8-K 1 lubs01c3_200112.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
December 17, 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 December 17, 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

December 17, 2001

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

1112/1917/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1112/1917/2001

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-C3

PRIOR PAYMENT:

1011/1719/2001

NEXT PAYMENT:

1201/17/~~2001~~2002

RECORD DATE:

1011/3130/2001

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_200111_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

LUBS01C3_200112_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 (PART I) ~ LOAN DETAIL

PAGE 20

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 21

MODIFIED LOAN DETAIL

PAGE 22

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

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

PAGE 1 OF 24

12/13/2001 - 08:42 (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:									1112/1917/2001
										SERIES 2001-C3																										PAYMENT DATE:						1112/1917/2001
WAC:						7.~~642450~~411891%																														PRIOR PAYMENT:							1011/1719/2001
																																				NEXT PAYMENT:								1201/17/~~2001~~2002
WAMM:						~~218~~217
																																				RECORD DATE:									1011/3130/2001
										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					~~348~~347,~~688~~917,~~578~~050.4546					~~771~~1,~~527~~006,547.9916			0.00			0.00				~~347~~346,~~917~~910,~~050~~503.4630				1,~~760~~756,~~296~~401.1724				0.00				6.05800000%
	52108HFK5													~~992~~990.~~849027477~~652193793			2.~~196833685~~866022665			0.000000000			0.000000000				~~990~~987.~~652193793~~786171128					5.~~012232830~~001142483			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,~~378~~377,~~237~~465,~~294~~766.0001					0.00			0.00			0.00				1,~~377~~376,~~465~~459,~~766~~218.0185				1,~~395~~135,~~731~~903.7422				0.00				10.~~21523202~~98955916%
	52108HFH2/U51394AS0													~~998~~997.~~181116142~~622341051			0.000000000			0.000000000			0.000000000				~~997~~996.~~622341051~~893354561					10.~~010851377~~822671937			0.000000000						01.~~989559158~~214864096%
	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				~~109~~106,~~645~~187.9456				0.00				7.~~30972905~~07917054%
	52108HEM2/U51394AN1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					65.~~091441111~~899308889			0.000000000						7.~~079170540~~309704857%
	G						12,081,000.00					12,081,000.00					0.00			0.00			0.00				12,081,000.00				7573,~~906~~585.2207				0.00				7.~~53972905~~30917054%
	52108HEP5/U51394AP6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~283107359~~090975085			0.000000000						7.~~309170540~~539704857%
	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~~253.8725				0(346.0062)				6.16000000%
	52108HFF6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~133333150~~113250548			(0.~~000000000~~020082602)						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,~~378~~377,~~237~~465,~~294~~766.0001				~~771~~1,~~527~~006,547.9916			0.00			0.00				1,~~377~~376,~~465~~459,~~766~~218.0185				8,~~659~~389,~~613~~763.1454				0(346.0062)
																										TOTAL P&I PAYMENT				9,~~431~~396,~~141~~310.1370
	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
11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.																																					PAGE 2 OF 24
12/13/2001 - 08:42 (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:

1112/1917/2001

SERIES 2001-C3

PAYMENT DATE:

1112/1917/2001

PRIOR PAYMENT:

1011/1719/2001

NEXT PAYMENT:

1201/17/~~2001~~2002

RECORD DATE:

1011/3130/2001

ABN AMRO ACCT: 67-8753-50-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

8,~~605~~482,~~601~~329.0152

CURRENT SERVICING FEES

~~114~~116,~~515~~497.5348

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~744~~998,~~166~~510.6189

PLUS ADVANCE INTEREST

~~169~~25,~~561~~311.3422

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

278,~~361~~036.3827

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

~~2,428~~381.8025

SCHEDULED PRINCIPAL DISTRIBUTION

~~771~~1,~~527~~006,547.9916

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

116,~~944~~878.3473

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(~~114~~116,~~515~~844.5310)

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,~~660~~390,~~646~~796.8264

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,033.6810)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~771~~1,~~527~~006,547.9916

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,~~432~~397,~~174~~343.8180

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

8,~~659~~389,~~613~~763.1454

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

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

134

SCHEDULED PRINCIPAL DISTRIBUTION

~~771~~1,~~527~~006,547.9916

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,~~377~~376,~~465~~459,~~766~~218.0993

