8-K 1 cdc02fx1_200208.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: July 11, 2002
(Date of earliest event reported)

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

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

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

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

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

No Change
(Former name or former address, if changed since last report.)

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly distribution
reported to the holders of CDC Commercial Mortgage Trust 2002-FX1,
Commercial Mortgage Pass-Through Certificates, Series 2002-FX1,
which was made on August 16, 2002.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 4.01 of the
Pooling and Servicing Agreement for distribution on August 16, 2002.

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

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

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

Date: August 16, 2002

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

08/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/16/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002-FX1

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

CATHY JOHNSON (312) 904-4207

THOMAS HELMS (714) 238-6738

CATHY.A.JOHNSON@ABNAMRO.COM

THOMAS.HELMS@ABNAMRO.COM

PAGE(S)

ISSUE ID:

CDC02FX1

CLOSING DATE:

6/27/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-29

CASH RECONCILIATION SUMMARY

PAGE 30

FIRST PAYMENT DATE:

7/17/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 31

ASSUMED FINAL PAYMENT: DATE:

5/15/2035

CDC02FX1_200208_3.ZIP

RATING INFORMATION

PAGE 32

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 33

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 34

DELINQUENT LOAN DETAIL

PAGE 35

HISTORICAL COLLATERAL PREPAYMENT

PAGE 36

LOAN LEVEL DETAIL

PAGE 37-39

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 40

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 41

MODIFIED LOAN DETAIL

PAGE 42

REALIZED LOSS DETAIL

PAGE 43

APPRAISAL REDUCTION DETAIL

PAGE 44

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: GMAC COMMERCIAL MORTGAGE CORPORATION

SPECIAL SERVICER: GMAC COMMERCIAL MORTGAGE CORPORATION

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.GMACCM.COM

LASALLE FACTOR LINE

(800) 246-5761

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 1 OF 44





	ABN AMRO

	LASALLE BANK		N.A.
*CDC COMMERCIAL MORTGAGE TRUST 2002-FX1*

										*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																											STATEMENT DATE:							08/16/2002

										*SERIES 2002-FX1*																											PAYMENT DATE:					08/16/2002

WAC:						8.224083%																															PRIOR PAYMENT:						07/17/2002
																																		NEXT PAYMENT:						09/17/2002
WAMM:						107
																																		RECORD DATE:							07/31/2002
										*REMIC III*
										*ABN AMRO ACCT: 67-9029-20-7*


									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST			PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT			RATE

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000	NEXT RATE(3)
	A-1						178,000,000.00					177,387,351.04					476,673.30			0.00			0.00				176,910,677.74				776,365.31					0.00			5.25200000%
	125044AA5													996.558151910			2.677939888			0.000000000			0.000000000				993.880212022					4.361602865				0.000000000					FIXED

	A-2						304,897,000.00					304,897,000.00					0.00			0.00			0.00				304,897,000.00				1,442,162.81					0.00			5.67600000%
	125044AB3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.730000000				0.000000000					FIXED

	B						25,499,000.00					25,499,000.00					0.00			0.00			0.00				25,499,000.00				124,435.12					0.00			5.85600000%
	125044AC1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.880000000				0.000000000					FIXED

	C						9,562,000.00					9,562,000.00					0.00			0.00			0.00				9,562,000.00				47,156.60					0.00			5.91800000%
	125044AD9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.931667015				0.000000000					FIXED

	D						20,719,000.00					20,719,000.00					0.00			0.00			0.00				20,719,000.00				103,681.33					0.00			6.00500000%
	125044AE7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.004166707				0.000000000					FIXED

	E						7,968,000.00					7,968,000.00					0.00			0.00			0.00				7,968,000.00				41,061.76					0.00			6.18400000%
	125044AF4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.153333333				0.000000000					FIXED

	X-CL						637,487,900.00				N	636,875,251.04					0.00			0.00			0.00				636,398,577.74				392,759.55					0.00			0.74003733%
	125044BC0/U12504AA1/125044BD8													999.038963783			0.000000000			0.000000000			0.000000000				998.291226767					0.616105106				0.000000000					0.938201359%

	X-CP						481,969,036.00				N	481,969,036.00					0.00			0.00			0.00				481,969,036.00				909,306.15					0.00			2.26397817%
	125044BE6/U12504AB9/125044BF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.886648482				0.000000000					2.000308174%

	F						7,969,000.00					7,969,000.00					0.00			0.00			0.00				7,969,000.00				43,550.59					0.00			6.55800000%
	125044AG2/U12504AC7/125044AH0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.465000627				0.000000000					FIXED

