UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) December 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 December 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 December 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: December 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-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

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

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

Statement Date:

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

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

Rating Information

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

Delinquent Loan Detail
Historical Collateral Prepayment
Mortgage Loan Characteristics

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

Page 10

Page 11
Page 12

Page 13
Page 14

Page 15-17

Loan Level Detail

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

Historical REO Report
Appraisal Reduction Detail

Page 18-24

Page 25
Page 26
Page 27

Page 28
Page 29

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

WBCM03C4

WBCM03C4_200412_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

10-Apr-03
15-May-03

16-Apr-35

Parties to The Transaction

Depositor: Wachovia Commercial Mortgage Securities, Inc.

Underwriter: Wachovia Commercial Mortgage Securities, Inc.

Master Servicer: Wachovia Bank, National Association

Special Servicer: Clarion Partners, LLC

Rating Agency: Fitch Ratings/Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Page 1 of 29

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.698702%

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720502.2

830.396981118

10.444409193

0.000000000

819.952571925

2.078068447

Fixed

0.00

0.000000000

3.00300000%

0.000000000

929766DZ3

A-1

80,500,000.00

66,846,956.98

840,774.94

0.00

66,006,182.04

167,284.51

1000.000000000

0.000000000

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

979.445911044

1.209769648

0.000000000

978.236141396

3.758623691

Fixed

0.00

0.000000000

4.60500000%

0.000000000

929766EH2/929766EW9

A-1A

249,922,000.00

244,785,080.98

302,348.05

0.00

244,482,732.93

939,362.75

978.929552542

0.000000000

977.647691895

0.114963823

0.138189789%

0.00

0.000000000

0.14092596%

0.000000000

929766EF6/929766EU3

891,768,534.00

872,978,571.96

0.00

871,835,448.97

102,521.12

948.538835060

0.000000000

948.538835060

0.802551514

1.015301367%

0.00

0.000000000

1.01531089%

0.000000000

929766EG4/929766EV1

846,619,000.00

803,051,000.00

0.00

803,051,000.00

679,455.36

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

4.666344507

5.649597959%

0.00

0.000000000

5.59961353%

0.000000000

929766EK5/929766EY5

12,261,000.00

0.00

12,261,000.00

57,214.05

1000.000000000

0.000000000

1000.000000000

4.666344805

5.649597959%

0.00

0.000000000

5.59961353%

0.000000000

929766EL3/929766EZ2

12,262,000.00

0.00

12,262,000.00

57,218.72

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 29

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.698702%

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

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

4.227704872

5.096000000%

0.00

)

(422.74

)

(0.018961598

5.09600000%

0.000000000

929766ET6/929766FG3

22,294,534.00

0.00

22,294,534.00

94,254.71

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSK956

RII

0.00

Total P&I Payment

0.00

)

(422.74

891,768,534.00

872,978,571.96

5,252,693.23

Total

871,835,448.97

1,143,122.99

0.00

4,109,570.24

Page 3 of 29

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.698702%

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 720502.2

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSK957

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 29

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,095,202.37

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,145,199.09

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & 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

)

(422.75

0.00

)

(422.75

4,111,534.41

)

(1,964.20

0.00
0.00
0.00

)

(1,964.20

1,133,392.32

9,730.67

1,143,122.99

0.00
0.00
0.00
0.00
0.00
0.00

1,143,122.99

5,254,657.40

5,252,693.20

872,978,572.55

140

1,143,122.99

0.00

0.00
0.00

0.00

871,835,449.56

140

11,930.55

74,034.91

9,730.67

49,996.72

9,730.67

49,996.72

33,241.93

0.00
0.00

504.61

33,746.54

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(33,241.93

4,109,570.21

Interest Not Advanced (

Current Period

)

0.00

49,996.72

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(74,034.91

)

(11,930.55

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 29

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary PoolGroup I

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

2,988,445.04

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,988,445.04

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & 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

2,965,049.75

)

(1,413.43

0.00
0.00
0.00

)

