000000% ) (422.75 12.49 0.00 0.00 0.00 0.00 0.00 0.00 Z 30 0.00 0.00 0.00 0.00 NA NA 30/360 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,109,992.98 4,110,005.47 4,109,570.24 435.24 ) (422.75 12.49 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 9 of 29 (1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest. (4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A). Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: A-1 929766DZ3 AAA NR AAA A-2 929766EA7 AAA NR AAA A-1A 929766EH2 AAA NR AAA XC 929766EF6 AAA NR AAA XP 929766EG4 AAA NR AAA B 929766EB5 AA NR AA C 929766EC3 AA- NR AA- D 929766ED1 A NR A E 929766EE9 A- NR A- F 929766EJ8 BBB+ NR BBB+ G 929766EK5 BBB NR BBB H 929766EL3 BBB- NR BBB- J 929766EM1 BB+ NR BB+ K 929766EN9 BB NR BB L 929766EP4 BB- NR BB- M 929766EQ2 B+ NR B+ N 929766ER0 B NR B O 929766ES8 B- NR B- P 929766ET6 NR NR NR RII 9ABSK956 Z 9ABSK957 NR NR NR Page 10 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. 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 havechanged during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 Asset-Backed Facts ~ 15 Month Historical Loan Status Summary 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 Delinquency Aging Categories Special Event Categories (1) Statement Date: ABN AMRO Acct: 720502.2 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Dec-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Nov-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Oct-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Sep-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16-Aug-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Jul-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Jun-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-May-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Apr-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Mar-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-Feb-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Jan-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Dec-03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-Nov-03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15-Oct-03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 11 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary Distribution Date Ending Pool (1) Payoffs(2) Penalties Appraisal Reduct. (2) Liquidations (2) Realized Losses (2) Remaining Term Curr Weighted Avg. # Balance # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Amort ABN AMRO Acct: 720502.2 Series 2003-C4 15-Dec-04 140 100.00% 871,835,450 97.76% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 88 325 5.70% 5.65% 0 0 0 0 15-Nov-04 140 100.00% 872,978,573 97.89% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 89 326 5.89% 5.84% 0 0 0 0 15-Oct-04 140 100.00% 873,982,607 98.01% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 90 327 5.70% 5.65% 0 0 0 0 15-Sep-04 140 100.00% 875,133,538 98.13% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 91 328 5.89% 5.84% 0 0 0 0 16-Aug-04 140 100.00% 876,109,146 98.24% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 92 329 5.89% 5.84% 0 0 0 0 15-Jul-04 140 100.00% 877,079,979 98.35% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 93 330 5.70% 5.65% 0 0 0 0 15-Jun-04 140 100.00% 878,177,552 98.48% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 94 331 5.89% 5.84% 0 0 0 0 17-May-04 140 100.00% 879,138,261 98.58% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 95 332 5.70% 5.65% 0 0 0 0 15-Apr-04 140 100.00% 880,226,079 98.71% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 96 333 5.89% 5.84% 0 0 0 0 15-Mar-04 140 100.00% 881,176,762 98.81% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 97 334 5.70% 5.65% 0 0 0 0 17-Feb-04 140 100.00% 882,387,087 98.95% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 98 335 5.70% 5.65% 0 0 0 0 15-Jan-04 140 100.00% 883,322,394 99.05% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 99 336 5.89% 5.84% 0 0 0 0 15-Dec-03 140 100.00% 884,222,631 99.15% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 100 337 5.70% 5.65% 0 0 0 0 17-Nov-03 140 100.00% 885,245,365 99.27% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 101 338 5.89% 5.84% 0 0 0 0 15-Oct-03 140 100.00% 886,136,176 99.37% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 102 339 5.70% 5.65% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 12 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Delinquent Loan Detail Disclosure Control # Paid Thru Date Current P&I Advance Outstanding P&I Advances** Out. Property Protection Advances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REO Date Statement Date: 1-Nov-04 22,671.83 22,671.83 0.00 B 73 1-Nov-04 16,245.27 16,245.27 0.00 B 113 1-Nov-04 11,140.49 11,140.49 0.00 B 126 1-Nov-04 9,669.80 9,669.80 0.00 B 129 59,727.39 59,727.39 Total 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 13 of 29 A. In Grace Period 1. Delinq. 1 month 2. Delinq. 2 months 3. Delinquent 3 + months 4. Performing Matured Balloon ** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances. 7. Foreclosure 9. REO B. Late Payment but < 1 month delinq. 5. Non Performing Matured Balloon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Historical Collateral Level Prepayment Report Disclosure Control # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 14 of 29 Wachovia Commercial Mortgage Securities, Inc. Mortgage Loan Characteristics ABN AMRO Acct: 720502.2 Series 2003-C4 Commercial Mortgage Pass-Through Certificates 30-Nov-04 18-Jan-05 15-Nov-04 15-Dec-04 15-Dec-04 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Mortgage Interest Rates Distribution of Principal Balances Distribution of Remaining Term (Balloon) Distribution of Remaining Term (Fully Amortizing) 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 15 of 29 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 39 78,039,422 8.95 111 5.96 1.50 % 0 to 3,000,000 % 58 232,046,276 26.62 97 5.83 1.38 % 3,000,000 to 6,000,000 % 14 99,827,461 11.45 85 5.71 1.54 % 6,000,000 to 9,000,000 % 10 105,995,555 12.16 81 5.67 1.64 % 9,000,000 to 12,000,000 % 7 92,285,128 10.59 90 5.57 1.71 % 12,000,000 to 15,000,000 % 5 86,814,218 9.96 78 5.66 1.62 % 15,000,000 to 20,000,000 % 7 176,827,389 20.28 76 5.50 1.38 % 20,000,000 & Above % 32,848,701 494,049 871,835,450 140 100.00% Average Schedule BalanceMaximum Schedule BalanceMinimum Schedule