	G						12,750,000.00					12,750,000.00					0.00			0.00			0.00				12,750,000.00				70,390.63					0.00			6.62500000%
	125044AJ6/U12504AD5/125044AK3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.520833725				0.000000000					6.625000000%

	H						9,562,000.00					9,562,000.00					0.00			0.00			0.00				9,562,000.00				55,993.48					0.00			7.02700000%
	125044AL1/U12504AE3/125044AM9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.855833508				0.000000000					7.027000000%

	J						14,344,000.00					14,344,000.00					0.00			0.00			0.00				14,344,000.00				71,720.00					0.00			6.00000000%
	125044AN7/U12504AF0/125044AP2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000					FIXED

	K						12,749,000.00					12,749,000.00					0.00			0.00			0.00				12,749,000.00				63,745.00					0.00			6.00000000%
	125044AQ0/U12504AG8/125044AR8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000					FIXED

	L						6,375,000.00					6,375,000.00					0.00			0.00			0.00				6,375,000.00				31,875.00					0.00			6.00000000%
	125044AS6/U12504AH6/125044AT4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000					FIXED

	M						4,781,000.00					4,781,000.00					0.00			0.00			0.00				4,781,000.00				23,905.00					0.00			6.00000000%
	125044AU1/125044AV9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000					FIXED

	N						3,985,000.00					3,985,000.00					0.00			0.00			0.00				3,985,000.00				19,925.00					0.00			6.00000000%
	125044AW7/125044AX5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000					FIXED

	P						3,187,000.00					3,187,000.00					0.00			0.00			0.00				3,187,000.00				15,935.00					0.00			6.00000000%
	125044AY3/125044AZ0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000					FIXED

	Q						15,140,900.00					15,140,900.00					0.00			0.00			0.00				15,140,900.00				75,704.50					0.00			6.00000000%
	125044BA4/125044BB2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000					FIXED

	R-III						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			N/A
	9ABSI268													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	R-I						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			N/A
	9ABSI266													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	R-II						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			N/A
	9ABSI267													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			637,487,900.00								636,875,251.04				476,673.30			0.00			0.00				636,398,577.74				4,309,672.83					0.00

																										TOTAL P&I PAYMENT				4,786,346.13


	V						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			N/A
	9ABSI269													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			0.00								0.00				0.00			0.00			0.00				0.00				0.00					0.00

																										TOTAL P&I PAYMENT				0.00


	FS						21,399,038.62					21,380,326.01					14,265.46			0.00			0.00				21,366,060.55				139,668.29					0.00			7.58620000%
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000					FIXED

	R-I						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			N/A
	9ABSI270													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			21,399,038.62								21,380,326.01				14,265.46			0.00			0.00				21,366,060.55				139,668.29					0.00

																										TOTAL P&I PAYMENT				153,933.75


EBP			19,674,150.58	19,657,604.41			12,394.58	0.00	0.00		19,645,209.83		130,276.51		0.00	7.69620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI271						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	19,674,150.58			19,657,604.41		12,394.58	0.00	0.00		19,645,209.83		130,276.51		0.00

										TOTAL P&I PAYMENT		142,671.09


BT			13,482,079.86	13,470,703.20			8,276.68	0.00	0.00		13,462,426.52		97,394.01		0.00	8.39620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI272						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	13,482,079.86			13,470,703.20		8,276.68	0.00	0.00		13,462,426.52		97,394.01		0.00

										TOTAL P&I PAYMENT		105,670.69


SPN			11,194,307.59	11,184,128.77			7,761.33	0.00	0.00		11,176,367.44		76,046.55		0.00	7.89620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI273						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	11,194,307.59			11,184,128.77		7,761.33	0.00	0.00		11,176,367.44		76,046.55		0.00

										TOTAL P&I PAYMENT		83,807.88


HSC			10,187,065.23	10,175,821.90			9,390.42	0.00	0.00		10,166,431.48		58,500.29		0.00	6.67620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI274						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	10,187,065.23			10,175,821.90		9,390.42	0.00	0.00		10,166,431.48		58,500.29		0.00

										TOTAL P&I PAYMENT		67,890.71


LCH			9,025,221.31	9,009,675.26			13,941.82	0.00	0.00		8,995,733.44		51,641.01		0.00	6.65620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI275						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	9,025,221.31			9,009,675.26		13,941.82	0.00	0.00		8,995,733.44		51,641.01		0.00

										TOTAL P&I PAYMENT		65,582.83


CGF			4,335,402.98	4,330,618.06			3,996.37	0.00	0.00		4,326,621.69		24,896.51		0.00	6.67620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI276						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	4,335,402.98			4,330,618.06		3,996.37	0.00	0.00		4,326,621.69		24,896.51		0.00

