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) October 15, 2004

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

North Carolina
(State or other jurisdiction
of incorporation)

333-83930-04
(Commission
File Number)

56-1643598
(IRS Employer
Identification No.)

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

28288-0166
(Zip Code)

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

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

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

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

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

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

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

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2003-C4, which was made on October 15, 2004.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on October 15, 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

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

Date: October 20, 2004

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Reporting Package Table of Contents

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

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

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

Statement Date:

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

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Rating Information

Asset-Backed Facts ~ 15 Month Loan Status Summary

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

Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail

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

Page 10

Page 11
Page 12

Page 13
Page 14-16

Page 17-23

Specially Serviced (Part I) - Loan Detail

Modified Loan Detail
Realized Loss Detail
Historical REO Report

Appraisal Reduction Detail

Page 24

Page 25
Page 26
Page 27

Page 28

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

WBCM03C4

WBCM03C4_200410_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

10-Apr-03
15-May-03

16-Apr-35

Parties to The Transaction

Depositor: Wachovia Commercial Mortgage Securities, Inc.

Underwriter: Wachovia Commercial Mortgage Securities, Inc.

Master Servicer: Wachovia Bank, National Association

Special Servicer: Clarion Partners, LLC

Rating Agency: Fitch Ratings/Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Page 1 of 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:

5.698611%

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720502.2

850.147288571

10.574794037

0.000000000

839.572494534

2.127493540

Fixed

0.00

0.000000000

3.00300000%

0.000000000

929766DZ3

A-1

80,500,000.00

68,436,856.73

851,270.92

0.00

67,585,585.81

171,263.23

1000.000000000

0.000000000

1000.000000000

3.805000013

Fixed

0.00

0.000000000

4.56600000%

0.000000000

929766EA7

A-2

374,075,000.00

0.00

374,075,000.00

1,423,355.38

981.706880507

1.199015813

0.000000000

980.507864694

3.767300158

Fixed

0.00

0.000000000

4.60500000%

0.000000000

929766EH2/929766EW9

A-1A

249,922,000.00

245,350,146.99

299,660.43

0.00

245,050,486.56

941,531.19

981.346060501

0.000000000

980.055443815

0.119350253

0.158681104%

0.00

0.000000000

0.14594271%

0.000000000

929766EF6/929766EU3

891,768,534.00

875,133,537.72

0.00

873,982,606.37

106,432.80

948.538835060

0.000000000

948.538835060

0.802577429

1.198820473%

0.00

0.000000000

1.01534368%

0.000000000

929766EG4/929766EV1

846,619,000.00

803,051,000.00

0.00

803,051,000.00

679,477.30

1000.000000000

0.000000000

1000.000000000

4.120833430

Fixed

0.00

0.000000000

4.94500000%

0.000000000

929766EB5

34,556,000.00

0.00

34,556,000.00

142,399.52

1000.000000000

0.000000000

1000.000000000

4.153333632

Fixed

0.00

0.000000000

4.98400000%

0.000000000

929766EC3

11,147,000.00

0.00

11,147,000.00

46,297.21

1000.000000000

0.000000000

1000.000000000

4.200000000

Fixed

0.00

0.000000000

5.04000000%

0.000000000

929766ED1

22,294,000.00

0.00

22,294,000.00

93,634.80

1000.000000000

0.000000000

1000.000000000

4.260833469

Fixed

0.00

0.000000000

5.11300000%

0.000000000

929766EE9

12,262,000.00

0.00

12,262,000.00

52,246.34

1000.000000000

0.000000000

1000.000000000

4.671666939

5.606000000%

0.00

0.000000000

5.60600000%

0.000000000

929766EJ8/929766EX7

12,262,000.00

0.00

12,262,000.00

57,283.98

1000.000000000

0.000000000

1000.000000000

4.666268657

5.838904015%

0.00

0.000000000

5.59952209%

0.000000000

929766EK5/929766EY5

12,261,000.00

0.00

12,261,000.00

57,213.12

1000.000000000

0.000000000

1000.000000000

4.666268145

5.838904015%

0.00

0.000000000

5.59952209%

0.000000000

929766EL3/929766EZ2

12,262,000.00

0.00

12,262,000.00

57,217.78

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766EM1/929766FA6

20,065,000.00

0.00

20,065,000.00

82,467.15

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766EN9/929766FB4

8,918,000.00

0.00

8,918,000.00

36,652.98

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766EP4/929766FC2

6,688,000.00

0.00

6,688,000.00

27,487.68

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766EQ2/929766FD0

6,688,000.00

0.00

6,688,000.00

27,487.68

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:

5.698611%

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720502.2

1000.000000000

0.000000000

1000.000000000

4.110000000

Fixed

0.00

0.000000000

4.93200000%

0.000000000

929766ER0/929766FE8

1,115,000.00

0.00

1,115,000.00

4,582.65

1000.000000000

0.000000000

1000.000000000

4.118333707

Fixed

0.00

0.000000000

4.94200000%

0.000000000

929766ES8/929766FF5

4,459,000.00

0.00

4,459,000.00

18,363.65

1000.000000000

0.000000000

1000.000000000

4.246666918

5.096000000%

0.00

0.01

0.000000449

5.09600000%

0.000000000

929766ET6/929766FG3

22,294,534.00

0.00

22,294,534.00

94,677.46

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSK956

RII

0.00

Total P&I Payment

0.00

0.01

891,768,534.00

875,133,537.72

5,271,003.25

Total

873,982,606.37

1,150,931.35

0.00

4,120,071.90

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:

5.698611%

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 720502.2

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSK957

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,147,567.34

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,155,822.24

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

4,122,040.93

)

(1,969.05

0.00
0.00
0.00

)

(1,969.05

1,131,459.06

1,414.82

1,132,873.88

18,057.47

0.00
0.00
0.00
0.00

18,057.47

1,150,931.35

5,272,972.28

5,271,003.23

875,133,538.31

140

1,132,873.88

18,057.47

0.00
0.00

0.00

873,982,606.96

140

12,354.69

63,859.07

1,414.82

8,254.90

1,414.82

8,254.90

33,781.31

0.00
0.00

49.28

33,830.59

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(33,781.31

4,120,071.88

Interest Not Advanced (

Current Period

)

0.00

8,254.90

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(63,859.07

)

(12,354.69

0.00

Page 5 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary PoolGroup I

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

2,995,925.26

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,995,925.26

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

2,972,471.45

)

(1,417.01

0.00
0.00
0.00

)

(1,417.01

833,213.45

0.00

833,213.45

18,057.47

0.00
0.00
0.00
0.00

18,057.47

851,270.92

3,823,742.37

3,822,325.36

629,782,554.49

833,213.45

18,057.47

0.00
0.00

0.00

628,931,283.57

7,589.70

36,283.50

0.00

23,453.81

0.00
0.00
0.00

23,453.81

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(23,453.81

2,971,054.44

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(36,283.51

)

(7,589.70

0.00

Page 6 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary PoolGroup II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,151,642.07

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,159,896.97

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

1,149,569.48

)

(552.04

0.00
0.00
0.00

)

(552.04

298,245.61

1,414.82

299,660.43

0.00
0.00
0.00
0.00
0.00
0.00

299,660.43

1,449,229.91

1,448,677.87

245,350,983.82

299,660.43

0.00

0.00
0.00

0.00

245,051,323.39

4,764.99

27,575.56

1,414.82

8,254.90

1,414.82

8,254.90

10,327.49

0.00
0.00

49.28

10,376.78

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(10,327.49

1,149,017.44

Interest Not Advanced (

Current Period

)

0.00

8,254.90

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(27,575.56

)

(4,764.99

0.00

Page 7 of 28

Wachovia Commercial Mortgage Securities, Inc.