Balance 6,227,396 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % 4.500% % to 5.000% 34 286,241,530 32.83 64 5.35 1.55 % 5.001% % to 5.500% 72 452,089,977 51.85 99 5.76 1.50 % 5.501% % to 6.000% 27 119,599,483 13.72 99 6.17 1.36 % 6.001% % to 6.500% 6 13,410,411 1.54 126 6.74 1.56 % 6.501% % to 7.000% 0 0 0.00 0 0.00 0.00 % 7.001% % to 7.500% 0 0 0.00 0 0.00 0.00 % 7.501% % to 8.000% 1 494,049 0.06 60 8.20 1.92 % 8.001% % & Above 140 871,835,450 Minimum Mortgage Interest RateMaximum Mortgage Interest Rate 100.00% 5.100%8.200% Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % to 0 60 0 0 0.00 0 0.00 0.00 % % to 61 120 6 18,930,845 2.17 161 5.65 0.99 % % to 121 180 3 7,278,449 0.83 202 6.12 1.29 % % to 181 240 0 0 0.00 0 0.00 0.00 % % & 241 Above 216 158 9 26,209,295 Minimum Remaining Term Maximum Remaining Term 3.01% Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0 to 12 0 0 0.00 0 0.00 0.00 % % 13 to 24 0 0 0.00 0 0.00 0.00 % % 25 to 36 17 168,119,236 19.28 39 5.36 1.42 % % 37 to 60 111 671,199,798 76.99 96 5.77 1.54 % % 61 to 120 3 6,307,121 0.72 159 6.73 1.17 % % 121 to 180 0 0 0.00 0 0.00 0.00 % % 181 to 240 0 0 0.00 0 0.00 0.00 % % 241 & Above 159 37 131 845,626,155 Minimum Remaining Term Maximum Remaining Term % 96.99 Wachovia Commercial Mortgage Securities, Inc. Mortgage Loan Characteristics ABN AMRO Acct: 720502.2 Series 2003-C4 Commercial Mortgage Pass-Through Certificates 30-Nov-04 18-Jan-05 15-Nov-04 15-Dec-04 15-Dec-04 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 16 of 29 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 0.001 0.750 1 3,223,035 0.37 159 5.46 0.91 % % 0.751 1.000 23 124,192,539 14.24 81 5.58 1.19 % % 1.001 1.250 52 342,352,727 39.27 90 5.73 1.39 % % 1.251 1.500 31 223,354,130 25.62 91 5.69 1.63 % % 1.501 1.750 28 156,894,033 18.00 83 5.71 2.02 % % 1.751 & Above 5 21,818,984 2.50 87 5.98 0.00 % % Unknown 2.4700.910 140 871,835,450 100.00% Minimum DSCR Maximum DSCR Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 0.001 0.750 0 0 0.00 0 0.00 0.00 % % 0.751 1.000 6 18,373,633 2.11 149 5.77 1.21 % % 1.001 1.250 93 649,223,662 74.47 86 5.71 1.41 % % 1.251 1.500 36 173,564,126 19.91 90 5.68 1.72 % % 1.501 1.750 5 30,674,029 3.52 80 5.55 2.21 % % 1.751 & Above 2.180 1.150 140 871,835,450 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR California 24 187,545,075 21.51 78 5.74 1.56 % % Florida 11 75,243,335 8.63 67 5.48 1.54 % % Maryland 6 58,207,224 6.68 70 5.54 1.35 % % Colorado 7 48,960,064 5.62 106 5.59 1.44 % % Arizona 5 44,975,580 5.16 106 5.55 1.57 % % Virginia 4 37,793,877 4.33 99 5.82 1.61 % % Georgia 10 35,931,270 4.12 101 5.65 1.31 % % Oregon 4 35,735,937 4.10 65 5.50 1.75 % % Mississippi 4 32,128,902 3.69 106 5.78 1.46 % % Washington 3 27,086,544 3.11 48 5.39 1.30 % % North Carolina 6 25,709,278 2.95 98 5.76 1.61 % % Texas 8 25,017,320 2.87 98 6.02 1.26 % % Illinois 3 24,045,290 2.76 98 5.79 1.52 % % Delaware 2 22,965,789 2.63 99 5.41 1.93 % % Indiana 4 19,892,185 2.28 98 5.59 1.31 % % New Jersey 1 17,109,192 1.96 97 6.03 1.61 % % South Carolina 2 16,793,385 1.93 99 5.69 1.66 % % Alabama 4 16,368,909 1.88 70 6.08 0.40 % % Michigan 5 15,673,087 1.80 87 5.90 1.54 % % Minnesota 5 13,734,292 1.58 136 6.00 1.08 % % West Virginia 1 11,974,707 1.37 97 6.00 1.60 % % District of Columbia 3 11,142,930 1.28 99 5.40 1.45 % % Tennessee 3 9,448,302 1.08 114 6.25 1.34 % % New York 2 9,404,614 1.08 99 6.05 1.95 % % Pennsylvania 1 7,898,229 0.91 97 5.50 1.47 % % Maine 1 7,836,295 0.90 99 5.91 1.72 % % Missouri 3 6,897,737 0.79 98 6.06 1.47 % % Ohio 2 5,393,843 0.62 98 6.15 1.70 % % Nevada 1 4,389,623 0.50 95 6.00 1.64 % % Connecticut 1 4,155,493 0.48 159 5.60 1.57 % % Kentucky 1 3,594,982 0.41 97 6.15 1.93 % % Wisconsin 1 3,449,048 0.40 98 6.00 1.81 % % Utah 1 2,935,495 0.34 98 6.01 1.43 % % Kansas 1 2,397,616 0.28 100 5.57 1.26 % % 100.00 871,835,450 140 % Wachovia Commercial Mortgage Securities, Inc. Mortgage Loan Characteristics ABN AMRO Acct: 720502.2 Series 2003-C4 Commercial Mortgage Pass-Through Certificates 30-Nov-04 18-Jan-05 15-Nov-04 15-Dec-04 15-Dec-04 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Loan Seasoning Distribution of Property Types Distribution of Year Loans Maturing Distribution of Amortization Type 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 17 of 29 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Retail 59 366,923,020 42.09 94 5.80 1.52 % % Multifamily 44 226,302,688 25.96 88 5.62 1.33 % % Office 14 142,461,895 16.34 78 5.70 1.69 % % Mobile home park 15 70,025,341 8.03 96 5.63 1.59 % % Mixed use 5 44,686,528 5.13 61 5.36 1.32 % % Industrial 3 21,435,978 2.46 83 5.77 1.63 % % 871,835,450 140 100.00% Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR AmortizingBalloon 105 623,865,946 71.56 96 5.75 1.50 % % ARD 28 167,686,862 19.23 77 5.67 1.52 % % IO/Amortizing/Balloon 7 80,282,642 9.21 50 5.39 1.46 % % 871,835,450 140 100.00% Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 % % 0.00 0 to 12 138 867,833,445 99.54 88 1.50 % % 5.70 13 to 24 1 3,507,955 0.40 95 1.65 % % 5.80 25 to 36 0 0 0.00 0 0.00 % % 0.00 37 to 48 1 494,049 0.06 60 1.92 % % 8.20 49 to 60 0 0 0.00 0 0.00 % % 0.00 61 to 72 0 0 0.00 0 0.00 % % 0.00 73 to 84 0 0 0.00 0 0.00 % % 0.00 85 to 96 0 0 0.00 0 0.00 % % 0.00 97 to 108 0 0 0.00 0 0.00 % % 0.00 109 to 120 0 0 0.00 0 0.00 % % 0.00 121 or More 140 871,835,450 100.00% Year # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 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 16 167,625,187 19.23 38 5.35 1.41 % % 2008 1 494,049 0.06 60 8.20 1.92 % % 2009 4 37,213,549 4.27 61 5.47 1.70 % % 2010 1 4,144,795 0.48 74 5.55 1.69 % % 2011 4 26,781,223 3.07 96 5.95 1.56 % % 2012 102 603,060,230 69.17 99 5.78 1.53 % % 2013 0 0 0.00 0 0.00 0.00 % % 2014 12 32,516,415 3.73 170 5.97 1.09 % % 2015 & Greater 100.00 871,835,450 140 % Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 31-Dec-03 CA 5.93000% 11-Apr-13 WBCM3C4A Retail 1.30 32,848,701 199,344 1 31-Dec-03 AZ 5.35000% 11-Mar-13 WBCM3C4A Mobile home park 1.52 29,309,113 167,524 2 31-Dec-03 MD 5.19000% 1-Apr-08 WBCM3C4A Mixed use 1.17 28,342,003 159,063 3 31-Dec-03 MS 5.61000% 11-Mar-13 WBCM3C4A Retail 1.50 24,806,794 145,746 4 31-Dec-03 VA 5.88000% 11-Mar-13 WBCM3C4A Retail 1.66 20,567,489 124,290 5 31-Dec-03 FL 5.10000% 11-Mar-08 WBCM3C4B Multifamily 1.24 20,730,000 88,103 6 31-Dec-03 WA 5.35000% 11-Mar-08 WBCM3C4A Office 1.30 20,223,288 