										TOTAL P&I PAYMENT		28,892.88


215			4,159,566.55	4,156,149.59			2,459.86	0.00	0.00		4,153,689.73		30,049.22		0.00	8.39620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI277						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	4,159,566.55			4,156,149.59		2,459.86	0.00	0.00		4,153,689.73		30,049.22		0.00

										TOTAL P&I PAYMENT		32,509.08


IRP			4,035,684.24	4,032,014.15			2,764.79	0.00	0.00		4,029,249.36		28,492.03		0.00	8.20620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI278						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	4,035,684.24			4,032,014.15		2,764.79	0.00	0.00		4,029,249.36		28,492.03		0.00

										TOTAL P&I PAYMENT		31,256.82


FC			2,700,790.79	2,698,040.99			2,197.64	0.00	0.00		2,695,843.35		17,416.02		0.00	7.49620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI279						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	2,700,790.79			2,698,040.99		2,197.64	0.00	0.00		2,695,843.35		17,416.02		0.00

										TOTAL P&I PAYMENT		19,613.66


BP			2,638,359.20	2,634,190.88			3,639.32	0.00	0.00		2,630,551.56		16,981.18		0.00	7.48620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI280						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	2,638,359.20			2,634,190.88		3,639.32	0.00	0.00		2,630,551.56		16,981.18		0.00

										TOTAL P&I PAYMENT		20,620.50


DW			2,509,748.37	2,507,223.29			2,025.29	0.00	0.00		2,505,198.00		15,752.48		0.00	7.29620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI281						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	2,509,748.37			2,507,223.29		2,025.29	0.00	0.00		2,505,198.00		15,752.48		0.00

										TOTAL P&I PAYMENT		17,777.77


TVA			2,477,990.73	2,475,863.89			1,533.88	0.00	0.00		2,474,330.01		18,646.85		0.00	8.74620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI282						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	2,477,990.73			2,475,863.89		1,533.88	0.00	0.00		2,474,330.01		18,646.85		0.00

										TOTAL P&I PAYMENT		20,180.73


WA			2,270,170.45	2,267,324.01			2,345.21	0.00	0.00		2,264,978.80		15,943.84		0.00	8.16620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI283						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	2,270,170.45			2,267,324.01		2,345.21	0.00	0.00		2,264,978.80		15,943.84		0.00

										TOTAL P&I PAYMENT		18,289.05


RCA			1,920,844.97	1,918,825.91			1,640.70	0.00	0.00		1,917,185.21		11,940.01		0.00	7.22620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI284						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	1,920,844.97			1,918,825.91		1,640.70	0.00	0.00		1,917,185.21		11,940.01		0.00

										TOTAL P&I PAYMENT		13,580.71


FI			1,872,215.88	1,870,670.08			1,115.06	0.00	0.00		1,869,555.02		13,525.06		0.00	8.39620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI285						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	1,872,215.88			1,870,670.08		1,115.06	0.00	0.00		1,869,555.02		13,525.06		0.00

										TOTAL P&I PAYMENT		14,640.12


HSA			8,528,281.10	8,516,580.26			9,997.43	0.00	0.00		8,506,582.83		54,315.01		0.00	7.40620000%
						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000		FIXED

R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00	N/A
9ABSI286						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



	TOTAL	8,528,281.10			8,516,580.26		9,997.43	0.00	0.00		8,506,582.83		54,315.01		0.00

										TOTAL P&I PAYMENT		64,312.44


	JKT			3,558,834.09	3,553,929.50			4,196.75	0.00	0.00		3,549,732.75		22,573.59		0.00		7.37620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED

	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI287						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	3,558,834.09			3,553,929.50		4,196.75	0.00	0.00		3,549,732.75		22,573.59		0.00

											TOTAL P&I PAYMENT		26,770.34


	DA			1,767,859.09	1,765,433.58			2,072.40	0.00	0.00		1,763,361.18		11,259.16		0.00		7.40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED

	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI288						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	1,767,859.09			1,765,433.58		2,072.40	0.00	0.00		1,763,361.18		11,259.16		0.00

											TOTAL P&I PAYMENT		13,331.56


	FHA			1,756,449.76	1,754,039.90			2,059.03	0.00	0.00		1,751,980.87		11,186.50		0.00		7.40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED

	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI289						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	1,756,449.76			1,754,039.90		2,059.03	0.00	0.00		1,751,980.87		11,186.50		0.00

											TOTAL P&I PAYMENT		13,245.53


	CSA			1,748,695.00	1,746,295.78			2,049.94	0.00	0.00		1,744,245.84		11,137.11		0.00		7.40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED

	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI290						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	1,748,695.00			1,746,295.78		2,049.94	0.00	0.00		1,744,245.84		11,137.11		0.00