134

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

735,~~946~~308.7715

25194,~~399~~960.4073

278,~~361~~036.3827

~~169~~25,~~561~~311.3422

035,308.0015

0194,960.0073

358,~~308~~036.1527

~~194~~25,~~960~~311.7322

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

PAGE 5 OF 24

12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 5 OF 24

	ABN AMRO
	LASALLE BANK	~~N.A.~~
		N.A.
				LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
																COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																														STATEMENT DATE:				1112/1917/2001
																																																														PAYMENT DATE:				1112/1917/2001
																SERIES 2001-C3
																																																														PRIOR PAYMENT:					1011/1719/2001
																																																													NEXT PAYMENT:							1201/17/~~2001~~2002
																																																													RECORD DATE:								1011/3130/2001
																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,~~760~~756,~~296~~401.1724								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~760~~756,~~296~~401.1724		1,~~760~~756,~~296~~401.1724			0.00						18.19%						18.0406%
		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%						18.0406%
		X					30/360		30	10.~~215232016~~989559158%									1,~~395~~135,~~731~~903.7422								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~395~~135,~~731~~903.7422		1,~~395~~135,~~731~~903.7422			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%						14.0304%
		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%						10.7980%
		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%						9.6364%
		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%						8.3233%
		F					30/360		30	7.~~309729051~~079170540%									~~109~~106,~~645~~187.9456								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~109~~106,~~645~~187.9456		~~109~~106,~~645~~187.9456			0.00						7.22%						7.02%
		G					30/360		30	7.~~539729051~~309170540%									7573,~~906~~585.2207								0.00					0.00			0.00		0.00						0.00		0.00				0.00				7573,~~906~~585.2207		7573,~~906~~585.2207			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%						5.0102%
		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%						2.26%
		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%						2.0001%
		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~~253.8725			0346.0062						0.23%						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
																				8,390,110.16						0.00				0.00				0.00			0.00					0.00				0.00				0.00			8,390,110.16		8,389,763.54				346.62
	(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 24
	11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.
	12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
																																											STATEMENT DATE:					1112/1917/2001
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1112/1917/2001
																																											SERIES 2001-C3
												PRIOR PAYMENT:									1011/1719/2001
																																											NEXT PAYMENT:						1201/17/~~2001~~2002
																																											RECORD DATE:							1011/3130/2001
												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
					12/17/01		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%
					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
				11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.																																								PAGE 7 OF 24
				12/13/2001 - 08:42 (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:				1112/1917/2001
																																										PAYMENT DATE:				1112/1917/2001
											SERIES 2001-C3																															PRIOR PAYMENT:					1011/1719/2001
																																										NEXT PAYMENT:						1201/17/~~2001~~2002
																																										RECORD DATE:							1011/3130/2001
											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
				12/17/01		134			1,376,459,219				0		0				0	0			0	0			0			0			0		0					217		346		7.41%					7.31%
					100.00%					99.46%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				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 24
			11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.
			12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

~~N.A.~~

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

11/19/2001

N.A.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/19/2001

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

12/17/2001

SERIES 2001-C3

PRIOR PAYMENT:

10/17/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/17/2001

NEXT PAYMENT:

12/17/2001

SERIES 2001-C3

PRIOR PAYMENT:

11/19/2001

RECORD DATE:

10/31/2001

NEXT PAYMENT:

01/17/2002

RECORD DATE:

11/30/2001

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

10/11/01

65,608.51

0.00

11/10/01

33,347.49

0.00

9/10/01

33,346.82

66,692.98

0.00

TOTAL

33,347.49

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

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

PAGE 9 OF 24

12/13/2001 - 08:42 (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:

1112/1917/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1112/1917/2001

SERIES 2001-C3

PRIOR PAYMENT:

1011/1719/2001

NEXT PAYMENT:

1201/17/~~2001~~2002

RECORD DATE:

1011/3130/2001

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 24

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

12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		~~N.A.~~
				N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1112/1917/2001
													PAYMENT DATE:			1112/1917/2001
					SERIES 2001-C3								PRIOR PAYMENT:			1011/1719/2001
													NEXT PAYMENT:			1201/17/~~2001~~2002
													RECORD DATE:			1011/3130/2001
					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,~~177~~152,~~683~~340						2.26	%		~~110~~109				7.62	%	0.00
								2,000,000				TO		4,000,000				35			~~105~~104,~~061~~971,~~133~~096						7.63	%		~~155~~154				7.53	%	0.00
								4,000,000				TO		6,000,000				28			138,~~464~~324,~~889~~069						10.05	%		~~116~~115				7.45	%	0.00
								6,000,000				TO		8,000,000				10			71,~~144~~085,~~049~~931						5.16	%		~~151~~150				7.51	%	0.00
								8,000,000				TO		10,000,000				8			69,~~584~~523,~~074~~431						5.05	%		~~142~~141				7.43	%	0.00
								10,000,000				TO		15,000,000				13			158,~~844~~711,~~229~~205						11.53	%		~~156~~155				7.63	%	0.00
								15,000,000				TO		20,000,000				6			103,~~128~~041,~~612~~876						7.49	%		~~225~~224				7.54	%	0.00
								20,000,000				TO		50,000,000				8			260,~~639~~446,~~060~~310						18.92	%		~~247~~246				7.74	%	0.00
								50,000,000				TO		100,000,000				3			259,~~422~~202,~~038~~960						18.83	%		~~260~~259				7.12	%	0.00
								100,000,000				&		ABOVE				1			180,000,000						13.0708	%		~~356~~355				6.91	%	0.00
												134					1,~~377~~376,~~465~~459,~~766~~219				100.00		%
			AVERAGE SCHEDULE BALANCE														10,~~279~~272,~~595~~084
			MAXIMUM SCHEDULE BALANCE												180,000,000
			MINIMUM SCHEDULE BALANCE												498,~~637~~292
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									6.750%			TO		7.000%				5						381,~~316~~138,~~182~~164					27.6869		%					~~282~~281	6.87	%	0.00
									7.001%			TO		7.250%				24						147,~~231~~108,~~028~~767					10.69		%					8079	7.16	%	0.00
									7.251%			TO		7.500%				38						292,~~643~~385,~~522~~422					21.2524		%					~~169~~168	7.38	%	0.00
			7.501%			TO		7.750%				31							~~190~~189,~~150~~981,~~321~~946						13.80	%					~~196~~195	7.66	%		0.00
			7.751%			TO		8.000%				24							247,~~918~~731,~~158~~301						18.00	%					~~263~~262	7.90	%		0.00
			8.001%			TO		8.250%				4							52,~~782~~746,~~633~~758						3.83	%					~~251~~250	8.11	%		0.00
			8.251%			TO		8.500%				4							38,~~930~~901,~~241~~902						2.83	%					~~309~~308	8.29	%		0.00
			8.501%			TO		8.750%				2							16,~~503~~492,~~362~~189						1.20	%					9897	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,~~367~~366,~~475~~486,~~448~~449						99.2728		%
		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			125,~~928~~824,~~108~~014				9.14				%		5554				7.17	%	0.00
			61			TO		120					93			607,~~692~~156,~~358~~822				44.1211				%		~~111~~110				7.48	%	0.00
			121			TO		180					0			0				0.00				%		0				0.00	%	0.00
			181			TO		240					2			9,~~990~~972,~~318~~770				0.7372				%		~~220~~219				6.74	%	0.00
			241			&		ABOVE					24			633,~~854~~505,~~982~~613				46.02				%		~~353~~352				7.41	%	0.00
											134							1,~~377~~376,~~465~~459,~~766~~219			100.00			%
		MINIMUM REMAINING TERM													5251
		MAXIMUM REMAINING TERM													~~356~~355
	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		%
	11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.													PAGE 11 OF 24
