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



                                          FORM 10-K/A


  (Mark one)

  /X/ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 2003

      OR



  / / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934


      Commission File Number:  333-108944-01


        Wachovia Commerical Mortgage Securities, Inc.
        Commercial Mortgage Pass-Through Certificates
        Series 2003-C8

     (Exact name of registrant as specified in its charter)


   New York                                         54-2135796
                                                    54-2135797
                                                    54-6593425
  (State or other jurisdiction of                   (I.R.S. Employer
  incorporation or organization)                    Identification No.)

   c/o Wells Fargo Bank, N.A.
   9062 Old Annapolis Road
   Columbia, MD                                21045
  (Address of principal executive offices)     (Zip Code)


  Registrant's telephone number, including area code: (410) 884-2000


  Securities registered pursuant to Section 12(b) of the Act:

       NONE.



  Securities registered pursuant to Section 12(g) of the Act:

       NONE.



  Indicate by check mark whether the registrant (1) has filed all reports
  required to be filed by Section 13 or 15(d) of the Securities Exchange
  Act of 1934 during the preceding 12 months (or for such shorter period
  that the registrant was required to file such reports), and (2) has been
  subject to such filing requirements for the past 90 days.

      Yes  X       No ___



  Indicate by check mark if disclosure of delinquent filers pursuant to
  Item 405 of Regulation S-K ( 229.405 of this chapter) is not contained
  herein, and will not be contained, to the best of registrant's knowledge,
  in definitive proxy or information statements incorporated by reference
  in Part III of this Form 10-K or any amendment to this Form 10-K.

         Not applicable.


  Indicate by check mark whether the registrant is an accelerated filer
  (as defined in Exchange Act Rule 12b-2).
    Yes___       No X



  State the aggregate market value of the voting and non-voting common
  equity held by non-affiliates computed by reference to the price at which
  the common equity was last sold, or the average bid and asked price of
  such common equity, as of the last business day of the registrant's most
  recently completed second fiscal quarter.

         Not applicable.



  Indicate the number of shares outstanding of each of the registrant's
  classes of common stock, as of the latest practicable date.

         Not applicable.



  List hereunder the following documents if incorporated by reference and
  the Part of the Form 10-K (e.g. Part I, Part II, etc.) into which the
  document is incorporated: (1)Any annual report to security holders; (2)
  Any proxy or information statement; and (3)Any prospectus filed pursuant
  to Rule 424(b) or (c) under the Securities Act of 1933. The listed
  documents should be clearly described for identification purposes (e.g.
  annual report to security holders for fiscal year ended December 24, 1980).

         Not applicable.










                                   PART I

  Item 1.  Business.

            Omitted.


  Item 2.  Properties.

            See Item 15(a), Exhibits 99.1, 99.2, and 99.3, for information
            provided in lieu of information required by Item 102 of
            Regulation S-K.


  Item 3.  Legal Proceedings.

            The registrant knows of no material pending legal proceedings
            involving the trust created under the Pooling and Servicing
            Agreement (the Trust), the Trustee, the Servicer or the
            registrant with respect to the Trust other than routine
            litigation incidental to the duties of the respective parties.


  Item 4.  Submission of Matters to a Vote of Security Holders.


            None.



                                PART II


  Item 5.  Market for Registrant's Common Equity and Related Stockholder
           Matters.


            No established public trading market for the Certificates exists.

            Records provided to the Trust by the DTC and the Trustee
            indicate that as of December 31, 2003, the number of holders of
            record for each class of Certificate were as follows:


             Class A-1                            6
             Class A-2                           20
             Class A-3                           15
             Class A-4                           17
             Class B                              7
             Class C                              4
             Class D                              5
             Class E                              4
             Class F                              6
             Class G                              4
             Class H                              8
             Class J                              3
             Class K                              3
             Class L                              3
             Class M                              3
             Class N                              3
             Class O                              3
             Class P                              3
             Class R-I                            1
             Class R-II                           1
             Class X-C                            4
             Class X-P                            6
             Class Z                              1

             Total:                             130


  Item 6.  Selected Financial Data.

            Omitted.


  Item 7.  Management's Discussion and Analysis of Financial Condition and
           Results of Operation.

            Omitted.


  Item 7A. Quantitative and Qualitative Disclosures about Market Risk.

            Not applicable.

  Item 8.  Financial Statements and Supplementary Data.

