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) August 17, 2004

Wachovia Commercial Mortgage Securities, Inc. (as depositor under the Pooling and Servicing Agreement, dated as of December 1, 2003, relating to the Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2003-C9)
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-108944-02
(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.)

Item 5. Other Events and Regulation FD Disclosure.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2003-C9, which was made on August 17, 2004.

Item 7. Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to section 4.02 of the Pooling and Servicing Agreement for the distribution on August 17, 2004.
(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

Date: August 20, 2004

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

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Reporting Package Table of Contents

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Administrator:
Barbara Marik 312.904.7323
Barbara.Marik@abnamro.com

Analyst:
Sophie Doorbar 714.259.6235
Sophie.Doorbar@abnamro.com

Statement Date:

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

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

Asset-Backed Facts ~ 15 Month Loan Status Summary

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

Delinquent Loan Detail
Mortgage Loan Characteristics
Loan Level Detail

Page 2-4
Page 5
Page 6
Page 7

Page 8

Page 9
Page 10

Page 11
Page 12-14

Page 15-19

Specially Serviced (Part I) - Loan Detail

Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Realized Loss Detail

Appraisal Reduction Detail
Appraisal Reduction Detail
Historical REO Report

Page 20

Page 21
Page 22
Page 23

Page 24
Page 25
Page 26

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

WBCM03C9

WBCM03C9_200408_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

23-Dec-03
16-Jan-04

17-Dec-35

Rating Information

Page 27-28

Parties to The Transaction

Depositor: Wachovia Commercial Mortgage Securities, Inc.

Underwriter: Wachovia Securities/ABN AMRO Incorporated/Citigroup Global Markets Inc/Goldman Sachs & Co.

Master Servicer: Wachovia Bank, National Association

Special Servicer: Lennar Partners, Inc.

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 28

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:

5.621683%

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720601.2

933.821511161

8.951040630

0.000000000

924.870470531

2.561005472

Fixed

0.00

0.000000000

3.29100000%

0.000000000

929766MR1

A-1

108,367,000.00

101,195,435.70

969,997.42

0.00

100,225,438.28

277,528.48

1000.000000000

0.000000000

1000.000000000

3.298333347

Fixed

0.00

0.000000000

3.95800000%

0.000000000

929766MS9

A-2

123,823,000.00

0.00

123,823,000.00

408,409.53

1000.000000000

0.000000000

1000.000000000

3.840000000

Fixed

0.00

0.000000000

4.60800000%

0.000000000

929766MT7

A-3

210,302,000.00

0.00

210,302,000.00

807,559.68

1000.000000000

0.000000000

1000.000000000

4.176666667

5.012000000%

0.00

0.000000000

5.01200000%

0.000000000

929766MU4

A-4

508,476,000.00

0.00

508,476,000.00

2,123,734.76

1000.000000000

0.000000000

1000.000000000

4.257500000

5.109000000%

0.00

0.000000000

5.10900000%

0.000000000

929766MV2

34,476,000.00

0.00

34,476,000.00

146,781.57

1000.000000000

0.000000000

1000.000000000

4.300000000

5.160000000%

0.00

0.000000000

5.16000000%

0.000000000

929766MW0

17,238,000.00

0.00

17,238,000.00

74,123.40

1000.000000000

0.000000000

1000.000000000

4.340833258

5.209000000%

0.00

0.000000000

5.20900000%

0.000000000

929766MX8

33,039,000.00

0.00

33,039,000.00

143,416.79

1000.000000000

0.000000000

1000.000000000

4.407500348

5.289000000%

0.00

0.000000000

5.28900000%

0.000000000

929766MY6

14,366,000.00

0.00

14,366,000.00

63,318.15

1000.000000000

0.000000000

1000.000000000

4.620963863

5.545208476%

0.00

0.000000000

5.54515689%

0.000000000

929766MZ3

15,801,000.00

0.00

15,801,000.00

73,015.85

1000.000000000

0.000000000

1000.000000000

4.645963802

5.575208476%

0.00

0.000000000

5.57515689%

0.000000000

929766NA7

15,802,000.00

0.00

15,802,000.00

73,415.52

1000.000000000

0.000000000

1000.000000000

4.645964179

5.575208476%

0.00

0.000000000

5.57515689%

0.000000000

929766NB5

15,801,000.00

0.00

15,801,000.00

73,410.88

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NC3

8,619,000.00

0.00

8,619,000.00

38,268.36

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766ND1

5,746,000.00

0.00

5,746,000.00

25,512.24

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NE9

4,310,000.00

0.00

4,310,000.00

19,136.40

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NF6

4,309,000.00

0.00

4,309,000.00

19,131.96

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NG4

5,746,000.00

0.00

5,746,000.00

25,512.24

Page 2 of 28

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:

5.621683%

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720601.2

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NH2

2,873,000.00

0.00

2,873,000.00

12,756.12

1000.000000000

0.000000000

1000.000000000

4.440000209

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NJ8

20,117,695.00

0.00

20,117,695.00

89,322.57

994.154772215

0.000000000

994.154772215

0.733452694

0.00

0.000000000

0.88531812%

0.000000000

929766NL3

X-P

1,044,955,000.00

1,038,847,000.00

0.00

1,038,847,000.00

766,425.06

993.759579431

0.000000000

992.915524829

0.039242430

0.00

0.000000000

0.04738663%

0.000000000

929766NK5

X-C

1,149,211,695.00

1,142,040,130.70

0.00

1,141,070,133.28

45,097.86

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5511

LR-C

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5529

LR-M

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5362

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5370

R-II

0.00

Total P&I Payment

0.00

1,149,211,695.00

1,142,040,130.70

6,275,874.84

Total

1,141,070,133.28

969,997.42

0.00

5,305,877.42

Page 3 of 28

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:

5.621683%

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 720601.2

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5354

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,235,671.24

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,348,284.70

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

0.00
0.00

0.00

5,307,875.99

)

(751.84

)

(1,246.73

0.00
0.00

)

(1,998.57

949,292.50

20,704.92

969,997.42

0.00
0.00
0.00
0.00
0.00
0.00

969,997.42

6,277,873.41

6,275,874.84

1,142,040,130.78

118

969,997.42

0.00

0.00
0.00

0.00

1,141,070,133.36

118

40,731.12

167,712.53

20,704.92

112,613.46

20,704.92

112,613.46

40,408.71

0.00
0.00

1,871.51

42,280.22

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(40,408.71

5,305,877.42

Interest Not Advanced (

Current Period

)

0.00

112,613.46

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(167,712.53

)

(40,731.12

0.00

Page 5 of 28

Wachovia Commercial Mortgage Securities, Inc.

Class

Accrued

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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

0.03

0.00

A-1

277,528.48

0.00

17.25%

17.37%

30/360

3.291000000%

0.00

0.04

0.00

A-2

408,409.53

0.00

17.25%

17.37%

30/360

3.958000000%

0.00

0.05

0.00

A-3

807,559.68

0.00

17.25%

17.37%

30/360

4.608000000%

0.00

0.05

0.00

A-4

2,123,734.76

0.00

17.25%

17.37%

30/360

5.012000000%

0.00

0.05

0.00

146,781.57

0.00

14.25%

14.35%

30/360

5.109000000%

0.00

0.05

0.00

74,123.40

0.00

12.75%

12.84%

30/360

5.160000000%

0.00

0.05

0.00

143,416.79

0.00

9.88%

9.95%

30/360

5.209000000%

0.00

0.05

0.00

63,318.15

0.00

8.63%

8.69%

30/360

5.289000000%

0.00

0.06

0.00

73,015.85

0.00

7.25%

7.30%

30/360

5.545156890%

0.00

0.06

0.00

73,415.52

0.00

5.88%

5.92%

30/360

5.575156890%

0.00

0.06

0.00

73,410.88

0.00

4.50%

4.53%

30/360

5.575156890%

0.00

0.05

0.00

38,268.36

0.00

3.75%

3.78%

30/360

5.328000000%

0.00

0.05

0.00

25,512.24

0.00

3.25%

3.27%

30/360

5.328000000%

0.00

0.05

0.00

19,136.40

0.00

2.88%

2.90%

30/360

5.328000000%

0.00

0.05

0.00

19,131.96

0.00

2.50%

2.52%

30/360

5.328000000%

0.00

0.05

0.00

25,512.24

0.00

2.00%

2.01%

30/360

5.328000000%

0.00

0.05

0.00

12,756.12

0.00

1.75%

1.76%

30/360

5.328000000%

0.00

0.05

0.00

89,322.57

0.00

0.00%

30/360

5.328000000%

0.00

0.01

0.00

X-P

766,425.06

0.00

30/360

0.885318119%

0.00

X-C

45,097.86

0.00

30/360

0.047386628%

0.00

30/360

0.000000000%

0.00

0.93

0.00

5,305,877.42

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 6 of 28

(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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