(1,413.43

840,774.94

0.00

840,774.94

0.00
0.00
0.00
0.00
0.00
0.00

840,774.94

3,805,824.69

3,804,411.25

628,192,654.74

840,774.94

0.00

0.00
0.00

0.00

627,351,879.80

3,312.27

18,776.67

0.00

23,395.29

0.00
0.00
0.00

23,395.29

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(23,395.29

2,963,636.31

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(18,776.67

)

(3,312.27

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 29

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Statement Date:

Cash Reconciliation Summary PoolGroup II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,106,757.34

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,156,754.06

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & 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

1,146,907.42

)

(550.77

0.00
0.00
0.00

)

(550.77

292,617.38

9,730.67

302,348.05

0.00
0.00
0.00
0.00
0.00
0.00

302,348.05

1,449,255.47

1,448,704.70

244,785,917.81

302,348.05

0.00

0.00
0.00

0.00

244,483,569.76

8,618.28

55,258.24

9,730.67

49,996.72

9,730.67

49,996.72

9,846.64

0.00
0.00

504.61

10,351.25

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(9,846.64

1,146,356.65

Interest Not Advanced (

Current Period

)

0.00

49,996.72

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(55,258.24

)

(8,618.28

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 29

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

422.75

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

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

422.75

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

)

(422.75

)

(422.75

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 8 of 29

Wachovia Commercial Mortgage Securities, Inc.

Class

Accrued

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

167,284.51

0.00

21.00%

21.48%

30/360

3.003000000%

0.00

A-2

1,423,355.38

0.00

21.00%

21.48%

30/360

4.566000000%

0.00

A-1A

939,362.75

0.00

21.00%

21.48%

30/360

4.605000000%

0.00

102,521.12

0.00

30/360

0.140925963%

0.00

679,455.36

0.00

30/360

1.015310891%

0.00

142,399.52

0.00

17.13%

17.52%

30/360

4.945000000%

0.00

46,297.21

0.00

15.88%

16.24%

30/360

4.984000000%

0.00

93,634.80

0.00

13.38%

13.68%

30/360

5.040000000%

0.00

52,246.34

0.00

12.00%

12.27%

30/360

5.113000000%

0.00

57,283.98

0.00

10.63%

10.87%

30/360

5.606000000%

0.00

57,214.05

0.00

9.25%

9.46%

30/360

5.599613531%

0.00

57,218.72

0.00

7.88%

8.06%

30/360

5.599613531%

0.00

82,467.15

0.00

5.63%

5.75%

30/360

4.932000000%

0.00

36,652.98

0.00

4.63%

4.73%

30/360

4.932000000%

0.00

27,487.68

0.00

3.88%

3.96%

30/360

4.932000000%

0.00

27,487.68

0.00

3.13%

3.20%

30/360

4.932000000%

0.00

4,582.65

0.00

3.00%

3.07%

30/360

4.932000000%

0.00

18,363.65

0.00

2.50%

2.56%

30/360

4.942000000%

0.00

94,677.45

94,689.94

94,254.71

435.24

0.00%

30/360

5.096000000%

)

(422.75

12.49

0.00

30/360

0.000000000%

0.00

4,109,992.98

4,110,005.47

4,109,570.24

435.24

)

(422.75

12.49

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 9 of 29

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

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

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

929766DZ3

AAA

A-2

929766EA7

AAA

A-1A

929766EH2

AAA

929766EF6

AAA

929766EG4

AAA

929766EB5

929766EC3

AA-

929766ED1

929766EE9

A-

929766EJ8

BBB+

929766EK5

BBB

929766EL3

BBB-

929766EM1

BB+

929766EN9

929766EP4

BB-

929766EQ2

B+

929766ER0

929766ES8

B-

929766ET6

RII

9ABSK956

9ABSK957

Page 10 of 29

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

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be
understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have
changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on
this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 720502.2