            See Item 15(a), Exhibits 99.1, 99.2, 99.3, for information
            provided in lieu of information required by Item 302 of
            Regulation S-K.


  Item 9.  Changes in and Disagreements with Accountants on Accounting and
           Financial Disclosure.

            None.

  Item 9A. Controls and Procedures.

            Not applicable.




                                PART III


  Item 10. Directors and Executive Officers of the Registrant.

            Not applicable.


  Item 11. Executive Compensation.

            Not applicable.


  Item 12. Security Ownership of Certain Beneficial Owners and Management.

            Not applicable.


  Item 13. Certain Relationships and Related Transactions.

            Not applicable.

  Item 14. Principal Accounting Fees and Services.

            Not applicable.



                                PART IV


  Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

   (a) Exhibits


     (31.1) Rule 13a-14(a)/15d-14(a) Certification

     (99.1) Annual Independent Accountants' Servicing Reports concerning
            servicing activities for the year ended December 31, 2003.

       

       <s>         <c>
       a) Clarion Partners, LLC, as Special Servicer <F1>
       b) Wachovia Bank, National Association, as Master Servicer <F1>
       

     (99.2) Report of Management as to Compliance with Minimum Servicing
            Standards for the year ended December 31, 2003.

       

       <s>        <c>
       a) Clarion Partners, LLC, as Special Servicer <F1>
       b) Wachovia Bank, National Association, as Master Servicer <F1>
       

     (99.3) Annual Statements of Compliance under the Pooling and Servicing
            Agreements for the year ended December 31, 2003.

       

       <s>         <c>
       a) Clarion Partners, LLC, as Special Servicer <F1>
       b) Wachovia Bank, National Association, as Master Servicer <F1>
       


     (99.4) Aggregate Statement of Principal and Interest Distributions to
            Certificate Holders.


   (b) On December 10, 2004, a report on Form 8-K was filed in order to
       provide the Pooling and Servicing Agreement for the Certificates.


        On December 24, 2003 a report on Form 8-K was filed by the Company in
        order to provide the statements for the monthly distributions to
        holders of the Certificates. No other reports on Form 8-K have been
        filed during the last quarter of the period covered by this report.


   (c) Not applicable.


   (d) Omitted.



  <F1> Filed herewith.






                                SIGNATURES


  Pursuant to the requirements of Section 13 or 15(d) of the Securities
  Exchange Act of 1934, the registrant has duly caused this report to be
  signed on its behalf by the undersigned, thereunto duly authorized:



     Wachovia Commerical Mortgage Securities, Inc.
     Commercial Mortgage Pass-Through Certificates
     Series 2003-C8
     (Registrant)



  Signed: Wachovia Commerical Mortgage Securities, Inc. as Depositor


  By:     Charles L. Culbreth, Managing Director

  By: /s/ Charles L. Culbreth, Managing Director

  Dated: April 5, 2004



  SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
  SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED
  SECURITIES PURSUANT TO SECTION 12 OF THE ACT.


  (a)(i) No annual report is provided to the Certificateholders other than
  with respect to aggregate principal and interest distributions.


  (a)(ii) No proxy statement, form of proxy or other proxy soliciting
  material has been sent to any Certificateholder with respect to any
  annual or other meeting of Certificateholders.




Exhibit Index


  Ex-(31.1) Rule 13a-14(a)/15d-14(a) Certification

  Wachovia Bank Commercial Mortgage Trust,
  Commercial Mortgage Pass-Through Certificates
  Series 2003-C8 (the "Trust")

  I, Charles L. Culbreth, a Vice President of Wachovia Commercial Mortgage
  Securities, Inc., the depositor into the above-referenced Trust, certify
  that:

  1. I have reviewed this annual report on Form 10-K, and all reports on
     Form 8-K containing distribution date reports filed in respect of periods
     included in the year covered by this annual report, of the Trust;

  2. Based on my knowledge, the information in these reports, taken as a
     whole, does not contain any untrue statement of a material fact or
     omit to state a material fact necessary to make statements made,
     in light of the circumstances under which such statements were made,
     not misleading as of the last day of the period covered by this annual
     report;

  3. Based on my knowledge, the servicing information required to be
     provided to the trustee by the master servicer and the special
     servicer under the pooling and servicing agreement for inclusion
     in these reports is included in these reports;

  4. Based on my knowledge and upon the annual compliance statement
     included in this annual report and required to be delivered to the
     trustee in accordance with the terms of the pooling and servicing
     agreement, and except as disclosed in this annual report, the
     master servicer and the special servicer have fulfilled their
     obligations under the pooling and servicing agreement; and


  5. This annual report discloses all significant deficiencies relating to
     the master servicer's or special servicer's compliance with the minimum
     servicing standards based upon the report provided by an independent
     public accountant, after conducting a review in compliance with the Uniform
     Single Attestation Program for Mortgage Bankers or similar
     procedure, as set forth in the pooling and servicing agreement, that
     is included in this annual report.

