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) ~~January~~February 1817, 2005

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

Delaware
(State or other jurisdiction
of incorporation)

333-108944-02
(Commission
File Number)

56-1643598
(IRS Employer
Identification No.)

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

28288-0166
(Zip Code)

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

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

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 Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2003-C9, which was made on ~~January~~February 1817, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~January~~February 1817, 2005.

(Exhibit No. Description)

SIGNATURES

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

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

By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: ~~January~~February 2123, 2005

Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Administrator:Thomas Stilling 312.904.6057thomas.stilling@abnamro.com Analyst:Sophie Doorbar 714.259.6235 Sophie.Doorbar@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss SummaryHistorical Collateral Prepayment Delinquent Loan DetailMortgage Loan CharacteristicsLoan Level Detail Page 2-4Page 5Page 6Page 7 Page 8 Page 9Page 10 Page 11Page 12-14 Page 15-20 Specially Serviced (Part I) - Loan Detail Specially Serviced (Part II) - Servicer CommentsModified Loan DetailRealized Loss Detail Appraisal Reduction DetailAppraisal Reduction DetailHistorical REO Report Page 21 Page 22Page 23Page 24 Page 25Page 26Page 27 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: WBCM03C9 WBCM03C9_200501_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 23-Dec-0316-Jan-04 17-Dec-35 Rating Information Page 28 Parties to The Transaction Depositor: Wachovia Commercial Mortgage Securities, Inc. Underwriter: Wachovia Securities/ABN AMRO Incorporated/Citigroup Global Markets Inc/Goldman Sachs & Co. Master Servicer: Wachovia Bank, National Association Special Servicer: Lennar Partners, Inc. Rating Agency: Fitch Ratings/Standard & Poor's 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.wachovia.com www.etrustee.net Page 1 of 28 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.442857% 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 93 REMIC II Statement Date: ABN AMRO Acct: 720601.2 886.265075623 9.764922901 0.000000000 876.500152722 2.430582004 Fixed 0.00 0.00 0.000000000 3.29100000% 0.000000000 929766MR1 A-1 108,367,000.00 96,041,887.45 1,058,195.40 0.00 94,983,692.05 263,394.88 1000.000000000 0.000000000 0.000000000 1000.000000000 3.298333347 Fixed 0.00 0.00 0.000000000 3.95800000% 0.000000000 929766MS9 A-2 123,823,000.00 123,823,000.00 0.00 0.00 123,823,000.00 408,409.53 1000.000000000 0.000000000 0.000000000 1000.000000000 3.840000000 Fixed 0.00 0.00 0.000000000 4.60800000% 0.000000000 929766MT7 A-3 210,302,000.00 210,302,000.00 0.00 0.00 210,302,000.00 807,559.68 1000.000000000 0.000000000 0.000000000 1000.000000000 4.176666667 5.012000000% 0.00 0.00 0.000000000 5.01200000% 0.000000000 929766MU4 A-4 508,476,000.00 508,476,000.00 0.00 0.00 508,476,000.00 2,123,734.76 1000.000000000 0.000000000 0.000000000 1000.000000000 4.257500000 5.109000000% 0.00 0.00 0.000000000 5.10900000% 0.000000000 929766MV2 B 34,476,000.00 34,476,000.00 0.00 0.00 34,476,000.00 146,781.57 1000.000000000 0.000000000 0.000000000 1000.000000000 4.300000000 5.160000000% 0.00 0.00 0.000000000 5.16000000% 0.000000000 929766MW0 C 17,238,000.00 17,238,000.00 0.00 0.00 17,238,000.00 74,123.40 1000.000000000 0.000000000 0.000000000 1000.000000000 4.340833258 5.209000000% 0.00 0.00 0.000000000 5.20900000% 0.000000000 929766MX8 D 33,039,000.00 33,039,000.00 0.00 0.00 33,039,000.00 143,416.79 1000.000000000 0.000000000 0.000000000 1000.000000000 4.407500348 5.289000000% 0.00 0.00 0.000000000 5.28900000% 0.000000000 929766MY6 E 14,366,000.00 14,366,000.00 0.00 0.00 14,366,000.00 63,318.15 1000.000000000 0.000000000 0.000000000 1000.000000000 4.471948611 5.366501481% 0.00 0.00 0.000000000 5.36633806% 0.000000000 929766MZ3 F 15,801,000.00 15,801,000.00 0.00 0.00 15,801,000.00 70,661.26 1000.000000000 0.000000000 0.000000000 1000.000000000 4.496948488 5.396501481% 0.00 0.00 0.000000000 5.39633806% 0.000000000 929766NA7 G 15,802,000.00 15,802,000.00 0.00 0.00 15,802,000.00 71,060.78 1000.000000000 0.000000000 0.000000000 1000.000000000 4.496948294 5.396501481% 0.00 0.00 0.000000000 5.39633806% 0.000000000 929766NB5 H 15,801,000.00 15,801,000.00 0.00 0.00 15,801,000.00 71,056.28 1000.000000000 0.000000000 0.000000000 1000.000000000 4.440000000 5.328000000% 0.00 0.00 0.000000000 5.32800000% 0.000000000 929766NC3 J 8,619,000.00 8,619,000.00 0.00 0.00 8,619,000.00 38,268.36 1000.000000000 0.000000000 0.000000000 1000.000000000 4.440000000 5.328000000% 0.00 0.00 0.000000000 5.32800000% 0.000000000 929766ND1 K 5,746,000.00 5,746,000.00 0.00 0.00 5,746,000.00 25,512.24 1000.000000000 0.000000000 0.000000000 1000.000000000 4.440000000 5.328000000% 0.00 0.00 0.000000000 5.32800000% 0.000000000 929766NE9 L 4,310,000.00 4,310,000.00 0.00 0.00 4,310,000.00 19,136.40 1000.000000000 0.000000000 0.000000000 1000.000000000 4.440000000 5.328000000% 0.00 0.00 0.000000000 5.32800000% 0.000000000 929766NF6 M 4,309,000.00 4,309,000.00 0.00 0.00 4,309,000.00 19,131.96 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. 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 Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.442857% 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 93 REMIC II Statement Date: ABN AMRO Acct: 720601.2 1000.000000000 0.000000000 0.000000000 1000.000000000 4.440000000 5.328000000% 0.00 0.00 0.000000000 5.32800000% 0.000000000 929766NG4 N 5,746,000.00 5,746,000.00 0.00 0.00 5,746,000.00 25,512.24 1000.000000000 0.000000000 0.000000000 1000.000000000 4.440000000 5.328000000% 0.00 0.00 0.000000000 5.32800000% 0.000000000 929766NH2 O 2,873,000.00 2,873,000.00 0.00 0.00 2,873,000.00 12,756.12 1000.000000000 0.000000000 0.000000000 1000.000000000 4.250825455 5.328000000% 0.00 ) (3,805.76 ) (0.189174754 5.32800000% 0.000000000 929766NJ8 P 20,117,695.00 20,117,695.00 0.00 0.00 20,117,695.00 85,516.81 969.771904053 0.000000000 0.000000000 969.771904053 0.543243010 0.00 0.00 0.000000000 0.67221128% 0.000000000 N 929766NL3 X-P 1,044,955,000.00 1,013,368,000.00 0.00 0.00 1,013,368,000.00 567,664.50 989.275159134 0.000000000 0.000000000 988.354358028 0.062389567 0.00 0.00 0.000000000 0.07567913% 0.000000000 N 929766NK5 X-C 1,149,211,695.00 1,136,886,582.45 0.00 0.00 1,135,828,387.05 71,698.82 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSP5511 LR-C 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSP5529 LR-M 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSP5362 R-I 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSP5370 R-II 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 ) (3,805.76 1,149,211,695.00 1,136,886,582.45 6,166,909.93 Total 1,135,828,387.05 1,058,195.40 0.00 5,108,714.53 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 3 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 Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.442857% 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 93 Grantor Trust Statement Date: ABN AMRO Acct: 720601.2 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSP5354 Z 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 0.00 0.00 0.00 Total 0.00 0.00 0.00 0.00 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 4 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 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 5,054,477.26 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 5,323,378.61 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.00 ) (3,805.75 0.00 ) (3,805.75 5,280,233.00 ) (748.45 ) (1,241.10 0.00 ) (169,528.91 ) (171,518.46 980,141.44 52,751.70 1,032,893.14 25,302.26 0.000.000.000.00 25,302.26 1,058,195.40 6,338,428.40 6,166,909.93 1,136,886,582.53 118 1,032,893.14 25,302.26 0 0.000.00 0 0.00 0 1,135,828,387.13 118 59,581.80 223,721.68 52,751.70 268,901.35 64,619.18 320,991.97 39,339.86 0.000.00 2,742.84 42,082.71 0.000.000.000.000.000.00 0.00 ) (39,339.86 5,108,714.53 Interest Not Advanced ( Current Period ) 0.00 268,901.35 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (171,631.07 ) (47,714.32 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 5 of 28 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Bond Interest Reconciliation Deductions Allocable Deferred & Prior Prepay- Other Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due ment Interest Interest (2) Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Penalties Proceeds (1) Interest Shortfalls Certificate Rate Pass Thru Method Days Outstanding Remaining Statement Date: Distributable Current Period (Shortfall)/ Recovery Int Accrual on Prior Shortfall (3) 0.00 0.00 0.00 0.00 0.00 A-1 30 263,394.88 263,394.88 263,394.88 0.00 17.25% 17.45% 30/360 3.291000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 408,409.53 408,409.53 408,409.53 0.00 17.25% 17.45% 30/360 3.958000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 807,559.68 807,559.68 807,559.68 0.00 17.25% 17.45% 30/360 4.608000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 2,123,734.76 2,123,734.76 2,123,734.76 0.00 17.25% 17.45% 30/360 5.012000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 146,781.57 146,781.57 146,781.57 0.00 14.25% 14.42% 30/360 5.109000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 74,123.40 74,123.40 74,123.40 0.00 12.75% 12.90% 30/360 5.160000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 143,416.79 143,416.79 143,416.79 0.00 9.88% 9.99% 30/360 5.209000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 63,318.15 63,318.15 63,318.15 0.00 8.63% 8.73% 30/360 5.289000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 70,661.26 70,661.26 70,661.26 0.00 7.25% 7.34% 30/360 5.366338064% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 71,060.78 71,060.78 71,060.78 0.00 5.88% 5.94% 30/360 5.396338064% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 71,056.28 71,056.28 71,056.28 0.00 4.50% 4.55% 30/360 5.396338064% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 38,268.36 38,268.36 38,268.36 0.00 3.75% 3.79% 30/360 5.328000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 25,512.24 25,512.24 25,512.24 0.00 3.25% 3.29% 30/360 5.328000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 19,136.40 19,136.40 19,136.40 0.00 2.88% 2.91% 30/360 5.328000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 19,131.96 19,131.96 19,131.96 0.00 2.50% 2.53% 30/360 5.328000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 25,512.24 25,512.24 25,512.24 0.00 2.00% 2.02% 30/360 5.328000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 12,756.12 12,756.12 12,756.12 0.00 1.75% 1.77% 30/360 5.328000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 89,322.57 89,322.57 85,516.81 3,805.75 0.00% 0.00% 30/360 5.328000000% ) (3,805.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-P 30 567,664.50 567,664.50 567,664.50 0.00 NA NA 30/360 0.672211284% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-C 30 71,698.82 71,698.82 71,698.82 0.00 NA NA 30/360 0.075679132% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Z 30 0.00 0.00 0.00 0.00 NA NA 30/360 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,112,520.29 5,112,520.29 5,108,714.53 3,805.75 ) (3,805.75 0.00 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 6 of 28 (1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest. (4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A). Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Interest Adjustments Summary Statement Date: 0.00 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 2,303.75 1,502.00 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 0.00 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 0.00 0.00 0.00 Shortfall Due to Rate Modification Total Shortfall Allocated to the Bonds Total Interest Adjustment to the Bonds 3,805.75 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 ) (3,805.75 ) (3,805.75 Aggregate Interest Adjustment Allocated to the Bonds 0.00 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Page 7 of 28 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Distribution Date Delinq 1 Month Delinq 2 Months Delinq 3+ Months Foreclosure REO Modifications Specially Serviced Bankruptcy # Balance # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: ABN AMRO Acct: 720601.2 0.85% 0.95% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18-Jan-05 1 10,811,358 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-Dec-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18-Nov-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18-Oct-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-Sep-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-Aug-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16-Jul-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-Jun-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-May-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16-Apr-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17-Mar-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18-Feb-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16-Jan-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 8 of 28 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary Distribution Date Ending Pool (1) Payoffs(2) Penalties Appraisal Reduct. (2) Liquidations (2) Realized Losses (2) Remaining Term Curr Weighted Avg. # Balance # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Amort ABN AMRO Acct: 720601.2 Series 2003-C9 18-Jan-05 118 100.00% 1,135,828,387 98.84% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 93 307 5.44% 5.40% 0 0 0 0 17-Dec-04 118 100.00% 1,136,886,583 98.93% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 94 308 5.44% 5.40% 0 0 0 0 18-Nov-04 118 100.00% 1,138,003,507 99.02% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 95 309 5.62% 5.58% 0 0 0 0 18-Oct-04 118 100.00% 1,138,987,990 99.11% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 96 310 5.44% 5.40% 0 0 0 0 17-Sep-04 118 100.00% 1,140,095,488 99.21% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 97 311 5.62% 5.58% 0 0 0 0 17-Aug-04 118 100.00% 1,141,070,133 99.29% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 98 312 5.62% 5.58% 0 0 0 0 16-Jul-04 118 100.00% 1,142,040,131 99.38% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 99 313 5.44% 5.40% 0 0 0 0 17-Jun-04 118 100.00% 1,143,133,802 99.47% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 100 314 5.62% 5.58% 0 0 0 0 17-May-04 118 100.00% 1,144,094,268 99.55% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 101 314 5.44% 5.40% 0 0 0 0 16-Apr-04 118 100.00% 1,145,178,747 99.65% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 102 315 5.62% 5.57% 0 0 0 0 17-Mar-04 118 100.00% 1,146,129,769 99.73% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 103 316 5.44% 5.40% 0 0 0 0 18-Feb-04 118 100.00% 1,147,333,915 99.84% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 104 317 5.44% 5.40% 0 0 0 0 16-Jan-04 118 100.00% 1,148,274,975 99.92% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 105 318 5.62% 5.57% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 9 of 28 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Historical Collateral Level Prepayment Report Disclosure Control # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 10 of 28 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Delinquent Loan Detail Disclosure Control # Paid Thru Date Current P&I Advance Outstanding P&I Advances** Out. Property Protection Advances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REO Date Statement Date: 1-Dec-04 125,895.70 125,895.70 0.00 B 11 1-Dec-04 68,741.62 68,741.62 0.00 B 21 1-Nov-04 63,958.49 127,916.59 0.00 1 23 1-Dec-04 26,616.84 26,616.84 0.00 B 62 1-Dec-04 25,519.07 25,519.07 0.00 B 72 1-Dec-04 10,921.33 10,921.33 0.00 B 103 321,653.05 385,611.15 Total 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 11 of 28 A. In Grace Period 1. Delinq. 1 month 2. Delinq. 