0.00%

15-Dec-04

0.00%

15-Nov-04

0.00%

15-Oct-04

0.00%

15-Sep-04

0.00%

16-Aug-04

0.00%

15-Jul-04

0.00%

15-Jun-04

0.00%

17-May-04

0.00%

15-Apr-04

0.00%

15-Mar-04

0.00%

17-Feb-04

0.00%

15-Jan-04

0.00%

15-Dec-03

0.00%

17-Nov-03

0.00%

15-Oct-03

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

Page 11 of 29

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 720502.2

Series 2003-C4

15-Dec-04

140

100.00%

871,835,450

97.76%

0.00%

325

5.70%

5.65%

15-Nov-04

140

100.00%

872,978,573

97.89%

0.00%

326

5.89%

5.84%

15-Oct-04

140

100.00%

873,982,607

98.01%

0.00%

327

5.70%

5.65%

15-Sep-04

140

100.00%

875,133,538

98.13%

0.00%

328

5.89%

5.84%

16-Aug-04

140

100.00%

876,109,146

98.24%

0.00%

329

5.89%

5.84%

15-Jul-04

140

100.00%

877,079,979

98.35%

0.00%

330

5.70%

5.65%

15-Jun-04

140

100.00%

878,177,552

98.48%

0.00%

331

5.89%

5.84%

17-May-04

140

100.00%

879,138,261

98.58%

0.00%

332

5.70%

5.65%

15-Apr-04

140

100.00%

880,226,079

98.71%

0.00%

333

5.89%

5.84%

15-Mar-04

140

100.00%

881,176,762

98.81%

0.00%

334

5.70%

5.65%

17-Feb-04

140

100.00%

882,387,087

98.95%

0.00%

335

5.70%

5.65%

15-Jan-04

140

100.00%

883,322,394

99.05%

0.00%

336

5.89%

5.84%

15-Dec-03

140

100.00%

884,222,631

99.15%

0.00%

100

337

5.70%

5.65%

17-Nov-03

140

100.00%

885,245,365

99.27%

0.00%

101

338

5.89%

5.84%

15-Oct-03

140

100.00%

886,136,176

99.37%

0.00%

102

339

5.70%

5.65%

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

Page 12 of 29

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Nov-04

22,671.83

0.00

1-Nov-04

16,245.27

0.00

113

1-Nov-04

11,140.49

0.00

126

1-Nov-04

9,669.80

0.00

129

59,727.39

Total

Page 13 of 29

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 14 of 29

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

30-Nov-04

18-Jan-05

15-Nov-04

15-Dec-04

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 15 of 29

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

78,039,422

8.95

111

5.96

1.50

0 to

3,000,000

232,046,276

26.62

5.83

1.38

3,000,000 to

6,000,000

99,827,461

11.45

5.71

1.54

6,000,000 to

9,000,000

105,995,555

12.16

5.67

1.64

9,000,000 to 12,000,000

92,285,128

10.59

5.57

1.71

12,000,000 to 15,000,000

86,814,218

9.96

5.66

1.62

15,000,000 to 20,000,000

176,827,389

20.28

5.50

1.38

20,000,000 &

Above

32,848,701

494,049

871,835,450

140

100.00%

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

6,227,396

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

4.500%

5.000%

286,241,530

32.83

5.35

1.55

5.001%

5.500%

452,089,977

51.85

5.76

1.50

5.501%

6.000%

119,599,483

13.72

6.17

1.36

6.001%

6.500%

13,410,411

1.54

126

6.74

1.56

6.501%

7.000%

0.00

7.001%

7.500%

0.00

7.501%

8.000%

494,049

0.06

8.20

1.92

8.001%

Above

140

871,835,450

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00%

5.100%
8.200%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

18,930,845

2.17

161

5.65

0.99

121

180

7,278,449

0.83

202

6.12

1.29

181

240

0.00

241

Above

216

158

26,209,295

Minimum Remaining Term

Maximum Remaining Term