Class

Accrued

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

171,263.23

0.00

21.00%

21.43%

30/360

3.003000000%

0.00

A-2

1,423,355.38

0.00

21.00%

21.43%

30/360

4.566000000%

0.00

A-1A

941,531.19

0.00

21.00%

21.43%

30/360

4.605000000%

0.00

106,432.80

0.00

30/360

0.145942705%

0.00

679,477.30

0.00

30/360

1.015343684%

0.00

142,399.52

0.00

17.13%

17.47%

30/360

4.945000000%

0.00

46,297.21

0.00

15.88%

16.20%

30/360

4.984000000%

0.00

93,634.80

0.00

13.38%

13.65%

30/360

5.040000000%

0.00

52,246.34

0.00

12.00%

12.24%

30/360

5.113000000%

0.00

57,283.98

0.00

10.63%

10.84%

30/360

5.606000000%

0.00

57,213.12

0.00

9.25%

9.44%

30/360

5.599522088%

0.00

57,217.78

0.00

7.88%

8.04%

30/360

5.599522088%

0.00

82,467.15

0.00

5.63%

5.74%

30/360

4.932000000%

0.00

36,652.98

0.00

4.63%

4.72%

30/360

4.932000000%

0.00

27,487.68

0.00

3.88%

3.95%

30/360

4.932000000%

0.00

27,487.68

0.00

3.13%

3.19%

30/360

4.932000000%

0.00

4,582.65

0.00

3.00%

3.06%

30/360

4.932000000%

0.00

18,363.65

0.00

2.50%

2.55%

30/360

4.942000000%

0.00

94,677.45

94,689.95

94,677.46

12.49

0.00%

30/360

5.096000000%

0.01

12.50

0.00

30/360

0.000000000%

0.00

4,120,071.89

4,120,084.39

4,120,071.90

12.49

0.01

12.50

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 8 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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 720502.2

0.00%

15-Oct-04

0.00%

15-Sep-04

0.00%

16-Aug-04

0.00%

15-Jul-04

0.00%

15-Jun-04

0.00%

17-May-04

0.00%

15-Apr-04

0.00%

15-Mar-04

0.00%

17-Feb-04

0.00%

15-Jan-04

0.00%

15-Dec-03

0.00%

17-Nov-03

0.00%

15-Oct-03

0.00%

15-Sep-03

0.00%

15-Aug-03

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

Page 10 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 720502.2

Series 2003-C4

15-Oct-04

140

100.00%

873,982,607

98.01%

0.00%

327

5.70%

5.65%

15-Sep-04

140

100.00%

875,133,538

98.13%

0.00%

328

5.89%

5.84%

16-Aug-04

140

100.00%

876,109,146

98.24%

0.00%

329

5.89%

5.84%

15-Jul-04

140

100.00%

877,079,979

98.35%

0.00%

330

5.70%

5.65%

15-Jun-04

140

100.00%

878,177,552

98.48%

0.00%

331

5.89%

5.84%

17-May-04

140

100.00%

879,138,261

98.58%

0.00%

332

5.70%

5.65%

15-Apr-04

140

100.00%

880,226,079

98.71%

0.00%

333

5.89%

5.84%

15-Mar-04

140

100.00%

881,176,762

98.81%

0.00%

334

5.70%

5.65%

17-Feb-04

140

100.00%

882,387,087

98.95%

0.00%

335

5.70%

5.65%

15-Jan-04

140

100.00%

883,322,394

99.05%

0.00%

336

5.89%

5.84%

15-Dec-03

140

100.00%

884,222,631

99.15%

0.00%

100

337

5.70%

5.65%

17-Nov-03

140

100.00%

885,245,365

99.27%

0.00%

101

338

5.89%

5.84%

15-Oct-03

140

100.00%

886,136,176

99.37%

0.00%

102

339

5.70%

5.65%

15-Sep-03

140

100.00%

887,149,827

99.48%

0.00%

103

340

5.89%

5.84%

15-Aug-03

140

100.00%

888,031,303

99.58%

0.00%

104

340

5.89%

5.84%

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

Page 11 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Sep-04

9,669.72

0.00

129

9,669.72

Total

Page 12 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 Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 13 of 28