2 months 3. Delinquent 3 + months 4. Performing Matured Balloon ** Outstanding P&I Advances include the current period P&I 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. Mortgage Loan Characteristics ABN AMRO Acct: 720601.2 Series 2003-C9 Commercial Mortgage Pass-Through Certificates 31-Dec-04 17-Feb-05 17-Dec-04 18-Jan-05 18-Jan-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Mortgage Interest Rates Distribution of Principal Balances Distribution of Remaining Term (Balloon) Distribution of Remaining Term (Fully Amortizing) 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 12 of 28 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 37 72,662,255 6.40 98 5.75 0.08 % 0 to 3,000,000 % 33 144,398,604 12.71 93 5.72 0.04 % 3,000,000 to 6,000,000 % 18 136,939,483 12.06 91 5.63 0.05 % 6,000,000 to 9,000,000 % 10 100,269,127 8.83 97 5.70 0.14 % 9,000,000 to 12,000,000 % 4 53,525,813 4.71 99 5.39 0.00 % 12,000,000 to 15,000,000 % 4 72,136,693 6.35 105 5.44 0.00 % 15,000,000 to 20,000,000 % 4 92,432,531 8.14 89 5.51 0.00 % 20,000,000 to 25,000,000 % 8 463,463,880 40.80 89 5.19 0.28 % 25,000,000 & Above % 95,000,000 909,617 1,135,828,387 118 100.00% Average Schedule BalanceMaximum Schedule BalanceMinimum Schedule Balance 9,625,664 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 3 76,118,174 6.70 45 4.15 1.73 % 4.000% % to 4.500% 15 154,331,291 13.59 78 4.81 0.00 % 4.501% % to 5.000% 24 336,246,411 29.60 98 5.35 0.00 % 5.001% % to 5.500% 44 425,946,129 37.50 98 5.73 0.06 % 5.501% % to 6.000% 28 134,496,627 11.84 104 6.15 0.04 % 6.001% % to 6.500% 4 8,689,755 0.77 132 6.96 0.00 % 6.501% % & Above 118 1,135,828,387 Minimum Mortgage Interest RateMaximum Mortgage Interest Rate 100.00% 4.120%7.400% Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % to 0 60 2 2,313,329 0.20 106 5.42 0.87 % % to 61 120 4 5,543,495 0.49 165 6.35 0.00 % % to 121 180 0 0 0.00 0 0.00 0.00 % % & 181 Above 166 105 6 7,856,824 Minimum Remaining Term Maximum Remaining Term 0.69% Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0 to 12 0 0 0.00 0 0.00 0.00 % % 13 to 24 0 0 0.00 0 0.00 0.00 % % 25 to 36 23 171,757,326 15.12 45 4.76 0.77 % % 37 to 60 87 952,456,280 83.86 100 5.55 0.03 % % 61 to 120 2 3,757,958 0.33 164 6.85 0.00 % % 121 to 180 0 0 0.00 0 0.00 0.00 % % 181 & Above 165 44 112 1,127,971,564 Minimum Remaining Term Maximum Remaining Term % 99.31 Wachovia Commercial Mortgage Securities, Inc. Mortgage Loan Characteristics ABN AMRO Acct: 720601.2 Series 2003-C9 Commercial Mortgage Pass-Through Certificates 31-Dec-04 17-Feb-05 17-Dec-04 18-Jan-05 18-Jan-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 13 of 28 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0.000 1.000 1 6,300,000 0.55 107 5.90 1.17 % % 1.001 1.250 2 13,515,379 1.19 105 5.85 1.43 % % 1.251 1.500 1 2,220,999 0.20 107 5.73 1.58 % % 1.501 1.750 1 1,086,074 0.10 105 5.70 1.85 % % 1.751 2.000 1 63,651,763 5.60 45 4.12 2.07 % % 2.001 & Above 112 1,049,054,172 92.36 95 5.51 0.00 % % Unknown 2.0701.170 118 1,135,828,387 100.00% Minimum DSCR Maximum DSCR Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0.000 1.000 7 19,447,453 1.71 127 6.25 0.00 % % 1.001 1.250 59 525,450,559 46.26 95 5.64 0.01 % % 1.251 1.500 29 173,223,931 15.25 93 5.62 0.05 % % 1.501 1.750 9 31,565,380 2.78 82 5.20 0.00 % % 1.751 2.000 14 386,141,064 34.00 89 5.08 0.38 % % 2.010 & Above 4.140 1.020 118 1,135,828,387 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR California 18 231,868,185 20.41 74 5.30 0.60 % % Florida 11 151,632,944 13.35 97 5.30 0.04 % % New York 12 139,544,976 12.29 95 5.71 0.00 % % Virginia 3 107,129,632 9.43 106 5.49 0.00 % % Pennsylvania 3 67,567,083 5.95 72 4.80 0.00 % % Nevada 3 61,201,214 5.39 101 5.46 0.00 % % North Carolina 11 60,039,058 5.29 104 5.63 0.00 % % South Carolina 5 56,538,007 4.98 106 5.58 0.00 % % New Jersey 3 38,736,509 3.41 105 5.63 0.36 % % Texas 7 26,739,184 2.35 102 5.67 0.00 % % Georgia 3 24,339,957 2.14 102 5.02 0.00 % % Illinois 5 23,904,060 2.10 105 5.38 0.00 % % Maryland 2 16,662,775 1.47 105 6.26 0.00 % % Massachusetts 2 16,107,438 1.42 104 5.69 0.00 % % Michigan 5 15,630,299 1.38 77 5.40 0.00 % % Washington 1 14,749,127 1.30 94 4.97 0.00 % % Ohio 4 14,725,220 1.30 94 6.03 0.00 % % Arizona 4 14,526,025 1.28 67 5.53 0.00 % % Alabama 3 11,373,784 1.00 74 5.72 0.00 % % Arkansas 1 9,856,107 0.87 71 5.21 0.00 % % Colorado 1 6,159,209 0.54 104 6.07 0.00 % % Louisiana 2 5,620,349 0.49 86 6.08 0.00 % % District of Columbia 1 5,000,000 0.44 107 5.71 0.00 % % Missouri 1 4,338,384 0.38 105 6.03 0.00 % % Minnesota 3 3,990,630 0.35 165 5.99 0.00 % % New Mexico 1 3,201,206 0.28 107 5.41 0.00 % % Mississippi 1 2,220,999 0.20 107 5.73 1.58 % % Kentucky 1 1,339,950 0.12 47 5.09 0.00 % % Tennessee 1 1,086,074 0.10 105 5.70 1.85 % % 100.00 1,135,828,387 118 % Wachovia Commercial Mortgage Securities, Inc. Mortgage Loan Characteristics ABN AMRO Acct: 720601.2 Series 2003-C9 Commercial Mortgage Pass-Through Certificates 31-Dec-04 17-Feb-05 17-Dec-04 18-Jan-05 18-Jan-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Loan Seasoning Distribution of Property Types Distribution of Year Loans Maturing Distribution of Amortization Type 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 14 of 28 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Retail 47 549,195,133 48.35 90 5.39 0.24 % % Multifamily 43 313,869,991 27.63 91 5.41 0.06 % % Office 7 182,116,376 16.03 102 5.57 0.08 % % Mobile home park 13 37,975,657 3.34 77 5.15 0.00 % % Mixed use 4 32,455,229 2.86 105 5.94 0.00 % % Other 2 8,920,603 0.79 107 5.82 0.00 % % Self storage 1 5,826,272 0.51 107 5.87 0.00 % % Industrial 1 5,469,126 0.48 104 6.18 0.00 % % 1,135,828,387 118 100.00% Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR AmortizingBalloon 99 855,085,598 75.28 92 5.42 0.18 % % Full Amortizing 6 7,856,824 0.69 148 6.07 0.26 % % IO Maturity Balloon 2 100,000,000 8.80 106 5.43 0.00 % % IO/Amortizing/Balloon 11 172,885,966 15.22 86 5.53 0.04 % % 1,135,828,387 118 100.00% Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 11 145,204,807 12.78 92 0.05 % % 5.70 0 to 12 105 986,637,816 86.87 92 0.16 % % 5.40 13 to 24 0 0 0.00 0 0.00 % % 0.00 25 to 36 0 0 0.00 0 0.00 % % 0.00 37 to 48 0 0 0.00 0 0.00 % % 0.00 49 to 60 1 1,552,865 0.14 166 0.00 % % 7.25 61 to 72 1 2,432,899 0.21 163 0.00 % % 7.40 73 to 84 0 0 0.00 0 0.00 % % 0.00 85 to 96 0 0 0.00 0 0.00 % % 0.00 97 to 108 0 0 0.00 0 0.00 % % 0.00 109 to 120 0 0 0.00 0 0.00 % % 0.00 121 or More 118 1,135,828,387 100.00% Year # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 2005 0 0 0.00 0 0.00 0.00 % % 2006 0 0 0.00 0 0.00 0.00 % % 2007 23 171,757,326 15.12 45 4.76 0.77 % % 2008 0 0 0.00 0 0.00 0.00 % % 2009 4 113,082,916 9.96 70 5.04 0.00 % % 2010 0 0 0.00 0 0.00 0.00 % % 2011 6 38,305,312 3.37 91 5.48 0.00 % % 2012 79 803,381,381 70.73 105 5.63 0.04 % % 2013 0 0 0.00 0 0.00 0.00 % % 2014 0 0 0.00 0 0.00 0.00 % % 2015 6 9,301,453 0.82 165 6.55 0.00 % % 2016 & Greater 100.00 1,135,828,387 118 % Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: VA 5.42000% 11-Nov-13 WBCM3C9A Office 0.00 95,000,000 443,386 1 FL 5.25150% 1-Aug-13 WBCM3C9A Retail 0.00 74,823,513 419,745 2 PA 4.73640% 1-Oct-10 WBCM3C9A Retail 0.00 64,786,963 343,746 3 31-Dec-03 CA 4.12000% 1-Oct-08 WBCM3C9A Retail 2.07 63,651,763 314,834 4 NV 5.45282% 1-Aug-13 WBCM3C9A Retail 0.00 54,988,024 316,306 5 NY 5.85000% 11-Dec-13 WBCM3C9A Office 0.00 42,657,790 254,854 6 CA 5.51661% 11-Dec-10 WBCM3C9A Multifamily 0.00 36,000,000 171,015 7 NY 5.77000% 11-Nov-13 WBCM3C9A Retail 0.00 31,555,826 187,150 8 NJ 5.51000% 1-Oct-13 WBCM3C9A Retail 0.00 24,608,223 142,104 9 CA 5.53000% 11-Nov-08 WBCM3C9A Retail 0.00 24,600,000 117,144 10 FL 5.58500% 1-Dec-13 WBCM3C9A Multifamily 0.00 21,752,938 126,622 B 25,283 11 FL 5.40000% 1-Aug-13 WBCM3C9A Retail 0.00 21,471,370 122,812 12 NY 5.87000% 1-Nov-13 WBCM3C9A Retail 0.00 19,965,042 119,663 13 SC 5.31000% 1-Nov-13 WBCM3C9A Multifamily 0.00 17,921,651 101,179 14 SC 5.56000% 1-Dec-13 WBCM3C9A Multifamily 0.00 18,000,000 86,180 15 NC 4.90000% 11-Jul-13 WBCM3C9A Multifamily 0.00 16,250,000 68,566 16 WA 4.97000% 1-Nov-12 WBCM3C9A Multifamily 0.00 14,749,127 80,222 17 GA 4.75000% 11-Sep-13 WBCM3C9A Multifamily 0.00 13,234,514 70,422 18 MD 6.35000% 11-Oct-13 WBCM3C9A Mixed use 0.00 12,742,172 86,562 19 CA 5.57000% 1-Oct-12 WBCM3C9A Office 0.00 12,800,000 61,394 20 NC 6.10000% 1-Dec-13 WBCM3C9A Retail 0.00 11,363,423 69,689 B 21 CA 5.76000% 11-Dec-13 WBCM3C9A Multifamily 0.00 11,190,121 65,431 22 SC 5.81000% 1-Dec-13 WBCM3C9A Multifamily 0.00 10,811,358 64,319 1 23 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 15 of 28 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: AR 5.21000% 11-Dec-10 WBCM3C9A Multifamily 0.00 9,856,107 54,973 24 GA 5.40800% 1-Nov-13 WBCM3C9A Multifamily 0.00 9,850,148 56,203 25 31-Dec-03 NJ 5.73000% 1-Oct-13 WBCM3C9A Office 1.42 9,695,521 67,542 20 26 NY 5.11000% 11-Nov-08 WBCM3C9A Office 0.00 9,643,821 53,269 27 CA 5.99000% 11-Sep-13 WBCM3C9A Mixed use 0.00 9,483,587 57,675 28 NC 5.97000% 11-Nov-13 WBCM3C9A Retail 0.00 9,275,042 56,177 29 CA 5.81000% 11-Nov-13 WBCM3C9A Retail 0.00 9,100,000 45,528 30 CA 6.07000% 1-Sep-13 WBCM3C9A Retail 0.00 8,988,662 55,120 31 MA 5.52000% 11-Dec-13 WBCM3C9A Multifamily 0.00 8,900,000 42,305 32 NY 4.90000% 11-Nov-08 WBCM3C9A Multifamily 0.00 8,604,484 46,439 33 FL 4.30000% 1-Sep-08 WBCM3C9A Mobile home park 0.00 8,317,464 42,064 34 OH 6.19000% 11-Sep-13 WBCM3C9A Retail 0.00 8,279,476 57,822 35 IL 5.86300% 1-Oct-13 WBCM3C9A Multifamily 0.00 8,292,409 53,897 36 CA 5.74000% 11-Dec-08 WBCM3C9A Retail 0.00 7,992,907 46,635 37 CA 5.50000% 11-Nov-13 WBCM3C9A Mixed use 0.00 7,882,406 45,423 38 NY 5.97000% 1-Oct-13 WBCM3C9A Office 0.00 7,886,480 47,810 39 VA 5.84000% 1-Nov-13 WBCM3C9A Multifamily 0.00 