8-K 1 lubs01c3_200111.htm MONTHLY DISTRIBUTION STATEMENTS 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: July 13, 2001
(Date of earliest event reported)

Structured Asset Securities Corporation
(Exact Name of Registrant as Specified in its Charter)

Delaware (State or other jurisdiction of organization)
333-58562-02 (Commission File No.)
74-2440858 (I.R.S. Employer Identification No.)

200 Vesey Street, New York, NY 10285
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
212 526-7000

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

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly
distribution reported to holders of LB-UBS Commercial
Mortgage Trust 2001-C3,Commercial Mortgage Pass-Through
Certificates, Series 2001-C3,which was made on
November 19, 2001.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on November 19, 2001

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
there unto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS TRUSTEE UNDER THE POOLING
AND SERVICING AGREEMENT ON BEHALF OF
STRUCTURED ASSET SECURITIES CORPORATION

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

November 19, 2001

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

1011/1719/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1719/2001

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-C3

PRIOR PAYMENT:

0910/17/2001

NEXT PAYMENT:

1112/1917/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8753-50-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MYRON MIX 312/904-7971

JAMES MACMILLAN (714) 282-3980 (225)

MYRON.MIX@ABNAMRO.COM

JMACMILLAN@LNBABS.COM

PAGE(S)

ISSUE ID:

LUBS01C3

CLOSING DATE:

7/30/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

8/17/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

7/15/2011

LUBS01C3_200110_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

LUBS01C3_200111_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

DELINQUENT LOAN DETAIL

PAGE 9

HISTORICAL COLLATERAL PREPAYMENT

PAGE 10

MORTGAGE LOAN CHARACTERISTICS

PAGE 11-13

LOAN LEVEL DETAIL

PAGE 14-19

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 20

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 20

MODIFIED LOAN DETAIL

PAGE 21

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 21

REALIZED LOSS DETAIL

PAGE 22

MODIFIED LOAN DETAIL

PAGE 22

APPRAISAL REDUCTION DETAIL

PAGE 23

REALIZED LOSS DETAIL

PAGE 23

APPRAISAL REDUCTION DETAIL

PAGE 24

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: FIRST UNION NATIONAL BANK

SPECIAL SERVICER: LENNAR PARTNERS, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION/FITCH, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.FIRSTUNION.COM

LASALLE FACTOR LINE

(800) 246-5761

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 1 OF 23

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 1 OF 24

	ABN AMRO
	LASALLE BANK		N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:									1011/1719/2001
										SERIES 2001-C3																										PAYMENT DATE:						1011/1719/2001
WAC:						7.~~411925~~642450%																														PRIOR PAYMENT:							0910/17/2001
																																				NEXT PAYMENT:								1112/1917/2001
WAMM:						~~219~~218
																																				RECORD DATE:									0910/2831/2001
										REMIC III
										ABN AMRO ACCT: 67-8753-50-0
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						351,200,000.00					~~349~~348,~~684~~688,~~172~~578.3745					~~995~~771,~~593~~527.9299			0.00			0.00				~~348~~347,~~688~~917,~~578~~050.4546				1,~~765~~760,~~322~~296.2617				0.00				6.05800000%
	52108HFK5													~~995~~992.~~683862101~~849027477			2.~~834834624~~196833685			0.000000000			0.000000000				~~992~~990.~~849027477~~652193793					5.~~026544021~~012232830			0.000000000						FIXED
	A-2						781,013,000.00					781,013,000.00					0.00			0.00			0.00				781,013,000.00				4,142,623.12				0.00				6.36500000%
	52108HFL3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.304166666			0.000000000						FIXED
	X						1,380,748,715.55				N	1,~~379~~378,~~232~~237,~~887~~294.9200					0.00			0.00			0.00				1,~~378~~377,~~237~~465,~~294~~766.0001				1,~~137~~395,~~782~~731.9374				0.00				01.~~98992674~~21523202%
	52108HFH2/U51394AS0													998.~~902169806~~181116142			0.000000000			0.000000000			0.000000000				~~998~~997.~~181116142~~622341051					01.~~824033307~~010851377			0.000000000						10.~~215232016~~989559158%
	B						55,230,000.00					55,230,000.00					0.00			0.00			0.00				55,230,000.00				299,714.80				0.00				6.51200000%
	52108HFM1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.426666667			0.000000000						FIXED
	C						44,653,000.00					44,653,000.00					0.00			0.00			0.00				44,653,000.00				247,563.67				0.00				6.65300000%
	52108HFN9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.544166573			0.000000000						FIXED
	D						16,000,000.00					16,000,000.00					0.00			0.00			0.00				16,000,000.00				89,746.67				0.00				6.73100000%
	52108HFP4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.609166875			0.000000000						FIXED
	E						18,000,000.00					18,000,000.00					0.00			0.00			0.00				18,000,000.00				104,250.00				0.00				6.95000000%
	52108HEK6/U51394AM3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.791666667			0.000000000						6.950000000%
	F						18,000,000.00					18,000,000.00					0.00			0.00			0.00				18,000,000.00				~~106~~109,~~188~~645.0594				0.00				7.~~07920366~~30972905%
	52108HEM2/U51394AN1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					56.~~899336111~~091441111			0.000000000						7.~~309729051~~079170540%
	G						12,081,000.00					12,081,000.00					0.00			0.00			0.00				12,081,000.00				7375,~~585~~906.4122				0.00				7.~~30920366~~53972905%
	52108HEP5/U51394AP6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~091003228~~283107359			0.000000000						7.~~539729051~~309170540%
	H						15,534,000.00					15,534,000.00					0.00			0.00			0.00				15,534,000.00				79,741.20				0.00				6.16000000%
	52108HER1/U51394AQ4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.133333333			0.000000000						FIXED
	J						20,711,000.00					20,711,000.00					0.00			0.00			0.00				20,711,000.00				106,316.47				0.00				6.16000000%
	52108HET7/U51394AR2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.133333494			0.000000000						FIXED
	K						6,904,000.00					6,904,000.00					0.00			0.00			0.00				6,904,000.00				35,440.53				0.00				6.16000000%
	52108HEV2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.133332851			0.000000000						FIXED
	L						10,355,000.00					10,355,000.00					0.00			0.00			0.00				10,355,000.00				53,155.67				0.00				6.16000000%
	52108HEX8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.133333655			0.000000000						FIXED
	M						3,452,000.00					3,452,000.00					0.00			0.00			0.00				3,452,000.00				17,720.27				0.00				6.16000000%
	52108HEZ3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.133334299			0.000000000						FIXED
	N						6,904,000.00					6,904,000.00					0.00			0.00			0.00				6,904,000.00				35,440.53				0.00				6.16000000%
	52108HFB5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.133332851			0.000000000						FIXED
	P						3,452,000.00					3,452,000.00					0.00			0.00			0.00				3,452,000.00				17,720.27				0.00				6.16000000%
	52108HFD1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.133334299			0.000000000						FIXED
	Q						17,259,715.55					17,259,715.55					0.00			0.00			0.00				17,259,715.55				88,599.87				0.00				6.16000000%
	52108HFF6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.133333150			0.000000000						FIXED
	R-III						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSF934													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	R-I						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSF935													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	R-II						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSF936													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			1,380,748,715.55								1,~~379~~378,~~232~~237,~~887~~294.9200				~~995~~771,~~593~~527.9299			0.00			0.00				1,~~378~~377,~~237~~465,~~294~~766.0001				8,~~400~~659,~~911~~613.7214				0.00
																										TOTAL P&I PAYMENT				9,~~396~~431,~~505~~141.6413
	Q						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	52108HFF6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			0.00								0.00				0.00			0.00			0.00				0.00				0.00				0.00
																										TOTAL P&I PAYMENT				0.00
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
10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.																																					PAGE 2 OF 23
11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.																																					PAGE 2 OF 24