3.01%

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

168,119,236

19.28

5.36

1.42

111

671,199,798

76.99

5.77

1.54

120

6,307,121

0.72

159

6.73

1.17

121

180

0.00

181

240

0.00

241

& Above

159

131

845,626,155

Minimum Remaining Term

Maximum Remaining Term

96.99

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

30-Nov-04

18-Jan-05

15-Nov-04

15-Dec-04

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 16 of 29

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

3,223,035

0.37

159

5.46

0.91

0.751 1.000

124,192,539

14.24

5.58

1.19

1.001 1.250

342,352,727

39.27

5.73

1.39

1.251 1.500

223,354,130

25.62

5.69

1.63

1.501 1.750

156,894,033

18.00

5.71

2.02

1.751 & Above

21,818,984

2.50

5.98

0.00

Unknown

2.470
0.910

140

871,835,450

100.00%

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

0.00

0.751 1.000

18,373,633

2.11

149

5.77

1.21

1.001 1.250

649,223,662

74.47

5.71

1.41

1.251 1.500

173,564,126

19.91

5.68

1.72

1.501 1.750

30,674,029

3.52

5.55

2.21

1.751 & Above

2.180

1.150

140

871,835,450 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

187,545,075

21.51

5.74

1.56

Florida

75,243,335

8.63

5.48

1.54

Maryland

58,207,224

6.68

5.54

1.35

Colorado

48,960,064

5.62

106

5.59

1.44

Arizona

44,975,580

5.16

106

5.55

1.57

Virginia

37,793,877

4.33

5.82

1.61

Georgia

35,931,270

4.12

101

5.65

1.31

Oregon

35,735,937

4.10

5.50

1.75

Mississippi

32,128,902

3.69

106

5.78

1.46

Washington

27,086,544

3.11

5.39

1.30

North Carolina

25,709,278

2.95

5.76

1.61

Texas

25,017,320

2.87

6.02

1.26

Illinois

24,045,290

2.76

5.79

1.52

Delaware

22,965,789

2.63

5.41

1.93

Indiana

19,892,185

2.28

5.59

1.31

New Jersey

17,109,192

1.96

6.03

1.61

South Carolina

16,793,385

1.93

5.69

1.66

Alabama

16,368,909

1.88

6.08

0.40

Michigan

15,673,087

1.80

5.90

1.54

Minnesota

13,734,292

1.58

136

6.00

1.08

West Virginia

11,974,707

1.37

6.00

1.60

District of Columbia

11,142,930

1.28

5.40

1.45

Tennessee

9,448,302

1.08

114

6.25

1.34

New York

9,404,614

1.08

6.05

1.95

Pennsylvania

7,898,229

0.91

5.50

1.47

Maine

7,836,295

0.90

5.91

1.72

Missouri

6,897,737

0.79

6.06

1.47

Ohio

5,393,843

0.62

6.15

1.70

Nevada

4,389,623

0.50

6.00

1.64

Connecticut

4,155,493

0.48

159

5.60

1.57

Kentucky

3,594,982

0.41

6.15

1.93

Wisconsin

3,449,048

0.40

6.00

1.81

Utah

2,935,495

0.34

6.01

1.43

Kansas

2,397,616

0.28

100

5.57

1.26

100.00

871,835,450

140

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720502.2

Series 2003-C4

Commercial Mortgage Pass-Through Certificates

30-Nov-04

18-Jan-05

15-Nov-04

15-Dec-04

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 17 of 29

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

366,923,020

42.09

5.80

1.52

Multifamily

226,302,688

25.96

5.62

1.33

Office

142,461,895

16.34

5.70

1.69

Mobile home park

70,025,341

8.03

5.63

1.59

Mixed use

44,686,528

5.13

5.36

1.32

Industrial

21,435,978

2.46

5.77

1.63

871,835,450

140

100.00%

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

105

623,865,946

71.56

5.75

1.50

ARD