7,791,982 46,555 40 IL 4.75000% 1-Sep-13 WBCM3C9A Multifamily 0.00 7,646,647 40,686 41 AL 5.51000% 1-Oct-08 WBCM3C9A Multifamily 0.00 7,284,034 42,063 42 MA 5.90000% 1-May-13 WBCM3C9A Retail 0.00 7,207,438 43,596 43 FL 5.70000% 11-Dec-13 WBCM3C9A Multifamily 0.00 7,180,661 42,224 44 31-Dec-03 CA 5.90000% 11-Dec-13 WBCM3C9A Multifamily 1.17 6,300,000 32,008 45 NC 5.74000% 1-Oct-13 WBCM3C9A Multifamily 0.00 6,206,011 36,725 46 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 16 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CO 6.07000% 1-Sep-13 WBCM3C9A Retail 0.00 6,159,209 40,861 47 CA 6.28000% 1-Oct-13 WBCM3C9A Retail 0.00 6,019,212 37,678 48 CA 5.87000% 11-Dec-13 WBCM3C9A Self storage 0.00 5,826,272 34,882 49 FL 5.85200% 1-Dec-13 WBCM3C9A Multifamily 0.00 5,578,129 33,333 50 AZ 5.26000% 1-Sep-08 WBCM3C9A Multifamily 0.00 5,500,657 30,958 51 CA 6.18400% 1-Sep-13 WBCM3C9A Industrial 0.00 5,469,126 33,934 52 SC 5.67000% 1-Oct-13 WBCM3C9A Multifamily 0.00 5,367,458 31,528 53 TX 4.90000% 1-Sep-13 WBCM3C9A Retail 0.00 5,061,518 27,386 54 NY 4.90000% 11-Nov-08 WBCM3C9A Multifamily 0.00 5,039,769 27,200 55 CA 6.01300% 1-Jul-13 WBCM3C9A Retail 0.00 5,013,715 30,618 56 DC 5.71000% 11-Dec-13 WBCM3C9A Other 0.00 5,000,000 24,585 57 TX 6.07000% 1-Oct-13 WBCM3C9A Retail 0.00 4,930,599 30,203 58 TX 6.01000% 1-Dec-13 WBCM3C9A Retail 0.00 4,840,629 29,409 59 SC 6.07000% 1-Oct-13 WBCM3C9A Multifamily 0.00 4,437,539 27,183 60 NJ 6.07000% 1-Sep-13 WBCM3C9A Office 0.00 4,432,765 27,183 61 NC 6.06000% 1-Oct-13 WBCM3C9A Multifamily 0.00 4,409,790 26,985 B 62 MI 4.80700% 1-Oct-08 WBCM3C9A Multifamily 0.00 4,344,817 23,235 63 MO 6.03000% 1-Oct-13 WBCM3C9A Retail 0.00 4,338,384 26,465 64 VA 6.31000% 1-Sep-13 WBCM3C9A Retail 0.00 4,337,650 27,263 65 CA 6.33000% 11-Dec-13 WBCM3C9A Retail 0.00 4,300,949 27,010 66 MI 5.78000% 1-Dec-13 WBCM3C9A Mobile home park 0.00 4,294,562 25,468 67 FL 4.30000% 1-Sep-08 WBCM3C9A Mobile home park 0.00 4,148,947 20,983 68 CA 6.17000% 11-Oct-13 WBCM3C9A Retail 0.00 4,098,596 25,367 69 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: AZ 5.33000% 1-Dec-08 WBCM3C9A Mobile home park 0.00 3,943,871 22,287 70 NY 4.90000% 11-Nov-08 WBCM3C9A Multifamily 0.00 3,933,478 21,229 71 MD 5.95000% 1-Nov-13 WBCM3C9A Other 0.00 3,920,603 25,650 B 72 NY 5.88200% 1-May-13 WBCM3C9A Retail 0.00 3,940,037 23,802 73 OH 6.30000% 11-Sep-13 WBCM3C9A Retail 0.00 3,943,191 24,759 74 31-Dec-03 FL 6.14300% 1-Oct-13 WBCM3C9A Multifamily 1.45 3,819,858 25,470 75 NV 6.09000% 1-May-13 WBCM3C9A Retail 0.00 3,756,783 23,173 76 TX 5.88400% 1-Nov-13 WBCM3C9A Retail 0.00 3,551,242 21,316 77 TX 6.08000% 1-Mar-12 WBCM3C9A Retail 0.00 3,246,236 21,748 78 NM 5.40600% 1-Dec-13 WBCM3C9A Multifamily 0.00 3,201,206 22,525 79 TX 4.90000% 1-Sep-13 WBCM3C9A Retail 0.00 3,219,361 17,418 80 CA 5.25000% 1-Sep-13 WBCM3C9A Retail 0.00 3,150,868 22,068 81 NY 6.68300% 1-Sep-13 WBCM3C9A Retail 0.00 2,975,733 19,421 82 LA 6.08000% 1-Mar-12 WBCM3C9A Retail 0.00 2,907,077 19,476 83 NC 5.29800% 1-Aug-13 WBCM3C9A Retail 0.00 2,868,610 17,749 84 IL 4.73400% 1-Aug-13 WBCM3C9A Multifamily 0.00 2,839,293 15,100 85 AZ 6.10000% 1-Nov-13 WBCM3C9A Retail 0.00 2,813,176 17,271 86 MI 5.76000% 1-Dec-13 WBCM3C9A Mobile home park 0.00 2,803,648 16,592 87 AL 6.21000% 1-Nov-13 WBCM3C9A Retail 0.00 2,764,691 17,167 88 LA 6.08000% 1-Mar-12 WBCM3C9A Retail 0.00 2,713,272 18,178 89 IL 5.91000% 1-Dec-13 WBCM3C9A Retail 0.00 2,631,001 15,818 90 IL 5.91000% 1-Dec-13 WBCM3C9A Retail 0.00 2,494,710 14,999 91 NC 5.95000% 1-Dec-13 WBCM3C9A Multifamily 0.00 2,493,997 15,058 92 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 18 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NV 4.66300% 1-Nov-08 WBCM3C9A Mobile home park 0.00 2,456,408 12,910 93 NY 7.40000% 15-Aug-18 WBCM3C9B Retail 0.00 2,432,899 20,128 94 MI 5.35500% 1-Oct-10 WBCM3C9A Mobile home park 0.00 2,439,845 13,856 95 NC 5.05000% 11-Jun-13 WBCM3C9A Mixed use 0.00 2,347,064 12,957 96 AZ 5.80600% 1-Nov-13 WBCM3C9A Mobile home park 0.00 2,268,321 13,504 97 31-Dec-03 MS 5.72800% 1-Dec-13 WBCM3C9A Multifamily 1.58 2,220,999 13,099 98 MN 5.95000% 1-Oct-18 WBCM3C9A Mobile home park 0.00 1,975,950 17,538 99 TX 6.08000% 1-Mar-12 WBCM3C9A Retail 0.00 1,889,600 12,659 100 FL 5.09300% 1-Dec-08 WBCM3C9A Multifamily 0.00 1,812,873 9,982 101 MI 5.41000% 1-Nov-08 WBCM3C9A Mobile home park 0.00 1,747,427 9,973 102 NC 6.56000% 1-Oct-13 WBCM3C9A Retail 0.00 1,728,258 11,130 B 103 PA 7.25000% 15-Nov-18 WBCM3C9C Retail 0.00 1,552,865 14,845 104 NC 5.75000% 1-Mar-13 WBCM3C9A Mobile home park 0.00 1,564,534 9,337 105 NC 6.11000% 11-Aug-13 WBCM3C9A Retail 0.00 1,532,329 11,492 106 FL 5.09300% 1-Dec-08 WBCM3C9A Multifamily 0.00 1,442,416 7,942 107 OH 5.09300% 1-Dec-08 WBCM3C9A Multifamily 0.00 1,418,770 7,812 108 KY 5.09300% 1-Dec-08 WBCM3C9A Multifamily 0.00 1,339,950 7,378 109 AL 5.83000% 11-Oct-18 WBCM3C9A Retail 0.00 1,325,059 8,281 110 PA 5.16600% 1-Nov-13 WBCM3C9A Multifamily 0.00 1,227,254 14,429 111 FL 5.09300% 1-Dec-08 WBCM3C9A Multifamily 0.00 1,284,775 7,074 112 GA 4.86300% 1-Dec-08 WBCM3C9A Multifamily 0.00 1,255,295 6,738 113 31-Dec-03 TN 5.70000% 1-Oct-13 WBCM3C9A Multifamily 1.85 1,086,074 13,142 114 MN 5.95000% 1-Oct-18 WBCM3C9A Mobile home park 0.00 1,066,160 9,463 115 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 19 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: OH 5.09300% 1-Dec-08 WBCM3C9A Multifamily 0.00 1,083,783 5,968 116 MN 6.13400% 1-Oct-18 WBCM3C9A Mobile home park 0.00 948,519 8,511 117 NY 4.90000% 11-Nov-08 WBCM3C9A Multifamily 0.00 909,617 4,909 118 1,135,828,387 6,359,136 25,302 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 20 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance NoteRate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 21 of 28 (1) Legend: A. P&I Adv - in Grace PeriodB. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months4. Mat. Balloon/Assumed P&I 7. Foreclosure 9. REO 5. Non Performing Mat. Balloon Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 22 of 28 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 23 of 28 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance Gross Proceeds Gross Proceeds as a % of Sched. Balance Aggregate Liquidation Expenses * Net Liquidation Proceeds Net Proceeds as a % of Sched. Balance Realized Loss Statement Date: Current TotalCumulative 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 24 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: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Appraisal Reduction Detail Disclosure Control# AppraisalRed. Date Scheduled Balance ASER NoteRate Maturity Date Property Type Geographic Location Appraisal Value Date DSCR Statement Date: Remaining Term Life ARA Amount Current P&I Advance Page 25 of 28 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 ASER Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance ASER Prin Balance ASER Prin ADV Reduction Amount Current Appraisal Reduction Date Current Appraisal Reduction Amount Cumulative ASER Amount Statement Date: ASER Int ADV Reduction Amount 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 26 of 28 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 Historical Collateral Level REO Report Property Type Statement Date: State Actual Balance Scheduled Balance Recent Appraisal Value Appraisal Reduction Amount Date Liquidated Liquidation Proceeds Liquidation Expenses Realized Loss Disclosure Control # REO Date City Appraisal Date ABN AMRO Acct: 720601.2 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. Page 27 of 28 Wachovia Commercial Mortgage Securities, Inc. Payment Date:Prior Payment:Next Payment:Record Date: 18-Jan-0518-Jan-05 17-Dec-04 17-Feb-05 31-Dec-04 Commercial Mortgage Pass-Through Certificates Series 2003-C9 ABN AMRO Acct: 720601.2 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: A-1 929766MR1 AAA NR AAA A-2 929766MS9 AAA NR AAA A-3 929766MT7 AAA NR AAA A-4 929766MU4 AAA NR AAA B 929766MV2 AA NR AA C 929766MW0 AA- NR AA- D 929766MX8 A NR A E 929766MY6 A- NR A- F 929766MZ3 BBB+ NR BBB+ G 929766NA7 BBB NR BBB H 929766NB5 BBB- NR BBB- J 929766NC3 BB+ NR BB+ K 929766ND1 BB NR BB L 929766NE9 BB- NR BB- M 929766NF6 B+ NR B+ N 929766NG4 B NR B O 929766NH2 B- NR B- P 929766NJ8 NR NR NR X-P 929766NL3 NR NR NR AAA 12/15/04 AAA 12/29/03 X-C 929766NK5 NR NR NR AAA 12/15/04 AAA 12/29/03 Z 9ABSP5354 NR NR NR Page 28 of 28 13-Jan-2005 - 08:23 (P515-P537, P551-P552) (c) 2005 LaSalle Bank N.A. NR - Designates that the class was not rated by the rating agency. (1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may havechanged during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Reporting Package Table of Contents