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

30-Sep-04

15-Nov-04

15-Sep-04

15-Oct-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 14 of 28

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

75,287,715

8.61

114

5.95

1.50

0 to

3,000,000

235,679,296

26.97

5.84

1.34

3,000,000 to

6,000,000

100,073,186

11.45

5.71

1.54

6,000,000 to

9,000,000

106,262,684

12.16

5.67

1.64

9,000,000 to 12,000,000

92,500,908

10.58

5.57

1.71

12,000,000 to 15,000,000

86,999,921

9.95

5.66

1.62

15,000,000 to 20,000,000

177,178,898

20.27

5.50

1.38

20,000,000 &

Above

32,916,795

495,492

873,982,607

140

100.00%

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

6,242,733

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

4.500%

5.000%

286,910,340

32.83

5.35

1.55

5.001%

5.500%

453,225,183

51.86

101

5.76

1.49

5.501%

6.000%

119,912,030

13.72

101

6.17

1.33

6.001%

6.500%

13,439,563

1.54

128

6.74

1.56

6.501%

7.000%

0.00

7.001%

7.500%

0.00

7.501%

8.000%

495,492

0.06

8.20

1.92

8.001%

Above

140

873,982,607

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00%

5.100%
8.200%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

19,084,760

2.18

163

5.65

0.95

121

180

7,319,206

0.84

204

6.12

1.29

181

240

0.00

241

Above

218

160

26,403,967

Minimum Remaining Term

Maximum Remaining Term

3.02%

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

167,971,274

19.22

5.35

1.41

112

673,289,148

77.04

5.77

1.53

120

6,318,218

0.72

161

6.73

1.17

121

180

0.00

181

240

0.00

241

& Above

161

131

847,578,640

Minimum Remaining Term

Maximum Remaining Term

96.98

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

30-Sep-04

15-Nov-04

15-Sep-04

15-Oct-04

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 15 of 28

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

3,250,565

0.37

161

5.46

0.91

0.751 1.000

116,096,425

13.28

5.56

1.19

1.001 1.250

343,561,008

39.31

5.72

1.39

1.251 1.500

223,528,355

25.58

5.70

1.63

1.501 1.750

157,264,288

17.99

5.71

2.02

1.751 & Above

30,281,965

3.46

5.95

0.00

Unknown

2.470
0.910

140

873,982,607

100.00%

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

0.00

0.751 1.000

18,505,286

2.12

151

5.76

1.21

1.001 1.250

650,732,456

74.46

5.71

1.40

1.251 1.500

173,998,459

19.91

5.68

1.72

1.501 1.750

30,746,406

3.52

5.55

2.21

1.751 & Above

2.180

1.150

140

873,982,607 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

188,007,977

21.51

5.74

1.56

Florida

75,392,286

8.63

5.48

1.54

Maryland

58,350,280

6.68

5.54

1.29

Colorado

49,091,774

5.62

108

5.59

1.44

Arizona

45,085,361

5.16

108

5.55

1.57

Virginia

37,890,411

4.34

101

5.82

1.61

Georgia

36,035,366

4.12

103

5.65

1.13

Oregon

35,813,426

4.10

5.50

1.75

Mississippi

32,201,753

3.68

108

5.78

1.46

Washington

27,149,711

3.11

5.39

1.30

North Carolina

25,772,973

2.95

100

5.76

1.61

Texas

25,071,618

2.87

100

6.02

1.28

Illinois

24,103,843

2.76

100

5.79

1.52

Delaware

23,019,073

2.63

101

5.41

1.93

Indiana

19,940,188

2.28

100

5.59

1.31

New Jersey

17,144,617

1.96

6.03

1.61

South Carolina

16,830,330

1.93

101

5.69

1.66

Alabama

16,402,282

1.88

6.08

0.40

Michigan

15,709,380

1.80

5.90

1.54

Minnesota

13,820,831

1.58

138

6.00

1.07

West Virginia

11,999,658

1.37

6.00

1.60

District of Columbia

11,177,257

1.28

101

5.40

1.45

Tennessee

9,466,838

1.08

116

6.25

1.34

New York

9,426,531

1.08

101

6.05

1.95

Pennsylvania

7,916,473

0.91

5.50

1.47

Maine