											TOTAL P&I PAYMENT		13,187.05


	LV1			1,502,481.80	1,500,420.38			1,761.31	0.00	0.00		1,498,659.07		9,569.02		0.00		7.40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED

	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI291						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	1,502,481.80			1,500,420.38		1,761.31	0.00	0.00		1,498,659.07		9,569.02		0.00

											TOTAL P&I PAYMENT		11,330.33


	LV2			1,123,115.73	1,121,574.80			1,316.60	0.00	0.00		1,120,258.20		7,152.91		0.00		7.40620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED

	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI292						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	1,123,115.73			1,121,574.80		1,316.60	0.00	0.00		1,120,258.20		7,152.91		0.00

											TOTAL P&I PAYMENT		8,469.51


	177			10,135,100.54	10,124,109.71			8,967.21	0.00	0.00		10,115,142.50		63,939.43		0.00		7.33420000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED

	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI293						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	10,135,100.54			10,124,109.71		8,967.21	0.00	0.00		10,115,142.50		63,939.43		0.00

											TOTAL P&I PAYMENT		72,906.64


	FPP			40,735,780.98	40,694,234.54			33,350.06	0.00	0.00		40,660,884.48		258,478.70		0.00		7.37620000%
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED

	R-I			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI294						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	40,735,780.98			40,694,234.54		33,350.06	0.00	0.00		40,660,884.48		258,478.70		0.00

											TOTAL P&I PAYMENT		291,828.76


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
08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.																	PAGE 2 OF 44





		ABN AMRO

		LASALLE BANK	N.A.
		*CDC COMMERCIAL MORTGAGE TRUST 2002-FX1*
		*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																												STATEMENT DATE:					08/16/2002
					*SERIES 2002-FX1*																																PAYMENT DATE:		08/16/2002
																												PRIOR PAYMENT:				07/17/2002
																												NEXT PAYMENT:					09/17/2002
																												RECORD DATE:						07/31/2002
					*ABN AMRO ACCT: 67-9029-20-7*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY										SERVICING FEE SUMMARY																								PRINCIPAL SUMMARY
				CURRENT SCHEDULED INTEREST				3,448,486.97						CURRENT SERVICING FEES									43,270.09															SCHEDULED:
				LESS DEFERRED INTEREST				0.00						PLUS FEES ADVANCED FOR PPIS									0.00															CURRENT SCHEDULED PRINCIPAL					395,863.38
				PLUS ADVANCE INTEREST				906,472.70						LESS REDUCTION FOR PPIS									0.00															ADVANCED SCHEDULED PRINCIPAL					80,809.92
				PLUS UNSCHEDULED INTEREST				0.00						PLUS DELINQUENT SERVICING FEES										9,802.85														SCHEDULED PRINCIPAL DISTRIBUTION					476,673.30
				PPIS REDUCING SCHEDULED INTEREST				0.00						TOTAL SERVICING FEES									53,072.94															UNSCHEDULED:
				LESS TOTAL FEES PAID TO SERVICER				(43,270.09)																														CURTAILMENTS					0.00
				PLUS FEES ADVANCED FOR PPIS				0.00																														PREPAYMENTS IN FULL					0.00
				LESS FEE STRIPS PAID BY SERVICER				0.00						PPIS SUMMARY																								LIQUIDATION PROCEEDS					0.00
				LESS MISC. FEES & EXPENSES				0.00						GROSS PPIS									0.00															REPURCHASE PROCEEDS					0.00
				LESS NON RECOVERABLE ADVANCES				0.00							REDUCED BY PPIE								0.00															OTHER PRINCIPAL PROCEEDS					0.00
				INTEREST DUE TRUST				4,311,689.58							REDUCED BY SHORTFALLS IN FEES								0.00															UNSCHEDULED PRINCIPAL DISTRIBUTION					0.00
				LESS TRUSTEE FEE				(2,016.77)							REDUCED BY OTHER AMOUNTS								0.00															REMITTANCE PRINCIPAL					476,673.30
				LESS FEE STRIPS PAID BY TRUST				0.00							NET PPIS								0.00
				LESS MISC. FEES PAID BY TRUST				0.00						PPIS REDUCING SERVICING FEE									0.00															SERVICER WIRE AMOUNT					4,788,362.88
				LESS INTEREST RESERVE WITHHOLDING						0.00				PPIS ALLOCATED TO CERTIFICATES									0.00
				PLUS INTEREST RESERVE DEPOSIT					0.00
				REMITTANCE INTEREST				4,309,672.81								POOL BALANCE SUMMARY
																								BALANCE/AMOUNT					COUNT
														BEGINNING POOL									636,875,251.04								58
														SCHEDULED PRINCIPAL DISTRIBUTION									476,673.30
														UNSCHEDULED PRINCIPAL DISTRIBUTION							0.00															0
														DEFERRED INTEREST							0.00
														LIQUIDATIONS							0.00																0
														REPURCHASES							0.00														0
														ENDING POOL							636,398,577.74									58
						ADVANCES
							PRIOR OUTSTANDING							CURRENT PERIOD								RECOVERED																ENDING OUTSTANDING
								PRINCIPAL				INTEREST					PRINCIPAL		INTEREST						PRINCIPAL		INTEREST													PRINCIPAL		INTEREST
			MADE BY: SERVICER		0.00						0.00		80,809.92					906,472.70		0.00						0.00												80,809.92			906,472.70