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Administrator:
Thomas Stilling 312.904.6057
thomas.stilling@abnamro.com

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

Statement Date:

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

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

Asset-Backed Facts ~ 15 Month Loan Status Summary

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

Delinquent Loan Detail
Mortgage Loan Characteristics
Loan Level Detail

Page 2-4
Page 5
Page 6
Page 7

Page 8

Page 9
Page 10

Page 11
Page 12-14

Page 15-20

Specially Serviced (Part I) - Loan Detail

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

Appraisal Reduction Detail
Appraisal Reduction Detail
Historical REO Report

Page 21

Page 22
Page 23
Page 24

Page 25
Page 26
Page 27

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

WBCM03C9

WBCM03C9_200502_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

23-Dec-03
16-Jan-04

17-Dec-35

Rating Information

Page 28

Parties to The Transaction

Depositor: Wachovia Commercial Mortgage Securities, Inc.

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

Master Servicer: Wachovia Bank, National Association

Special Servicer: Lennar Partners, Inc.

Rating Agency: Fitch Ratings/Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Page 1 of 28

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.443019%

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720601.2

876.500152722

9.577025663

0.000000000

866.923127059

2.403801711

Fixed

0.00

0.000000000

3.29100000%

0.000000000

929766MR1

A-1

108,367,000.00

1,037,833.54

0.00

93,945,858.51

260,492.78

94,983,692.05

1000.000000000

0.000000000

1000.000000000

3.298333347

Fixed

0.00

0.000000000

3.95800000%

0.000000000

929766MS9

A-2

123,823,000.00

0.00

123,823,000.00

408,409.53

123,823,000.00

1000.000000000

0.000000000

1000.000000000

3.840000000

Fixed

0.00

0.000000000

4.60800000%

0.000000000

929766MT7

A-3

210,302,000.00

0.00

210,302,000.00

807,559.68

210,302,000.00

1000.000000000

0.000000000

1000.000000000

4.176666667

5.012000000%

0.00

0.000000000

5.01200000%

0.000000000

929766MU4

A-4

508,476,000.00

0.00

508,476,000.00

2,123,734.76

508,476,000.00

1000.000000000

0.000000000

1000.000000000

4.257500000

5.109000000%

0.00

0.000000000

5.10900000%

0.000000000

929766MV2

34,476,000.00

0.00

34,476,000.00

146,781.57

34,476,000.00

1000.000000000

0.000000000

1000.000000000

4.300000000

5.160000000%

0.00

0.000000000

5.16000000%

0.000000000

929766MW0

17,238,000.00

0.00

17,238,000.00

74,123.40

17,238,000.00

1000.000000000

0.000000000

1000.000000000

4.340833258

5.209000000%

0.00

0.000000000

5.20900000%

0.000000000

929766MX8

33,039,000.00

0.00

33,039,000.00

143,416.79

33,039,000.00

1000.000000000

0.000000000

1000.000000000

4.407500348

5.289000000%

0.00

0.000000000

5.28900000%

0.000000000

929766MY6

14,366,000.00

0.00

14,366,000.00

63,318.15

14,366,000.00

1000.000000000

0.000000000

1000.000000000

4.472084678

5.367020206%

0.00

0.000000000

5.36650148%

0.000000000

929766MZ3

15,801,000.00

0.00

15,801,000.00

70,663.41

15,801,000.00

1000.000000000

0.000000000

1000.000000000

4.497084546

5.397020206%

0.00

0.000000000

5.39650148%

0.000000000

929766NA7

15,802,000.00

0.00

15,802,000.00

71,062.93

15,802,000.00

1000.000000000

0.000000000

1000.000000000

4.497084362

5.397020206%

0.00

0.000000000

5.39650148%

0.000000000

929766NB5

15,801,000.00

0.00

15,801,000.00

71,058.43

15,801,000.00

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NC3

8,619,000.00

0.00

8,619,000.00

38,268.36

8,619,000.00

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766ND1

5,746,000.00

0.00

5,746,000.00

25,512.24

5,746,000.00

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NE9

4,310,000.00

0.00

4,310,000.00

19,136.40

4,310,000.00

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NF6

4,309,000.00

0.00

4,309,000.00

19,131.96

4,309,000.00

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:

5.443019%

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 720601.2

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NG4

5,746,000.00

0.00

5,746,000.00

25,512.24

5,746,000.00

1000.000000000

0.000000000

1000.000000000

4.440000000

5.328000000%

0.00

0.000000000

5.32800000%

0.000000000

929766NH2

2,873,000.00

0.00

2,873,000.00

12,756.12

2,873,000.00

1000.000000000

0.000000000

1000.000000000

4.410144403

5.328000000%

0.00

)