115,592 7 31-Dec-03 CA 5.43000% 11-Feb-08 WBCM3C4A Multifamily 1.32 18,681,915 105,695 8 25-Dec-03 OR 5.44000% 11-Jan-10 WBCM3C4A Office 1.92 17,443,682 99,551 9 31-Dec-03 CA 5.80000% 11-Apr-13 WBCM3C4A Office 1.83 17,248,191 103,269 10 31-Dec-03 NJ 6.03000% 11-Jan-13 WBCM3C4A Office 1.61 17,109,192 105,259 11 31-Dec-03 CO 5.60000% 11-Apr-13 WBCM3C4A Retail 1.43 16,331,237 95,751 12 29-Feb-04 IL 5.61000% 1-Mar-13 WBCM3C4B Multifamily 1.23 14,183,695 83,333 13 31-Dec-03 CA 6.00000% 11-Feb-13 WBCM3C4A Office 2.19 13,502,658 82,738 14 31-Dec-03 MD 5.60000% 11-Mar-13 WBCM3C4A Industrial 1.68 13,324,567 82,097 15 31-Dec-03 DE 5.40000% 11-Mar-13 WBCM3C4A Retail 2.37 13,192,300 75,807 16 31-Dec-03 FL 5.25000% 11-Jan-08 WBCM3C4A Office 1.68 12,805,586 72,615 17 31-Dec-03 CO 5.57000% 11-Apr-13 WBCM3C4A Retail 1.46 12,778,149 74,682 18 31-Dec-03 IN 5.56000% 1-Feb-13 WBCM3C4B Multifamily 1.36 12,498,174 73,160 19 31-Dec-03 WV 6.00000% 1-Jan-13 WBCM3C4B Multifamily 1.60 11,974,707 73,445 20 31-Dec-03 SC 5.59000% 11-Mar-13 WBCM3C4B Multifamily 1.72 11,609,974 68,068 21 31-Dec-03 CA 6.13000% 1-Dec-12 WBCM3C4A Office 1.48 11,423,465 73,747 22 31-Dec-03 VA 5.78000% 11-Mar-13 WBCM3C4A Retail 1.47 11,062,227 66,159 23 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 18 of 29 * 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. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 31-Dec-03 CA 5.71000% 11-Feb-13 WBCM3C4A Retail 1.26 11,041,534 65,657 24 31-Dec-03 CA 5.38000% 11-Feb-08 WBCM3C4A Retail 2.31 10,926,185 62,752 25 31-Dec-03 DE 5.43000% 11-Mar-13 WBCM3C4B Multifamily 1.34 9,773,489 56,340 26 31-Dec-03 FL 5.81000% 11-Feb-13 WBCM3C4A Retail 1.45 9,502,150 70,551 27 31-Dec-03 CA 5.38000% 11-Feb-08 WBCM3C4A Retail 1.74 9,462,856 54,347 28 31-Dec-03 CA 5.38000% 11-Feb-08 WBCM3C4A Retail 2.08 9,218,968 52,947 29 31-Dec-03 AZ 5.70000% 11-Mar-13 WBCM3C4B Multifamily 1.88 8,122,354 48,173 30 31-Dec-03 PA 5.50000% 11-Jan-13 WBCM3C4B Multifamily 1.47 7,898,229 45,991 31 31-Dec-03 ME 5.91000% 11-Mar-13 WBCM3C4B Mobile home park 1.72 7,836,295 47,502 32 AL 6.12000% 1-Jan-08 WBCM3C4B Multifamily 0.00 7,653,536 47,520 33 25-Dec-03 OR 5.44000% 11-Jan-10 WBCM3C4A Office 1.60 7,609,992 43,430 34 31-Dec-03 NC 5.72000% 1-Dec-12 WBCM3C4A Retail 1.58 7,460,180 44,498 35 31-Dec-03 NC 5.70000% 11-Apr-13 WBCM3C4A Retail 1.46 7,372,107 47,583 36 31-Dec-03 CA 6.10000% 11-Apr-13 WBCM3C4A Retail 1.27 7,095,037 47,481 37 31-Dec-03 GA 5.50000% 1-Oct-13 WBCM3C4B Multifamily 1.33 6,686,301 42,372 38 31-Dec-03 NY 5.80000% 11-Apr-13 WBCM3C4A Retail 1.80 6,688,574 40,046 39 25-Dec-03 OR 5.44000% 11-Jan-10 WBCM3C4A Mixed use 1.45 6,621,681 37,790 40 31-Dec-03 CA 5.38000% 11-Feb-08 WBCM3C4A Retail 1.84 6,341,089 36,418 41 31-Dec-03 IL 6.07500% 1-Jan-13 WBCM3C4A Retail 2.36 6,285,758 42,178 42 31-Dec-03 FL 5.56000% 11-Feb-13 WBCM3C4A Office 2.04 6,156,327 36,037 43 31-Dec-03 FL 5.50000% 11-Mar-13 WBCM3C4B Multifamily 1.81 5,963,828 34,635 44 31-Dec-03 CO 5.57000% 11-Apr-13 WBCM3C4A Retail 1.57 5,952,432 34,789 45 31-Dec-03 MD 5.71000% 11-Jan-13 WBCM3C4A Office 1.71 5,622,530 33,468 46 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 19 of 29 * 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. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 31-Dec-03 CA 5.64000% 11-Mar-10 WBCM3C4A Retail 1.47 5,538,194 35,606 47 31-Dec-03 CA 5.75000% 1-Feb-08 WBCM3C4A Industrial 1.17 5,395,372 31,805 48 31-Dec-03 SC 5.90000% 11-Feb-13 WBCM3C4A Retail 1.53 5,183,411 31,436 49 31-Dec-03 GA 5.70000% 1-Feb-13 WBCM3C4B Multifamily 1.22 5,080,817 30,181 50 31-Dec-03 GA 5.58000% 11-Jan-13 WBCM3C4A Retail 1.16 5,072,554 29,787 51 AL 6.00000% 1-Mar-13 WBCM3C4A Retail 0.00 4,752,669 29,078 52 31-Dec-03 GA 5.33000% 11-Mar-08 WBCM3C4B Multifamily 1.37 4,689,001 26,744 53 31-Dec-03 NC 5.78000% 1-Jan-13 WBCM3C4B Mobile home park 1.89 4,687,081 28,103 54 31-Dec-03 TX 5.90000% 11-Mar-13 WBCM3C4A Retail 1.58 4,652,591 28,174 55 31-Dec-03 TX 5.52000% 11-Mar-13 WBCM3C4B Mobile home park 1.45 4,595,518 26,745 56 31-Dec-03 CO 5.61000% 11-Mar-19 WBCM3C4A Retail 1.16 4,276,621 36,561 57 30-Jun-04 CT 5.60000% 11-Mar-18 WBCM3C4A Mixed use 1.57 4,155,493 37,008 58 31-Dec-03 NV 6.00000% 11-Nov-12 WBCM3C4A Retail 1.64 4,389,623 26,980 59 31-Dec-03 CA 6.30000% 11-Feb-13 WBCM3C4A Retail 1.33 4,285,532 29,294 60 31-Dec-03 MO 6.25000% 11-Feb-13 WBCM3C4A Retail 1.33 4,207,801 26,449 61 31-Dec-03 FL 5.55000% 11-Feb-11 WBCM3C4A Retail 1.69 4,144,795 26,485 62 31-Dec-03 DC 5.25000% 11-Mar-13 WBCM3C4B Multifamily 1.53 4,057,874 25,168 63 31-Dec-03 CO 5.68000% 11-Mar-13 WBCM3C4B Multifamily 1.47 4,060,800 24,034 64 31-Dec-03 MI 6.00000% 1-Feb-13 WBCM3C4A Retail 1.50 4,060,582 24,881 65 31-Dec-03 OR 6.00000% 1-Feb-13 WBCM3C4B Multifamily 1.79 4,060,582 24,881 66 31-Dec-03 OH 6.25000% 1-Jan-13 WBCM3C4A Retail 1.66 4,012,607 25,244 67 31-Dec-03 MI 6.15000% 1-Feb-13 WBCM3C4B Multifamily 1.18 3,993,239 24,847 68 31-Dec-03 MD 6.35000% 11-Feb-13 WBCM3C4A Retail 1.29 3,968,939 25,201 69 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 20 of 29 * 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. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 31-Dec-03 WA 5.73000% 11-Mar-13 WBCM3C4B Multifamily 1.20 3,934,506 23,409 70 31-Dec-03 CA 6.07000% 11-Mar-13 WBCM3C4A Office 1.15 3,770,464 30,966 71 31-Dec-03 CA 5.38000% 11-Feb-08 WBCM3C4A Multifamily 1.50 3,853,431 22,131 72 31-Dec-03 TX 5.89000% 1-Mar-13 WBCM3C4B Mobile home park 1.41 3,800,260 22,989 B 73 MN 5.82000% 11-Feb-18 WBCM3C4B Multifamily 0.00 3,590,296 32,532 74 31-Dec-03 FL 5.75000% 11-Feb-13 WBCM3C4A Retail 1.49 3,800,000 18,208 75 31-Dec-03 DC 5.25000% 11-Mar-13 WBCM3C4B Multifamily 1.42 3,671,410 22,771 76 31-Dec-03 MD 6.35000% 11-Feb-13 WBCM3C4A Retail 1.30 3,655,344 23,209 77 31-Dec-03 FL 5.75000% 11-Feb-08 WBCM3C4A Retail 1.53 3,601,204 23,434 78 31-Dec-03 MN 6.25000% 11-Feb-13 WBCM3C4A Retail 1.31 3,636,483 22,858 79 31-Dec-03 VA 5.79000% 11-Feb-13 WBCM3C4B Multifamily 1.72 3,592,306 21,540 80 31-Dec-03 KY 6.15000% 1-Jan-13 WBCM3C4A Retail 1.93 3,594,982 22,389 81 31-Dec-03 IL 5.97500% 1-Feb-13 WBCM3C4A Retail 1.18 3,575,837 21,855 82 31-Dec-03 AZ 6.24000% 11-Feb-13 WBCM3C4A Retail 1.37 3,575,218 22,450 83 31-Dec-03 TN 5.85000% 1-Mar-13 WBCM3C4A Retail 1.39 3,525,376 21,238 84 31-Dec-03 MS 6.00000% 1-Mar-13 WBCM3C4B Multifamily 1.49 3,492,146 23,195 85 31-Dec-03 CA 6.20000% 11-Feb-13 WBCM3C4A Office 1.45 3,525,616 22,049 86 31-Dec-03 GA 5.70000% 1-Jan-13 WBCM3C4B Multifamily 1.12 3,513,905 20,894 87 31-Dec-03 GA 5.80000% 1-Nov-12 WBCM3C4B Multifamily 1.65 3,507,955 21,123 88 31-Dec-03 WI 6.00000% 1-Feb-13 WBCM3C4A Office 1.81 3,449,048 21,134 89 31-Dec-03 TN 6.30000% 1-Jan-13 WBCM3C4A Retail 1.40 3,445,768 21,788 90 31-Dec-03 CA 5.46000% 11-Mar-18 WBCM3C4A Retail 0.91 3,223,035 28,524 91 31-Dec-03 DC 5.75000% 11-Mar-13 WBCM3C4A Mixed use 1.39 3,413,646 20,352 92 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 21 of 29 * 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. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: TX 6.25000% 11-Feb-13 WBCM3C4A Retail 0.00 3,379,465 21,242 93 31-Dec-03 MD 6.14000% 11-Feb-13 WBCM3C4B Multifamily 1.01 3,293,840 22,198 94 31-Dec-03 FL 5.93000% 11-Mar-13 WBCM3C4A Retail 1.62 3,232,763 19,637 95 31-Dec-03 CO 5.57000% 11-Apr-13 WBCM3C4A Retail 1.41 3,211,181 18,768 96 31-Dec-03 MI 5.50000% 1-Mar-13 WBCM3C4B Mobile home park 1.72 3,177,449 18,453 97 31-Dec-03 CA 5.48000% 11-Apr-13 WBCM3C4B Multifamily 1.27 3,063,086 17,733 98 31-Dec-03 FL 6.00000% 1-Feb-13 WBCM3C4B Mobile home park 1.31 3,033,206 18,586 99 31-Dec-03 NC 6.00000% 11-Feb-13 WBCM3C4A Retail 1.57 3,033,206 18,586 100 31-Dec-03 IN 6.00000% 1-Jan-13 WBCM3C4A Retail 1.44 2,996,578 19,973 101 31-Dec-03 TX 5.98000% 11-Feb-13 WBCM3C4A Retail 1.20 3,013,360 18,427 102 31-Dec-03 WA 5.20000% 11-Mar-08 WBCM3C4A Retail 1.46 2,928,750 16,473 103 31-Dec-03 UT 6.01000% 11-Feb-13 WBCM3C4A Retail 1.43 2,935,495 18,006 104 31-Dec-03 AZ 6.27000% 11-Dec-22 WBCM3C4A Retail 1.37 2,746,792 21,386 105 31-Dec-03 MI 5.26000% 1-Jan-08 WBCM3C4B Mobile home park 1.77 2,772,002 17,275 106 31-Dec-03 GA 6.24000% 11-Sep-21 WBCM3C4A Retail 1.30 2,663,439 21,526 107 31-Dec-03 TX 6.75000% 1-Jan-13 WBCM3C4A Retail 1.57 2,717,436 19,346 108 31-Dec-03 NY 6.65000% 1-Jan-13 WBCM3C4A Industrial 2.33 2,716,040 19,169 109 31-Dec-03 VA 5.50000% 11-Feb-13 WBCM3C4A Office 1.69 2,571,855 22,878 110 31-Dec-03 MN 5.82000% 11-Feb-18 WBCM3C4B Multifamily 1.15 2,485,590 22,522 111 31-Dec-03 CA 5.48000% 11-Apr-13 WBCM3C4B Multifamily 1.31 2,617,813 15,155 112 31-Dec-03 TN 6.74000% 1-Mar-18 WBCM3C4B Multifamily 1.18 2,477,158 16,328 B 113 IN 5.40000% 11-Mar-13 WBCM3C4B Multifamily 0.00 2,443,019 14,038 114 31-Dec-03 GA 5.70000% 1-Feb-13 WBCM3C4B Multifamily 1.43 2,442,700 14,510 115 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 22 of 29 * 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. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 31-Dec-03 KS 5.57000% 11-Apr-13 WBCM3C4A Retail 1.26 2,397,616 14,013 116 31-Dec-03 CO 5.57000% 11-Apr-13 WBCM3C4A Retail 1.52 2,349,644 13,733 117 31-Dec-03 MS 6.70000% 1-Feb-18 WBCM3C4B Multifamily 1.13 2,355,463 15,487 118 31-Dec-03 MN 6.35000% 1-Jan-13 WBCM3C4A Mixed use 2.32 2,153,705 20,191 119 31-Dec-03 FL 6.20000% 1-Mar-13 WBCM3C4A Retail 1.73 2,273,476 14,197 120 31-Dec-03 NC 5.75000% 1-Mar-13 WBCM3C4B Mobile home park 1.53 2,055,529 12,255 121 31-Dec-03 AL 6.28800% 1-Jan-13 WBCM3C4A Retail 1.47 2,055,600 12,982 122 31-Dec-03 IN 5.40000% 11-Mar-13 WBCM3C4B Multifamily 2.47 1,954,415 11,231 123 31-Dec-03 MN 5.72000% 11-Feb-20 WBCM3C4B Multifamily 1.15 1,868,219 15,353 124 31-Dec-03 AL 5.90000% 1-Feb-13 WBCM3C4B Mobile home park 1.83 1,907,104 11,566 125 31-Dec-03 MI 6.90000% 1-Feb-13 WBCM3C4B Mobile home park 1.80 1,669,815 11,196 B 126 31-Dec-03 CA 5.48000% 11-Apr-13 WBCM3C4B Multifamily 1.37 1,595,153 9,235 127 31-Dec-03 TX 6.36000% 1-Jan-13 WBCM3C4B Mobile home park 1.23 1,488,356 9,468 128 31-Dec-03 MS 6.74000% 1-Mar-18 WBCM3C4B Multifamily 1.22 1,474,499 9,719 B 129 31-Dec-03 MO 5.78000% 11-Mar-13 WBCM3C4B Multifamily 1.22 1,419,489 8,489 130 31-Dec-03 OH 5.85000% 11-Mar-13 WBCM3C4A Retail 1.80 1,381,236 9,051 131 31-Dec-03 TX 6.08000% 1-Feb-13 WBCM3C4B Mobile home park 1.82 1,370,334 8,466 132 31-Dec-03 MO 5.74000% 11-Feb-13 WBCM3C4B Multifamily 2.20 1,270,446 7,578 133 31-Dec-03 GA 5.68000% 11-Mar-18 WBCM3C4B Multifamily 1.16 1,199,810 10,806 134 31-Dec-03 CA 5.48000% 11-Apr-13 WBCM3C4B Multifamily 1.22 1,247,743 7,223 135 31-Dec-03 AZ 5.83000% 11-Feb-13 WBCM3C4B Mobile home park 1.80 1,222,103 7,358 136 31-Dec-03 CA 5.48000% 11-Apr-13 WBCM3C4B Multifamily 1.47 1,144,987 6,628 137 31-Dec-03 NC 5.75000% 1-Mar-13 WBCM3C4B Mobile home park 1.97 1,101,176 6,565 138 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 23 of 29 * 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. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 31-Dec-03 GA 5.70000% 1-Feb-13 WBCM3C4B Multifamily 1.35 1,074,788 6,384 139 31-Dec-03 CA 8.20000% 1-Dec-09 WBCM3C4A Retail 1.92 494,049 4,161 140 871,835,450 5,288,827 0 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 24 of 29 * 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. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance NoteRate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 25 of 29 (1) Legend: A. P&I Adv - in Grace PeriodB. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months4. Mat. Balloon/Assumed P&I 7. Foreclosure 9. REO 5. Non Performing Mat. Balloon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 26 of 29 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance Gross Proceeds Gross Proceeds as a % of Sched. Balance Aggregate Liquidation Expenses * Net Liquidation Proceeds Net Proceeds as a % of Sched. Balance Realized Loss Statement Date: Current TotalCumulative 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 27 of 29 * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 Historical Collateral Level REO Report Property Type Statement Date: State Actual Balance Scheduled Balance Recent Appraisal Value Appraisal Reduction Amount Date Liquidated Liquidation Proceeds Liquidation Expenses Realized Loss Disclosure Control # REO Date City Appraisal Date ABN AMRO Acct: 720502.2 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A. Page 28 of 29 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Dec-0415-Dec-04 15-Nov-04 18-Jan-05 30-Nov-04 Commercial Mortgage Pass-Through Certificates Series 2003-C4 ABN AMRO Acct: 720502.2 Appraisal Reduction Detail Disclosure Control# AppraisalRed. Date Scheduled Balance ASER NoteRate Maturity Date Property Type Geographic Location Appraisal Value Date DSCR Statement Date: Remaining Term Life ARA Amount Current P&I Advance Page 29 of 29 13-Dec-2004 - 13:46 (K923-K957) (c) 2004 LaSalle Bank N.A.