167,686,862

19.23

5.67

1.52

IO/Amortizing/Balloon

80,282,642

9.21

5.39

1.46

871,835,450

140

100.00%

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

138

867,833,445

99.54

1.50

5.70

3,507,955

0.40

1.65

5.80

0.00

494,049

0.06

1.92

8.20

0.00

108

0.00

109

120

0.00

121

140

871,835,450

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

167,625,187

19.23

5.35

1.41

2008

494,049

0.06

8.20

1.92

2009

37,213,549

4.27

5.47

1.70

2010

4,144,795

0.48

5.55

1.69

2011

26,781,223

3.07

5.95

1.56

2012

102

603,060,230

69.17

5.78

1.53

2013

0.00

2014

32,516,415

3.73

170

5.97

1.09

2015 & Greater

100.00

871,835,450

140

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

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

32,848,701

199,344

31-Dec-03

5.35000%

11-Mar-13

WBCM3C4A

Mobile home park

1.52

29,309,113

167,524

31-Dec-03

5.19000%

1-Apr-08

WBCM3C4A

Mixed use

1.17

28,342,003

159,063

31-Dec-03

5.61000%

11-Mar-13

WBCM3C4A

Retail

1.50

24,806,794

145,746

31-Dec-03

5.88000%

11-Mar-13

WBCM3C4A

Retail

1.66

20,567,489

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

20,223,288

115,592

31-Dec-03

5.43000%

11-Feb-08

WBCM3C4A

Multifamily

1.32

18,681,915

105,695

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Office

1.92

17,443,682

99,551

31-Dec-03

5.80000%

11-Apr-13

WBCM3C4A

Office

1.83

17,248,191

103,269

31-Dec-03

6.03000%

11-Jan-13

WBCM3C4A

Office

1.61

17,109,192

105,259

31-Dec-03

5.60000%

11-Apr-13

WBCM3C4A

Retail

1.43

16,331,237

95,751

29-Feb-04

5.61000%

1-Mar-13

WBCM3C4B

Multifamily

1.23

14,183,695

83,333

31-Dec-03

6.00000%

11-Feb-13

WBCM3C4A

Office

2.19

13,502,658

82,738

31-Dec-03

5.60000%

11-Mar-13

WBCM3C4A

Industrial

1.68

13,324,567

82,097

31-Dec-03

5.40000%

11-Mar-13

WBCM3C4A

Retail

2.37

13,192,300

75,807

31-Dec-03

5.25000%

11-Jan-08

WBCM3C4A

Office

1.68

12,805,586

72,615

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.46

12,778,149

74,682

31-Dec-03

5.56000%

1-Feb-13

WBCM3C4B

Multifamily

1.36

12,498,174

73,160

31-Dec-03

6.00000%

1-Jan-13

WBCM3C4B

Multifamily

1.60

11,974,707

73,445

31-Dec-03

5.59000%

11-Mar-13

WBCM3C4B

Multifamily

1.72

11,609,974

68,068

31-Dec-03

6.13000%

1-Dec-12

WBCM3C4A

Office

1.48

11,423,465

73,747

31-Dec-03

5.78000%

11-Mar-13

WBCM3C4A

Retail

1.47

11,062,227

66,159

Page 18 of 29

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

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

11,041,534

65,657

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

2.31

10,926,185

62,752

31-Dec-03

5.43000%

11-Mar-13

WBCM3C4B

Multifamily

1.34

9,773,489

56,340

31-Dec-03

5.81000%

11-Feb-13

WBCM3C4A

Retail

1.45

9,502,150

70,551

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

1.74

9,462,856

54,347

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

2.08

9,218,968

52,947

31-Dec-03

5.70000%

11-Mar-13

WBCM3C4B

Multifamily

1.88

8,122,354

48,173

31-Dec-03

5.50000%

11-Jan-13

WBCM3C4B

Multifamily

1.47

7,898,229

45,991

31-Dec-03

5.91000%

11-Mar-13

WBCM3C4B

Mobile home park

1.72

7,836,295

47,502