	12/13/2001 - 08:42 (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:				1112/1917/2001
												PAYMENT DATE:			1112/1917/2001
				SERIES 2001-C3								PRIOR PAYMENT:			1011/1719/2001
												NEXT PAYMENT:			1201/17/~~2001~~2002
												RECORD DATE:			1011/3130/2001
				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,~~377~~376,~~465~~459,~~766~~219				100.00	%				~~218~~217		7.41	%		0.00
											134				1,~~377~~376,~~465~~459,~~766~~219				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,~~090~~024,~~723~~653				19.3940		%				~~305~~304			7.23	%		0.00
											CALIFORNIA				31				236,~~580~~371,~~583~~084				17.1817		%				~~142~~141			7.50	%		0.00
											TEXAS				14				177,~~624~~464,~~921~~810				12.9089		%				~~258~~257			7.13	%		0.00
											MASSACHUSETTS				5				120,~~275~~166,~~851~~904				8.73		%				~~110~~109			6.99	%		0.00
											WASHINGTON				6				106,~~558~~477,~~125~~544				7.74		%				~~322~~321			7.79	%		0.00
											VIRGINIA				4				92,~~098~~027,~~605~~503				6.69		%				~~195~~194			7.47	%		0.00
											PENNSYLVANIA				3				53,~~069~~026,~~717~~944				3.85		%				~~281~~280			7.30	%		0.00
											ARIZONA				6				44,~~585~~551,~~640~~693				3.24		%				~~284~~283			8.09	%		0.00
											CMBS CERTIFICATE				3				35,~~807~~782,~~446~~937				2.60		%				~~356~~355			8.04	%		0.00
											FLORIDA				8				30,~~879~~853,~~549~~200				2.24		%				~~193~~192			7.54	%		0.00
											GEORGIA				5				28,~~196~~173,~~075~~285				2.05		%				9089			7.43	%		0.00
											OHIO				4				22,~~726~~707,~~758~~918				1.65		%				~~113~~112			7.25	%		0.00
											NORTH CAROLINA				4				19,~~652~~635,~~566~~528				1.43		%				~~113~~112			7.47	%		0.00
											KANSAS				2				19,~~442~~428,~~051~~413				1.41		%				~~198~~197			8.27	%		0.00
											MARYLAND				1				12,~~985~~970,~~361~~519				0.94		%				~~115~~114			7.69	%		0.00
											TENNESSEE				2				10,~~270~~262,~~535~~716				0.75		%				~~115~~114			7.51	%		0.00
											ILLINOIS				2				10,~~150~~141,~~098~~804				0.74		%				6463			7.27	%		0.00
											CONNECTICUT				2				10,~~135~~128,~~380~~346				0.74		%				~~355~~354			7.99	%		0.00
											OREGON				1				9,~~042~~031,~~790~~815				0.66		%				7877			7.35	%		0.00
											LOUISIANA				4				8,~~880~~873,~~582~~562				0.64		%				~~114~~113			7.38	%		0.00
											NEW JERSEY				2				8,~~706~~699,~~329~~716				0.63		%				~~217~~216			7.57	%		0.00
											HIWAII				1				8,~~100~~092,~~375~~155				0.59		%				~~113~~112			7.42	%		0.00
											MINNESOTA				1				7,~~918~~908,~~121~~953				0.57		%				~~110~~109			7.84	%		0.00
											NEVEDA				2				5,~~870~~865,~~695~~824				0.43		%				9796			7.15	%		0.00
											MICHIGAN				3				5,~~818~~813,~~526~~241				0.42		%				~~113~~112			7.34	%		0.00
											COLORADO				2				5,~~730~~726,~~535~~238				0.42		%				~~114~~113			7.61	%		0.00
											OKLAHOMA				1				4,~~137~~134,~~969~~980				0.30		%				~~115~~114			7.78	%		0.00
											ALABAMA				1				3,~~465~~461,~~354~~147				0.25		%				~~111~~110			7.50	%		0.00
											MISSISSIPPI				1				2,~~836~~833,~~096~~741				0.21		%				~~113~~112			7.14	%		0.00
											MISSOURI				1				2,~~788~~785,~~060~~971				0.20		%				~~114~~113			7.63	%		0.00
											SOUTH CAROLINA				1				2,~~592~~590,~~545~~687				0.19		%				~~115~~114			7.82	%		0.00
											NEW HAMPSHIRE				1				2,~~316~~315,~~912~~203				0.17		%				~~114~~113			7.70	%		0.00