7,852,699

0.90

101

5.91

1.72

Missouri

6,911,837

0.79

100

6.06

1.47

Ohio

5,406,150

0.62

100

6.15

1.70

Nevada

4,398,882

0.50

6.00

1.64

Connecticut

4,189,831

0.48

161

5.60

1.39

Kentucky

3,602,239

0.41

6.15

1.93

Wisconsin

3,456,195

0.40

100

6.00

1.81

Utah

2,941,564

0.34

100

6.01

1.43

Kansas

2,402,974

0.27

102

5.57

1.26

100.00

873,982,607

140

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

30-Sep-04

15-Nov-04

15-Sep-04

15-Oct-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 16 of 28

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

367,840,302

42.09

5.80

1.52

Multifamily

226,828,382

25.95

5.62

1.29

Office

142,809,085

16.34

5.70

1.69

Mobile home park

70,184,565

8.03

5.63

1.60

Mixed use

44,828,184

5.13

5.36

1.30

Industrial

21,492,090

2.46

5.77

1.63

873,982,607

140

100.00%

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

105

625,507,563

71.57

5.75

1.48

ARD

168,073,145

19.23

5.67

1.52

IO/Amortizing/Balloon

80,401,899

9.20

5.39

1.47

873,982,607

140

100.00%

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

139

873,487,115

99.94

1.49

5.70

0.00

495,492

0.06

1.92

8.20

0.00

108

0.00

109

120

0.00

121

140

873,982,607

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

167,971,274

19.22

5.35

1.41

2008

495,492

0.06

8.20

1.92

2009

37,300,777

4.27

5.47

1.70

2010

4,158,687

0.48

5.55

1.69

2011

26,843,371

3.07

5.95

1.56

2012

102

604,490,823

69.17

101

5.78

1.51

2013

0.00

2014

32,722,184

3.74

172

5.96

1.07

2015 & Greater

100.00

873,982,607

140

Wachovia Commercial Mortgage Securities, Inc.

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-03

5.93000%

11-Apr-13

WBCM3C4A

Retail

1.30

32,916,795

199,344

31-Dec-03

5.35000%

11-Mar-13

WBCM3C4A

Mobile home park

1.52

29,377,985

167,524

31-Dec-03

5.19000%

1-Apr-08

WBCM3C4A

Mixed use

1.17

28,410,422

159,063

31-Dec-03

5.61000%

11-Mar-13

WBCM3C4A

Retail

1.50

24,862,072

145,746

31-Dec-03

5.88000%

11-Mar-13

WBCM3C4A

Retail

1.66

20,610,815

124,290

31-Dec-03

5.10000%

11-Mar-08

WBCM3C4B

Multifamily

1.24

20,730,000

88,103

31-Dec-03

5.35000%

11-Mar-08

WBCM3C4A

Office

1.30

20,270,810

115,592

31-Dec-03

5.43000%

11-Feb-08

WBCM3C4A

Multifamily

1.32

18,721,137

105,695

18,057

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Office

1.92

17,481,722

99,551

31-Dec-03

5.80000%

11-Apr-13

WBCM3C4A

Office

1.83

17,284,938

103,269

31-Dec-03

6.03000%

11-Jan-13

WBCM3C4A

Office

1.61

17,144,617

105,259

31-Dec-03

5.60000%

11-Apr-13

WBCM3C4A

Retail

1.43

16,367,508

95,751

29-Feb-04

5.61000%

1-Mar-13

WBCM3C4B

Multifamily

1.23

14,215,301

83,333

31-Dec-03

6.00000%

11-Feb-13

WBCM3C4A

Office

2.19

13,530,636

82,738

31-Dec-03

5.60000%

11-Mar-13

WBCM3C4A

Industrial

1.68

13,362,052

82,097

31-Dec-03

5.40000%

11-Mar-13

WBCM3C4A

Retail

2.37

13,222,988

75,807

31-Dec-03

5.25000%

11-Jan-08

WBCM3C4A

Office

1.68

12,836,687

72,615

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.46

12,806,704

74,682

31-Dec-03

5.56000%

1-Feb-13

WBCM3C4B

Multifamily

1.36

12,526,540

73,160

31-Dec-03

6.00000%

1-Jan-13

WBCM3C4B

Multifamily

1.60

11,999,658

73,445

31-Dec-03

5.59000%

11-Mar-13

WBCM3C4B

Multifamily

1.72

11,635,952

68,068

31-Dec-03

6.13000%

1-Dec-12

WBCM3C4A

Office

1.48

11,452,076

73,747

31-Dec-03

5.78000%

11-Mar-13

WBCM3C4A

Retail

1.47

11,086,023

66,159

Page 17 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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-03