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Administrator:
Brian Ames 312.904.7807
brian.ames@abnamro.com

Analyst:
Chris Suh 714.259.6266
chris.k.suh@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation

Rating Information

Asset-Backed Facts ~ 15 Month Loan Status Summary
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Delinquent Loan Detail
Historical Collateral Prepayment
Mortgage Loan Characteristics

Page 2-4
Page 5-7
Page 8
Page 9

Page 10

Page 11
Page 12

Page 13
Page 14

Page 15-17

Loan Level Detail

Specially Serviced (Part I) - Loan Detail
Modified Loan Detail
Realized Loss Detail

Historical REO Report
Appraisal Reduction Detail

Page 18-24

Page 25
Page 26
Page 27

Page 28
Page 29

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

WBCM03C4

WBCM03C4_200501_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

10-Apr-03
15-May-03

16-Apr-35

Parties to The Transaction

Depositor: Wachovia Commercial Mortgage Securities, Inc.

Underwriter: Wachovia Commercial Mortgage Securities, Inc.

Master Servicer: Wachovia Bank, National Association

Special Servicer: Clarion Partners, LLC

Rating Agency: Fitch Ratings/Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Page 1 of 29

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.698685%

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720502.2

819.952571925

9.271939130

0.000000000

810.680632795

2.051931304

Fixed

0.00

0.000000000

3.00300000%

0.000000000

929766DZ3

A-1

80,500,000.00

66,006,182.04

746,391.10

0.00

65,259,790.94

165,180.47

1000.000000000

0.000000000

1000.000000000

3.805000013

Fixed

0.00

0.000000000

4.56600000%

0.000000000

929766EA7

A-2

374,075,000.00

0.00

374,075,000.00

1,423,355.38

978.236141396

1.073118893

0.000000000

977.163022503

3.753981202

Fixed

0.00

0.000000000

4.60500000%

0.000000000

929766EH2/929766EW9

A-1A

249,922,000.00

244,482,732.93

268,196.02

0.00

244,214,536.91

938,202.49

977.647691895

0.000000000

976.509967159

0.112584102

0.135759167%

0.00

0.000000000

0.13818979%

0.000000000

929766EF6/929766EU3

891,768,534.00

871,835,448.97

0.00

870,820,861.85

100,398.96

948.538835060

0.000000000

948.538835060

0.802543978

1.015291694%

0.00

0.000000000

1.01530137%

0.000000000

929766EG4/929766EV1

846,619,000.00

803,051,000.00

0.00

803,051,000.00

679,448.98

1000.000000000

0.000000000

1000.000000000

4.120833430

Fixed

0.00

0.000000000

4.94500000%

0.000000000

929766EB5

34,556,000.00

0.00

34,556,000.00

142,399.52

1000.000000000

0.000000000

1000.000000000

4.153333632

Fixed

0.00

0.000000000

4.98400000%

0.000000000

929766EC3

11,147,000.00

0.00

11,147,000.00

46,297.21

1000.000000000

0.000000000

1000.000000000

4.200000000

Fixed

0.00

0.000000000

5.04000000%

0.000000000

929766ED1

22,294,000.00

0.00

22,294,000.00

93,634.80

1000.000000000

0.000000000

1000.000000000

4.260833469

Fixed

0.00

0.000000000

5.11300000%

0.000000000

929766EE9

12,262,000.00

0.00

12,262,000.00

52,246.34

1000.000000000

0.000000000

1000.000000000

4.671666939

5.606000000%

0.00

0.000000000

5.60600000%

0.000000000

929766EJ8/929766EX7

12,262,000.00

0.00

12,262,000.00

57,283.98

1000.000000000

0.000000000

1000.000000000

4.666331457

5.649587257%

0.00

0.000000000

5.59959796%

0.000000000

929766EK5/929766EY5

12,261,000.00

0.00

12,261,000.00

57,213.89

1000.000000000

0.000000000

1000.000000000

4.666331757

5.649587257%

0.00

0.000000000

5.59959796%

0.000000000

929766EL3/929766EZ2

12,262,000.00

0.00

12,262,000.00

57,218.56

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766EM1/929766FA6

20,065,000.00

0.00

20,065,000.00

82,467.15

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766EN9/929766FB4

8,918,000.00

0.00

8,918,000.00

36,652.98

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766EP4/929766FC2

6,688,000.00

0.00

6,688,000.00

27,487.68

Page 2 of 29

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

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.698685%

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720502.2

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766EQ2/929766FD0

6,688,000.00

0.00

6,688,000.00

27,487.68

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766ER0/929766FE8

1,115,000.00

0.00

1,115,000.00

4,582.65

1000.000000000

0.000000000

1000.000000000

4.118333707

Fixed

0.00

0.000000000

4.94200000%

0.000000000

929766ES8/929766FF5

4,459,000.00

0.00

4,459,000.00

18,363.65

1000.000000000

0.000000000

1000.000000000

4.220875843

5.096000000%

0.00

)

(574.99

)

(0.025790627

5.09600000%

0.000000000

929766ET6/929766FG3

22,294,534.00

0.00

22,294,534.00

94,102.46

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSK956

RII

0.00

Total P&I Payment

0.00

)

(574.99

891,768,534.00

871,835,448.97

5,118,611.95

Total

870,820,861.85

1,014,587.12

0.00

4,104,024.83

Page 3 of 29

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.698685%

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 720502.2

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSK957

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 29

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,269,225.46

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,277,734.14

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

)

(575.00

0.00

)

(575.00

4,243,506.39

)

(1,961.63

0.00
0.00

)

(137,519.95

)

(139,481.58

1,013,425.95

1,161.17

1,014,587.12

0.00
0.00
0.00
0.00
0.00
0.00

1,014,587.12

5,258,093.51

5,118,611.93

871,835,449.56

140

1,014,587.12

0.00

0.00
0.00

0.00

870,820,862.44

140

9,730.67

49,996.72

1,161.17

8,508.68

1,161.17

8,508.68

33,652.74

0.00
0.00

49.15

33,701.89

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(33,652.74

4,104,024.81

Interest Not Advanced (

Current Period

)

0.00

8,508.68

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(49,996.72

)

(9,730.67

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 29

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary PoolGroup I

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,083,435.87

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

3,083,435.87

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

3,060,071.60

)

(1,411.54

0.00
0.00

)

(98,992.61

)

(100,404.16

746,391.10

0.00

746,391.10

0.00
0.00
0.00
0.00
0.00
0.00

746,391.10

3,806,462.70

3,706,058.54

627,351,879.80

746,391.10

0.00

0.00
0.00

0.00

626,605,488.70

0.00

23,364.27

0.00
0.00
0.00

23,364.27

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(23,364.27

2,959,667.44

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 29

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary PoolGroup II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,185,789.59

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,194,298.27

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

1,184,009.80

)

(550.09

0.00
0.00

)

(38,527.34

)

(39,077.42

267,034.85

1,161.17

268,196.02

0.00
0.00
0.00
0.00
0.00
0.00

268,196.02

1,452,205.82

1,413,128.39

244,483,569.76

268,196.02

0.00

0.00
0.00

0.00

244,215,373.74

9,730.67

49,996.72

1,161.17

8,508.68

1,161.17

8,508.68

10,288.47

0.00
0.00

49.15

10,337.62

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(10,288.47

1,144,932.37

Interest Not Advanced (

Current Period

)

0.00

8,508.68

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(49,996.72

)

(9,730.67

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 29

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

575.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

575.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

)

(575.00

)

(575.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 8 of 29

Wachovia Commercial Mortgage Securities, Inc.

Class

Accrued

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

165,180.47

0.00

21.00%

21.51%

30/360

3.003000000%

0.00

A-2

1,423,355.38

0.00

21.00%

21.51%

30/360

4.566000000%

0.00

A-1A

938,202.49

0.00

21.00%

21.51%

30/360

4.605000000%

0.00

100,398.96

0.00

30/360

0.138189789%

0.00

679,448.98

0.00

30/360

1.015301367%

0.00

142,399.52

0.00

17.13%

17.54%

30/360

4.945000000%

0.00

46,297.21

0.00

15.88%

16.26%

30/360

4.984000000%

0.00

93,634.80

0.00

13.38%

13.70%

30/360

5.040000000%

0.00

52,246.34

0.00

12.00%

12.29%

30/360

5.113000000%

0.00

57,283.98

0.00

10.63%

10.88%

30/360

5.606000000%

0.00

57,213.89

0.00

9.25%

9.47%

30/360

5.599597959%

0.00

57,218.56

0.00

7.88%

8.06%

30/360

5.599597959%

0.00

82,467.15

0.00

5.63%

5.76%

30/360

4.932000000%

0.00

36,652.98

0.00

4.63%

4.74%

30/360

4.932000000%

0.00

27,487.68

0.00

3.88%

3.97%

30/360

4.932000000%

0.00

27,487.68

0.00

3.13%

3.20%

30/360

4.932000000%

0.00

4,582.65

0.00

3.00%

3.07%

30/360

4.932000000%

0.00

18,363.65

0.00

2.50%

2.56%

30/360

4.942000000%

0.00

94,677.45

95,112.69

94,102.46

1,010.24

0.00%

30/360

5.096000000%

)

(575.00

435.24

0.00

30/360

0.000000000%

0.00

4,104,599.82

4,105,035.06

4,104,024.83

1,010.24

)

(575.00

435.24

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 9 of 29

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

929766DZ3

AAA

A-2

929766EA7

AAA

A-1A

929766EH2

AAA

929766EF6

AAA

929766EG4

AAA

929766EB5

929766EC3

AA-

929766ED1

929766EE9

A-

929766EJ8

BBB+

929766EK5

BBB

929766EL3

BBB-

929766EM1

BB+

929766EN9

929766EP4

BB-

929766EQ2

B+

929766ER0

929766ES8

B-

929766ET6

9ABSK957

Page 10 of 29

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.