	08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.																																											PAGE 30 OF 44





	ABN AMRO

	LASALLE BANK	N.A.

					*CDC COMMERCIAL MORTGAGE TRUST 2002-FX1*

															*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																																			STATEMENT DATE:					08/16/2002
																																																		PAYMENT DATE:					08/16/2002
															*SERIES 2002-FX1*
																																																		PRIOR PAYMENT:						07/17/2002
																																		NEXT PAYMENT:								09/17/2002
																																		RECORD DATE:									07/31/2002


															*ABN AMRO ACCT: 67-9029-20-7*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																		ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

						PRIOR						PREPAY-				OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD			OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE							ALLOCABLE						ACCRETION				INTEREST	INT. SHORT-								MENT				INTEREST		CERTIFICATE					PAYMENT		(SHORTFALL)/			INTEREST
			CLASS				METHOD DAYS							RATE					INTEREST							PPIS						INTEREST				LOSS/EXP				FALLS DUE (3)					PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		A-1							30/360	30	5.252000000%						776,365.31								0.00						0.00				0.00				0.00				0.00				0.00				776,365.31			776,365.31				0.00		0.00			72.08%	72.20%
		A-2							30/360	30	5.676000000%						1,442,162.81								0.00						0.00				0.00				0.00				0.00				0.00				1,442,162.81			1,442,162.81				0.00		0.00			24.25%	24.29%
		B							30/360	30	5.856000000%						124,435.12								0.00						0.00				0.00				0.00				0.00				0.00				124,435.12			124,435.12				0.00		0.00			20.25%	20.28%
		C							30/360	30	5.918000000%						47,156.60								0.00						0.00				0.00				0.00				0.00				0.00				47,156.60			47,156.60				0.00		0.00			18.75%	18.78%
		D							30/360	30	6.005000000%						103,681.33								0.00						0.00				0.00				0.00				0.00				0.00				103,681.33			103,681.33				0.00		0.00			15.50%	15.53%
		E							30/360	30	6.184000000%						41,061.76								0.00						0.00				0.00				0.00				0.00				0.00				41,061.76			41,061.76				0.00		0.00			14.25%	14.27%
		X-CL							30/360	30	0.740037329%						392,759.55								0.00						0.00				0.00				0.00				0.00				0.00				392,759.55			392,759.55				0.00		0.00			NA	NA
		X-CP							30/360	30	2.263978174%						909,306.15								0.00						0.00				0.00				0.00				0.00				0.00				909,306.15			909,306.15				0.00		0.00			NA	NA
		F							30/360	30	6.558000000%						43,550.59								0.00						0.00				0.00				0.00				0.00				0.00				43,550.59			43,550.59				0.00		0.00			13.00%	13.02%
		G							30/360	30	6.625000000%						70,390.63								0.00						0.00				0.00				0.00				0.00				0.00				70,390.63			70,390.63				0.00		0.00			11.00%	11.02%
		H							30/360	30	7.027000000%						55,993.48								0.00						0.00				0.00				0.00				0.00				0.00				55,993.48			55,993.48				0.00		0.00			9.50%	9.52%
		J							30/360	30	6.000000000%						71,720.00								0.00						0.00				0.00				0.00				0.00				0.00				71,720.00			71,720.00				0.00		0.00			7.25%	7.26%
		K							30/360	30	6.000000000%						63,745.00								0.00						0.00				0.00				0.00				0.00				0.00				63,745.00			63,745.00				0.00		0.00			5.25%	5.26%
		L							30/360	30	6.000000000%						31,875.00								0.00						0.00				0.00				0.00				0.00				0.00				31,875.00			31,875.00				0.00		0.00			4.25%	4.26%
		M							30/360	30	6.000000000%						23,905.00								0.00						0.00				0.00				0.00				0.00				0.00				23,905.00			23,905.00				0.00		0.00			3.50%	3.51%
		N							30/360	30	6.000000000%						19,925.00								0.00						0.00				0.00				0.00				0.00				0.00				19,925.00			19,925.00				0.00		0.00			2.88%	2.88%
		P							30/360	30	6.000000000%						15,935.00								0.00						0.00				0.00				0.00				0.00				0.00				15,935.00			15,935.00				0.00		0.00			2.38%	2.38%
		Q							30/360	30	6.000000000%						75,704.50								0.00						0.00				0.00				0.00				0.00				0.00				75,704.50			75,704.50				0.00		0.00			0.00%	0.00%
		V								30	0.000000000%						0.00								0.00						0.00				0.00				0.00				0.00				0.00				0.00			0.00				0.00		0.00			NA	NA
																		4,309,672.83						0.00						0.00					0.00			0.00						0.00				0.00			4,309,672.83		4,309,672.83					0.00			0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																		PAGE 31 OF 44
	08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