5.71000%

11-Feb-13

WBCM3C4A

Retail

1.26

11,065,836

65,657

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

2.31

10,951,903

62,752

31-Dec-03

5.43000%

11-Mar-13

WBCM3C4B

Multifamily

1.34

9,796,085

56,340

31-Dec-03

5.81000%

11-Feb-13

WBCM3C4A

Retail

1.45

9,549,352

70,551

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

1.74

9,485,130

54,347

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

2.08

9,240,668

52,947

31-Dec-03

5.70000%

11-Mar-13

WBCM3C4B

Multifamily

1.88

8,140,120

48,173

31-Dec-03

5.50000%

11-Jan-13

WBCM3C4B

Multifamily

1.47

7,916,473

45,991

31-Dec-03

5.91000%

11-Mar-13

WBCM3C4B

Mobile home park

1.72

7,852,699

47,502

6.12000%

1-Jan-08

WBCM3C4B

Multifamily

0.00

7,669,084

47,520

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Office

1.60

7,626,587

43,430

31-Dec-03

5.72000%

1-Dec-12

WBCM3C4A

Retail

1.58

7,476,746

44,498

31-Dec-03

5.70000%

11-Apr-13

WBCM3C4A

Retail

1.46

7,395,894

47,583

31-Dec-03

6.10000%

11-Apr-13

WBCM3C4A

Retail

1.27

7,116,494

47,481

31-Dec-03

5.50000%

1-Oct-13

WBCM3C4B

Multifamily

1.33

6,708,573

42,372

31-Dec-03

5.80000%

11-Apr-13

WBCM3C4A

Retail

1.80

6,702,824

40,046

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Mixed use

1.45

6,636,121

37,790

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

1.84

6,356,015

36,418

31-Dec-03

6.07500%

1-Jan-13

WBCM3C4A

Retail

2.36

6,305,256

42,178

31-Dec-03

5.56000%

11-Feb-13

WBCM3C4A

Office

2.04

6,170,299

36,037

31-Dec-03

5.50000%

11-Mar-13

WBCM3C4B

Multifamily

1.81

5,977,421

34,635

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.57

5,965,734

34,789

31-Dec-03

5.71000%

11-Jan-13

WBCM3C4A

Office

1.71

5,634,973

33,468

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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-03

5.64000%

11-Mar-10

WBCM3C4A

Retail

1.47

5,556,346

35,606

31-Dec-03

5.75000%

1-Feb-08

WBCM3C4A

Industrial

1.17

5,406,331

31,805

31-Dec-03

5.90000%

11-Feb-13

WBCM3C4A

Retail

1.53

5,194,378

31,436

5.70000%

1-Feb-13

WBCM3C4B

Multifamily

0.00

5,092,023

30,181

31-Dec-03

5.58000%

11-Jan-13

WBCM3C4A

Retail

1.16

5,084,082

29,787

6.00000%

1-Mar-13

WBCM3C4A

Retail

0.00

4,762,430

29,078

31-Dec-03

5.33000%

11-Mar-08

WBCM3C4B

Multifamily

1.37

4,700,064

26,744

31-Dec-03

5.78000%

1-Jan-13

WBCM3C4B

Mobile home park

1.89

4,697,304

28,103

31-Dec-03

5.90000%

11-Mar-13

WBCM3C4A

Retail

1.58

4,662,350

28,174

31-Dec-03

5.52000%

11-Mar-13

WBCM3C4B

Mobile home park

1.45

4,605,950

26,745

31-Dec-03

5.61000%

11-Mar-19

WBCM3C4A

Retail

1.16

4,308,858

36,561

30-Jun-03

5.60000%

11-Mar-18

WBCM3C4A

Mixed use

1.39

4,189,831

37,008

31-Dec-03

6.00000%

11-Nov-12

WBCM3C4A

Retail

1.64

4,398,882

26,980

31-Dec-03

6.30000%

11-Feb-13

WBCM3C4A

Retail

1.33

4,298,267

29,294

31-Dec-03

6.25000%

11-Feb-13

WBCM3C4A

Retail

1.33

4,216,069

26,449

31-Dec-03

5.55000%

11-Feb-11

WBCM3C4A

Retail

1.69

4,158,687

26,485

31-Dec-03

5.25000%

11-Mar-13

WBCM3C4B

Multifamily

1.53

4,072,017

25,168

31-Dec-03

5.68000%

11-Mar-13

WBCM3C4B

Multifamily

1.47

4,069,719

24,034

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4A

Retail

1.50

4,068,996

24,881

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4B

Multifamily

1.79

4,068,996

24,881

31-Dec-03

6.25000%

1-Jan-13

WBCM3C4A

Retail

1.66

4,020,536

25,244

31-Dec-03

6.15000%

1-Feb-13

WBCM3C4B

Multifamily

1.18

4,001,255

24,847

31-Dec-03

6.35000%

11-Feb-13

WBCM3C4A

Retail

1.29

3,976,572

25,201

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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-03