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 720502.2

0.00%

18-Jan-05

0.00%

15-Dec-04

0.00%

15-Nov-04

0.00%

15-Oct-04

0.00%

15-Sep-04

0.00%

16-Aug-04

0.00%

15-Jul-04

0.00%

15-Jun-04

0.00%

17-May-04

0.00%

15-Apr-04

0.00%

15-Mar-04

0.00%

17-Feb-04

0.00%

15-Jan-04

0.00%

15-Dec-03

0.00%

17-Nov-03

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 11 of 29

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 720502.2

Series 2003-C4

18-Jan-05

140

100.00%

870,820,862

97.65%

0.00%

324

5.70%

5.65%

15-Dec-04

140

100.00%

871,835,450

97.76%

0.00%

325

5.70%

5.65%

15-Nov-04

140

100.00%

872,978,573

97.89%

0.00%

326

5.89%

5.84%

15-Oct-04

140

100.00%

873,982,607

98.01%

0.00%

327

5.70%

5.65%

15-Sep-04

140

100.00%

875,133,538

98.13%

0.00%

328

5.89%

5.84%

16-Aug-04

140

100.00%

876,109,146

98.24%

0.00%

329

5.89%

5.84%

15-Jul-04

140

100.00%

877,079,979

98.35%

0.00%

330

5.70%

5.65%

15-Jun-04

140

100.00%

878,177,552

98.48%

0.00%

331

5.89%

5.84%

17-May-04

140

100.00%

879,138,261

98.58%

0.00%

332

5.70%

5.65%

15-Apr-04

140

100.00%

880,226,079

98.71%

0.00%

333

5.89%

5.84%

15-Mar-04

140

100.00%

881,176,762

98.81%

0.00%

334

5.70%

5.65%

17-Feb-04

140

100.00%

882,387,087

98.95%

0.00%

335

5.70%

5.65%

15-Jan-04

140

100.00%

883,322,394

99.05%

0.00%

336

5.89%

5.84%

15-Dec-03

140

100.00%

884,222,631

99.15%

0.00%

100

337

5.70%

5.65%

17-Nov-03

140

100.00%

885,245,365

99.27%

0.00%

101

338

5.89%

5.84%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 12 of 29

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Dec-04

9,669.85

0.00

129

9,669.85

Total

Page 13 of 29

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 14 of 29

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

31-Dec-04

15-Feb-05

15-Dec-04

18-Jan-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 15 of 29

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

77,917,759

8.95

110

5.96

1.50

0 to

3,000,000

231,748,649

26.61

5.83

1.38

3,000,000 to

6,000,000

99,711,603

11.45

5.71

1.54

6,000,000 to

9,000,000

105,869,352

12.16

5.67

1.64

9,000,000 to 12,000,000

92,183,598

10.59

5.57

1.52

12,000,000 to 15,000,000

86,727,499

9.96

5.66

1.62

15,000,000 to 20,000,000

176,662,403

20.29

5.50

1.38

20,000,000 &

Above

32,817,095

493,377

870,820,862

140

100.00%

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

6,220,149

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

4.500%

5.000%

285,924,345

32.83

5.35

1.55

5.001%

5.500%

451,553,984

51.85

5.76

1.46

5.501%

6.000%

119,452,196

13.72

6.17

1.36

6.001%

6.500%

13,396,961

1.54

125

6.74

1.56

6.501%

7.000%

0.00

7.001%

7.500%

0.00

7.501%

8.000%

493,377

0.06

8.20

1.92

8.001%

Above

140

870,820,862

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00%

5.100%
8.200%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

18,854,573

2.17

160

5.65

0.99

121

180

7,258,529

0.83

201

6.12

1.29

181

240

0.00

241

Above

215

157

26,113,102

Minimum Remaining Term

Maximum Remaining Term

3.00%

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

23,204,496

2.66

5.54

1.14

176,393,767

20.26

5.35

1.51

108

638,807,386

73.36

5.79

1.50

120

6,302,112

0.72

158

6.73

1.17

121

180

0.00

181

240

0.00

241

& Above

158

131

844,707,760

Minimum Remaining Term

Maximum Remaining Term

97.00

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

31-Dec-04

15-Feb-05

15-Dec-04

18-Jan-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 16 of 29

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

3,209,176

0.37

158

5.46

0.91

0.751 1.000

109,880,811

12.62

5.58

1.18

1.001 1.250

341,963,210

39.27

5.73

1.39

1.251 1.500

223,091,827

25.62

5.69

1.63

1.501 1.750

156,719,953

18.00

5.71

2.02

1.751 & Above

35,955,886

4.13

5.84

0.00

Unknown

2.470
0.910

140

870,820,862

100.00%

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

0.00

0.751 1.000

18,308,551

2.10

148

5.77

1.21

1.001 1.250

648,513,329

74.47

5.71

1.39

1.251 1.500

173,359,041

19.91

5.68

1.72

1.501 1.750

30,639,941

3.52

5.55

2.21

1.751 & Above

2.180

1.150

140

870,820,862 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

187,326,597

21.51

5.74

1.56

Florida

75,172,266

8.63

5.48

1.54

Maryland

58,139,658

6.68

5.54

1.35

Colorado

48,897,532

5.62

105

5.59

1.44

Arizona

44,923,758

5.16

105

5.55

1.57

Virginia

37,748,300

4.33

5.82

1.61

Georgia

35,881,655

4.12

100

5.65

1.31

Oregon

35,699,645

4.10

5.50

1.75

Mississippi

32,094,783

3.69

105

5.78

1.46

Washington

27,056,766

3.11

5.39

1.30

North Carolina

25,679,249

2.95

5.76

1.61

Texas

24,992,047

2.87

6.02

1.26

Illinois

24,017,724

2.76

5.79

0.79

Delaware

22,940,685

2.63

5.41

1.93

Indiana

19,869,552

2.28

5.59

1.31

New Jersey

17,092,772

1.96

6.03

1.61

South Carolina

16,776,100

1.93

5.69

1.66

Alabama

16,353,471

1.88

6.08

0.40

Michigan

15,656,087

1.80

5.90

1.54

Minnesota

13,691,835

1.57

135

6.00

1.08

West Virginia

11,963,131

1.37

6.00

1.60

District of Columbia

11,126,483

1.28

5.40

1.45

Tennessee

9,439,778

1.08

113

6.25

1.34

New York

9,394,358

1.08

6.05

1.95

Pennsylvania

7,889,645

0.91

5.50

1.47

Maine

7,828,674

0.90

5.91

1.72

Missouri

6,891,211

0.79

6.06

1.47

Ohio

5,388,101

0.62

6.15

1.70

Nevada

4,385,323

0.50

6.00

1.64

Connecticut

4,138,524

0.48

158

5.60

1.57

Kentucky

3,591,631

0.41

6.15

1.93

Wisconsin

3,445,734

0.40

6.00

1.81

Utah

2,932,681

0.34

6.01

1.43

Kansas

2,395,103

0.28

5.57

1.26

100.00

870,820,862

140

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

31-Dec-04

15-Feb-05

15-Dec-04

18-Jan-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 17 of 29

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

366,489,910

42.09

5.80

1.52

Multifamily

226,054,095

25.96

5.62

1.26

Office

142,298,284

16.34

5.70

1.69

Mobile home park

69,950,619

8.03

5.63

1.59

Mixed use

44,618,525

5.12

5.36

1.32

Industrial

21,409,429

2.46

5.77

1.63

870,820,862

140

100.00%

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

105

623,088,549

71.55

5.75

1.47

ARD

167,505,493

19.24

5.67

1.52

IO/Amortizing/Balloon

80,226,820

9.21

5.39

1.46

870,820,862

140

100.00%

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

135

843,575,365

96.87

1.48

5.69

26,752,121

3.07

1.56

5.95

0.00

493,377

0.06

1.92

8.20

0.00

108

0.00

109

120

0.00

121

140

870,820,862

100.00%

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

167,461,921

19.23

5.35

1.41

2008

493,377

0.06

8.20

1.92

2009

37,172,451

4.27

5.47

1.70

2010

4,138,119

0.48

5.55

1.69

2011

26,752,121

3.07

5.95

1.56

2012

102

602,387,661

69.17

5.78

1.50

2013

0.00

2014

0.00

2015

32,415,214

3.72

169

5.97

1.09

2016 & Greater

100.00

870,820,862

140

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

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)