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

0.00

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

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Other Interest Loss

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Page 7 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

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: 720601.2

0.00%

17-Aug-04

0.00%

16-Jul-04

0.00%

17-Jun-04

0.00%

17-May-04

0.00%

16-Apr-04

0.00%

17-Mar-04

0.00%

18-Feb-04

0.00%

16-Jan-04

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

Page 8 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-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: 720601.2

Series 2003-C9

17-Aug-04

118

100.00%

1,141,070,133

99.29%

0.00%

312

5.62%

5.58%

16-Jul-04

118

100.00%

1,142,040,131

99.38%

0.00%

313

5.44%

5.40%

17-Jun-04

118

100.00%

1,143,133,802

99.47%

0.00%

100

314

5.62%

5.58%

17-May-04

118

100.00%

1,144,094,268

99.55%

0.00%

101

314

5.44%

5.40%

16-Apr-04

118

100.00%

1,145,178,747

99.65%

0.00%

102

315

5.62%

5.57%

17-Mar-04

118

100.00%

1,146,129,769

99.73%

0.00%

103

316

5.44%

5.40%

18-Feb-04

118

100.00%

1,147,333,915

99.84%

0.00%

104

317

5.44%

5.40%

16-Jan-04

118

100.00%

1,148,274,975

99.92%

0.00%

105

318

5.62%

5.57%

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

Page 9 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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 10 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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-Jul-04

68,737.22

0.00

1-Jul-04

27,045.60

0.00

1-Jul-04

26,615.10

0.00

1-Jul-04

10,920.46

0.00

103

133,318.38

Total

Page 11 of 28

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 Advance

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720601.2

Series 2003-C9

Commercial Mortgage Pass-Through Certificates

30-Jul-04

17-Sep-04

16-Jul-04

17-Aug-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)