											MAINE				1				1,130,~~893~~184				0.08		%				~~114~~113			8.50	%		0.00
							134					1,~~377~~376,~~465~~459,~~766~~219				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						9,~~990~~972,~~318~~770				0.7372	%				~~220~~219			6.74	%		0.00
					1.001 1.125						0						0				0.00	%				0			0.00	%		0.00
					1.126 1.250						15						~~131~~130,~~083~~962,~~669~~692				9.5251	%				~~209~~208			7.65	%		0.00
					1.251 1.375						70						510,~~543~~131,~~718~~572				37.06	%				~~174~~173			7.49	%		0.00
					1.376 1.500						30						~~168~~167,~~107~~968,~~725~~630				12.20	%				~~183~~182			7.72	%		0.00
					1.501 1.625						9						142,~~193~~063,~~070~~316				10.32	%				~~291~~290			7.20	%		0.00
					1.626 1.750						7						235,~~547~~360,~~266~~240				17.10	%				~~195~~194			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				13.0708	%				~~356~~355			6.91	%		0.00
					2.251 & ABOVE						0						0				0.00	%				0			0.00	%		0.00
												134					1,~~377~~376,~~465~~459,~~766~~219			100.00		%
				MAXIMUM DSCR			2.140
				MINIMUM DSCR				1.000
		11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.							PAGE 12 OF 24
		12/13/2001 - 08:42 (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:				1112/1917/2001
														PAYMENT DATE:			1112/1917/2001
						SERIES 2001-C3								PRIOR PAYMENT:			1011/1719/2001
														NEXT PAYMENT:			1201/17/~~2001~~2002
														RECORD DATE:			1011/3130/2001
						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~~583,~~458~~955,~~694~~627						42.4342		%				~~195~~194		7.30	%	0.00
									OFFICE				27				493,~~808~~576,~~985~~237						35.8586		%				~~291~~290		7.48	%	0.00
									MULTIFAMILY				22				137,~~200~~089,~~987~~143						9.96		%				~~130~~129		7.43	%	0.00
									LODGING				6				49,~~441~~383,~~206~~487						3.59		%				~~112~~111		7.70	%	0.00
									INDUSTRIAL				9				48,~~482~~439,~~597~~200						3.52		%				8483		7.40	%	0.00
									SELF STORAGE				2				29,~~920~~899,~~035~~692						2.17		%				~~356~~355		8.08	%	0.00
									MOBILE HOME PARK				9				20,~~426~~409,~~435~~378						1.48		%				~~113~~112		7.52	%	0.00
									OTHER				2				9,~~990~~972,~~318~~770						0.7372		%				~~220~~219		6.74	%	0.00
		MIXED USE				1				3,~~736~~733,~~509~~685							0.27		%				~~114~~113		7.58	%		0.00
							134			1,~~377~~376,~~465~~459,~~766~~219						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,~~197~~196,~~465~~459,~~766~~219				86.9392		%			~~197~~196			7.49	%	0.00
								IO/AMORTIZING/BALLOON						1				180,000,000				13.0708		%			~~356~~355			6.91	%	0.00
									134				1,~~377~~376,~~465~~459,~~766~~219			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			125,~~928~~824,~~108~~014				9.14		%			5554			7.17	%	0.00
			2007					0			0				0.00		%			0			0.00	%	0.00
			2008					5			27,~~752~~726,~~362~~454				2.01		%			7776			7.36	%	0.00
			2009					1			4,~~638~~634,~~111~~891				0.34		%			9796			8.55	%	0.00
			2010					3			14,~~031~~021,~~187~~599				1.02		%			~~100~~99			8.56	%	0.00
			2011					84			~~561~~560,~~270~~773,~~698~~878				40.7574		%			~~113~~112			7.45	%	0.00
			2012 & GREATER					26			643,~~845~~478,~~300~~383				46.7475		%			~~351~~350			7.40	%	0.00
								134			1,~~377~~376,~~465~~459,~~766~~219			100.00			%
								PAGE 13 OF 24
	11/15/2001 - 08:41 (F911-F938) 2001 LASALLE BANK N.A.
	12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3
														STATEMENT DATE:		1112/1917/2001