6.12000%

1-Jan-08

WBCM3C4B

Multifamily

0.00

7,653,536

47,520

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Office

1.60

7,609,992

43,430

31-Dec-03

5.72000%

1-Dec-12

WBCM3C4A

Retail

1.58

7,460,180

44,498

31-Dec-03

5.70000%

11-Apr-13

WBCM3C4A

Retail

1.46

7,372,107

47,583

31-Dec-03

6.10000%

11-Apr-13

WBCM3C4A

Retail

1.27

7,095,037

47,481

31-Dec-03

5.50000%

1-Oct-13

WBCM3C4B

Multifamily

1.33

6,686,301

42,372

31-Dec-03

5.80000%

11-Apr-13

WBCM3C4A

Retail

1.80

6,688,574

40,046

25-Dec-03

5.44000%

11-Jan-10

WBCM3C4A

Mixed use

1.45

6,621,681

37,790

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Retail

1.84

6,341,089

36,418

31-Dec-03

6.07500%

1-Jan-13

WBCM3C4A

Retail

2.36

6,285,758

42,178

31-Dec-03

5.56000%

11-Feb-13

WBCM3C4A

Office

2.04

6,156,327

36,037

31-Dec-03

5.50000%

11-Mar-13

WBCM3C4B

Multifamily

1.81

5,963,828

34,635

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.57

5,952,432

34,789

31-Dec-03

5.71000%

11-Jan-13

WBCM3C4A

Office

1.71

5,622,530

33,468

Page 19 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

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

5,538,194

35,606

31-Dec-03

5.75000%

1-Feb-08

WBCM3C4A

Industrial

1.17

5,395,372

31,805

31-Dec-03

5.90000%

11-Feb-13

WBCM3C4A

Retail

1.53

5,183,411

31,436

31-Dec-03

5.70000%

1-Feb-13

WBCM3C4B

Multifamily

1.22

5,080,817

30,181

31-Dec-03

5.58000%

11-Jan-13

WBCM3C4A

Retail

1.16

5,072,554

29,787

6.00000%

1-Mar-13

WBCM3C4A

Retail

0.00

4,752,669

29,078

31-Dec-03

5.33000%

11-Mar-08

WBCM3C4B

Multifamily

1.37

4,689,001

26,744

31-Dec-03

5.78000%

1-Jan-13

WBCM3C4B

Mobile home park

1.89

4,687,081

28,103

31-Dec-03

5.90000%

11-Mar-13

WBCM3C4A

Retail

1.58

4,652,591

28,174

31-Dec-03

5.52000%

11-Mar-13

WBCM3C4B

Mobile home park

1.45

4,595,518

26,745

31-Dec-03

5.61000%

11-Mar-19

WBCM3C4A

Retail

1.16

4,276,621

36,561

30-Jun-04

5.60000%

11-Mar-18

WBCM3C4A

Mixed use

1.57

4,155,493

37,008

31-Dec-03

6.00000%

11-Nov-12

WBCM3C4A

Retail

1.64

4,389,623

26,980

31-Dec-03

6.30000%

11-Feb-13

WBCM3C4A

Retail

1.33

4,285,532

29,294

31-Dec-03

6.25000%

11-Feb-13

WBCM3C4A

Retail

1.33

4,207,801

26,449

31-Dec-03

5.55000%

11-Feb-11

WBCM3C4A

Retail

1.69

4,144,795

26,485

31-Dec-03

5.25000%

11-Mar-13

WBCM3C4B

Multifamily

1.53

4,057,874

25,168

31-Dec-03

5.68000%

11-Mar-13

WBCM3C4B

Multifamily

1.47

4,060,800

24,034

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4A

Retail

1.50

4,060,582

24,881

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4B

Multifamily

1.79

4,060,582

24,881

31-Dec-03

6.25000%

1-Jan-13

WBCM3C4A

Retail

1.66

4,012,607

25,244

31-Dec-03

6.15000%

1-Feb-13

WBCM3C4B

Multifamily

1.18

3,993,239

24,847

31-Dec-03

6.35000%

11-Feb-13

WBCM3C4A

Retail

1.29

3,968,939

25,201

Page 20 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

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

3,934,506

23,409

31-Dec-03

6.07000%

11-Mar-13

WBCM3C4A

Office

1.15

3,770,464

30,966

31-Dec-03

5.38000%

11-Feb-08

WBCM3C4A

Multifamily

1.50

3,853,431

22,131

31-Dec-03

5.89000%

1-Mar-13