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1011/1719/2001

SERIES 2001-C3

PAYMENT DATE:

1011/1719/2001

PRIOR PAYMENT:

0910/17/2001

NEXT PAYMENT:

1112/1917/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8753-50-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

8,~~493~~605,~~193~~601.2201

CURRENT SERVICING FEES

~~116~~114,~~646~~515.4653

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~987~~744,~~647~~166.1561

PLUS ADVANCE INTEREST

25169,~~399~~561.4034

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

727,~~946~~361.7738

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

~~382~~2,428.5880

SCHEDULED PRINCIPAL DISTRIBUTION

~~995~~771,~~593~~527.9299

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~117~~116,~~029~~944.0434

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(~~116~~114,~~646~~515.4653)

CURTAILMENTS

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

0.00

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

8,~~401~~660,~~946~~646.1582

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,~~034~~033.4268)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~995~~771,~~593~~527.9299

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

9,~~397~~432,~~540~~174.0781

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

8,~~400~~659,~~911~~613.7314

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,~~379~~378,~~232~~237,~~888~~294.0008

134

SCHEDULED PRINCIPAL DISTRIBUTION

~~995~~771,~~593~~527.9299

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,~~378~~377,~~237~~465,~~294~~766.0809

134

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

07,946.0077

025,399.0040

727,~~946~~361.7738

25169,~~399~~561.4034

0.00

735,~~946~~308.7715

25194,~~399~~960.4073

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 5 OF 23

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 5 OF 24

	ABN AMRO
	LASALLE BANK	N.A.
				LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
																COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																														STATEMENT DATE:				1011/1719/2001
																																																														PAYMENT DATE:				1011/1719/2001
																SERIES 2001-C3
																																																														PRIOR PAYMENT:					0910/17/2001
																																																													NEXT PAYMENT:							1112/1917/2001
																																																													RECORD DATE:								0910/2831/2001
																ABN AMRO ACCT: 67-8753-50-0
																BOND INTEREST RECONCILIATION
																								DEDUCTIONS																				ADDITIONS
																																																									REMAINING
								ACCRUAL					PASS								ACCRUED										ADD.
DEFERRED &
					PRIOR						PREPAY-						OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																																																	CREDIT SUPPORT
														THRU									CERTIFICATE						ALLOCABLE				TRUST			ACCRETION			INTEREST		INT. SHORT-						MENT					INTEREST		CERTIFICATE		PAYMENT				INTEREST
			CLASS			METHOD DAYS									RATE							INTEREST						PPIS					EXPENSE (1)		INTEREST			LOSSES		FALLS DUE								PENALTIES			PROCEEDS (2)
INTEREST
			AMOUNT					SHORTFALLS				ORIGINAL								CURRENT(3)
		A-1					30/360		30	6.058000000%									1,~~765~~760,~~322~~296.2617								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~765~~760,~~322~~296.2617		1,~~765~~760,~~322~~296.2617			0.00						18.19%						18.0304%
		A-2					30/360		30	6.365000000%									4,142,623.12								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,142,623.12		4,142,623.12			0.00						18.19%						18.0304%
		X					30/360		30	01.~~989926742~~215232016%									1,~~137~~395,~~782~~731.9374								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~137~~395,~~782~~731.9374		1,~~137~~395,~~782~~731.9374			0.00						NA						NA
		B					30/360		30	6.512000000%									299,714.80								0.00					0.00			0.00		0.00						0.00		0.00				0.00				299,714.80		299,714.80			0.00						14.20%						14.03%
		C					30/360		30	6.653000000%									247,563.67								0.00					0.00			0.00		0.00						0.00		0.00				0.00				247,563.67		247,563.67			0.00						10.97%						10.79%
		D					30/360		30	6.731000000%									89,746.67								0.00					0.00			0.00		0.00						0.00		0.00				0.00				89,746.67		89,746.67			0.00						9.82%						9.6263%
		E					30/360		30	6.950000000%									104,250.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				104,250.00		104,250.00			0.00						8.52%						8.32%
		F					30/360		30	7.~~079203660~~309729051%									~~106~~109,~~188~~645.0594								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~106~~109,~~188~~645.0594		~~106~~109,~~188~~645.0594			0.00						7.22%						7.0102%
		G					30/360		30	7.~~309203660~~539729051%									7375,~~585~~906.4122								0.00					0.00			0.00		0.00						0.00		0.00				0.00				7375,~~585~~906.4122		7375,~~585~~906.4122			0.00						6.34%						6.14%
		H					30/360		30	6.160000000%									79,741.20								0.00					0.00			0.00		0.00						0.00		0.00				0.00				79,741.20		79,741.20			0.00						5.22%						5.01%
		J					30/360		30	6.160000000%									106,316.47								0.00					0.00			0.00		0.00						0.00		0.00				0.00				106,316.47		106,316.47			0.00						3.72%						3.51%
		K					30/360		30	6.160000000%									35,440.53								0.00					0.00			0.00		0.00						0.00		0.00				0.00				35,440.53		35,440.53			0.00						3.23%						3.01%
		L					30/360		30	6.160000000%									53,155.67								0.00					0.00			0.00		0.00						0.00		0.00				0.00				53,155.67		53,155.67			0.00						2.48%						2.2526%
		M					30/360		30	6.160000000%									17,720.27								0.00					0.00			0.00		0.00						0.00		0.00				0.00				17,720.27		17,720.27			0.00						2.23%						2.00%
		N					30/360		30	6.160000000%									35,440.53								0.00					0.00			0.00		0.00						0.00		0.00				0.00				35,440.53		35,440.53			0.00						1.73%						1.50%
		P					30/360		30	6.160000000%									17,720.27								0.00					0.00			0.00		0.00						0.00		0.00				0.00				17,720.27		17,720.27			0.00						1.48%						1.25%
		Q					30/360		30	6.160000000%									88,599.87								0.00					0.00			0.00		0.00						0.00		0.00				0.00				88,599.87		88,599.87			0.00						0.23%						0.00%
																				8,400,911.72						0.00				0.00				0.00			0.00					0.00				0.00				0.00			8,400,911.72		8,400,911.72				0.00
																				8,659,613.14						0.00				0.00				0.00			0.00					0.00				0.00				0.00			8,659,613.14		8,659,613.14				0.00
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) 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).
																																																															PAGE 6 OF 23
																																																															PAGE 6 OF 24
	10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.
	11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
																																											STATEMENT DATE:					1011/1719/2001
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1011/1719/2001
																																											SERIES 2001-C3
												PRIOR PAYMENT:									0910/17/2001
																																											NEXT PAYMENT:						1112/1917/2001
																																											RECORD DATE:							0910/2831/2001
												ABN AMRO ACCT: 67-8753-50-0
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
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
					11/19/01		1		4,575,005						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.75%				0.33%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/17/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/17/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/17/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.																																								PAGE 7 OF 23
				11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.																																								PAGE 7 OF 24