     In giving the certifications above, I have reasonably relied on
     information provided to me by the following unaffiliated parties:
     Clarion Partners, LLC and Wells Fargo Bank Minnesota, N.A.


     Date: April 5, 2004

     /s/ Charles L. Culbreth
     Signature

     Managing Director
     Title





EX-99.1 (a)

ERNST & YOUNG (Logo)

Ernst & Young LLP
5 Times Square
New York, New York 10036-6530

Phone: (212) 773-3000
www.ey.com



Report of Independent Certified Public Accountants

To Clarion Partners, LLC

We have examined management's assertion,  included in the accompanying report
titled Report of Management, that Clarion Partners, LLC (the "Company") complied
with the servicing standards identified in Exhibit A to the Report of Management
(the "specified minimum servicing standards") as set forth in the Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers (USAP) for the Wachovia Commercial Mortgage Securities, Inc. Commercial
Mortgage Pass-Through Certificates Series 2003-C8 for the period from November
1, 2003 to December 31, 2003. Management is responsible for the Company's
compliance with those specified minimum servicing standards. Our responsibility
is to express an opinion on management's assertion about the Company's
compliance based on our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about the Company's compliance with the
specified minimum servicing standards and performing such other procedures as
we considered necessary in the circumstances. We believe that our examination
provides a reasonable basis for our opinion. Our examination does not provide a
legal determination on the Company's compliance with specified minimum servicing
standards.

In our opinion, management's assertion that the Company complied with the
aforementioned specified minimum servicing standards for the period from
November 1, 2003 to December 31, 2003, is fairly stated, in all material
respects.

/s/ Ernst & Young LLP

March 11, 2004

A Member Practice of Ernst & Young Global




EX-99.1 (b)

KPMG   (logo)

KPMG LLP
Suite 2300
401 South Tryon Street
Three First Union Center
Charlotte, NC 28202-1911

Independent Accountants' Report

The Board of Directors
Wachovia Bank National Association:

We have examined  management's  assertion, included in the accompanying  report,
that the Commercial Real Estate Servicing Division of Wachovia Bank National
Association (the Bank) complied with the minimum servicing standards set forth
in the Mortgage Bankers Association of America's  ("MBA's") Uniform Single
Attestation  Program for Mortgage Bankers, except for minimum  servicing
standards V.4 and VI.1, which the MBA has interpreted as being inapplicable to
the servicing of commercial and multifamily loans, as of and for the year
ended December 31, 2003.  Management  is  responsible  for the  Bank's
compliance  with  those  minimum  servicing  standards.  Our responsibility is
to express an opinion on management's assertion about the Bank's compliance
based on our examination.

Our examination was conducted in accordance with attestation standards
established by the American Institute of Certified Public Accountants and,
accordingly, included examining, on a test basis, evidence about the Bank's
compliance with the minimum servicing standards specified above and performing
such other procedures as we considered necessary in the circumstances. We
believe that our examination provides a reasonable basis for our opinion. Our
examination does not provide a legal determination on the Bank's compliance with
the minimum servicing standards.

In our opinion, management's assertion that the Bank has complied with the
aforementioned  minimum servicing  standards as of and for the year ended
December 31, 2003 is fairly stated, in all material respects.

/s/ KPMG LLP

March 10, 2004

KPMG LLP, a U.S. limited liability partnership, is the U.S.
member of KPMG international, a Swiss cooperative.






EX-99.2 (a)

ING (Logo)
REAL ESTATE
INVESTMENT MANAGEMENT

Report of Management

We, as members of management of Clarion Partners, LLC (the "Company"), are
responsible for complying with the servicing standards identified in the
attached Exhibit A (the "specified minimum servicing standards") as set forth
in the Mortgage Bankers Association of America's Uniform Single Attestation
Program for Mortgage Bankers (USAP) for the Wachovia Commercial Mortgage
Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C8.
We are also responsible for establishing and maintaining effective internal
control over compliance with these specified minimum servicing standards. We
have performed an evaluation of the Company's compliance with the specified
minimum servicing standards for the period from November 1,2003 to December 31,
2003. Based on this evaluation, we assert that for the period from November 1,
2003 to December 31, 2003, the Company complied, in all material respects, with
the specified minimum servicing standards.