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES										PAYMENT DATE:	1112/1917/2001
						SERIES 2001-C3										PRIOR PAYMENT:		1011/1719/2001
																NEXT PAYMENT:			1201/17/~~2001~~2002
																RECORD DATE:				1011/3130/2001
						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	LUBS1C3C		OFFICE	7/11/31	0.00	NY	180,000,000	6.91000%	1,~~071~~036,~~050~~500		0
				2	LUBS1C3C		RETAIL	3/11/11	0.00	MA	99,~~399~~311,~~829~~120	6.79700%	651,725		0
				3	LUBS1C3C		RETAIL	4/11/31	0.00	TX	89,~~461~~382,~~018~~248	6.87000%	590,935		0
				4	LUBS1C3C		OFFICE	2/11/31	0.00	WA	70,~~561~~509,~~191~~592	7.89000%	515,539		0
				5	LUBS1C3C		RETAIL	5/11/11	0.00	NY	43,~~361~~331,~~194~~081	8.00000%	319,188		0
				6	LUBS1C3C		OFFICE	5/11/31	0.00	VA	40,~~862~~833,~~552~~181	7.83000%	295,999		0
				7	LUBS1C3C		MULTIFAMILY	6/11/06	0.00	VA	39,~~364~~332,~~689~~452	7.15000%	266,786		0
				8	LUBS1C3C		RETAIL	3/11/31	0.00	PA	37,~~302~~272,~~536~~427	7.31000%	257,344		0
				9	LUBS1C3C		OFFICE	12/11/30	0.00	AZ	32,~~304~~282,~~258~~350	8.29000%	245,076		0
				10	LUBS1C3C		OFFICE	12/11/30	0.00	WA	23,~~113~~096,~~961~~494	7.75000%	166,745		0
				11	LUBS1C3C		MULTIFAMILY	6/11/31	0.00	CA	22,~~162~~146,~~869~~369	7.63000%	157,419		0
				12	LUBS1C3C		OFFICE	4/11/11	0.00	CA	22,~~167~~151,~~001~~956	8.15000%	165,595		0
				13	LUBS1C3C		LODGING	4/11/11	0.00	TX	18,~~612~~590,~~734~~423	7.47600%	138,268		0
				14	LUBS1C3C		RETAIL	6/11/31	0.00	NY	17,~~949~~936,~~523~~865	7.90000%	130,825		0
				15	LUBS1C3C		RETAIL	5/11/11	0.00	CA	17,~~533~~519,~~477~~741	7.40000%	121,859		0
				16	LUBS1C3C		RETAIL	4/11/31	0.00	TX	17,~~168~~154,~~775~~905	7.28000%	118,027		0
				17	LUBS1C3C		SELF STORAGE	7/11/31	0.00		16,~~441~~429,~~059~~880	8.08000%	121,882		0
				18	LUBS1C3C		INDUSTRIAL	4/11/06	0.00	CA	15,~~423~~410,~~044~~060	7.07000%	103,852		0
				19	LUBS1C3C		RETAIL	6/11/11	0.00	PA	13,~~952~~941,~~409~~050	7.18000%	94,841		0
				20	LUBS1C3C		RETAIL	6/11/11	0.00	CA	13,~~659~~649,~~184~~117	7.68000%	97,487		0
				21	LUBS1C3C		SELF STORAGE	7/11/31	0.00		13,~~478~~469,~~976~~811	8.08000%	99,923		0
				22	LUBS1C3C		INDUSTRIAL	6/11/11	0.00	MD	12,~~985~~970,~~361~~519	7.69000%	98,057		0
				23	LUBS1C3C		OFFICE	5/11/06	0.00	CA	12,~~699~~689,~~958~~729	7.26000%	87,064		0
				24	LUBS1C3C		OFFICE	4/11/11	0.00	TX	12,~~542~~532,~~172~~238	7.38000%	87,068		0
				25	LUBS1C3C		RETAIL	5/11/28	0.00	FL	12,~~497~~484,~~186~~748	7.49000%	90,441		0
				26	LUBS1C3C		MULTIFAMILY	1/1/10	0.00	KS	11,~~865~~857,~~251~~298	8.70000%	93,976		0
				27	LUBS1C3C		LODGING	1/1/11	0.00	MA	11,~~679~~665,~~228~~705	7.84000%	89,827		0
				28	LUBS1C3C		RETAIL	6/11/11	0.00	CA	11,~~266~~258,~~335~~030	7.68000%	80,409		0
				29	LUBS1C3C		OFFICE	6/11/06	0.00	GA	11,~~164~~155,~~230~~563	7.42000%	77,699		0
				30	LUBS1C3C		RETAIL	4/11/31	0.00	CA	10,~~652~~644,~~397~~158	7.50000%	74,816		0
				31	LUBS1C3C		RETAIL	4/11/11	0.00	TX	10,~~401~~393,~~543~~240	7.34000%	71,926		0
				32	LUBS1C3C		OFFICE	6/11/31	0.00	NY	9,~~522~~515,~~086~~165	7.75000%	68,417		0
				33	LUBS1C3C		RETAIL	4/11/11	0.00	VA	9,~~455~~447,~~381~~758	7.29000%	65,065		0
				34	LUBS1C3C		RETAIL	5/11/08	0.00	OR	9,~~042~~031,~~790~~815	7.35000%	66,363		0						B
				35	LUBS1C3C		RETAIL	5/11/11	0.00	OH	8,~~540~~533,~~348~~318	7.15000%	57,916		0
				36	LUBS1C3C		OFFICE	5/11/11	0.00	CA	8,~~515~~508,~~163~~116	7.65000%	61,331		0
				37	LUBS1C3C		RETAIL	5/11/11	0.00	NC	8,~~358~~352,~~888~~430	7.47000%	58,492		0
				38	LUBS1C3C		RETAIL	4/11/11	0.00	HI	8,~~100~~092,~~375~~155	7.42000%	58,307		0