(600.63

)

(0.029855806

5.32800000%

0.000000000

929766NJ8

20,117,695.00

0.00

20,117,695.00

88,721.94

20,117,695.00

969.771904053

0.000000000

969.771904053

0.543275337

0.00

0.000000000

0.67225128%

0.000000000

929766NL3

X-P

1,044,955,000.00

0.00

1,013,368,000.00

567,698.28

1,013,368,000.00

988.354358028

0.000000000

987.451275032

0.060873658

0.00

0.000000000

0.07390911%

0.000000000

929766NK5

X-C

1,149,211,695.00

0.00

1,134,790,553.51

69,956.72

1,135,828,387.05

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5511

LR-C

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5529

LR-M

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5362

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5370

R-II

0.00

Total P&I Payment

0.00

)

(600.63

1,149,211,695.00

1,135,828,387.05

6,145,149.23

Total

1,134,790,553.51

1,037,833.54

0.00

5,107,315.69

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:

5.443019%

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 720601.2

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSP5354

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,128,472.00

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,318,711.16

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

)

(600.63

0.00
0.00

0.00

)

(600.63

5,278,678.90

)

(747.75

)

(1,239.95

0.00

)

(169,375.52

)

(171,363.22

990,997.68

46,835.86

1,037,833.54

0.00
0.00
0.00
0.00
0.00
0.00

1,037,833.54

6,316,512.44

6,145,149.22

1,135,828,387.13

118

1,037,833.54

0.00

0.00
0.00

0.00

1,134,790,553.59

118

64,619.18

320,991.97

46,835.86

190,239.16

57,014.32

244,019.19

39,431.63

0.00
0.00

2,610.81

42,042.43

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(39,431.63

5,107,315.68

Interest Not Advanced (

Current Period

)

0.00

190,239.16

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(267,211.94

)

(54,440.72

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 28

Wachovia Commercial Mortgage Securities, Inc.

Class

Accrued

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

260,492.78

0.00

17.25%

17.47%

30/360

3.291000000%

0.00

A-2

408,409.53

0.00

17.25%

17.47%

30/360

3.958000000%

0.00

A-3

807,559.68

0.00

17.25%

17.47%

30/360

4.608000000%

0.00

A-4

2,123,734.76

0.00

17.25%

17.47%

30/360

5.012000000%

0.00

146,781.57

0.00

14.25%

14.43%

30/360

5.109000000%

0.00

74,123.40

0.00

12.75%

12.91%

30/360

5.160000000%

0.00

143,416.79

0.00

9.88%

10.00%

30/360

5.209000000%

0.00

63,318.15

0.00

8.63%

8.74%

30/360

5.289000000%

0.00

70,663.41

0.00

7.25%

7.34%

30/360

5.366501481%

0.00

71,062.93

0.00

5.88%

5.95%

30/360

5.396501481%

0.00

71,058.43

0.00

4.50%

4.56%

30/360

5.396501481%

0.00

38,268.36

0.00

3.75%

3.80%

30/360

5.328000000%

0.00

25,512.24

0.00

3.25%

3.29%

30/360

5.328000000%

0.00

19,136.40

0.00

2.88%

2.91%

30/360

5.328000000%

0.00

19,131.96

0.00

2.50%

2.53%

30/360

5.328000000%

0.00

25,512.24

0.00

2.00%

2.03%

30/360

5.328000000%

0.00

12,756.12

0.00

1.75%

1.77%

30/360

5.328000000%

0.00

89,322.57

93,128.32

88,721.94

4,406.38

0.00%

30/360

5.328000000%

)

(600.63

3,805.75

0.00

X-P

567,698.28

0.00

30/360

0.672251284%

0.00

X-C

69,956.72

0.00

30/360

0.073909108%

0.00

30/360

0.000000000%

0.00

5,107,916.32

5,111,722.07

5,107,315.69

4,406.38

)

(600.63

3,805.75

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 6 of 28

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

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Interest Adjustments Summary

Statement Date:

0.00

600.63

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

600.63

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

)

(600.63

)

(600.63

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 7 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 720601.2

0.85%

0.95%

0.00%

0.85%

0.95%

17-Feb-05

1 10,801,129

10,801,129

0.85%

0.95%

0.00%

18-Jan-05

1 10,811,358

0.00%

17-Dec-04

0.00%

18-Nov-04

0.00%

18-Oct-04

0.00%

17-Sep-04

0.00%

17-Aug-04

0.00%

16-Jul-04

0.00%

17-Jun-04

0.00%

17-May-04

0.00%

16-Apr-04

0.00%

17-Mar-04

0.00%

18-Feb-04

0.00%

16-Jan-04

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

Page 8 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 720601.2

Series 2003-C9

17-Feb-05

118

100.00%

1,134,790,554

98.75%

0.00%

306

5.44%

5.40%

18-Jan-05

118

100.00%

1,135,828,387

98.84%

0.00%

307

5.44%

5.40%

17-Dec-04

118

100.00%

1,136,886,583

98.93%

0.00%

308

5.44%

5.40%

18-Nov-04

118

100.00%

1,138,003,507

99.02%

0.00%

309

5.62%

5.58%

18-Oct-04

118

100.00%

1,138,987,990

99.11%

0.00%

310

5.44%

5.40%

17-Sep-04

118

100.00%

1,140,095,488

99.21%

0.00%

311

5.62%

5.58%

17-Aug-04

118

100.00%

1,141,070,133

99.29%

0.00%

312

5.62%

5.58%

16-Jul-04

118

100.00%

1,142,040,131

99.38%

0.00%

313

5.44%

5.40%

17-Jun-04

118

100.00%

1,143,133,802

99.47%

0.00%

100

314

5.62%

5.58%

17-May-04

118

100.00%

1,144,094,268

99.55%

0.00%

101

314

5.44%

5.40%

16-Apr-04

118

100.00%

1,145,178,747

99.65%

0.00%

102

315

5.62%

5.57%

17-Mar-04

118

100.00%

1,146,129,769

99.73%

0.00%

103

316

5.44%

5.40%

18-Feb-04

118

100.00%

1,147,333,915

99.84%

0.00%

104

317

5.44%

5.40%

16-Jan-04

118

100.00%

1,148,274,975

99.92%

0.00%

105

318

5.62%

5.57%

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

Page 9 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 10 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Jan-05

68,742.44

0.00

1-Dec-04

63,958.83

127,917.32

0.00

24-Jan-05

1-Jan-05

66,835.08

0.00

1-Jan-05

26,617.17

0.00

1-Jan-05

10,921.50

0.00

103

237,075.02

301,033.51

Total

Page 11 of 28

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I 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.