March 11, 2004

Clarion Partners, LLC,
a New York limited liability
company, its authorized agent

By: /s/ J. Michael O'Brien
J. Michael O'Brien
Authorized Person

ING CLARION PARTNERS
230 Park Avenue, New York, NY 10169
T 212.883.2500 F 212.883.2700
E name.surname@ingclarion.com
www.ingclarion.com



Exhibit A

Specified Minimum Servicing Standards

Minimum Servicing Standards Applicable to Clarion Partners,LLC as Special
Servicer for Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage
Pass- Through Certificates Series 2003-C8

Minimum Servicing Standards                     Applicable      Not Applicable

I. Custodial Bank Accounts

1. Reconciliations shall be prepared on a
   monthly basis for all custodial bank
   accounts and related bank clearing
   accounts.                                    ___________     _____X_____

2. Funds of the servicing entity shall be
   advanced in cases where there is an
   overdraft in an investor's or a mortgagor's
   account.                                     ___________     _____X_____

3. Each custodial account shall be
   maintained at a federally insured
   depository institution in trust for the
   applicable investor.                         ___________     _____X_____

4. Escrow funds held in trust for a mortgagor
   shall be returned to the mortgagor within
   thirty (30) calendar days of payoff of the
   mortgage loan.                               ___________     _____X_____

II. Mortgage Payments

1. Mortgage payments shall be deposited into
   the custodial bank accounts and related
   bank clearing accounts within two business
   days of receipt.                             ___________     _____X_____

2. Mortgage payments made in accordance with
   the mortgagor's loan documents shall be
   posted to the applicable mortgagor records
   within two business days of receipt.         ___________     _____X_____

3. Mortgage payments shall be allocated to
   principal, interest, insurance, taxes or
   other escrow items in accordance with the
   mortgagor's loan documents.                  _____X_____     ___________

4. Mortgage payments identified as loan payoffs
   shall be allocated in accordance with the
   mortgagor's loan documents.                  _____X_____     ___________


Minimum Servicing Standards                     Applicable      Not Applicable

III. Disbursements

1. Disbursements made via wire transfer on
   behalf of a mortgagor or investor shall be
   made only by authorized personnel.           ___________     _____X_____

2. Disbursements made on behalf of mortgagor or
   investor shall be posted within two business
   days to the mortgagor's or investor's records
   maintained by the servicing entity.          ___________     _____X_____

3. Tax and insurance payments shall be made
   on or before the penalty or insurance policy
   expiration dates, as indicated on tax bills
   and insurance premium notices, respectively,
   provided that such support has been received
   by the servicing entity at least thirty (30)
   calendar days prior to these dates.          ___________     _____X_____

4. Any late payment penalties paid in
   conjunction with the payment of any tax
   bill or insurance premium notice shall be
   paid from the servicing entity's funds and
   not charged to the mortgagor, unless the
   late payment was due to the mortgagor's
   error or omission.                           ___________     _____X_____

5. Amounts remitted to investors per the
   servicer's investor reports shall agree
   with canceled checks, or other form of
   payment, or custodial bank statements.       ___________     _____X_____

6. Unused checks shall be safeguarded so
   as to prevent unauthorized access.           ___________     _____X_____


IV. Investor Accounting and Reporting

1. The servicing entity's investor reports
   shall agree with or reconcile to investors'
   records on a monthly basis as to the total
   unpaid principal balance and number of loans
   serviced by the servicing entity.            _____X_____     ___________

V. Mortgagor Loan Accounting

1. The servicing entity's mortgage loan
   records shall agree with, or reconcile
   to, the records of mortgagors with respect
   to the unpaid principal balance on a monthly
   basis.                                       ___________     _____X_____

2. Adjustments on ARM loans shall be computed
   based on the related mortgage note and any
   ARM rider.                                   ___________     _____X_____


Minimum Servicing Standards                     Applicable      Not Applicable

V. Mortgage Loan Accounting (Continued)

3. Escrow accounts shall be analyzed, in
   accordance with the mortgagor's loan
   documents, on at least an annual basis.      ___________     _____X_____