Page 12 of 28

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

73,239,525

6.42

103

5.75

0.03

0 to

3,000,000

145,189,711

12.72

5.72

0.04

3,000,000 to

6,000,000

128,584,266

11.27

5.60

0.06

6,000,000 to

9,000,000

109,779,271

9.62

102

5.73

0.13

9,000,000 to 12,000,000

53,785,691

4.71

104

5.39

0.00

12,000,000 to 15,000,000

52,271,738

4.58

110

5.27

0.00

15,000,000 to 20,000,000

112,795,421

9.89

5.57

0.00

20,000,000 to 25,000,000

465,424,511

40.79

5.19

0.29

25,000,000 &

Above

95,000,000

915,151

1,141,070,133

118

100.00%

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

9,670,086

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

76,659,469

6.72

4.15

1.73

4.000%

4.500%

155,193,740

13.60

4.81

0.00

4.501%

5.000%

337,686,143

29.59

103

5.35

0.00

5.001%

5.500%

427,502,934

37.47

103

5.73

0.05

5.501%

6.000%

135,266,387

11.85

109

6.15

0.04

6.001%

6.500%

8,761,460

0.77

137

6.96

0.00

6.501%

Above

118

1,141,070,133

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00%

4.120%
7.400%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

2,396,773

0.21

111

5.42

0.87

120

5,645,081

0.49

170

6.35

0.00

121

180

0.00

181

Above

171

110

8,041,854

Minimum Remaining Term

Maximum Remaining Term

0.70%

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

172,675,428

15.13

4.76

0.77

956,561,285

83.83

105

5.55

0.03

120

3,791,566

0.33

169

6.85

0.00

121

180

0.00

181

& Above

170

112

1,133,028,280

Minimum Remaining Term

Maximum Remaining Term

99.30

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720601.2

Series 2003-C9

Commercial Mortgage Pass-Through Certificates

30-Jul-04

17-Sep-04

16-Jul-04

17-Aug-04

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 13 of 28

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 1.000

6,300,000

0.55

112

5.90

1.17

1.001 1.250

13,647,236

1.20

110

5.85

1.43

1.251 1.500

0.00

1.501 1.750

1,124,910

0.10

110

5.70

1.85

1.751 2.000

64,106,599

5.62

4.12

2.07

2.001 & Above

113

1,055,891,389

92.54

100

5.51

0.00

Unknown

2.070
1.170

118

1,141,070,133

100.00%

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 1.000

19,616,484

1.72

133

6.25

0.00

1.001 1.250

527,559,261

46.23

100

5.64

0.01

1.251 1.500

174,186,325

15.27

5.62

0.03

1.501 1.750

31,679,115

2.78

5.20

0.00

1.751 2.000

388,028,949

34.01

5.08

0.38

2.010 & Above

4.140

1.020

118

1,141,070,133 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

232,655,194

20.39

5.30

0.60

Florida

152,426,906

13.36

102

5.30

0.04

New York

140,278,594

12.29

100

5.71

0.00

Virginia

107,188,105

9.39

111

5.49

0.00

Pennsylvania

68,048,147

5.96

4.80

0.00

Nevada

61,538,228

5.39

106

5.46

0.00

North Carolina

60,272,903

5.28

109

5.63

0.00

South Carolina

56,740,932

4.97

111

5.58

0.00

New Jersey

38,994,793

3.42

110

5.63

0.36

Texas

26,892,858

2.36

107

5.67

0.00

Georgia

24,485,403

2.15

107

5.02

0.00

Illinois

24,057,581

2.11

110

5.38

0.00

Maryland

16,778,957

1.47

110

6.26

0.00

Massachusetts

16,144,136

1.41

109

5.69

0.00

Michigan

15,716,144

1.38

5.40

0.00

Washington

14,837,573

1.30

4.97

0.00

Ohio

14,827,873

1.30

6.03

0.00

Arizona

14,603,820

1.28

5.53

0.00

Alabama

11,434,088

1.00

5.72

0.00

Arkansas

9,911,988

0.87

5.21

0.00

Colorado

6,203,927

0.54

109

6.07

0.00

Louisiana

5,662,728

0.50

6.08

0.00

District of Columbia

5,000,000

0.44

112

5.71

0.00

Missouri

4,359,207

0.38

110

6.03

0.00

Minnesota

4,065,390

0.36

170

5.99

0.00

New Mexico

3,239,751

0.28

112

5.41

0.00

Mississippi

2,232,261

0.20

112

5.73

0.00

Kentucky

1,347,736

0.12

5.09

0.00

Tennessee

1,124,910

0.10

110

5.70

1.85

100.00

1,141,070,133

118

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720601.2

Series 2003-C9

Commercial Mortgage Pass-Through Certificates

30-Jul-04

17-Sep-04

16-Jul-04

17-Aug-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

Page 14 of 28

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

552,190,383

48.39

5.39

0.24

Multifamily

315,135,265

27.62

5.41

0.05

Office

182,547,348

16.00

107

5.57

0.08

Mobile home park

38,252,834

3.35

5.15

0.00

Mixed use

32,645,475

2.86

110

5.94

0.00

Other

8,949,274

0.78

112

5.82

0.00

Self storage

5,854,900

0.51

112

5.87

0.00

Industrial

5,494,655

0.48

109

6.18

0.00

1,141,070,133

118

100.00%

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

860,078,280

75.37

5.42

0.18

Full Amortizing

8,041,854

0.70

152

6.07

0.26

IO Maturity Balloon

100,000,000

8.76

111

5.43

0.00

IO/Amortizing/Balloon

172,950,000

15.16

5.53

0.04

1,141,070,133

118

100.00%

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

107

1,106,203,375

96.94

0.15

5.42

30,829,008

2.70

100

0.00

5.93

0.00

4,037,750

0.35

169

0.00

7.34

0.00

108

0.00

109

120

0.00

121

118

1,141,070,133

100.00%

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2004

0.00

2005

0.00

2006

0.00

2007

172,675,428

15.13

4.76

0.77

2008

0.00

2009

113,561,995

9.95

5.04

0.00

2010

0.00

2011

38,474,863

3.37

5.48

0.00

2012

806,921,200

70.72

110

5.63

0.04

2013

0.00

2014

9,436,647

0.83

170

6.55

0.00

2015 & Greater

100.00

1,141,070,133

118

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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:

5.42000%

11-Nov-13

WBCM3C9A

Office

0.00

95,000,000

443,386

5.25150%

1-Aug-13

WBCM3C9A

Retail

0.00

75,246,582

419,745

4.73640%

1-Oct-10

WBCM3C9A

Retail

0.00

65,196,593

343,746

31-Dec-03

4.12000%

1-Oct-08

WBCM3C9A

Retail

2.07

64,106,599

314,834

5.45282%

1-Aug-13

WBCM3C9A

Retail

0.00

55,291,010

316,306

5.85000%

11-Dec-13

WBCM3C9A

Office

0.00

42,868,332

254,854

5.51661%

11-Dec-10

WBCM3C9A

Multifamily

0.00

36,000,000

171,015

5.77000%

11-Nov-13

WBCM3C9A

Retail

0.00

31,715,394

187,150

5.51000%

1-Oct-13

WBCM3C9A

Retail

0.00

24,740,615

142,104

5.53000%

11-Nov-08

WBCM3C9A

Retail

0.00

24,600,000

117,144

5.58500%

1-Dec-13

WBCM3C9A

Multifamily

0.00

21,800,000

104,843

5.40000%

1-Aug-13

WBCM3C9A

Retail

0.00

21,591,011

122,812

5.87000%

1-Nov-13

WBCM3C9A

Retail

0.00

20,063,794

119,663

5.31000%

1-Nov-13

WBCM3C9A

Multifamily

0.00

18,021,738

101,179

5.56000%

1-Dec-13

WBCM3C9A

Multifamily

0.00

18,000,000

86,180

4.90000%

11-Jul-13

WBCM3C9A

Multifamily

0.00

16,250,000

68,566

4.97000%

1-Nov-12

WBCM3C9A

Multifamily

0.00

14,837,573

80,222

4.75000%

11-Sep-13

WBCM3C9A

Multifamily

0.00

13,318,435

70,422

6.35000%

11-Oct-13

WBCM3C9A

Mixed use

0.00

12,829,683

86,562

5.57000%

1-Oct-12

WBCM3C9A

Office

0.00

12,800,000

61,394

6.10000%

1-Dec-13

WBCM3C9A

Retail

0.00

11,416,446

69,689

5.76000%

11-Dec-13

WBCM3C9A

Multifamily

0.00

11,200,000

55,552

5.81000%

1-Dec-13

WBCM3C9A

Multifamily

0.00

10,865,195

64,319

5.21000%

11-Dec-10

WBCM3C9A

Multifamily

0.00

9,911,988

54,973

5.40800%

1-Nov-13

WBCM3C9A

Multifamily

0.00

9,904,022

56,203

Page 15 of 28

* 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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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%

1-Oct-13

WBCM3C9A

Office

1.42

9,800,184

67,312

5.11000%

11-Nov-08

WBCM3C9A

Office

0.00

9,699,994

53,269

5.99000%

11-Sep-13

WBCM3C9A

Mixed use

0.00

9,529,824

57,675

5.97000%

11-Nov-13

WBCM3C9A

Retail

0.00

9,319,908

56,177

5.81000%

11-Nov-13

WBCM3C9A

Retail

0.00

9,100,000

45,528

6.07000%

1-Sep-13

WBCM3C9A

Retail

0.00

9,031,710

55,120

5.52000%

11-Dec-13

WBCM3C9A

Multifamily

0.00

8,900,000

42,305

4.90000%

11-Nov-08

WBCM3C9A

Multifamily

0.00

8,656,833

46,439

4.30000%

1-Sep-08

WBCM3C9A

Mobile home park

0.00

8,375,149

42,064

6.19000%

11-Sep-13

WBCM3C9A

Retail

0.00

8,349,659

57,822

5.86300%

1-Oct-13

WBCM3C9A

Multifamily

0.00

8,354,337

53,897

5.74000%

11-Dec-08

WBCM3C9A

Retail

0.00

8,000,000

39,542

5.50000%

11-Nov-13

WBCM3C9A

Mixed use

0.00

7,924,676

45,423

5.97000%

1-Oct-13

WBCM3C9A

Office

0.00

7,924,844

47,810

5.84000%

1-Nov-13

WBCM3C9A

Multifamily

0.00

7,830,780

46,555

4.75000%

1-Sep-13

WBCM3C9A

Multifamily

0.00

7,695,122

40,686

5.51000%

1-Oct-08

WBCM3C9A

Multifamily

0.00

7,323,222

42,063

5.90000%

1-May-13

WBCM3C9A

Retail

0.00

7,244,136

43,596

5.70000%

11-Dec-13

WBCM3C9A

Multifamily

0.00

7,217,296

42,224

31-Dec-03

5.90000%

11-Dec-13

WBCM3C9A

Multifamily

1.17

6,300,000

32,008

5.74000%

1-Oct-13

WBCM3C9A

Multifamily

0.00

6,237,775

36,725

6.07000%

1-Sep-13

WBCM3C9A

Retail

0.00

6,203,927

40,861

6.28000%

1-Oct-13

WBCM3C9A

Retail

0.00

6,046,510

37,678

5.87000%

11-Dec-13

WBCM3C9A

Self storage

0.00

5,854,900

34,882

5.85200%

1-Dec-13

WBCM3C9A

Multifamily

0.00

5,605,649

33,333

Page 16 of 28

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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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:

5.26000%

1-Sep-08

WBCM3C9A

Multifamily

0.00

5,532,058

30,958

6.18400%

1-Sep-13

WBCM3C9A

Industrial

0.00

5,494,655

33,934

5.67000%

1-Oct-13

WBCM3C9A

Multifamily

0.00

5,395,353

31,528

4.90000%

1-Sep-13

WBCM3C9A

Retail

0.00

5,092,649

27,386

4.90000%

11-Nov-08

WBCM3C9A

Multifamily

0.00

5,070,431

27,200

6.01300%

1-Jul-13

WBCM3C9A

Retail

0.00

5,038,301

30,618

5.71000%

11-Dec-13

WBCM3C9A

Other

0.00

5,000,000

24,585

6.07000%

1-Oct-13

WBCM3C9A

Retail

0.00

4,954,052

30,203

6.01000%

1-Dec-13

WBCM3C9A

Retail

0.00

4,863,680

29,409

6.07000%

1-Oct-13

WBCM3C9A

Multifamily

0.00

4,458,647

27,183

6.07000%

1-Sep-13

WBCM3C9A

Office

0.00

4,453,994

27,183

6.06000%

1-Oct-13

WBCM3C9A

Multifamily

0.00

4,430,813

26,985

4.80700%

1-Oct-08

WBCM3C9A

Multifamily

0.00

4,371,896

23,235

6.03000%

1-Oct-13

WBCM3C9A

Retail

0.00

4,359,207

26,465

6.31000%

1-Sep-13

WBCM3C9A

Retail

0.00

4,357,324

27,263

6.33000%

11-Dec-13

WBCM3C9A

Retail

0.00

4,319,987

27,010

5.78000%

1-Dec-13

WBCM3C9A

Mobile home park

0.00

4,316,090

25,468

4.30000%

1-Sep-08

WBCM3C9A

Mobile home park

0.00

4,177,721

20,983

6.17000%

11-Oct-13

WBCM3C9A

Retail

0.00

4,117,656

25,367

5.33000%

1-Dec-08

WBCM3C9A

Mobile home park

0.00

3,965,669

22,287

4.90000%

11-Nov-08

WBCM3C9A

Multifamily

0.00

3,957,409

21,229

5.95000%

1-Nov-13

WBCM3C9A

Other

0.00

3,949,274

25,650

5.88200%

1-May-13

WBCM3C9A

Retail

0.00

3,960,246

23,802

6.30000%

11-Sep-13

WBCM3C9A

Retail

0.00

3,961,118

24,759

31-Dec-03

6.14300%

1-Oct-13

WBCM3C9A

Multifamily

1.45

3,847,051

25,470

Page 17 of 28

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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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:

6.09000%

1-May-13

WBCM3C9A

Retail

0.00

3,775,126

23,173

5.88400%

1-Nov-13

WBCM3C9A

Retail

0.00

3,568,753

21,316

6.08000%

1-Mar-12

WBCM3C9A

Retail

0.00

3,270,714

21,748

5.40600%

1-Dec-13

WBCM3C9A

Multifamily

0.00

3,239,751

22,525

4.90000%

1-Sep-13

WBCM3C9A

Retail

0.00

3,239,162

17,418

5.25000%

1-Sep-13

WBCM3C9A

Retail

0.00

3,190,376

22,068

6.68300%

1-Sep-13

WBCM3C9A

Retail

0.00

2,988,108

19,421

6.08000%

1-Mar-12

WBCM3C9A

Retail

0.00

2,928,997

19,476

5.29800%

1-Aug-13

WBCM3C9A

Retail

0.00

2,892,439

17,749

4.73400%

1-Aug-13

WBCM3C9A

Multifamily

0.00

2,857,448

15,100

6.10000%

1-Nov-13

WBCM3C9A

Retail

0.00

2,826,393

17,271

5.76000%

1-Dec-13

WBCM3C9A

Mobile home park

0.00

2,817,764

16,592

6.21000%

1-Nov-13

WBCM3C9A

Retail

0.00

2,777,359

17,167

6.08000%

1-Mar-12

WBCM3C9A

Retail

0.00

2,733,731

18,178

5.91000%

1-Dec-13

WBCM3C9A

Retail

0.00

2,643,814

15,818

5.91000%

1-Dec-13

WBCM3C9A

Retail

0.00

2,506,860

14,999

5.95000%

1-Dec-13

WBCM3C9A

Multifamily

0.00

2,506,035

15,058

4.66300%

1-Nov-08

WBCM3C9A

Mobile home park

0.00

2,472,092

12,910

7.40000%

15-Aug-18

WBCM3C9B

Retail

0.00

2,458,059

20,128

5.35500%

1-Oct-10

WBCM3C9A

Mobile home park

0.00

2,453,413

13,856

5.05000%

11-Jun-13

WBCM3C9A

Mixed use

0.00

2,361,292

12,957

5.80600%

1-Nov-13

WBCM3C9A

Mobile home park

0.00

2,279,700

13,504

5.72800%

1-Dec-13

WBCM3C9A

Multifamily

0.00

2,232,261

13,099

5.95000%

1-Oct-18

WBCM3C9A

Mobile home park

0.00

2,013,109

17,538

6.08000%

1-Mar-12

WBCM3C9A

Retail

0.00

1,903,848

12,659

100

Page 18 of 28

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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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:

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,823,408

9,982

101

5.41000%

1-Nov-08

WBCM3C9A

Mobile home park

0.00

1,756,981

9,973

102

6.56000%

1-Oct-13

WBCM3C9A

Retail

0.00

1,735,602

11,130

103

7.25000%

15-Nov-18

WBCM3C9C

Retail

0.00

1,579,690

14,845

104

5.75000%

1-Mar-13

WBCM3C9A

Mobile home park

0.00

1,572,864

9,337

105

6.11000%

11-Aug-13

WBCM3C9A

Retail

0.00

1,549,728

11,492

106

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,450,798

7,942

107

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,427,015

7,812

108

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,347,736

7,378

109

5.83000%

11-Oct-18

WBCM3C9A

Retail

0.00

1,333,507

8,281

110

5.16600%

1-Nov-13

WBCM3C9A

Multifamily

0.00

1,271,863

14,429

111

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,292,241

7,074

112

4.86300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,262,947

6,738

113

31-Dec-03

5.70000%

1-Oct-13

WBCM3C9A

Multifamily

1.85

1,124,910

13,142

114

5.95000%

1-Oct-18

WBCM3C9A

Mobile home park

0.00

1,086,210

9,463

115

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,090,081

5,968

116

6.13400%

1-Oct-18

WBCM3C9A

Mobile home park

0.00

966,072

8,511

117

4.90000%

11-Nov-08

WBCM3C9A

Multifamily

0.00

915,151

4,909

118

1,141,070,133

6,320,154

Page 19 of 28

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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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 20 of 28

(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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

13-Aug-2004 - 08:55 (P515-P537, P551-P552) (c) 2004 LaSalle Bank
N.A.

Page 21 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 22 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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 23 of 28

* 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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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 24 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

ASER Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

ASER

Prin

Balance

ASER Prin

ADV Reduction

Amount

Current

Appraisal

Reduction Date

Current Appraisal

Reduction

Amount

Cumulative

ASER

Amount

Statement Date:

ASER Int

ADV Reduction

Amount

Page 25 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

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: 720601.2

Page 26 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

LR-C

9ABSP5511

R-I

9ABSP5362

A-1

929766MR1

AAA

A-2

929766MS9

AAA

A-3

929766MT7

AAA

A-4

929766MU4

AAA

929766MV2

929766MW0

AA-

929766MX8

929766MY6

A-

929766MZ3

BBB+

929766NA7

BBB

929766NB5

BBB-

929766NC3

BB+

929766ND1

929766NE9

BB-

929766NF6

B+

929766NG4

929766NH2

B-

929766NJ8

X-P

929766NL3

X-C

929766NK5

Page 27 of 28

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:

17-Aug-04
17-Aug-04

16-Jul-04

17-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

R-II

9ABSP5370

9ABSP5354

LR-M

9ABSP5529

Page 28 of 28

NR - Designates that the class was not rated by the rating agency.

WACHOVIA COMM MORT SEC INC PASS THR CERTS SER 2003-C9 8-K