5.73000%

11-Mar-13

WBCM3C4B

Multifamily

1.20

3,943,058

23,409

31-Dec-03

6.07000%

11-Mar-13

WBCM3C4A

Office

1.15

3,793,437

30,966

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Multifamily

1.50

3,862,501

22,131

31-Dec-03

5.89000%

1-Mar-13

WBCM3C4B

Mobile home park

1.54

3,808,249

22,989

5.82000%

11-Feb-18

WBCM3C4B

Multifamily

0.00

3,619,734

32,532

31-Dec-03

5.75000%

11-Feb-13

WBCM3C4A

Retail

1.49

3,800,000

18,208

31-Dec-03

5.25000%

11-Mar-13

WBCM3C4B

Multifamily

1.42

3,684,205

22,771

31-Dec-03

6.35000%

11-Feb-13

WBCM3C4A

Retail

1.30

3,662,374

23,209

31-Dec-03

5.75000%

11-Feb-08

WBCM3C4A

Retail

1.53

3,612,899

23,434

31-Dec-03

6.25000%

11-Feb-13

WBCM3C4A

Retail

1.31

3,643,628

22,858

31-Dec-03

5.79000%

11-Feb-13

WBCM3C4B

Multifamily

1.72

3,600,083

21,540

31-Dec-03

6.15000%

1-Jan-13

WBCM3C4A

Retail

1.93

3,602,239

22,389

31-Dec-03

5.97500%

1-Feb-13

WBCM3C4A

Retail

1.18

3,583,285

21,855

31-Dec-03

6.24000%

11-Feb-13

WBCM3C4A

Retail

1.37

3,582,258

22,450

31-Dec-03

5.85000%

1-Mar-13

WBCM3C4A

Retail

1.39

3,532,849

21,238

31-Dec-03

6.00000%

1-Mar-13

WBCM3C4B

Multifamily

1.49

3,502,948

23,195

31-Dec-03

6.20000%

11-Feb-13

WBCM3C4A

Office

1.45

3,532,618

22,049

31-Dec-03

5.70000%

1-Jan-13

WBCM3C4B

Multifamily

1.12

3,521,697

20,894

31-Dec-03

5.80000%

1-Nov-12

WBCM3C4B

Multifamily

1.65

3,515,667

21,123

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4A

Office

1.81

3,456,195

21,134

31-Dec-03

6.30000%

1-Jan-13

WBCM3C4A

Retail

1.40

3,452,504

21,788

31-Dec-03

5.46000%

11-Mar-18

WBCM3C4A

Retail

0.91

3,250,565

28,524

31-Dec-03

5.75000%

11-Mar-13

WBCM3C4A

Mixed use

1.39

3,421,035

20,352

Page 20 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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.25000%