	ABN AMRO
	LASALLE BANK		N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																		STATEMENT DATE:				1011/1719/2001
																																										PAYMENT DATE:				1011/1719/2001
											SERIES 2001-C3																															PRIOR PAYMENT:					0910/17/2001
																																										NEXT PAYMENT:						1112/1917/2001
																																										RECORD DATE:							0910/2831/2001
											ABN AMRO ACCT: 67-8753-50-0
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)						REMAINING TERM							CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT							LIFE AMORT.					COUPON REMIT
				11/19/01		134			1,377,465,766				0		0				0	0			0	0			0			0			0		0					218		347		7.64%					7.54%
					100.00%					99.53%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				10/17/01		134			1,378,237,294				0		0				0	0			0	0			0			0			0		0					219		348		7.41%					7.31%
					100.00%					99.59%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				9/17/01		134			1,379,232,888				0		0				0	0			0	0			0			0			0		0					220		349		7.64%					7.54%
					100.00%					99.66%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				8/17/01		134			1,379,993,206				0		0				0	0			0	0			0			0			0		0					221		350		7.64%					7.54%
					100.00%					99.71%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 8 OF 23
																																											PAGE 8 OF 24
			10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.
			11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

1011/1719/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1719/2001

SERIES 2001-C3

PRIOR PAYMENT:

0910/17/2001

NEXT PAYMENT:

1112/1917/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8753-50-0

DELINQUENT LOAN DETAIL

DISCLOSURE

CONTROL #

PAID

THRU

DATE

CURRENT P&I

ADVANCE

OUTSTANDING

P&I

ADVANCES**

OUT. PROPERTY

PROTECTION

ADVANCES

ADVANCE

DESCRIPTION (1)

SPECIAL

SERVICER

TRANSFER DATE

FORECLOSURE

DATE

BANKRUPTCY

DATE

REO

DATE

9/10/01

33,346.17

0.00

10/11/01

65,608.51

0.00

TOTAL

33,346.17

9/10/01

33,346.82

66,692.98

0.00

10/11/01

24,061.96

0.00

10/11/01

20,813.80

0.00

10/11/01

20,549.90

0.00

109

10/11/01

16,383.14

0.00

122

10/11/01

11,019.10

0.00

134

10/11/01

5,139.48

0.00

TOTAL

196,922.72

230,268.88

A. P&I ADVANCE - LOAN IN GRACE PERIOD

1. P&I ADVANCE - LOAN DELINQ. 1 MONTH

3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS

7. P &I ADVANCE (FORECLOSURE)

B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.

2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS

4. MATURED BALLOON/ASSUMED SCHED. PAYMENT

9. P&I ADVANCE (REO)

** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 9 OF 23

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 9 OF 24

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

1011/1719/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1719/2001

SERIES 2001-C3

PRIOR PAYMENT:

0910/17/2001

NEXT PAYMENT:

1112/1917/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8753-50-0

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CUMULATIVE

PAGE 10 OF 23

PAGE 10 OF 24

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1011/1719/2001
													PAYMENT DATE:			1011/1719/2001
					SERIES 2001-C3								PRIOR PAYMENT:			0910/17/2001
													NEXT PAYMENT:			1112/1917/2001
													RECORD DATE:			0910/2831/2001
					ABN AMRO ACCT: 67-8753-50-0
					MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
								0				TO		2,000,000				22			31,~~196~~177,~~303~~683						2.26	%		~~111~~110				7.62	%	0.00
								2,000,000				TO		4,000,000				35			105,~~128~~061,~~768~~133						7.63	%		~~156~~155				7.53	%	0.00
								4,000,000				TO		6,000,000				28			138,~~578~~464,~~207~~889						10.05	%		~~117~~116				7.45	%	0.00
								6,000,000				TO		8,000,000				10			71,~~187~~144,~~056~~049						5.1716	%		~~152~~151				7.51	%	0.00
								8,000,000				TO		10,000,000				8			69,~~630~~584,~~059~~074						5.05	%		~~143~~142				7.43	%	0.00
								10,000,000				TO		15,000,000				13			158,~~942~~844,~~921~~229						11.53	%		~~157~~156				7.63	%	0.00
								15,000,000				TO		20,000,000				6			103,~~193~~128,~~331~~612						7.49	%		~~226~~225				7.54	%	0.00
								20,000,000				TO		50,000,000				8			260,~~774~~639,~~864~~060						18.92	%		~~248~~247				7.74	%	0.00
								50,000,000				TO		100,000,000				3			259,~~605~~422,~~785~~038						18.8483	%		~~261~~260				7.12	%	0.00
								100,000,000				&		ABOVE				1			180,000,000						13.0607	%		~~357~~356				6.91	%	0.00
												134					1,~~378~~377,~~237~~465,~~294~~766				100.00		%
			AVERAGE SCHEDULE BALANCE														10,~~285~~279,~~353~~595
			MAXIMUM SCHEDULE BALANCE												180,000,000
			MINIMUM SCHEDULE BALANCE												498,~~869~~637
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									6.750%			TO		7.000%				5						381,~~472~~316,~~113~~182					27.68		%					~~283~~282	6.87	%	0.00
									7.001%			TO		7.250%				24						147,~~323~~231,~~448~~028					10.69		%					8180	7.16	%	0.00
									7.251%			TO		7.500%				38						292,~~840~~643,~~373~~522					21.25		%					~~170~~169	7.38	%	0.00
			7.501%			TO		7.750%				31							190,~~277~~150,~~412~~321						13.8180	%					~~197~~196	7.66	%		0.00
			7.751%			TO		8.000%				24							~~248~~247,~~049~~918,~~741~~158						18.00	%					~~264~~263	7.90	%		0.00
			8.001%			TO		8.250%				4							52,~~806~~782,~~452~~633						3.83	%					~~252~~251	8.11	%		0.00
			8.251%			TO		8.500%				4							38,~~949~~930,~~473~~241						2.83	%					~~310~~309	8.29	%		0.00
			8.501%			TO		8.750%				2							16,~~510~~503,~~513~~362						1.20	%					9998	8.66	%		0.00
			8.751%			TO		9.000%				0							0						0.00	%					0	0.00	%		0.00
			9.001%			TO		9.250%				0							0						0.00	%					0	0.00	%		0.00
			9.251%			TO		9.500%				0							0						0.00	%					0	0.00	%		0.00
			9.501%			TO		9.750%				0							0						0.00	%					0	0.00	%		0.00
			9.751%			&		ABOVE				0							0						0.00	%					0	0.00	%		0.00
													132					1,~~368~~367,~~229~~475,~~525~~448						99.27		%
		MINIMUM MORTGAGE INTEREST RATE																		6.739%
		MAXIMUM MORTGAGE INTEREST RATE																		8.700%
				DISTRIBUTION OF REMAINING TERM (BALLOON)
BALLOON
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			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					0			0				0.00				%		0				0.00	%	0.00
			37			TO		60					15			~~126~~125,~~006~~928,~~636~~108				9.14				%		5655				7.17	%	0.00
			61			TO		120					93			~~608~~607,~~099~~692,~~040~~358				44.12				%		~~112~~111				7.48	%	0.00
			121			TO		180					0			0				0.00				%		0				0.00	%	0.00
			181			TO		240					2			109,~~007~~990,~~769~~318				0.73				%		~~221~~220				6.74	%	0.00
			241			&		ABOVE					24			~~634~~633,~~123~~854,~~849~~982				46.0102				%		~~354~~353				7.41	%	0.00
											134							1,~~378~~377,~~237~~465,~~294~~766			100.00			%
		MINIMUM REMAINING TERM													5352
		MAXIMUM REMAINING TERM													~~357~~356
	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0		TO		60			0				0						0.00		%				0		0.00			%	0.00
			61		TO		120			0				0						0.00		%				0		0.00			%	0.00
			121		TO		180			0				0						0.00		%				0		0.00			%	0.00
			181		TO		240			0				0						0.00		%				0		0.00			%	0.00
			241		&		ABOVE			0				0						0.00		%				0		0.00			%	0.00
										0				0						0.00		%
	10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.													PAGE 11 OF 23
	11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.													PAGE 11 OF 24