4. Interest on escrow accounts shall be paid,
   or credited, to mortgagors in accordance
   with the applicable state laws. (A
   compilation of state laws relating to the
   payment of interest on escrow accounts may
   be obtained through the MBA's FAX ON DEMAND
   service. For more information, contact MBA.  ___________     _____X_____

VI. Delinquencies

1. Records documenting collection efforts
   shall be maintained during the period a
   loan is in default and shall be updated
   at least monthly. Such records shall
   describe the entity's activities in
   monitoring delinquent loans including, for
   example, phone calls, letters and mortgage
   payment rescheduling plans in cases where
   the delinquency is deemed temporary (e.g.,
   illness or unemployment).                    _____X_____     ___________

VII. Insurance Policies

1. A fidelity bond and errors and omissions
   policy shall be in effect on the servicing
   entity throughout the reporting period in the
   amount of coverage represented to investors
   in management's assertion.                   _____X_____     ___________






EX-99.2 (b)

Wachovia Securities
8739 Research Drive, URP4
Charlotte, NC 28288

Wachovia Securities (logo)

Management Assertion

As of and for the year ended December 31,2003, the Commercial Real Estate
Servicing Division of Wachovia Bank National Association (the Bank) has
complied in all material respects with the minimum  servicing standards set
forth in the Mortgage Bankers Association of America's (MBA's) Uniform Single
Attestation Program for Mortgage Bankers, except for minimum  servicing
standards V.4. and VI.l., which the MBA has interpreted as being inapplicable
to the servicing of commercial and multifamily loans. As of and for this same
period, the Bank had in effect a fidelity bond and errors and omissions policy
in the amount of $200 million and $20 million, respectively.


/s/ Alan Kronovet                       3/10/04
Alan Kronovet                           Date
Director/Vice President
Wachovia National Bank


/s/ Steven Johnson                      3/10/04
Steven Johnson                          Date
Director
Wachovia National Bank






EX-99.3 (a)

(Logo) ING
REAL ESTATE
INVESTMENT MANAGEMENT

March 17, 2004

Wells Fargo Bank, N.A.
Corporate Trust Services
9062 Old Annapolis Road
Columbia, MD 21045
Attn: Corporate Trust Services, Wachovia Bank Commercial Mortgage Trust,
Commercial Mortgage Pass-Through Certificates Series 2003-C8

Wachovia Commercial Mortgage Securities, Inc.
301 South College Street
Charlotte, NC 28288
Attn: William J. Cohane, Director

Wachovia Bank, National Association NC 1075
8739 Research Drive URP4
Charlotte, NC 28262
Attn: Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through
Certificates, Series 2003 - C8

Clarion Capital, LLC
230 Park Avenue 12'h Floor
New York, NY 10169
Attn: Stephen Baines

Moody's Investors Service, Inc.
99 Church Street
New York, NY 10007
Attn: CMBS Surveillance Group

S & P Ratings Services
55 Water Street, 10th Floor
New York, NY 10041
Attn: CMBS Survci1lance Department

Citigroup Global Markets
388 Greenwich Street, 11th Floor
New York, NY 10013
Attn: Mr. David Tibbals

ABN AMRO Incorporated
55 East 52nd Street
New York, NY 10055 Attn: Frank Forelle

Goldman Sachs & Co.
85 Broad Street
New York, NY 10004
Attn: Rolf Edwards

Morgan Stanley & Co. Incorporated
1585 Broadway
New York, NY 10036
Attn: Andrew Berman

RE: Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-
    Through Certificates Series 2003-C8

Dear Sir or Madam:

This Officer's Certificate is provided to you by Clarion Partners, LLC
("Clarion") pursuant to Section 3.14 of that certain Pooling and Servicing
Agreement ("PSA") dated as of November 1, 2003 relative to the above referenced
securitization for which Clarion acts as Special Servicer. Capitalized terms
used herein shal1 bear the meaning ascribed to them in the PSA unless otherwise
defined in this letter.
ING CLARION PARTNERS
230 Park Avenue, New York, NY 10169
T 212.883,2500 F 212.883.2700
E name.surname@ingclarion.com
www.ingclarion.com

(Logo) ING
REAL ESTATE
INVESTMENT MANAGEMENT

The undersigned officer, on behalf of Clarion, hereby informs you that (i) a
review of the activities of the Special Servicer and of its performance under
this Agreement has been made under such officer's supervision, (ii) to the best
of such officer's knowledge, based on such review, the Special Servicer has
fulfilled all of its obligations under this Agreement in all material respects
throughout such year, or, if there has been a default in the fulfi1lment of any
such obligation, it has been noted herein, and (iii) the Special Servicer has
received no notice regarding qualification, or challenging the status, of REMIC
I or REMIC II as a REMIC under the REMIC Provisions or of the Grantor Trust as
a "grantor  trust" for income tax purposes under the Grantor Trust Provisions
from the Internal Revenue Service or any other governmental agency or body.