Statement Date:

31-Dec-03

5.93000%

11-Apr-13

WBCM3C4A

Retail

1.30

32,817,095

199,344

31-Dec-03

5.35000%

11-Mar-13

WBCM3C4A

Mobile home park

1.52

29,276,614

167,524

31-Dec-03

5.19000%

1-Apr-08

WBCM3C4A

Mixed use

1.17

28,309,605

159,063

31-Dec-03

5.61000%

11-Mar-13

WBCM3C4A

Retail

1.50

24,780,885

145,746

31-Dec-03

5.88000%

11-Mar-13

WBCM3C4A

Retail

1.66

20,547,339

124,290

31-Dec-03

5.10000%

11-Mar-08

WBCM3C4B

Multifamily

1.24

20,730,000

91,039

31-Dec-03

5.35000%

11-Mar-08

WBCM3C4A

Office

1.30

20,200,864

115,592

31-Dec-03

5.43000%

11-Feb-08

WBCM3C4A

Multifamily

1.32

18,663,574

105,695

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Office

1.92

17,425,845

99,551

31-Dec-03

5.80000%

11-Apr-13

WBCM3C4A

Office

1.83

17,231,068

103,269

31-Dec-03

6.03000%

11-Jan-13

WBCM3C4A

Office

1.61

17,092,772

105,259

31-Dec-03

5.60000%

11-Apr-13

WBCM3C4A

Retail

1.43

16,314,240

95,751

5.61000%

1-Mar-13

WBCM3C4B

Multifamily

0.00

14,168,881

83,333

31-Dec-03

6.00000%

11-Feb-13

WBCM3C4A

Office

2.19

13,489,683

82,738

31-Dec-03

5.60000%

11-Mar-13

WBCM3C4A

Industrial

1.68

13,306,724

82,097

31-Dec-03

5.40000%

11-Mar-13

WBCM3C4A

Retail

2.37

13,177,838

75,807

31-Dec-03

5.25000%

11-Jan-08

WBCM3C4A

Office

1.68

12,790,863

72,615

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.46

12,764,756

74,682

31-Dec-03

5.56000%

1-Feb-13

WBCM3C4B

Multifamily

1.36

12,484,852

73,160

31-Dec-03

6.00000%

1-Jan-13

WBCM3C4B

Multifamily

1.60

11,963,131

73,445

31-Dec-03

5.59000%

11-Mar-13

WBCM3C4B

Multifamily

1.72

11,597,791

68,068

31-Dec-03

6.13000%

1-Dec-12

WBCM3C4A

Office

1.48

11,410,018

73,747

31-Dec-03

5.78000%

11-Mar-13

WBCM3C4A

Retail

1.47

11,051,127

66,159

Page 18 of 29

* 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. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

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)

Statement Date:

31-Dec-03

5.71000%

11-Feb-13

WBCM3C4A

Retail

1.26

11,030,168

65,657

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

2.31

10,914,051

62,752

31-Dec-03

5.43000%

11-Mar-13

WBCM3C4B

Multifamily

1.34

9,762,847

56,340

31-Dec-03

5.81000%

11-Feb-13

WBCM3C4A

Retail

1.45

9,479,139

70,551

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

1.74

9,452,348

54,347

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

2.08

9,208,731

52,947

31-Dec-03

5.70000%

11-Mar-13

WBCM3C4B

Multifamily

1.88

8,114,048

48,173

31-Dec-03

5.50000%

11-Jan-13

WBCM3C4B

Multifamily

1.47

7,889,645

45,991

31-Dec-03

5.91000%

11-Mar-13

WBCM3C4B

Mobile home park

1.72

7,828,674

47,502

6.12000%

1-Jan-08

WBCM3C4B

Multifamily

0.00

7,646,350

47,520

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Office

1.60

7,602,210

43,430

31-Dec-03

5.72000%

1-Dec-12

WBCM3C4A

Retail

1.58

7,452,428

44,498

31-Dec-03

5.70000%

11-Apr-13

WBCM3C4A

Retail

1.46

7,360,709

47,583

31-Dec-03

6.10000%

11-Apr-13

WBCM3C4A

Retail

1.27

7,084,824

47,481

31-Dec-03

5.50000%

1-Oct-13

WBCM3C4B

Multifamily

1.33

6,675,596

42,372

31-Dec-03

5.80000%

11-Apr-13

WBCM3C4A

Retail

1.80

6,681,934

40,046

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Mixed use

1.45

6,614,910

37,790

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

1.84

6,334,048

36,418

31-Dec-03

6.07500%

1-Jan-13

WBCM3C4A

Retail

2.36

6,276,462

42,178

31-Dec-03

5.56000%

11-Feb-13

WBCM3C4A

Office

2.04

6,149,765

36,037

31-Dec-03

5.50000%

11-Mar-13

WBCM3C4B

Multifamily

1.81

5,957,438

34,635

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.57

5,946,193

34,789

31-Dec-03

5.71000%

11-Jan-13

WBCM3C4A

Office

1.71

5,616,708

33,468

Page 19 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

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)

Statement Date:

31-Dec-03

5.64000%

11-Mar-10

WBCM3C4A

Retail

1.47

5,529,486

35,606

31-Dec-03

5.75000%

1-Feb-08

WBCM3C4A

Industrial

1.17

5,390,281

31,805

31-Dec-03

5.90000%

11-Feb-13

WBCM3C4A

Retail

1.53

5,178,309

31,436

31-Dec-03

5.70000%

1-Feb-13

WBCM3C4B

Multifamily

1.22

5,075,575

30,181

31-Dec-03

5.58000%

11-Jan-13

WBCM3C4A

Retail

1.16

5,067,141

29,787

6.00000%

1-Mar-13

WBCM3C4A

Retail

0.00

4,748,146

29,078

31-Dec-03

5.33000%

11-Mar-08

WBCM3C4B

Multifamily

1.37

4,683,778

26,744

31-Dec-03

5.78000%

1-Jan-13

WBCM3C4B

Mobile home park

1.89

4,682,306

28,103

31-Dec-03

5.90000%

11-Mar-13

WBCM3C4A

Retail

1.58

4,648,054

28,174

31-Dec-03

5.52000%

11-Mar-13

WBCM3C4B

Mobile home park

1.45

4,590,617

26,745

31-Dec-03

5.61000%

11-Mar-19

WBCM3C4A

Retail

1.16

4,260,719

36,561

30-Jun-04

5.60000%

11-Mar-18

WBCM3C4A

Mixed use

1.57

4,138,524

37,008

31-Dec-03

6.00000%

11-Nov-12

WBCM3C4A

Retail

1.64

4,385,323

26,980

31-Dec-03

6.30000%

11-Feb-13

WBCM3C4A

Retail

1.33

4,279,486

29,294

31-Dec-03

6.25000%

11-Feb-13

WBCM3C4A

Retail

1.33

4,203,999

26,449

31-Dec-03

5.55000%

11-Feb-11

WBCM3C4A

Retail

1.69

4,138,119

26,485

31-Dec-03

5.25000%

11-Mar-13

WBCM3C4B

Multifamily

1.53

4,051,051

25,168

31-Dec-03

5.68000%

11-Mar-13

WBCM3C4B

Multifamily

1.47

4,056,628

24,034

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4A

Retail

1.50

4,056,680

24,881

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4B

Multifamily

1.79

4,056,680

24,881

31-Dec-03

6.25000%

1-Jan-13

WBCM3C4A

Retail

1.66

4,008,958

25,244

31-Dec-03

6.15000%

1-Feb-13

WBCM3C4B

Multifamily

1.18

3,989,540

24,847

31-Dec-03

6.35000%

11-Feb-13

WBCM3C4A

Retail

1.29

3,965,441

25,201

Page 20 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

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)

Statement Date:

31-Dec-03

5.73000%

11-Mar-13

WBCM3C4B

Multifamily

1.20

3,930,511

23,409

31-Dec-03

6.07000%

11-Mar-13

WBCM3C4A

Office

1.15

3,759,206

30,966

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Multifamily

1.50

3,849,152

22,131

31-Dec-03

5.89000%

1-Mar-13

WBCM3C4B

Mobile home park

1.41

3,796,546

22,989

5.82000%

11-Feb-18

WBCM3C4B

Multifamily

0.00

3,575,757

32,532

31-Dec-03

5.75000%

11-Feb-13

WBCM3C4A

Retail

1.49

3,800,000

18,815

31-Dec-03

5.25000%

11-Mar-13

WBCM3C4B

Multifamily

1.42

3,665,236

22,771

31-Dec-03

6.35000%

11-Feb-13

WBCM3C4A

Retail

1.30

3,652,122

23,209

31-Dec-03

5.75000%

11-Feb-08

WBCM3C4A

Retail

1.53

3,595,601

23,434

31-Dec-03

6.25000%

11-Feb-13

WBCM3C4A

Retail

1.31

3,633,196

22,858

31-Dec-03

5.79000%

11-Feb-13

WBCM3C4B

Multifamily

1.72

3,588,676

21,540

31-Dec-03

6.15000%

1-Jan-13

WBCM3C4A

Retail

1.93

3,591,631

22,389

31-Dec-03

5.97500%

1-Feb-13

WBCM3C4A

Retail

1.18

3,572,380

21,855

31-Dec-03

6.24000%

11-Feb-13

WBCM3C4A

Retail

1.37

3,571,979

22,450

31-Dec-03

5.85000%

1-Mar-13

WBCM3C4A

Retail

1.39

3,521,897

21,238

31-Dec-03

6.00000%

1-Mar-13

WBCM3C4B

Multifamily

1.49

3,486,994

23,195

31-Dec-03

6.20000%

11-Feb-13

WBCM3C4A

Office

1.45

3,522,390

22,049

31-Dec-03

5.70000%

1-Jan-13

WBCM3C4B

Multifamily

1.12

3,510,258

20,894

31-Dec-03

5.80000%

1-Nov-12

WBCM3C4B

Multifamily

1.65

3,504,352

21,123

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4A

Office

1.81

3,445,734

21,134

31-Dec-03

6.30000%

1-Jan-13

WBCM3C4A

Retail

1.40

3,442,673

21,788

31-Dec-03

5.46000%

11-Mar-18

WBCM3C4A

Retail

0.91

3,209,176

28,524

31-Dec-03

5.75000%

11-Mar-13

WBCM3C4A

Mixed use

1.39

3,410,196

20,352

Page 21 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

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)

Statement Date:

6.25000%

11-Feb-13

WBCM3C4A

Retail

0.00

3,376,411

21,242

31-Dec-03

6.14000%

11-Feb-13

WBCM3C4B

Multifamily

1.11

3,289,057

22,198

31-Dec-03

5.93000%

11-Mar-13

WBCM3C4A

Retail

1.62

3,229,634

19,637

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.41

3,207,815

18,768

31-Dec-03

5.50000%

1-Mar-13

WBCM3C4B

Mobile home park

1.72

3,174,045

18,453

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.27

3,059,808

17,733

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4B

Mobile home park

1.31

3,030,291

18,586

31-Dec-03

6.00000%

11-Feb-13

WBCM3C4A

Retail

1.57

3,030,291

18,586

100

31-Dec-03

6.00000%

1-Jan-13

WBCM3C4A

Retail

1.44

2,992,087

19,973

101

31-Dec-03

5.98000%

11-Feb-13

WBCM3C4A

Retail

1.20

3,010,451

18,427

102

31-Dec-03

5.20000%

11-Mar-08

WBCM3C4A

Retail

1.46

2,925,391

16,473

103

31-Dec-03

6.01000%

11-Feb-13

WBCM3C4A

Retail

1.43

2,932,681

18,006

104

31-Dec-03

6.27000%

11-Dec-22

WBCM3C4A

Retail

1.37

2,740,236

21,386

105

31-Dec-03

5.26000%

1-Jan-08

WBCM3C4B

Mobile home park

1.77

2,767,282

17,275

106

31-Dec-03

6.24000%

11-Sep-21

WBCM3C4A

Retail

1.30

2,656,225

21,526

107

31-Dec-03

6.75000%

1-Jan-13

WBCM3C4A

Retail

1.57

2,713,886

19,346

108

31-Dec-03

6.65000%

1-Jan-13

WBCM3C4A

Industrial

2.33

2,712,424

19,169

109

31-Dec-03

5.50000%

11-Feb-13

WBCM3C4A

Office

1.69

2,561,157

22,878

110

31-Dec-03

5.82000%

11-Feb-18

WBCM3C4B

Multifamily

1.15

2,475,524

22,522

111

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.31

2,615,011

15,155

112

31-Dec-03

6.74000%

1-Mar-18

WBCM3C4B

Multifamily

1.18

2,475,208

16,328

113

5.40000%

11-Mar-13

WBCM3C4B

Multifamily

0.00

2,440,340

14,038

114

31-Dec-03

5.70000%

1-Feb-13

WBCM3C4B

Multifamily

1.43

2,440,180

14,510

115

Page 22 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

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)

Statement Date:

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.26

2,395,103

14,013

116

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.52

2,347,182

13,733

117

31-Dec-03

6.70000%

1-Feb-18

WBCM3C4B

Multifamily

1.13

2,353,566

15,487

118

31-Dec-03

6.35000%

1-Jan-13

WBCM3C4A

Mixed use

2.32

2,145,290

20,191

119

31-Dec-03

6.20000%

1-Mar-13

WBCM3C4A

Retail

1.73

2,271,416

14,197

120

31-Dec-03

5.75000%

1-Mar-13

WBCM3C4B

Mobile home park

1.53

2,053,451

12,255

121

31-Dec-03

6.28800%

1-Jan-13

WBCM3C4A

Retail

1.47

2,053,748

12,982

122

31-Dec-03

5.40000%

11-Mar-13

WBCM3C4B

Multifamily

2.47

1,952,272

11,231

123

31-Dec-03

5.72000%

11-Feb-20

WBCM3C4B

Multifamily

1.15

1,862,068

15,353

124

31-Dec-03

5.90000%

1-Feb-13

WBCM3C4B

Mobile home park

1.83

1,905,227

11,566

125

31-Dec-03

6.90000%

1-Feb-13

WBCM3C4B

Mobile home park

1.80

1,668,540

11,196

126

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.37

1,593,446

9,235

127

31-Dec-03

6.36000%

1-Jan-13

WBCM3C4B

Mobile home park

1.23

1,487,039

9,468

128

31-Dec-03

6.74000%

1-Mar-18

WBCM3C4B

Multifamily

1.22

1,473,338

9,719

129

31-Dec-03

5.78000%

11-Mar-13

WBCM3C4B

Multifamily

1.22

1,418,065

8,489

130

31-Dec-03

5.85000%

11-Mar-13

WBCM3C4A

Retail

1.80

1,379,143

9,051

131

31-Dec-03

6.08000%

1-Feb-13

WBCM3C4B

Mobile home park

1.82

1,369,043

8,466

132

31-Dec-03

5.74000%

11-Feb-13

WBCM3C4B

Multifamily

2.20

1,269,148

7,578

133

31-Dec-03

5.68000%

11-Mar-18

WBCM3C4B

Multifamily

1.16

1,194,872

10,806

134

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.22

1,246,407

7,223

135

31-Dec-03

5.83000%

11-Feb-13

WBCM3C4B

Mobile home park

1.80

1,220,880

7,358

136

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.47

1,143,762

6,628

137

31-Dec-03

5.75000%

1-Mar-13

WBCM3C4B

Mobile home park

1.97

1,100,063

6,565

138

Page 23 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

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)

Statement Date:

31-Dec-03

5.70000%

1-Feb-13

WBCM3C4B

Multifamily

1.35

1,073,679

6,384

139

31-Dec-03

8.20000%

1-Dec-09

WBCM3C4A

Retail

1.92

493,377

4,161

140

870,820,862

5,292,370

Page 24 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Note
Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Page 25 of 29

(1) Legend:

A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 26 of 29

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 27 of 29

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 720502.2

Page 28 of 29

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

18-Jan-05
18-Jan-05

15-Dec-04

15-Feb-05

31-Dec-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Appraisal Reduction Detail

Disclosure

Control#

Appraisal
Red. Date

Scheduled

Balance

ASER

Note
Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 29 of 29

Filing Compare · WACHOVIA COMMERCIAL MORT SEC INC COM MOR PS THR CER SE 03-C4