			ABN AMRO
			LASALLE BANK		N.A.
		LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
		COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1011/1719/2001
												PAYMENT DATE:			1011/1719/2001
				SERIES 2001-C3								PRIOR PAYMENT:			0910/17/2001
												NEXT PAYMENT:			1112/1917/2001
												RECORD DATE:			0910/2831/2001
				ABN AMRO ACCT: 67-8753-50-0
				MORTGAGE LOAN CHARACTERISTICS
		DISTRIBUTION OF DSCR (PFY)								GEOGRAPHIC DISTRIBUTION
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
	% OF
BALANCE
WAMM WAC PFY DSCR
						LESS THAN ZERO									0	0				0.00		%				0		0.00	%		0.00
						0.001 0.750									0	0				0.00		%				0		0.00	%		0.00
				0.751 0.875									0		0				0.00	%				0		0.00	%		0.00
				0.876 1.000									0		0				0.00	%				0		0.00	%		0.00
				1.001 1.125									0		0				0.00	%				0		0.00	%		0.00
				1.126 1.250									0		0				0.00	%				0		0.00	%		0.00
				1.251 1.375									0		0				0.00	%				0		0.00	%		0.00
				1.376 1.500									0		0				0.00	%				0		0.00	%		0.00
				1.501 1.625									0		0				0.00	%				0		0.00	%		0.00
				1.626 1.750									0		0				0.00	%				0		0.00	%		0.00
				1.751 1.875									0		0				0.00	%				0		0.00	%		0.00
				1.876 2.000									0		0				0.00	%				0		0.00	%		0.00
				2.001 2.125									0		0				0.00	%				0		0.00	%		0.00
				2.126 2.250									0		0				0.00	%				0		0.00	%		0.00
				2.251 & ABOVE									0		0				0.00	%				0		0.00	%		0.00
				UNKNOWN									134		1,~~378~~377,~~237~~465,~~294~~766				100.00	%				~~219~~218		7.41	%		0.00
											134				1,~~378~~377,~~237~~465,~~294~~766				100.00	%
			MAXIMUM DSCR				0.000
			MINIMUM DSCR					0.000
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											NEW YORK				9				267,~~137~~090,~~403~~723				19.3839		%				~~306~~305			7.23	%		0.00
											CALIFORNIA				31				236,~~741~~580,~~629~~583				17.18		%				~~143~~142			7.50	%		0.00
											TEXAS				14				177,~~766~~624,~~060~~921				12.90		%				~~259~~258			7.13	%		0.00
											MASSACHUSETTS				5				120,~~360~~275,~~923~~851				8.73		%				~~111~~110			6.99	%		0.00
											WASHINGTON				6				106,~~615~~558,~~270~~125				7.74		%				~~323~~322			7.79	%		0.00
											VIRGINIA				4				92,~~150~~098,~~255~~605				6.69		%				~~196~~195			7.47	%		0.00
											PENNSYLVANIA				3				53,~~101~~069,~~532~~717				3.85		%				~~282~~281			7.30	%		0.00
											ARIZONA				6				44,~~609~~585,~~401~~640				3.24		%				~~285~~284			8.09	%		0.00
											CMBS CERTIFICATE				3				35,~~823~~807,~~840~~446				2.60		%				~~357~~356			8.04	%		0.00
											FLORIDA				8				30,~~899~~879,~~298~~549				2.24		%				~~194~~193			7.54	%		0.00
											GEORGIA				5				28,~~212~~196,~~939~~075				2.05		%				9190			7.43	%		0.00
											OHIO				4				22,~~740~~726,~~935~~758				1.65		%				~~114~~113			7.25	%		0.00
											NORTH CAROLINA				4				19,~~665~~652,~~447~~566				1.43		%				~~114~~113			7.47	%		0.00
											KANSAS				2				19,~~451~~442,~~161~~051				1.41		%				~~199~~198			8.27	%		0.00
											MARYLAND				1				12,~~997~~985,~~350~~361				0.94		%				~~116~~115			7.69	%		0.00
											TENNESSEE				2				10,~~276~~270,~~176~~535				0.75		%				~~116~~115			7.51	%		0.00
											ILLINOIS				2				10,~~156~~150,~~303~~098				0.74		%				6564			7.27	%		0.00
											CONNECTICUT				2				10,~~140~~135,~~131~~380				0.74		%				~~356~~355			7.99	%		0.00
											OREGON				1				9,~~051~~042,~~863~~790				0.66		%				7978			7.35	%		0.00
											LOUISIANA				4				8,~~885~~880,~~749~~582				0.64		%				~~115~~114			7.38	%		0.00
											NEW JERSEY				2				8,~~711~~706,~~080~~329				0.63		%				~~218~~217			7.57	%		0.00
											HIWAII				1				8,~~106~~100,~~883~~375				0.59		%				~~114~~113			7.42	%		0.00
											MINNESOTA				1				7,~~925~~918,~~514~~121				0.5857		%				~~111~~110			7.84	%		0.00
											NEVEDA				2				5,~~874~~870,~~379~~695				0.43		%				9897			7.15	%		0.00
											MICHIGAN				3				5,~~822~~818,~~598~~526				0.42		%				~~114~~113			7.34	%		0.00
											COLORADO				2				5,~~733~~730,~~600~~535				0.42		%				~~115~~114			7.61	%		0.00
											OKLAHOMA				1				4,~~140~~137,~~050~~969				0.30		%				~~116~~115			7.78	%		0.00
											ALABAMA				1				3,~~468~~465,~~816~~354				0.25		%				~~112~~111			7.50	%		0.00
											MISSISSIPPI				1				2,~~837~~836,~~878~~096				0.21		%				~~114~~113			7.14	%		0.00
											MISSOURI				1				2,~~789~~788,~~548~~060				0.20		%				~~115~~114			7.63	%		0.00
											SOUTH CAROLINA				1				2,~~593~~592,~~831~~545				0.19		%				~~116~~115			7.82	%		0.00
											NEW HAMPSHIRE				1				2,~~318~~316,~~118~~912				0.17		%				~~115~~114			7.70	%		0.00
											MAINE				1				1,~~131~~130,~~332~~893				0.08		%				~~115~~114			8.50	%		0.00
							134					1,~~378~~377,~~237~~465,~~294~~766				100.00		%
		DISTRIBUTION OF DSCR (CUTOFF)
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
							LESS THAN ZERO						0						0				0.00	%				0			0.00	%		0.00
					0.001 0.750						0						0				0.00	%				0			0.00	%		0.00
					0.751 0.875						0						0				0.00	%				0			0.00	%		0.00
					0.876 1.000						2						109,~~007~~990,~~769~~318				0.73	%				~~221~~220			6.74	%		0.00
					1.001 1.125						0						0				0.00	%				0			0.00	%		0.00
					1.126 1.250						15						131,~~176~~083,~~182~~669				9.52	%				~~210~~209			7.65	%		0.00
					1.251 1.375						70						510,~~847~~543,~~738~~718				37.0706	%				~~175~~174			7.49	%		0.00
					1.376 1.500						30						168,~~210~~107,~~115~~725				12.20	%				~~184~~183			7.72	%		0.00
					1.501 1.625						9						142,~~310~~193,~~728~~070				10.3332	%				~~292~~291			7.20	%		0.00
					1.626 1.750						7						235,~~684~~547,~~762~~266				17.10	%				~~196~~195			7.44	%		0.00
					1.751 1.875						0						0				0.00	%				0			0.00	%		0.00
					1.876 2.000						0						0				0.00	%				0			0.00	%		0.00
					2.001 2.125						0						0				0.00	%				0			0.00	%		0.00
					2.126 2.250						1						180,000,000				13.0607	%				~~357~~356			6.91	%		0.00
					2.251 & ABOVE						0						0				0.00	%				0			0.00	%		0.00
												134					1,~~378~~377,~~237~~465,~~294~~766			100.00		%
				MAXIMUM DSCR			2.140
				MINIMUM DSCR				1.000
		10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.							PAGE 12 OF 23
		11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.							PAGE 12 OF 24