08/16/2002

SERIES 2002-FX1

PAYMENT DATE:

08/16/2002

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

R-I

9ABSI266

R-II

9ABSI267

A-1

125044AA5

AAA

A-2

125044AB3

AAA

125044AC1

AA2

125044AD9

AA-

AA3

AA-

125044AE7

125044AF4

A-

X-CL

125044BC0

X-CP

125044BE6

125044AG2

125044AJ6

125044AL1

125044AN7

125044AQ0

125044AS6

125044AU1

125044AW7

125044AY3

125044BA4

R-III

9ABSI268

9ABSI269

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

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

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

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

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 32 OF 44





		ABN AMRO

		LASALLE BANK		N.A.
		*CDC COMMERCIAL MORTGAGE TRUST 2002-FX1*

																																	STATEMENT DATE:							08/16/2002
												*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							08/16/2002
																																											*SERIES 2002-FX1*
												PRIOR PAYMENT:									07/17/2002
																																	NEXT PAYMENT:								09/17/2002
																																	RECORD DATE:									07/31/2002

												*ABN AMRO ACCT: 67-9029-20-7*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					8/16/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
					7/17/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.																																											PAGE 33 OF 44





	ABN AMRO

	LASALLE BANK		N.A.
	*CDC COMMERCIAL MORTGAGE TRUST 2002-FX1*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															STATEMENT DATE:						08/16/2002
																												PAYMENT DATE:								08/16/2002
											*SERIES 2002-FX1*																														PRIOR PAYMENT:					07/17/2002
																												NEXT PAYMENT:										09/17/2002
																												RECORD DATE:											07/31/2002
											*ABN AMRO ACCT: 67-9029-20-7*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*


							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)							REALIZED LOSSES (2)									REMAINING TERM						CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE						# AMOUNT									LIFE			AMORT		COUPON REMIT
				8/16/02		58			636,398,578				0		0				0	0			0	0			0				0			0			0						107		312		8.22%		8.12%
					223.08%					99.83%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/17/02		58			636,875,251				0		0				0	0			0	0			0				0			0			0						108		313		7.96%		7.86%
					223.08%					99.90%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 34 OF 44
			08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

08/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/16/2002

SERIES 2002-FX1

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

DELINQUENT LOAN DETAIL

DISCLOSURE

CONTROL #

PAID

THRU

DATE

CURRENT P&I

ADVANCE

OUTSTANDING

P&I

ADVANCES**

OUT. PROPERTY

PROTECTION

ADVANCES

ADVANCE

DESCRIPTION (1)

SPECIAL

SERVICER

TRANSFER DATE

FORECLOSURE

DATE

BANKRUPTCY

DATE

REO

DATE

7/11/02

774,854.85

0.00

7/11/02

154,063.10

0.00

7/11/02

29,399.97

0.00

7/11/02

28,964.71

0.00

TOTAL

987,282.62

A. P&I ADVANCE - LOAN IN GRACE PERIOD

1. P&I ADVANCE - LOAN DELINQ. 1 MONTH

3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS

7. P &I ADVANCE (FORECLOSURE)

B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.

2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS

4. MATURED BALLOON/ASSUMED SCHED. PAYMENT

9. P&I ADVANCE (REO)

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

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 35 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

08/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/16/2002

SERIES 2002-FX1

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CURRENT

CUMULATIVE

PAGE 36 OF 44

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK	N.A.
	*CDC COMMERCIAL MORTGAGE TRUST 2002-FX1*
																				STATEMENT DATE:				08/16/2002
							*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																	PAYMENT DATE:				08/16/2002
							*SERIES 2002-FX1*																	PRIOR PAYMENT:					07/17/2002
																						NEXT PAYMENT:				09/17/2002
																						RECORD DATE:					07/31/2002