WBCM3C4B

Mobile home park

1.41

3,800,260

22,989

5.82000%

11-Feb-18

WBCM3C4B

Multifamily

0.00

3,590,296

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

3,671,410

22,771

31-Dec-03

6.35000%

11-Feb-13

WBCM3C4A

Retail

1.30

3,655,344

23,209

31-Dec-03

5.75000%

11-Feb-08

WBCM3C4A

Retail

1.53

3,601,204

23,434

31-Dec-03

6.25000%

11-Feb-13

WBCM3C4A

Retail

1.31

3,636,483

22,858

31-Dec-03

5.79000%

11-Feb-13

WBCM3C4B

Multifamily

1.72

3,592,306

21,540

31-Dec-03

6.15000%

1-Jan-13

WBCM3C4A

Retail

1.93

3,594,982

22,389

31-Dec-03

5.97500%

1-Feb-13

WBCM3C4A

Retail

1.18

3,575,837

21,855

31-Dec-03

6.24000%

11-Feb-13

WBCM3C4A

Retail

1.37

3,575,218

22,450

31-Dec-03

5.85000%

1-Mar-13

WBCM3C4A

Retail

1.39

3,525,376

21,238

31-Dec-03

6.00000%

1-Mar-13

WBCM3C4B

Multifamily

1.49

3,492,146

23,195

31-Dec-03

6.20000%

11-Feb-13

WBCM3C4A

Office

1.45

3,525,616

22,049

31-Dec-03

5.70000%

1-Jan-13

WBCM3C4B

Multifamily

1.12

3,513,905

20,894

31-Dec-03

5.80000%

1-Nov-12

WBCM3C4B

Multifamily

1.65

3,507,955

21,123

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4A

Office

1.81

3,449,048

21,134

31-Dec-03

6.30000%

1-Jan-13

WBCM3C4A

Retail

1.40

3,445,768

21,788

31-Dec-03

5.46000%

11-Mar-18

WBCM3C4A

Retail

0.91

3,223,035

28,524

31-Dec-03

5.75000%

11-Mar-13

WBCM3C4A

Mixed use

1.39

3,413,646

20,352

Page 21 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

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

3,379,465

21,242

31-Dec-03

6.14000%

11-Feb-13

WBCM3C4B

Multifamily

1.01

3,293,840

22,198

31-Dec-03

5.93000%

11-Mar-13

WBCM3C4A

Retail

1.62

3,232,763

19,637

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.41

3,211,181

18,768

31-Dec-03

5.50000%

1-Mar-13

WBCM3C4B

Mobile home park

1.72

3,177,449

18,453

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.27

3,063,086

17,733

31-Dec-03

6.00000%

1-Feb-13

WBCM3C4B

Mobile home park

1.31

3,033,206

18,586

31-Dec-03

6.00000%

11-Feb-13

WBCM3C4A

Retail

1.57

3,033,206

18,586

100

31-Dec-03

6.00000%

1-Jan-13

WBCM3C4A

Retail

1.44

2,996,578

19,973

101

31-Dec-03

5.98000%

11-Feb-13

WBCM3C4A

Retail

1.20

3,013,360

18,427

102

31-Dec-03

5.20000%

11-Mar-08

WBCM3C4A

Retail

1.46

2,928,750

16,473

103

31-Dec-03

6.01000%

11-Feb-13

WBCM3C4A

Retail

1.43

2,935,495

18,006

104

31-Dec-03

6.27000%

11-Dec-22

WBCM3C4A

Retail

1.37

2,746,792

21,386

105

31-Dec-03

5.26000%

1-Jan-08

WBCM3C4B

Mobile home park

1.77

2,772,002

17,275

106

31-Dec-03

6.24000%

11-Sep-21

WBCM3C4A

Retail

1.30

2,663,439

21,526

107

31-Dec-03

6.75000%

1-Jan-13

WBCM3C4A

Retail

1.57

2,717,436

19,346

108

31-Dec-03

6.65000%

1-Jan-13

WBCM3C4A

Industrial

2.33

2,716,040

19,169

109

31-Dec-03

5.50000%

11-Feb-13

WBCM3C4A

Office

1.69

2,571,855

22,878

110

31-Dec-03

5.82000%

11-Feb-18

WBCM3C4B

Multifamily

1.15

2,485,590

22,522

111

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.31

2,617,813

15,155

112

31-Dec-03

6.74000%

1-Mar-18

WBCM3C4B

Multifamily

1.18

2,477,158

16,328

113

5.40000%

11-Mar-13

WBCM3C4B

Multifamily

0.00

2,443,019

14,038