		ABN AMRO
		LASALLE BANK		N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1011/1719/2001
														PAYMENT DATE:			1011/1719/2001
						SERIES 2001-C3								PRIOR PAYMENT:			0910/17/2001
														NEXT PAYMENT:			1112/1917/2001
														RECORD DATE:			0910/2831/2001
						ABN AMRO ACCT: 67-8753-50-0
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									RETAIL				56				584,~~857~~458,~~801~~694						42.4443		%				~~196~~195		7.30	%	0.00
									OFFICE				27				493,~~972~~808,~~631~~985						35.8485		%				~~292~~291		7.48	%	0.00
									MULTIFAMILY				22				137,~~283~~200,~~990~~987						9.96		%				~~131~~130		7.43	%	0.00
									LODGING				6				49,~~488~~441,~~046~~206						3.59		%				~~113~~112		7.70	%	0.00
									INDUSTRIAL				9				48,~~515~~482,~~811~~597						3.52		%				8584		7.40	%	0.00
									SELF STORAGE				2				29,~~933~~920,~~568~~035						2.17		%				~~357~~356		8.08	%	0.00
									MOBILE HOME PARK				9				20,~~439~~426,~~144~~435						1.48		%				~~114~~113		7.52	%	0.00
									OTHER				2				109,~~007~~990,~~769~~318						0.73		%				~~221~~220		6.74	%	0.00
		MIXED USE				1				3,~~738~~736,~~533~~509							0.27		%				~~115~~114		7.58	%		0.00
							134			1,~~378~~377,~~237~~465,~~294~~766						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											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				0			0				0.00		%			0		0.00	%	0.00
			37		TO		48				0				0				0.00		%			0			0.00	%	0.00
			49		TO		60				0				0				0.00		%			0			0.00	%	0.00
			61		TO		72				0				0				0.00		%			0			0.00	%	0.00
			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				0				0				0.00		%			0			0.00	%	0.00
										0					0				0.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						133				1,~~198~~197,~~237~~465,~~294~~766				86.9493		%			~~198~~197			7.49	%	0.00
								IO/AMORTIZING/BALLOON						1				180,000,000				13.0607		%			~~357~~356			6.91	%	0.00
									134				1,~~378~~377,~~237~~465,~~294~~766			100.00			%
YEAR
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
			2001					0			0				0.00		%			0			0.00	%	0.00
			2002					0			0				0.00		%			0			0.00	%	0.00
			2003					0			0				0.00		%			0			0.00	%	0.00
			2004					0			0				0.00		%			0			0.00	%	0.00
			2005					0			0				0.00		%			0			0.00	%	0.00
			2006					15			~~126~~125,~~006~~928,~~636~~108				9.14		%			5655			7.17	%	0.00
			2007					0			0				0.00		%			0			0.00	%	0.00
			2008					5			27,~~772~~752,~~465~~362				2.0201		%			7877			7.36	%	0.00
			2009					1			4,~~640~~638,~~215~~111				0.34		%			9897			8.55	%	0.00
			2010					3			14,~~037~~031,~~394~~187				1.02		%			~~101~~100			8.56	%	0.00
			2011					84			561,~~648~~270,~~967~~698				40.75		%			~~114~~113			7.45	%	0.00
			2012 & GREATER					26			~~644~~643,~~131~~845,~~618~~300				46.74		%			~~352~~351			7.40	%	0.00
								134			1,~~378~~377,~~237~~465,~~294~~766			100.00			%
								PAGE 13 OF 23
								PAGE 13 OF 24
	10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.
	11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
														STATEMENT DATE:		1011/1719/2001
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES										PAYMENT DATE:	1011/1719/2001
						SERIES 2001-C3										PRIOR PAYMENT:		0910/17/2001
																NEXT PAYMENT:			1112/1917/2001
																RECORD DATE:				0910/2831/2001
						ABN AMRO ACCT: 67-8753-50-0
						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)
				1			OFFICE	7/11/31	0.00	NY	180,000,000	6.91000%	1,~~036~~071,~~500~~050		0
				2			RETAIL	3/11/11	0.00	MA	99,~~469~~399,~~363~~829	6.79700%	651,725		0
				3			RETAIL	4/11/31	0.00	TX	89,~~539~~461,~~341~~018	6.87000%	590,935		0
				4			OFFICE	2/11/31	0.00	WA	70,~~597~~561,~~082~~191	7.89000%	515,539		0
				5			RETAIL	5/11/11	0.00	NY	43,~~381~~361,~~531~~194	8.00000%	319,188		0
				6			OFFICE	5/11/31	0.00	VA	40,~~882~~862,~~898~~552	7.83000%	295,999		0
				7			MULTIFAMILY	6/11/06	0.00	VA	39,~~388~~364,~~959~~689	7.15000%	266,786		0
				8			RETAIL	3/11/31	0.00	PA	37,~~324~~302,~~930~~536	7.31000%	257,344		0
				9			OFFICE	12/11/30	0.00	AZ	32,~~318~~304,~~624~~258	8.29000%	245,076		0
				10			OFFICE	12/11/30	0.00	WA	23,~~126~~113,~~370~~961	7.75000%	166,745		0
				11			MULTIFAMILY	6/11/31	0.00	CA	22,~~174~~162,~~595~~869	7.63000%	157,419		0
				12			OFFICE	4/11/11	0.00	CA	22,~~176~~167,~~957~~001	8.15000%	165,595		0
				13			LODGING	4/11/11	0.00	TX	18,~~631~~612,~~062~~734	7.47600%	138,268		0
				14			RETAIL	6/11/31	0.00	NY	17,~~958~~949,~~182~~523	7.90000%	130,825		0
				15			RETAIL	5/11/11	0.00	CA	17,~~543~~533,~~545~~477	7.40000%	121,859		0