							*ABN AMRO ACCT: 67-9029-20-7*

							*LOAN LEVEL DETAIL*




DISCLOSURE
CONTROL #



GROUP


PROPERTY
TYPE


MATURITY
DATE


PFY
DSCR

OPERATING
STATEMENT
DATE


		GEO. LOCATION

ENDING
PRINCIPAL
BALANCE


NOTE
RATE


SCHEDULED
P&I


PREPAYMENT
AMOUNT


PREPAYMENT
DATE

LOAN
STATUS
CODE (1)



				1		CDC02FZA		LODGING		10/11/11	0.00		FL		88,560,581	9.50000%			782,240				0							B
				2		CDC02FXZ		RETAIL		2/11/15	0.00		WA		62,666,060	7.54000%			450,860				0
				3		CDC02FXY		MULTIFAMILY		3/11/10	0.00		FL		40,660,884	7.48000%			295,466				0
				4		CDC02FXZ		RETAIL		3/11/11	0.00		FL		37,138,608	7.68480%			264,852				0
				5		CDC02FXZ		OFFICE		4/11/11	0.00		PA		33,587,335	7.84240%			245,468				0
				6		CDC02FXZ		LODGING		2/11/12	0.00		NY		28,113,200	7.99000%			220,815				0
				7		CDC02FXZ		MIXED USE		7/11/11	0.00		PA		24,375,799	8.63000%			196,158				0
				8		CDC02FXZ		RETAIL		4/11/11	0.00		NY		22,974,450	7.48000%			162,415				0
				9		CDC02FXZ		RETAIL		4/11/11	0.00		NY		1,001,170	6.70800%			12,790				0
				10		CDC02FXZ		RETAIL		4/11/11	0.00		NY		23,558,302	7.36000%			164,646				0
				11		CDC02FXA		RETAIL		10/11/09	0.00		NC		21,366,061	7.69000%			155,845				0							B
				12		CDC02FXZ		RETAIL		4/11/11	0.00		NY		20,558,796	7.44000%			144,785				0
				13		CDC02FXB		OFFICE		2/11/10	0.00		CA		19,645,210	7.80000%			144,428				0
				14		CDC02FXZ		OFFICE		10/11/14	0.00		OR		14,582,182	7.81000%			110,071				0
				15		CDC02FXZ		MIXED USE		8/11/11	0.00		NY		13,538,018	8.10000%			100,992				0
				16		CDC02FXC		OFFICE		7/11/08	0.00		PA		13,462,427	8.50000%			106,875				0
				17		CDC02FXZ		INDUSTRIAL		6/11/11	0.00		VV		13,181,649	7.82200%			101,658				0
				18		CDC02FXZ		RETAIL		10/11/08	0.00		NJ		11,469,522	8.66000%			92,073				0
				19		CDC02FXD		MULTIFAMILY		7/11/13	0.00		IA		11,176,367	8.00000%			84,808				0
				20		CDC02FXE		RETAIL		2/11/14	0.00		AK		10,166,431	6.78000%			68,800				0
				21		CDC02FXX		OFFICE		1/11/11	0.00		SC		10,115,143	7.43800%			73,812				0
				22		CDC02FXZ		RETAIL		1/11/14	0.00		VA		10,103,010	7.59000%			75,064				0
				23		CDC02FXF		RETAIL		1/11/09	0.00		NJ		8,995,733	6.76000%			66,388				0
				24		CDC02FXQ		MULTIFAMILY		6/11/10	0.00		VA		8,506,583	7.51000%			65,074				0
				25		CDC02FXZ		MULTIFAMILY		7/11/10	0.00		FL		5,435,509	7.20000%			38,601				0
				26		CDC02FXZ		MULTIFAMILY		5/11/10	0.00		MI		4,430,611	7.23000%			31,318				0
				27		CDC02FXZ		MULTIFAMILY		5/11/10	0.00		MI		904,584	8.63000%			7,251				0
				28		CDC02FXZ		MULTIFAMILY		11/11/10	0.00		FL		4,558,908	7.16000%			32,198				0
				29		CDC02FXG		OFFICE		2/11/14	0.00		AK		4,326,622	6.78000%			29,280				0
				30		CDC02FXZ		MULTIFAMILY		7/11/09	0.00		WA		4,291,552	7.05000%			30,058				0
				31		CDC02FXH		OFFICE		11/11/08	0.00		PA		4,153,690	8.50000%			32,881				0
				32		CDC02FXZ		MULTIFAMILY		12/11/08	0.00		TX		4,037,257	7.11000%			30,693				0
				33		CDC02FXI		RETAIL		2/11/08	0.00		FL		4,029,249	8.31000%			31,617				0
				34		CDC02FXZ		MULTIFAMILY		7/11/07	0.00		TX		3,843,268	7.56180%			29,721				0							B
				35		CDC02FXZ		MULTIFAMILY		7/11/07	0.00		TX		3,783,468	7.57120%			29,280				0							B
				36		CDC02FXR		MULTIFAMILY		6/11/10	0.00		VA		3,549,733	7.48000%			27,088				0
				37		CDC02FXJ		RETAIL		5/11/10	0.00		IN		2,695,843	7.60000%			19,855				0
				38		CDC02FXK		RETAIL		9/11/13	0.00		PA		2,630,552	7.59000%			20,856				0
				39		CDC02FXZ		RETAIL		10/11/08	0.00		MI		2,623,995	7.27000%			18,730				0
				40		CDC02FXZ		OFFICE		1/11/10	0.00		NJ		2,549,036	7.83000%			18,838				0
				41		CDC02FXL		INDUSTRIAL		12/11/08	0.00		NY		2,505,198	7.40000%			18,002				0
				42		CDC02FXM		MULTIFAMILY		4/11/07	0.00		NY		2,474,330	8.85000%			20,402				0
				43		CDC02FXZ		MULTIFAMILY		2/11/09	0.00		TX		2,346,886	7.14000%			16,531				0
				44		CDC02FXN		MULTIFAMILY		3/11/15	0.00		CO		2,264,979	8.27000%			18,492				0
				45		CDC02FZB		OFFICE		6/11/08	0.00		TX		2,086,685	8.50000%			16,542				0
				46		CDC02FXO		MULTIFAMILY		4/11/08	0.00		MI		1,917,185	7.33000%			13,752				0
				47		CDC02FXP		INDUSTRIAL		10/11/08	0.00		VA		1,869,555	8.50000%			14,807				0
				48		CDC02FXS		MULTIFAMILY		6/11/10	0.00		VA		1,763,361	7.51000%			13,489				0
				49		CDC02FXT		MULTIFAMILY		6/11/10	0.00		VA		1,751,981	7.51000%			13,402				0
				50		CDC02FXU		MULTIFAMILY		6/11/10	0.00		VA		1,744,246	7.51000%			13,343				0
				51		CDC02FXZ		MULTIFAMILY		4/11/10	0.00		AR		1,552,398	7.55000%			11,352				0
				52		CDC02FXV		MULTIFAMILY		6/11/10	0.00		VA		1,498,659	7.51000%			11,464				0
				53		CDC02FXZ		MULTIFAMILY		1/11/09	0.00		TX		1,351,473	7.50000%			9,789				0
				54		CDC02FXW		MULTIFAMILY		6/11/10	0.00		VA		1,120,258	7.51000%			8,570				0
				55		CDC02FXZ		MULTIFAMILY		1/11/11	0.00		MN		949,840	10.36000%			9,002				0
				56		CDC02FXZ		MULTIFAMILY		12/11/09	0.00		MN		901,841	10.63100%			8,821				0
				57		CDC02FXZ		MULTIFAMILY		1/11/11	0.00		MN		590,718	10.36000%			5,600				0
				58		CDC02FXZ		MULTIFAMILY		1/11/11	0.00		MN		361,587	10.36000%			3,427				0
														636,398,578				4,841,436			0


* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE
ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.

				(1) LEGEND:	A. P&I ADV - IN GRACE PERIOD				1. P&I ADV - DELINQUENT 1 MONTH			3. P&I ADV - DELINQUENT 3+ MONTHS					7. FORECLOSURE
					B. P&I ADV -<ONE MONTH DELINQ				2. P&I ADV - DELINQUENT 2 MONTHS			4. MAT. BALLOON/ASSUMED P&I					9. REO
			08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.																						PAGE 37 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

08/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/16/2002

SERIES 2002-FX1

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

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

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

GEO.

LOCATION

NOI

DSCR

NOI

DATE

SCHEDULE

ACTUAL

LIFE

(1) LEGEND:

A. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 40 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

08/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/16/2002

SERIES 2002-FX1

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 41 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

08/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/16/2002

SERIES 2002-FX1

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 42 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

08/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/16/2002

SERIES 2002-FX1

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 43 OF 44

ABN AMRO

LASALLE BANK

N.A.

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1

STATEMENT DATE:

08/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/16/2002

SERIES 2002-FX1

PRIOR PAYMENT:

07/17/2002

NEXT PAYMENT:

09/17/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9029-20-7

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

ARA

AMOUNT

CURRENT P&I

ADVANCE

ASER

NOTE

RATE

MATURITY

DATE

REMAINING TERM

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

LIFE

08/14/2002 - 16:56 (I228-I294) 2002 LASALLE BANK N.A.

PAGE 44 OF 44

CDC COMMERCIAL MORTGAGE TRUST 2002-FX1 8-K