				39	LUBS1C3C		RETAIL	5/11/11	0.00	GA	8,~~049~~042,~~044~~675	7.35000%	55,669		0
				40	LUBS1C3C		LODGING	1/1/11	0.00	MN	7,~~918~~908,~~121~~953	7.84000%	60,900		0
				41	LUBS1C3C		RETAIL	6/11/11	0.00	CA	7,~~677~~671,~~060~~401	7.68000%	54,792		0
				42	LUBS1C3C		OFFICE	6/11/31	0.00	KS	7,~~576~~571,~~801~~115	7.59000%	53,609		0
				43	LUBS1C3C		RETAIL	3/11/11	0.00	OH	7,~~509~~503,~~616~~482	7.25000%	51,504		0
				44	LUBS1C3C		MULTIFAMILY	6/11/06	0.00	CA	7,~~373~~367,~~667~~448	7.00000%	49,232		0
				45	LUBS1C3C		RETAIL	6/11/11	0.00	CA	6,~~939~~934,~~264~~150	7.68000%	49,526		0
				46	LUBS1C3C		OFFICE	4/11/08	0.00	CA	6,~~817~~812,~~581~~051	7.26000%	46,776		0
				47	LUBS1C3C		OFFICE	3/11/11	0.00	CA	6,~~764~~758,~~193~~733	7.31000%	46,665		0
				48	LUBS1C3C		MULTIFAMILY	7/11/11	0.00	TN	6,~~284~~280,~~925~~118	7.46000%	43,878		0
				49	LUBS1C3C		OFFICE	6/11/31	0.00	CT	6,~~282~~278,~~822~~480	8.00000%	46,227		0
				50	LUBS1C3C		RETAIL	6/11/11	0.00	CA	5,~~982~~977,~~125~~715	7.68000%	42,695		0
				51	LUBS1C3C		RETAIL	2/11/11	0.00	OH	5,~~910~~905,~~781~~902	7.25000%	40,589		0
				52	LUBS1C3C		RETAIL	7/11/31	0.00		5,~~887~~883,~~411~~246	7.86000%	42,728		0
				53	LUBS1C3C		RETAIL	4/11/11	0.00	NC	5,~~574~~570,~~431~~033	7.40000%	38,773		0
				54	LUBS1C3C		OFFICE	5/11/11	0.00	CA	5,~~506~~502,~~795~~885	7.89000%	40,118		0
				55	LUBS1C3A		OTHER	3/10/20	0.00	CA	5,~~415~~405,~~313~~801	6.73900%	39,924		0
				56	LUBS1C3C		MULTIFAMILY	3/11/11	0.00	NY	5,~~378~~371,~~502~~844	7.31000%	39,422		0
				57	LUBS1C3C		MULTIFAMILY	7/11/06	0.00	TX	5,~~236~~231,~~259~~991	7.14000%	35,423		0
				58	LUBS1C3C		MULTIFAMILY	7/11/06	0.00	CA	5,~~186~~181,~~013~~702	7.04000%	34,736		0
				59	LUBS1C3C		OFFICE	6/11/11	0.00	FL	5,~~133~~129,~~854~~924	7.49000%	35,974		0
				60	LUBS1C3C		RETAIL	6/11/11	0.00	CA	5,~~104~~100,~~746~~984	7.68000%	36,433		0
				61	LUBS1C3C		RETAIL	6/11/06	0.00	IL	5,~~081~~077,~~668~~348	6.96000%	33,794		0
				62	LUBS1C3C		RETAIL	1/11/08	0.00	IL	5,~~068~~064,~~430~~456	7.58000%	35,989		0
				63	LUBS1C3C		MOBILE HOME PARK	3/11/11	0.00	WA	5,~~022~~018,~~706~~571	7.21000%	34,313		0
				64	LUBS1C3C		RETAIL	4/11/11	0.00	NJ	4,~~977~~973,~~023~~077	7.37500%	34,534		0
				65	LUBS1C3C		RETAIL	6/11/11	0.00	CA	4,~~796~~774,~~558~~870	7.53000%	51,786		0
				66	LUBS1C3C		RETAIL	6/11/11	0.00	FL	4,~~786~~782,~~237~~807	7.82000%	34,620		0
				67	LUBS1C3C		LODGING	6/11/11	0.00	NY	4,~~729~~724,~~075~~152	8.27000%	37,515		0
				68	LUBS1C3C		RETAIL	5/11/11	0.00	GA	4,~~707~~704,~~907~~335	7.56000%	33,232		0
				69	LUBS1C3C		OFFICE	12/1/09	0.00	MA	4,~~638~~634,~~111~~891	8.55000%	36,267		0
				70	LUBS1C3C		INDUSTRIAL	3/1/06	0.00	CA	4,~~600~~597,~~774~~075	7.33000%	31,802		0
				71	LUBS1C3B		OTHER	3/10/20	0.00	CA	4,~~575~~566,~~005~~969	6.73900%	33,729		0						1B
				72	LUBS1C3C		MULTIFAMILY	3/11/11	0.00	NV	4,~~375~~372,~~847~~202	7.15000%	29,718		0
				73	LUBS1C3C		MULTIFAMILY	6/11/06	0.00	CA	4,~~285~~282,~~570~~115	7.23000%	29,275		0
				74	LUBS1C3C		RETAIL	5/11/11	0.00	NC	4,~~248~~243,~~910~~874	7.50000%	31,592		0
				75	LUBS1C3C		INDUSTRIAL	6/11/11	0.00	OK	4,~~137~~134,~~969~~980	7.78000%	29,817		0
				76	LUBS1C3C		OFFICE	6/11/06	0.00	TX	4,~~087~~083,~~078~~936	7.47000%	28,584		0
				77	LUBS1C3C		INDUSTRIAL	4/1/06	0.00	CA	4,~~029~~026,~~792~~386	7.05000%	27,081		0
				78	LUBS1C3C		MULTIFAMILY	5/11/11	0.00	TN	3,~~985~~982,~~610~~598	7.58000%	28,188		0
				79	LUBS1C3C		OFFICE	5/11/31	0.00	CT	3,~~852~~849,~~558~~866	7.97000%	28,279		0