				16			RETAIL	4/11/31	0.00	TX	17,~~179~~168,~~107~~775	7.28000%	118,027		0
				17			SELF STORAGE	7/11/31	0.00		16,~~448~~441,~~496~~059	8.08000%	121,882		0
				18			INDUSTRIAL	4/11/06	0.00	CA	15,~~432~~423,~~939~~044	7.07000%	103,852		0
				19			RETAIL	6/11/11	0.00	PA	13,~~960~~952,~~933~~409	7.18000%	94,841		0
				20			RETAIL	6/11/11	0.00	CA	13,~~666~~659,~~291~~184	7.68000%	97,487		0
				21			SELF STORAGE	7/11/31	0.00		13,~~485~~478,~~073~~976	8.08000%	99,923		0
				22			INDUSTRIAL	6/11/11	0.00	MD	12,~~997~~985,~~350~~361	7.69000%	98,057		0
				23			OFFICE	5/11/06	0.00	CA	12,~~707~~699,~~578~~958	7.26000%	87,064		0
				24			OFFICE	4/11/11	0.00	TX	12,~~549~~542,~~488~~172	7.38000%	87,068		0
				25			RETAIL	5/11/28	0.00	FL	12,~~506~~497,~~960~~186	7.49000%	90,441		0
				26			MULTIFAMILY	1/1/10	0.00	KS	11,~~870~~865,~~298~~251	8.70000%	93,976		0
				27			LODGING	1/1/11	0.00	MA	11,~~690~~679,~~134~~228	7.84000%	89,827		0
				28			RETAIL	6/11/11	0.00	CA	11,~~272~~266,~~196~~335	7.68000%	80,409		0
				29			OFFICE	6/11/06	0.00	GA	11,~~170~~164,~~556~~230	7.42000%	77,699		0
				30			RETAIL	4/11/31	0.00	CA	10,~~658~~652,~~377~~397	7.50000%	74,816		0
				31			RETAIL	4/11/11	0.00	TX	10,~~407~~401,~~687~~543	7.34000%	71,926		0
				32			OFFICE	6/11/31	0.00	NY	9,~~526~~522,~~924~~086	7.75000%	68,417		0
				33			RETAIL	4/11/11	0.00	VA	9,~~461~~455,~~054~~381	7.29000%	65,065		0
				34			RETAIL	5/11/08	0.00	OR	9,~~051~~042,~~863~~790	7.35000%	66,363		0						B
				35			RETAIL	5/11/11	0.00	OH	8,~~545~~540,~~649~~348	7.15000%	57,916		0
				36			OFFICE	5/11/11	0.00	CA	8,~~520~~515,~~367~~163	7.65000%	61,331		0
				37			RETAIL	5/11/11	0.00	NC	8,~~363~~358,~~581~~888	7.47000%	58,492		0
				38			RETAIL	4/11/11	0.00	HI	8,~~106~~100,~~883~~375	7.42000%	58,307		0
				39			RETAIL	5/11/11	0.00	GA	8,~~053~~049,~~739~~044	7.35000%	55,669		0
				40			LODGING	1/1/11	0.00	MN	7,~~925~~918,~~514~~121	7.84000%	60,900		0
				41			RETAIL	6/11/11	0.00	CA	7,~~681~~677,~~054~~060	7.68000%	54,792		0
				42			OFFICE	6/11/31	0.00	KS	7,~~580~~576,~~863~~801	7.59000%	53,609		0
				43			RETAIL	3/11/11	0.00	OH	7,~~514~~509,~~208~~616	7.25000%	51,504		0
				44			MULTIFAMILY	6/11/06	0.00	CA	7,~~378~~373,~~424~~667	7.00000%	49,232		0
				45			RETAIL	6/11/11	0.00	CA	6,~~942~~939,~~875~~264	7.68000%	49,526		0
				46			OFFICE	4/11/08	0.00	CA	6,~~821~~817,~~709~~581	7.26000%	46,776		0
				47			OFFICE	3/11/11	0.00	CA	6,~~768~~764,~~254~~193	7.31000%	46,665		0
				48			MULTIFAMILY	7/11/11	0.00	TN	6,~~288~~284,~~407~~925	7.46000%	43,878		0
				49			OFFICE	6/11/31	0.00	CT	6,~~285~~282,~~747~~822	8.00000%	46,227		0
				50			RETAIL	6/11/11	0.00	CA	5,~~985~~982,~~237~~125	7.68000%	42,695		0
				51			RETAIL	2/11/11	0.00	OH	5,~~914~~910,~~446~~781	7.25000%	40,589		0
				52			RETAIL	7/11/31	0.00		5,~~890~~887,~~272~~411	7.86000%	42,728		0
				53			RETAIL	4/11/11	0.00	NC	5,~~577~~574,~~662~~431	7.40000%	38,773		0
				54			OFFICE	5/11/11	0.00	CA	5,~~509~~506,~~481~~795	7.89000%	40,118		0
				55	LUBS1C3A		OTHER	3/10/20	0.00	CA	5,~~424~~415,~~772~~313	6.73900%	39,924		0
				56			MULTIFAMILY	3/11/11	0.00	NY	5,~~384~~378,~~033~~502	7.31000%	39,422		0
				57			MULTIFAMILY	7/11/06	0.00	TX	5,~~239~~236,~~468~~259	7.14000%	35,423		0
				58			MULTIFAMILY	7/11/06	0.00	CA	5,~~189~~186,~~290~~013	7.04000%	34,736		0
				59			OFFICE	6/11/11	0.00	FL	5,~~136~~133,~~698~~854	7.49000%	35,974		0
				60			RETAIL	6/11/11	0.00	CA	5,~~107~~104,~~402~~746	7.68000%	36,433		0
				61			RETAIL	6/11/06	0.00	IL	5,~~084~~081,~~986~~668	6.96000%	33,794		0
				62			RETAIL	1/11/08	0.00	IL	5,~~071~~068,~~318~~430	7.58000%	35,989		0
				63			MOBILE HOME PARK	3/11/11	0.00	WA	5,~~025~~022,~~815~~706	7.21000%	34,313		0
				64			RETAIL	4/11/11	0.00	NJ	4,~~979~~977,~~930~~023	7.37500%	34,534		0
				65			RETAIL	6/11/11	0.00	CA	4,~~817~~796,~~108~~558	7.53000%	51,786		0
				66			RETAIL	6/11/11	0.00	FL	4,~~788~~786,~~612~~237	7.82000%	34,620		0
				67			LODGING	6/11/11	0.00	NY	4,~~732~~729,~~885~~075	8.27000%	37,515		0
				68			RETAIL	5/11/11	0.00	GA	4,~~710~~707,~~474~~907	7.56000%	33,232		0
				69			OFFICE	12/1/09	0.00	MA	4,~~640~~638,~~215~~111	8.55000%	36,267		0
				70			INDUSTRIAL	3/1/06	0.00	CA	4,~~603~~600,~~519~~774	7.33000%	31,802		0
				71	LUBS1C3B		OTHER	3/10/20	0.00	CA	4,~~582~~575,~~997~~005	6.73900%	33,729		0						B1
				72			MULTIFAMILY	3/11/11	0.00	NV	4,~~378~~375,~~606~~847	7.15000%	29,718		0
				73			MULTIFAMILY	6/11/06	0.00	CA	4,~~288~~285,~~148~~570	7.23000%	29,275		0
				74			RETAIL	5/11/11	0.00	NC	4,~~253~~248,~~034~~910	7.50000%	31,592		0
				75			INDUSTRIAL	6/11/11	0.00	OK	4,~~140~~137,~~050~~969	7.78000%	29,817		0