Sincerely,

Clarion Partners, LLC
A New York limited liability company,
its authorized agent

By: /s/ J. Michael O'Brien
Authorized Person





EX-99.3 (b)

Wachovia Securities
8739 Research Drive, URP4
Charlotte, NC 28288

(logo)  WACHOVIA SECURITIES


OFFICER'S CERTIFICATE

Reference is hereby made to that certain Pooling and Servicing Agreement
dated as of November 1, 2003, by and among Wachovia Commercial Mortgage
Securities, Inc., as Depositor, Wachovia Bank, National Association, as Master
Servicer, Clarion Partners, Inc., as Special Servicer, and Wells
Fargo Bank Minnesota, N.A., as Trustee, with respect to Commercial Mortgage
Pass-Through Certificates, Series 2003-C8 (the "Agreement"). Capitalized terms
used herein not otherwise defined shall have the meanings assigned in the
Agreement.

Pursuant to Section 3.13 of this Agreement, Timothy E. Steward and Clyde M.
Alexander, Directors of the Master Servicer, do hereby certify that:

1) A review of the activities of the Master Servicer during the period from
   November 1, 2003 through December 31, 2003 and of its performance under
   the Agreement during such period has been made under our supervision; and

2) To the best of our knowledge, based on such review, the Master Servicer has
   fulfilled all of its material obligations under this Agreement in all
   material respects throughout the period November 1, 2003 through December 31,
   2003; and

3) The Master Servicer has received no notice regarding qualification, or
   challenging  the status, of either REMIC I or REMIC II as a REMIC under the
   REMIC  Provisions or of the Grantor Trust as a "grantor trust" for income tax
   purposes under the Grantor Trust Provisions from the Internal Revenue Service
   or any other governmental agency or body.

IN WITNESS WHEREOF, the undersigned have executed this Certificate
as of the 12th day of March 2004.

/s/ Timothy E. Steward
Timothy E. Steward, Director
Wachovia Bank National Association


/s/ Clyde M. Alexander
Clyde M. Alexander, Director
Wachovia Bank National Association






Ex-99.4
   Schedule of Year-To-Date Principal and Interest Distributions to
   Certificateholders


   

   Class                              Interest             Principal               Losses             Ending Balance
   <s>                       <c>                    <c>                  <c>                 <c>
   A-1                              472,947.30          1,070,920.18                 0.00             163,719,079.82
   A-2                              605,354.75                  0.00                 0.00             186,550,000.00
   A-3                              895,437.84                  0.00                 0.00             241,738,000.00
   A-4                              881,540.21                  0.00                 0.00             213,104,000.00
   B                                122,509.84                  0.00                 0.00              29,227,000.00
   C                                 53,370.19                  0.00                 0.00              13,396,000.00
   D                                112,522.60                  0.00                 0.00              28,009,000.00
   E                                 54,709.79                  0.00                 0.00              13,396,000.00
   F                                 66,369.46                  0.00                 0.00              15,831,000.00
   G                                 51,054.72                  0.00                 0.00              12,178,000.00
   H                                 66,369.46                  0.00                 0.00              15,831,000.00
   J                                 30,633.67                  0.00                 0.00               7,307,000.00
   K                                 25,527.36                  0.00                 0.00               6,089,000.00
   L                                 20,421.05                  0.00                 0.00               4,871,000.00
   M                                 10,212.62                  0.00                 0.00               2,436,000.00
   N                                 20,421.05                  0.00                 0.00               4,871,000.00
   O                                 10,212.62                  0.00                 0.00               2,436,000.00
   P                                 51,055.95                  0.00                 0.00              12,178,293.84
   R-I                                    0.00                  0.00                 0.00                       0.00
   R-II                                   0.00                  0.00                 0.00                       0.00
   X-C                               36,102.46                  0.00                 0.00                       0.00
   X-P                              497,597.34                  0.00                 0.00                       0.00
   Z                                      0.00                  0.00                 0.00                       0.00