114

31-Dec-03

5.70000%

1-Feb-13

WBCM3C4B

Multifamily

1.43

2,442,700

14,510

115

Page 22 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

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

2,397,616

14,013

116

31-Dec-03

5.57000%

11-Apr-13

WBCM3C4A

Retail

1.52

2,349,644

13,733

117

31-Dec-03

6.70000%

1-Feb-18

WBCM3C4B

Multifamily

1.13

2,355,463

15,487

118

31-Dec-03

6.35000%

1-Jan-13

WBCM3C4A

Mixed use

2.32

2,153,705

20,191

119

31-Dec-03

6.20000%

1-Mar-13

WBCM3C4A

Retail

1.73

2,273,476

14,197

120

31-Dec-03

5.75000%

1-Mar-13

WBCM3C4B

Mobile home park

1.53

2,055,529

12,255

121

31-Dec-03

6.28800%

1-Jan-13

WBCM3C4A

Retail

1.47

2,055,600

12,982

122

31-Dec-03

5.40000%

11-Mar-13

WBCM3C4B

Multifamily

2.47

1,954,415

11,231

123

31-Dec-03

5.72000%

11-Feb-20

WBCM3C4B

Multifamily

1.15

1,868,219

15,353

124

31-Dec-03

5.90000%

1-Feb-13

WBCM3C4B

Mobile home park

1.83

1,907,104

11,566

125

31-Dec-03

6.90000%

1-Feb-13

WBCM3C4B

Mobile home park

1.80

1,669,815

11,196

126

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.37

1,595,153

9,235

127

31-Dec-03

6.36000%

1-Jan-13

WBCM3C4B

Mobile home park

1.23

1,488,356

9,468

128

31-Dec-03

6.74000%

1-Mar-18

WBCM3C4B

Multifamily

1.22

1,474,499

9,719

129

31-Dec-03

5.78000%

11-Mar-13

WBCM3C4B

Multifamily

1.22

1,419,489

8,489

130

31-Dec-03

5.85000%

11-Mar-13

WBCM3C4A

Retail

1.80

1,381,236

9,051

131

31-Dec-03

6.08000%

1-Feb-13

WBCM3C4B

Mobile home park

1.82

1,370,334

8,466

132

31-Dec-03

5.74000%

11-Feb-13

WBCM3C4B

Multifamily

2.20

1,270,446

7,578

133

31-Dec-03

5.68000%

11-Mar-18

WBCM3C4B

Multifamily

1.16

1,199,810

10,806

134

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.22

1,247,743

7,223

135

31-Dec-03

5.83000%

11-Feb-13

WBCM3C4B

Mobile home park

1.80

1,222,103

7,358

136

31-Dec-03

5.48000%

11-Apr-13

WBCM3C4B

Multifamily

1.47

1,144,987

6,628

137

31-Dec-03

5.75000%

1-Mar-13

WBCM3C4B

Mobile home park

1.97

1,101,176

6,565

138

Page 23 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

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

1,074,788

6,384

139

31-Dec-03

8.20000%

1-Dec-09

WBCM3C4A

Retail

1.92

494,049

4,161

140

871,835,450

5,288,827

Page 24 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Note
Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Page 25 of 29

(1) Legend:

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

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

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

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 26 of 29

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 27 of 29

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

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 720502.2

Page 28 of 29

Wachovia Commercial Mortgage Securities, Inc.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2003-C4

ABN AMRO Acct: 720502.2

Appraisal Reduction Detail

Disclosure

Control#

Appraisal
Red. Date

Scheduled

Balance

ASER

Note
Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 29 of 29

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