				76			OFFICE	6/11/06	0.00	TX	4,~~089~~087,~~356~~078	7.47000%	28,584		0
				77			INDUSTRIAL	4/1/06	0.00	CA	4,~~032~~029,~~393~~792	7.05000%	27,081		0
				78			MULTIFAMILY	5/11/11	0.00	TN	3,~~987~~985,~~769~~610	7.58000%	28,188		0
				79			OFFICE	5/11/31	0.00	CT	3,~~854~~852,~~384~~558	7.97000%	28,279		0
				80			MULTIFAMILY	5/11/31	0.00	NY	3,~~787~~785,~~617~~402	7.34000%	26,155		0
				81			MIXED USE	5/11/11	0.00	CO	3,~~738~~736,~~533~~509	7.58000%	26,426		0
				82			RETAIL	6/11/31	0.00	NJ	3,~~731~~729,~~150~~306	7.83000%	27,001		0
				83			OFFICE	5/11/08	0.00	MA	3,~~538~~536,~~613~~582	7.40000%	24,579		0
				84			OFFICE	2/11/11	0.00	AL	3,~~468~~465,~~816~~354	7.50000%	25,865		0
				85			MULTIFAMILY	3/11/11	0.00	TX	3,~~433~~431,~~686~~594	7.26000%	23,558		0
				86			RETAIL	5/11/31	0.00	TX	3,~~290~~288,~~365~~682	7.75000%	23,642		0
				87			OFFICE	5/11/11	0.00	CA	3,~~289~~288,~~937~~161	7.59000%	23,278		0
				88			RETAIL	5/11/08	0.00	FL	3,~~288~~286,~~963~~979	7.24000%	22,489		0
				89			OFFICE	5/11/06	0.00	CA	3,~~288~~286,~~762~~735	7.17000%	22,333		0
				90			LODGING	4/11/11	0.00	AZ	3,~~279~~275,~~067~~841	7.47600%	24,335		0						B
				91			LODGING	4/11/11	0.00	TX	3,~~229~~226,~~384~~207	7.47600%	23,967		0
				92			RETAIL	3/11/11	0.00	AZ	3,~~077~~074,~~813~~838	7.59000%	23,091		0
				93			RETAIL	4/11/11	0.00	MI	3,~~037~~036,~~834~~074	7.40000%	21,118		0						A
				94			MOBILE HOME PARK	4/11/11	0.00	WA	3,~~037~~035,~~247~~381	7.21000%	20,724		0
				95			RETAIL	5/11/31	0.00	CA	2,~~991~~990,~~830~~427	8.00000%	22,013		0
				96			RETAIL	2/11/31	0.00	CA	2,~~984~~983,~~663~~187	7.95000%	21,908		0
				97			MOBILE HOME PARK	5/11/11	0.00	LA	2,~~970~~969,~~986~~398	7.62000%	21,082		0
				98			MULTIFAMILY	5/11/11	0.00	TX	2,~~887~~885,~~726~~464	7.48000%	20,863		0						B
				99			RETAIL	4/11/11	0.00	MS	2,~~837~~836,~~878~~096	7.14000%	19,230		0
				100			RETAIL	6/11/11	0.00	WA	2,~~788~~785,~~574~~966	7.63000%	20,929		0
				101			RETAIL	5/11/11	0.00	MO	2,~~789~~788,~~548~~060	7.62500%	19,804		0
				102			RETAIL	4/11/11	0.00	LA	2,~~688~~686,~~516~~828	7.14000%	18,218		0
				103			MULTIFAMILY	7/11/06	0.00	TX	2,~~616~~613,~~485~~784	7.14000%	18,788		0
				104			RETAIL	6/11/11	0.00	SC	2,~~593~~592,~~831~~545	7.82000%	18,753		0
				105			MOBILE HOME PARK	5/11/11	0.00	TX	2,~~488~~485,~~073~~857	7.87500%	19,089		0
				106			RETAIL	3/11/11	0.00	FL	2,~~489~~487,~~120~~749	7.58000%	17,618		0
				107			RETAIL	5/11/11	0.00	VA	2,~~417~~415,~~344~~983	7.46000%	16,890		0
				108			RETAIL	4/11/11	0.00	AZ	2,~~390~~388,~~014~~554	7.23000%	16,340		0
				109			OFFICE	5/11/11	0.00	NH	2,~~318~~316,~~118~~912	7.70000%	16,576		0						B
				110			INDUSTRIAL	4/11/11	0.00	GA	2,~~291~~289,~~109~~834	7.52500%	16,121		0
				111			OFFICE	6/11/11	0.00	TX	2,~~184~~183,~~831~~755	7.84000%	15,826		0
				112			MOBILE HOME PARK	3/11/11	0.00	WA	2,~~040~~038,~~182~~920	7.21000%	13,929		0
				113			INDUSTRIAL	6/11/11	0.00	CO	1,~~995~~994,~~066~~025	7.67000%	14,218		0
				114			MULTIFAMILY	3/11/11	0.00	CA	1,~~990~~989,~~470~~246	7.23000%	13,616		0
				115			RETAIL	4/11/11	0.00	GA	1,~~987~~985,059	7.37000%	14,611		0
				116			INDUSTRIAL	6/11/11	0.00	AZ	1,~~878~~877,~~509~~571	7.80000%	13,555		0
				117			MULTIFAMILY	2/11/11	0.00	PA	1,~~815~~814,~~670~~772	7.95000%	13,328		0
				118			MOBILE HOME PARK	5/11/11	0.00	LA	1,~~757~~756,~~522~~551	7.52000%	12,351		0
				119			RETAIL	5/11/11	0.00	AZ	1,~~665~~664,~~374~~577	7.94000%	12,184		0
				120			OFFICE	5/11/11	0.00	CA	1,~~620~~619,~~004~~122	7.56000%	11,429		0
				122			RETAIL	4/11/11	0.00	MI	1,~~515~~513,~~188~~672	7.40000%	11,171		0						A
				123			MULTIFAMILY	6/11/06	0.00	NV	1,~~495~~494,~~773~~848	7.14000%	10,121		0
				124			RETAIL	4/11/11	0.00	FL	1,~~494~~493,~~150~~309	7.49000%	10,478		0
				125			MULTIFAMILY	12/11/10	0.00	NC	1,~~471~~470,~~170~~338	7.59000%	10,447		0
				126			RETAIL	4/11/11	0.00	LA	1,~~468~~467,~~726~~804	7.14000%	9,952		0
				127			RETAIL	4/11/11	0.00	CA	1,~~290~~289,~~456~~822	7.90000%	9,412		0
				128			RETAIL	4/11/11	0.00	MI	1,~~269~~268,~~577~~780	7.14000%	8,603		0
				129			MOBILE HOME PARK	5/11/11	0.00	NY	1,~~221~~220,~~354~~715	7.68000%	8,717		0
				130			INDUSTRIAL	3/11/11	0.00	NY	1,144,~~876~~227	7.49000%	8,033		0
				131			MOBILE HOME PARK	5/11/11	0.00	ME	1,~~131~~130,~~332~~893	8.50000%	8,719		0
				132			MULTIFAMILY	6/11/11	0.00	MA	1,022,~~600~~102	7.87000%	7,428		0
				133			MOBILE HOME PARK	5/11/11	0.00	OH	766,~~632~~014	8.30000%	6,097		0
				134			MULTIFAMILY	12/11/10	0.00	FL	695,~~926~~598	8.12500%	5,197		0						B
				135			MULTIFAMILY	6/11/11	0.00	FL	498,~~869~~637	8.00000%	3,669		0