11-Feb-13

WBCM3C4A

Retail

0.00

3,386,105

21,242

6.14000%

11-Feb-13

WBCM3C4B

Multifamily

0.00

3,303,888

22,198

31-Dec-03

5.93000%

11-Mar-13

WBCM3C4A

Retail

1.62

3,239,501

19,637

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.41

3,218,357

18,768

31-Dec-03

5.50000%

1-Mar-13

WBCM3C4B

Mobile home park

1.72

3,184,692

18,453

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.27

3,070,059

17,733

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4B

Mobile home park

1.31

3,039,491

18,586

31-Dec-03

6.00000%

11-Feb-13

WBCM3C4A

Retail

1.57

3,039,491

18,586

100

31-Dec-03

6.00000%

1-Jan-13

WBCM3C4A

Retail

1.44

3,005,986

19,973

101

31-Dec-03

5.98000%

11-Feb-13

WBCM3C4A

Retail

1.20

3,019,630

18,427

102

31-Dec-03

5.20000%

11-Mar-08

WBCM3C4A

Retail

1.46

2,935,843

16,473

103

31-Dec-03

6.01000%

11-Feb-13

WBCM3C4A

Retail

1.43

2,941,564

18,006

104

31-Dec-03

6.27000%

11-Dec-22

WBCM3C4A

Retail

1.37

2,760,271

21,386

105

31-Dec-03

5.26000%

1-Jan-08

WBCM3C4B

Mobile home park

1.77

2,781,780

17,275

106

31-Dec-03

6.24000%

11-Sep-21

WBCM3C4A

Retail

1.30

2,678,210

21,526

107

31-Dec-03

6.75000%

1-Jan-13

WBCM3C4A

Retail

1.57

2,724,980

19,346

108

31-Dec-03

6.65000%

1-Jan-13

WBCM3C4A

Industrial

2.33

2,723,707

19,169

109

31-Dec-03

5.50000%

11-Feb-13

WBCM3C4A

Office

1.69

2,593,490

22,878

110

31-Dec-03

5.82000%

11-Feb-18

WBCM3C4B

Multifamily

1.15

2,505,970

22,522

111

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.31

2,623,772

15,155

112

31-Dec-03

6.74000%

1-Mar-18

WBCM3C4B

Multifamily

1.18

2,481,485

16,328

113

5.40000%

11-Mar-13

WBCM3C4B

Multifamily

0.00

2,448,701

14,038

114

31-Dec-03

5.70000%

1-Feb-13

WBCM3C4B

Multifamily

1.43

2,448,088

14,510

115

Page 21 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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.26

2,402,974

14,013

116

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.52

2,354,895

13,733

117

31-Dec-03

6.70000%

1-Feb-18

WBCM3C4B

Multifamily

1.13

2,359,658

15,487

118

31-Dec-03

6.35000%

1-Jan-13

WBCM3C4A

Mixed use

2.32

2,170,775

20,191

119

31-Dec-03

6.20000%

1-Mar-13

WBCM3C4A

Retail

1.73

2,277,949

14,197

120

31-Dec-03

5.75000%

1-Mar-13

WBCM3C4B

Mobile home park

1.53

2,059,978

12,255

121

31-Dec-03

6.28800%

1-Jan-13

WBCM3C4A

Retail

1.47

2,059,629

12,982

122

31-Dec-03

5.40000%

11-Mar-13

WBCM3C4B

Multifamily

2.47

1,958,961

11,231

123

31-Dec-03

5.72000%

11-Feb-20

WBCM3C4B

Multifamily

1.15

1,880,725

15,353

124

31-Dec-03

5.90000%

1-Feb-13

WBCM3C4B

Mobile home park

1.83

1,911,139

11,566

125

31-Dec-03

6.90000%

1-Feb-13

WBCM3C4B

Mobile home park

1.80

1,672,658

11,196

126

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.37

1,598,784

9,235

127

31-Dec-03

6.36000%

1-Jan-13

WBCM3C4B

Mobile home park

1.23

1,491,228

9,468

128

31-Dec-03

6.74000%

1-Mar-18

WBCM3C4B

Multifamily

1.22

1,477,074

9,719

129

31-Dec-03

5.78000%

11-Mar-13

WBCM3C4B

Multifamily

1.22

1,422,543

8,489

130

31-Dec-03

5.85000%

11-Mar-13

WBCM3C4A

Retail

1.80

1,385,614

9,051

131

31-Dec-03

6.08000%

1-Feb-13

WBCM3C4B

Mobile home park

1.82

1,373,126

8,466

132

31-Dec-03

5.74000%

11-Feb-13

WBCM3C4B

Multifamily

2.20

1,273,225

7,578

133

31-Dec-03

5.68000%

11-Mar-18

WBCM3C4B

Multifamily

1.16

1,209,803

10,806

134

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.22

1,250,583

7,223

135

31-Dec-03

5.83000%

11-Feb-13

WBCM3C4B

Mobile home park

1.80

1,224,727

7,358

136

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.47

1,147,594

6,628

137

31-Dec-03

5.75000%

1-Mar-13

WBCM3C4B

Mobile home park

1.97

1,103,560

6,565

138

Page 22 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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-03

5.70000%

1-Feb-13

WBCM3C4B

Multifamily

1.35

1,077,159

6,384

139

31-Dec-03

8.20000%

1-Dec-09

WBCM3C4A

Retail

1.92

495,492

4,161

140

873,982,607

5,288,827

18,057

Page 23 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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 26 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:

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 720502.2

Page 27 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

15-Oct-04
15-Oct-04

15-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Appraisal Reduction Detail

Disclosure

Control#

Appraisal
Red. Date

Scheduled

Balance

ASER

Note
Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 28 of 28

WACHOVIA COMMERCIAL MORT SEC INC COM MOR PS THR CER SE 03-C4 8-K