Mortgage Loan Characteristics

ABN AMRO Acct: 720601.2

Series 2003-C9

Commercial Mortgage Pass-Through Certificates

31-Jan-05

17-Mar-05

18-Jan-05

17-Feb-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 12 of 28

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

72,549,413

6.39

5.75

0.50

0 to

3,000,000

144,246,952

12.71

5.72

0.13

3,000,000 to

6,000,000

136,803,658

12.06

5.63

0.30

6,000,000 to

9,000,000

100,168,530

8.83

5.70

0.14

9,000,000 to 12,000,000

53,475,537

4.71

5.39

0.00

12,000,000 to 15,000,000

72,098,717

6.35

104

5.44

0.00

15,000,000 to 20,000,000

92,362,210

8.14

5.51

0.00

20,000,000 to 25,000,000

463,085,538

40.81

5.19

0.28

25,000,000 &

Above

95,000,000

908,546

1,134,790,554

118

100.00%

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

9,616,869

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

76,012,277

6.70

4.15

1.73

4.000%

4.500%

154,164,046

13.59

4.81

0.07

4.501%

5.000%

335,968,813

29.61

5.35

0.08

5.001%

5.500%

425,620,475

37.51

5.73

0.11

5.501%

6.000%

134,349,440

11.84

103

6.15

0.17

6.001%

6.500%

8,675,503

0.76

131

6.96

0.00

6.501%

Above

118

1,134,790,554

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00%

4.120%
7.400%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

2,296,548

0.20

105

5.42

0.87

120

5,523,117

0.49

164

6.35

0.00

121

180

0.00

181

Above

165

104

7,819,665

Minimum Remaining Term

Maximum Remaining Term

0.69%

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

171,572,960

15.12

4.76

0.95

951,646,725

83.86

5.55

0.08

120

3,751,204

0.33

163

6.85

0.00

121

180

0.00

181

& Above

164

112

1,126,970,889

Minimum Remaining Term

Maximum Remaining Term

99.31

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720601.2

Series 2003-C9

Commercial Mortgage Pass-Through Certificates

31-Jan-05

17-Mar-05

18-Jan-05

17-Feb-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 13 of 28

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 1.000

6,300,000

0.56

106

5.90

1.17

1.001 1.250

40,890,232

3.60

5.80

1.41

1.251 1.500

5,434,382

0.48

104

5.24

1.60

1.501 1.750

2,160,831

0.19

5.40

1.82

1.751 2.000

77,449,602

6.83

4.32

2.11

2.001 & Above

1,002,555,507

88.35

5.51

0.00

Unknown

2.660
1.170

118

1,134,790,554

100.00%

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 1.000

19,414,124

1.71

126

6.25

0.00

1.001 1.250

525,019,724

46.27

5.64

0.10

1.251 1.500

173,039,513

15.25

5.62

0.10

1.501 1.750

31,543,379

2.78

5.20

0.55

1.751 2.000

385,773,813

34.00

5.08

0.40

2.010 & Above

4.140

1.020

118

1,134,790,554 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

231,702,123

20.42

5.30

0.68

Florida

151,467,143

13.35

5.30

0.08

New York

139,404,766

12.28

5.71

0.00

Virginia

107,118,568

9.44

105

5.49

0.00

Pennsylvania

67,473,143

5.95

4.80

0.00

Nevada

61,136,585

5.39

100

5.46

0.09

North Carolina

59,994,460

5.29

103

5.63

0.07

South Carolina

56,499,236

4.98

105

5.58

0.00

New Jersey

38,685,885

3.41

104

5.63

0.36

Texas

26,709,691

2.35

101

5.67

0.19

Georgia

24,311,854

2.14

101

5.02

0.00

Illinois

23,874,363

2.10

104

5.38

0.50

Maryland

16,640,326

1.47

104

6.26

0.00

Massachusetts

16,100,461

1.42

103

5.69

0.00

Michigan

15,613,832

1.38

5.40

0.00

Washington

14,732,028

1.30

4.97

0.00

Ohio

14,705,358

1.30

6.03

0.39

Arizona

14,511,139

1.28

5.53

0.41

Alabama

11,362,270

1.00

5.72

0.92

Arkansas

9,845,353

0.87

5.21

0.00

Colorado

6,150,542

0.54

103

6.07

0.00

Louisiana

5,612,121

0.49

6.08

0.00

District of Columbia

5,000,000

0.44

106

5.71

0.00

Missouri

4,334,446

0.38

104

6.03

0.00

Minnesota

3,975,714

0.35

164

5.99

0.00

New Mexico

3,193,583

0.28

106

5.41

0.00

Mississippi

2,218,855

0.20

106

5.73

1.58

Kentucky

1,338,448

0.12

5.09

2.12

Tennessee

1,078,263

0.10

104

5.70

1.85

100.00

1,134,790,554

118

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 720601.2

Series 2003-C9

Commercial Mortgage Pass-Through Certificates

31-Jan-05

17-Mar-05

18-Jan-05

17-Feb-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 14 of 28

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

548,612,216

48.34

5.39

0.30

Multifamily

313,604,716

27.64

5.41

0.18

Office

182,033,031

16.04

101

5.57

0.08

Mobile home park

37,921,652

3.34

5.15

0.14

Mixed use

32,418,742

2.86

104

5.94

0.00

Other

8,915,041

0.79

106

5.82

0.00

Self storage

5,820,840

0.51

106

5.87

0.00

Industrial

5,464,315

0.48

103

6.18

0.00

1,134,790,554

118

100.00%

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

854,123,985

75.27

5.42

0.27

Full Amortizing

7,819,665

0.69

147

6.07

0.26

IO Maturity Balloon

100,000,000

8.81

105

5.43

0.00

IO/Amortizing/Balloon

172,846,904

15.23

5.53

0.04

1,134,790,554

118

100.00%

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

116

1,130,815,378

99.65

0.21

5.44

0.00

3,975,176

0.35

163

0.00

7.34

0.00

108

0.00

109

120

0.00

121

118

1,134,790,554

100.00%

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

171,572,960

15.12

4.76

0.95

2008

0.00

2009

112,990,047

9.96

5.04

0.00

2010

0.00

2011

38,272,466

3.37

5.48

0.00

2012

802,680,760

70.73

104

5.63

0.10

2013

0.00

2014

0.00

2015

9,274,320

0.82

164

6.55

0.00

2016 & Greater

100.00

1,134,790,554

118

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.42000%

11-Nov-13

WBCM3C9A

Office

0.00

95,000,000

443,386

5.25150%

1-Aug-13

WBCM3C9A

Retail

0.00

74,742,129

419,745

4.73640%

1-Oct-10

WBCM3C9A

Retail

0.00

64,707,455

343,746

31-Dec-03

4.12000%

1-Oct-08

WBCM3C9A

Retail

2.07

63,562,752

314,834

5.45282%

1-Aug-13

WBCM3C9A

Retail

0.00

54,929,913

316,306

5.85000%

11-Dec-13

WBCM3C9A

Office

0.00

42,617,824

254,854

5.51661%

11-Dec-10

WBCM3C9A

Multifamily

0.00

36,000,000

171,015

5.77000%

11-Nov-13

WBCM3C9A

Retail

0.00

31,525,465

187,150

5.51000%

1-Oct-13

WBCM3C9A

Retail

0.00

24,582,878

142,104

5.53000%

11-Nov-08

WBCM3C9A

Retail

0.00

24,600,000

117,144

5.58500%

1-Dec-13

WBCM3C9A

Multifamily

0.00

21,730,932

126,622

5.40000%

1-Aug-13

WBCM3C9A

Retail

0.00

21,448,399

122,812

5.87000%

1-Nov-13

WBCM3C9A

Retail

0.00

19,946,297

119,663

5.31000%

1-Nov-13

WBCM3C9A

Multifamily

0.00

17,902,420

101,179

5.56000%

1-Dec-13

WBCM3C9A

Multifamily

0.00

18,000,000

86,180

4.90000%

11-Jul-13

WBCM3C9A

Multifamily

0.00

16,250,000

68,566

4.97000%

1-Nov-12

WBCM3C9A

Multifamily

0.00

14,732,028

80,222

4.75000%

11-Sep-13

WBCM3C9A

Multifamily

0.00

13,218,224

70,422

6.35000%

11-Oct-13

WBCM3C9A

Mixed use

0.00

12,725,285

86,562

5.57000%

1-Oct-12

WBCM3C9A

Office

0.00

12,800,000

61,394

6.10000%

1-Dec-13

WBCM3C9A

Retail

0.00

11,353,423

69,689

5.76000%

11-Dec-13

WBCM3C9A

Multifamily

0.00

11,180,192

65,431

5.81000%

1-Dec-13

WBCM3C9A

Multifamily

0.00

10,801,129

64,319

Page 15 of 28

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

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.21000%

11-Dec-10

WBCM3C9A

Multifamily

0.00

9,845,353

54,973

5.40800%

1-Nov-13

WBCM3C9A

Multifamily

0.00

9,839,816

56,203

31-Dec-03

5.73000%

1-Oct-13

WBCM3C9A

Office

1.42

9,674,255

67,562

5.11000%

11-Nov-08

WBCM3C9A

Office

0.00

9,632,987

53,269

5.99000%

11-Sep-13

WBCM3C9A

Mixed use

0.00

9,474,829

57,675

5.97000%

11-Nov-13

WBCM3C9A

Retail

0.00

9,266,547

56,177

5.81000%

11-Nov-13

WBCM3C9A

Retail

0.00

9,100,000

45,528

31-Dec-04

6.07000%

1-Sep-13

WBCM3C9A

Retail

1.31

8,980,525

55,120

5.52000%

11-Dec-13

WBCM3C9A

Multifamily

0.00

8,900,000

42,305

4.90000%

11-Nov-08

WBCM3C9A

Multifamily

0.00

8,594,351

46,439

4.30000%

1-Sep-08

WBCM3C9A

Mobile home park

0.00

8,306,198

42,064

6.19000%

11-Sep-13

WBCM3C9A

Retail

0.00

8,265,786

57,822

31-Dec-04

5.86300%

1-Oct-13

WBCM3C9A

Multifamily

1.43

8,280,378

53,897

5.74000%

11-Dec-08

WBCM3C9A

Retail

0.00

7,985,779

46,635

5.50000%

11-Nov-13

WBCM3C9A

Mixed use

0.00

7,874,315