1,378,237,294

9,514,569

1,377,465,766

9,549,119

* 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. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 14 OF 23

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 14 OF 24

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

11/19/2001

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

10/17/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/19/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/17/2001

SERIES 2001-C3

PRIOR PAYMENT:

10/17/2001

SERIES 2001-C3

PRIOR PAYMENT:

09/17/2001

NEXT PAYMENT:

12/17/2001

NEXT PAYMENT:

11/19/2001

RECORD DATE:

10/31/2001

RECORD DATE:

09/28/2001

ABN AMRO ACCT: 67-8753-50-0

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

GEO.

DISCLOSURE

LOCATION

NOI

DSCR

DISCLOSURE

CONTROL #

RESOLUTION

SERVICING

STRATEGY

XFER DATE

COMMENTS

BALANCE

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 20 OF 23

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

NOI

DATE

SCHEDULE

ACTUAL

LIFE

AMORT.

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 20 OF 24

ABN AMRO

LASALLE BANK

~~N.A.~~

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

N.A.

STATEMENT DATE:

10/17/2001

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

11/19/2001

~~COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES~~

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/19/2001

~~PAYMENT DATE:~~

~~10/17/2001~~

~~SERIES 2001-C3~~

SERIES 2001-C3

PRIOR PAYMENT:

10/17/2001

~~PRIOR PAYMENT:~~

~~09/17/2001~~

NEXT PAYMENT:

12/17/2001

~~NEXT PAYMENT:~~

~~11/19/2001~~

RECORD DATE:

10/31/2001

~~RECORD DATE:~~

~~09/28/2001~~

~~ABN AMRO ACCT: 67-8753-50-0~~

ABN AMRO ACCT: 67-8753-50-0

MODIFIED LOAN DETAIL

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

CUTOFF

DISCLOSURE

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

RESOLUTION

DATE

STRATEGY

MODIFICATION

COMMENTS

DESCRIPTION

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 21 OF 24

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 21 OF 23

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

11/19/2001

~~STATEMENT DATE:~~

~~10/17/2001~~

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES~~

PAYMENT DATE:

11/19/2001

~~PAYMENT DATE:~~

~~10/17/2001~~

SERIES 2001-C3

~~SERIES 2001-C3~~

PRIOR PAYMENT:

10/17/2001

~~PRIOR PAYMENT:~~

~~09/17/2001~~

NEXT PAYMENT:

12/17/2001

~~NEXT PAYMENT:~~

~~11/19/2001~~

RECORD DATE:

10/31/2001

~~RECORD DATE:~~

~~09/28/2001~~

ABN AMRO ACCT: 67-8753-50-0

~~ABN AMRO ACCT: 67-8753-50-0~~

REALIZED LOSS DETAIL

MODIFIED LOAN DETAIL

BEGINNING

CUTOFF

SCHEDULED

MATURITY

BALANCE

DATE

GROSS PROCEEDS

MODIFIED

AS A % OF

MATURITY

SCHED. BALANCE

DATE

AGGREGATE

DISCLOSURE

LIQUIDATION

CONTROL #

EXPENSES *

MODIFICATION

NET

DATE

LIQUIDATION

MODIFICATION

PROCEEDS

DESCRIPTION

NET PROCEEDS

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 22 OF 24

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 22 OF 23

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

~~LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3~~

STATEMENT DATE:

11/19/2001

~~STATEMENT DATE:~~

~~10/17/2001~~

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES~~

PAYMENT DATE:

~~PAYMENT DATE:~~11/19/2001

~~10/17/2001~~

SERIES 2001-C3

~~SERIES 2001-C3~~

PRIOR PAYMENT:

10/17/2001

PRIOR PAYMENT:

09/17/2001

NEXT PAYMENT:

12/17/2001

NEXT PAYMENT:

11/19/2001

RECORD DATE:

10/31/2001

RECORD DATE:

09/28/2001

ABN AMRO ACCT: 67-8753-50-0

REALIZED LOSS DETAIL

APPRAISAL REDUCTION DETAIL

BEGINNING

DISCLOSURE

SCHEDULED

CONTROL#

BALANCE

APPRAISAL

GROSS PROCEEDS

RED. DATE

AS A % OF

SCHEDULED

SCHED. BALANCE

BALANCE

AGGREGATE

REDUCTION

LIQUIDATION

AMOUNT

EXPENSES *

NOTE

NET

RATE

LIQUIDATION

MATURITY

PROCEEDS

DATE

NET PROCEEDS

REMAINING TERM

AS A % OF

LIFE AMORT.

SCHED. BALANCE

PROPERTY

PERIOD

TYPE

DISCLOSURE

GEOGRAPHIC

CONTROL #

LOCATION

APPRAISAL

DSCR

DATE

APPRAISAL

VALUE DATE

VALUE

10/15/2001 - 09:51 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 23 OF 23

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 23 OF 24

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

11/19/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/19/2001

SERIES 2001-C3

PRIOR PAYMENT:

10/17/2001

NEXT PAYMENT:

12/17/2001

RECORD DATE:

10/31/2001

ABN AMRO ACCT: 67-8753-50-0

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

REDUCTION

AMOUNT

NOTE

RATE

MATURITY

DATE

REMAINING TERM

LIFE AMORT.

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 24 OF 24

Filing Compare · LB UBS COMMERCIAL MORTGAGE TRUST 2001 C3