45,423

5.97000%

1-Oct-13

WBCM3C9A

Office

0.00

7,879,213

47,810

5.84000%

1-Nov-13

WBCM3C9A

Multifamily

0.00

7,784,612

46,555

4.75000%

1-Sep-13

WBCM3C9A

Multifamily

0.00

7,637,237

40,686

31-Dec-04

5.51000%

1-Oct-08

WBCM3C9A

Multifamily

1.43

7,276,532

42,063

5.90000%

1-May-13

WBCM3C9A

Retail

0.00

7,200,461

43,596

5.70000%

11-Dec-13

WBCM3C9A

Multifamily

0.00

7,173,682

42,224

31-Dec-03

5.90000%

11-Dec-13

WBCM3C9A

Multifamily

1.17

6,300,000

32,008

5.74000%

1-Oct-13

WBCM3C9A

Multifamily

0.00

6,199,961

36,725

Page 16 of 28

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.07000%

1-Sep-13

WBCM3C9A

Retail

0.00

6,150,542

40,861

6.28000%

1-Oct-13

WBCM3C9A

Retail

0.00

6,014,085

37,678

5.87000%

11-Dec-13

WBCM3C9A

Self storage

0.00

5,820,840

34,882

5.85200%

1-Dec-13

WBCM3C9A

Multifamily

0.00

5,572,906

33,333

5.26000%

1-Sep-08

WBCM3C9A

Multifamily

0.00

5,494,614

30,958

6.18400%

1-Sep-13

WBCM3C9A

Industrial

0.00

5,464,315

33,934

5.67000%

1-Oct-13

WBCM3C9A

Multifamily

0.00

5,362,137

31,528

4.90000%

1-Sep-13

WBCM3C9A

Retail

0.00

5,055,489

27,386

4.90000%

11-Nov-08

WBCM3C9A

Multifamily

0.00

5,033,834

27,200

6.01300%

1-Jul-13

WBCM3C9A

Retail

0.00

5,009,058

30,618

5.71000%

11-Dec-13

WBCM3C9A

Other

0.00

5,000,000

24,585

6.07000%

1-Oct-13

WBCM3C9A

Retail

0.00

4,926,168

30,203

6.01000%

1-Dec-13

WBCM3C9A

Retail

0.00

4,836,271

29,409

6.07000%

1-Oct-13

WBCM3C9A

Multifamily

0.00

4,433,551

27,183

6.07000%

1-Sep-13

WBCM3C9A

Office

0.00

4,428,752

27,183

6.06000%

1-Oct-13

WBCM3C9A

Multifamily

0.00

4,405,817

26,985

4.80700%

1-Oct-08

WBCM3C9A

Multifamily

0.00

4,339,566

23,235

6.03000%

1-Oct-13

WBCM3C9A

Retail

0.00

4,334,446

26,465

6.31000%

1-Sep-13

WBCM3C9A

Retail

0.00

4,333,955

27,263

6.33000%

11-Dec-13

WBCM3C9A

Retail

0.00

4,297,383

27,010

5.78000%

1-Dec-13

WBCM3C9A

Mobile home park

0.00

4,290,468

25,468

4.30000%

1-Sep-08

WBCM3C9A

Mobile home park

0.00

4,143,327

20,983

6.17000%

11-Oct-13

WBCM3C9A

Retail

0.00

4,095,005

25,367

Page 17 of 28

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.33000%

1-Dec-08

WBCM3C9A

Mobile home park

0.00

3,939,685

22,287

4.90000%

11-Nov-08

WBCM3C9A

Multifamily

0.00

3,928,846

21,229

5.95000%

1-Nov-13

WBCM3C9A

Other

0.00

3,915,041

25,650

5.88200%

1-May-13

WBCM3C9A

Retail

0.00

3,936,192

23,802

6.30000%

11-Sep-13

WBCM3C9A

Retail

0.00

3,939,824

24,759

31-Dec-03

6.14300%

1-Oct-13

WBCM3C9A

Multifamily

1.45

3,814,594

25,470

6.09000%

1-May-13

WBCM3C9A

Retail

0.00

3,753,311

23,173

5.88400%

1-Nov-13

WBCM3C9A

Retail

0.00

3,547,920

21,316

6.08000%

1-Mar-12

WBCM3C9A

Retail

0.00

3,241,484

21,748

5.40600%

1-Dec-13

WBCM3C9A

Multifamily

0.00

3,193,583

22,525

31-Dec-04

4.90000%

1-Sep-13

WBCM3C9A

Retail

1.61

3,215,526

17,418

31-Dec-04

5.25000%

1-Sep-13

WBCM3C9A

Retail

2.35

3,143,044

22,068

6.68300%

1-Sep-13

WBCM3C9A

Retail

0.00

2,973,437

19,421

6.08000%

1-Mar-12

WBCM3C9A

Retail

0.00

2,902,821

19,476

31-Dec-04

5.29800%

1-Aug-13

WBCM3C9A

Retail

1.48

2,863,949

17,749

4.73400%

1-Aug-13

WBCM3C9A

Multifamily

0.00

2,835,768

15,100

31-Dec-04

6.10000%

1-Nov-13

WBCM3C9A

Retail

2.12

2,810,682

17,271

5.76000%

1-Dec-13

WBCM3C9A

Mobile home park

0.00

2,800,963

16,592

6.21000%

1-Nov-13

WBCM3C9A

Retail

0.00

2,762,308

17,167

6.08000%

1-Mar-12

WBCM3C9A

Retail

0.00

2,709,300

18,178

5.91000%

1-Dec-13

WBCM3C9A

Retail

0.00

2,628,572

15,818

5.91000%

1-Dec-13

WBCM3C9A

Retail

0.00

2,492,408

14,999

5.95000%

1-Dec-13

WBCM3C9A

Multifamily

0.00

2,491,718

15,058

Page 18 of 28

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-04

4.66300%

1-Nov-08

WBCM3C9A

Mobile home park

2.20

2,453,360

12,910

7.40000%

15-Aug-18

WBCM3C9B

Retail

0.00

2,427,773

20,128

5.35500%

1-Oct-10

WBCM3C9A

Mobile home park

0.00

2,437,239

13,856

5.05000%

11-Jun-13

WBCM3C9A

Mixed use

0.00

2,344,313

12,957

5.80600%

1-Nov-13

WBCM3C9A

Mobile home park

0.00

2,266,157

13,504

31-Dec-03

5.72800%

1-Dec-13

WBCM3C9A

Multifamily

1.58

2,218,855

13,099

5.95000%

1-Oct-18

WBCM3C9A

Mobile home park

0.00

1,968,536

17,538

6.08000%

1-Mar-12

WBCM3C9A

Retail

0.00

1,886,834

12,659

100

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,810,841

9,982

101

5.41000%

1-Nov-08

WBCM3C9A

Mobile home park

0.00

1,745,595

9,973

102

6.56000%

1-Oct-13

WBCM3C9A

Retail

0.00

1,726,890

11,130

103

7.25000%

15-Nov-18

WBCM3C9C

Retail

0.00

1,547,402

14,845

104

5.75000%

1-Mar-13

WBCM3C9A

Mobile home park

0.00

1,562,944

9,337

105

6.11000%

11-Aug-13

WBCM3C9A

Retail

0.00

1,528,898

11,492

106

25-Dec-04

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

2.37

1,440,800

7,942

107

31-Dec-04

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

2.66

1,417,180

7,812

108

31-Dec-04

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

2.12

1,338,448

7,378

109

5.83000%

11-Oct-18

WBCM3C9A

Retail

0.00

1,323,430

8,281

110

5.16600%

1-Nov-13

WBCM3C9A

Multifamily

0.00

1,218,285

14,429

111

31-Dec-04

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

2.30

1,283,335

7,074

112

4.86300%

1-Dec-08

WBCM3C9A

Multifamily

0.00

1,253,814

6,738

113

31-Dec-03

5.70000%

1-Oct-13

WBCM3C9A

Multifamily

1.85

1,078,263

13,142

114

5.95000%

1-Oct-18

WBCM3C9A

Mobile home park

0.00

1,062,160

9,463

115

Page 19 of 28

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-04

5.09300%

1-Dec-08

WBCM3C9A

Multifamily

1.79

1,082,568

5,968

116

6.13400%

1-Oct-18

WBCM3C9A

Mobile home park

0.00

945,018

8,511

117

4.90000%

11-Nov-08

WBCM3C9A

Multifamily

0.00

908,546

4,909

118

1,134,790,554

6,359,156

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:

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Note
Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Amort.

Statement Date:

Loan

Status

Code(1)

24-Jan-05

10,801,129

106

346

5.81%

1-Dec-13

Multifamily

10,821,537

Not Avail.

Not Avail. Not Avail.

10,801,129

10,821,537

Page 21 of 28

(1) Legend:

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

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

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

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Other/TBD

Request for Site Inspection issued, and BOV requested from Marcus & Millichap.

Page 22 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 23 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 24 of 28

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

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Appraisal Reduction Detail

Disclosure

Control#

Appraisal
Red. Date

Scheduled

Balance

ASER

Note
Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 25 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

ASER Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

ASER

Prin

Balance

ASER Prin

ADV Reduction

Amount

Current

Appraisal

Reduction Date

Current Appraisal

Reduction

Amount

Cumulative

ASER

Amount

Statement Date:

ASER Int

ADV Reduction

Amount

Page 26 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 720601.2

Page 27 of 28

Wachovia Commercial Mortgage Securities, Inc.

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

17-Feb-05
17-Feb-05

18-Jan-05

17-Mar-05

31-Jan-05

Commercial Mortgage Pass-Through Certificates

Series 2003-C9

ABN AMRO Acct: 720601.2

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

929766MR1

AAA

A-2

929766MS9

AAA

A-3

929766MT7

AAA

A-4

929766MU4

AAA

929766MV2

929766MW0

AA-

929766MX8

929766MY6

A-

929766MZ3

BBB+

929766NA7

BBB

929766NB5

BBB-

929766NC3

BB+

929766ND1

929766NE9

BB-

929766NF6

B+

929766NG4

929766NH2

B-

929766NJ8

X-P

929766NL3

AAA

12/15/04

AAA

12/29/03

X-C

929766NK5

AAA

12/15/04

AAA

12/29/03

9ABSP5354

Page 28 of 28

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

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

Filing Compare · WACHOVIA COMM MORT SEC INC PASS THR CERTS SER 2003-C9