				80	LUBS1C3C		MULTIFAMILY	5/11/31	0.00	NY	3,~~785~~782,~~402~~401	7.34000%	26,155		0
				81	LUBS1C3C		MIXED USE	5/11/11	0.00	CO	3,~~736~~733,~~509~~685	7.58000%	26,426		0
				82	LUBS1C3C		RETAIL	6/11/31	0.00	NJ	3,~~729~~726,~~306~~639	7.83000%	27,001		0
				83	LUBS1C3C		OFFICE	5/11/08	0.00	MA	3,~~536~~533,~~582~~811	7.40000%	24,579		0
				84	LUBS1C3C		OFFICE	2/11/11	0.00	AL	3,~~465~~461,~~354~~147	7.50000%	25,865		0
				85	LUBS1C3C		MULTIFAMILY	3/11/11	0.00	TX	3,~~431~~428,~~594~~797	7.26000%	23,558		0
				86	LUBS1C3C		RETAIL	5/11/31	0.00	TX	3,~~288~~286,~~682~~279	7.75000%	23,642		0
				87	LUBS1C3C		OFFICE	5/11/11	0.00	CA	3,~~288~~285,~~161~~681	7.59000%	23,278		0
				88	LUBS1C3C		RETAIL	5/11/08	0.00	FL	3,~~286~~284,~~979~~321	7.24000%	22,489		0
				89	LUBS1C3C		OFFICE	5/11/06	0.00	CA	3,~~286~~284,~~735~~040	7.17000%	22,333		0
				90	LUBS1C3C		LODGING	4/11/11	0.00	AZ	3,~~275~~271,~~841~~914	7.47600%	24,335		0						B
				91	LUBS1C3C		LODGING	4/11/11	0.00	TX	3,~~226~~222,~~207~~340	7.47600%	23,967		0
				92	LUBS1C3C		RETAIL	3/11/11	0.00	AZ	3,~~074~~071,~~838~~196	7.59000%	23,091		0
				93	LUBS1C3C		RETAIL	4/11/11	0.00	MI	3,~~036~~033,~~074~~679	7.40000%	21,118		0						A
				94	LUBS1C3C		MOBILE HOME PARK	4/11/11	0.00	WA	3,~~035~~032,~~381~~895	7.21000%	20,724		0
				95	LUBS1C3C		RETAIL	5/11/31	0.00	CA	2,~~990~~988,~~427~~350	8.00000%	22,013		0
				96	LUBS1C3C		RETAIL	2/11/31	0.00	CA	2,~~983~~981,~~187~~042	7.95000%	21,908		0
				97	LUBS1C3C		MOBILE HOME PARK	5/11/11	0.00	LA	2,~~969~~967,~~398~~172	7.62000%	21,082		0
				98	LUBS1C3C		MULTIFAMILY	5/11/11	0.00	TX	2,~~885~~882,~~464~~587	7.48000%	20,863		0						B
				99	LUBS1C3C		RETAIL	4/11/11	0.00	MS	2,~~836~~833,~~096~~741	7.14000%	19,230		0
				100	LUBS1C3C		RETAIL	6/11/11	0.00	WA	2,~~785~~782,~~966~~751	7.63000%	20,929		0
				101	LUBS1C3C		RETAIL	5/11/11	0.00	MO	2,~~788~~785,~~060~~971	7.62500%	19,804		0
				102	LUBS1C3C		RETAIL	4/11/11	0.00	LA	2,~~686~~684,~~828~~597	7.14000%	18,218		0
				103	LUBS1C3C		MULTIFAMILY	7/11/06	0.00	TX	2,~~613~~610,~~784~~548	7.14000%	18,788		0
				104	LUBS1C3C		RETAIL	6/11/11	0.00	SC	2,~~592~~590,~~545~~687	7.82000%	18,753		0
				105	LUBS1C3C		MOBILE HOME PARK	5/11/11	0.00	TX	2,~~485~~483,~~857~~081	7.87500%	19,089		0
				106	LUBS1C3C		RETAIL	3/11/11	0.00	FL	2,~~487~~485,~~749~~846	7.58000%	17,618		0
				107	LUBS1C3C		RETAIL	5/11/11	0.00	VA	2,~~415~~414,~~983~~113	7.46000%	16,890		0
				108	LUBS1C3C		RETAIL	4/11/11	0.00	AZ	2,~~388~~386,~~554~~606	7.23000%	16,340		0
				109	LUBS1C3C		OFFICE	5/11/11	0.00	NH	2,~~316~~315,~~912~~203	7.70000%	16,576		0						B
				110	LUBS1C3C		INDUSTRIAL	4/11/11	0.00	GA	2,~~289~~288,~~834~~072	7.52500%	16,121		0
				111	LUBS1C3C		OFFICE	6/11/11	0.00	TX	2,~~183~~182,~~755~~197	7.84000%	15,826		0
				112	LUBS1C3C		MOBILE HOME PARK	3/11/11	0.00	WA	2,~~038~~037,~~920~~242	7.21000%	13,929		0
				113	LUBS1C3C		INDUSTRIAL	6/11/11	0.00	CO	1,~~994~~992,~~025~~553	7.67000%	14,218		0
				114	LUBS1C3C		MULTIFAMILY	3/11/11	0.00	CA	1,~~989~~987,~~246~~615	7.23000%	13,616		0
				115	LUBS1C3C		RETAIL	4/11/11	0.00	GA	1,~~985~~982,~~059~~639	7.37000%	14,611		0
				116	LUBS1C3C		INDUSTRIAL	6/11/11	0.00	AZ	1,~~877~~876,~~571~~220	7.80000%	13,555		0
				117	LUBS1C3C		MULTIFAMILY	2/11/11	0.00	PA	1,~~814~~813,~~772~~467	7.95000%	13,328		0
				118	LUBS1C3C		MOBILE HOME PARK	5/11/11	0.00	LA	1,~~756~~755,~~551~~208	7.52000%	12,351		0
				119	LUBS1C3C		RETAIL	5/11/11	0.00	AZ	1,~~664~~663,~~577~~407	7.94000%	12,184		0
				120	LUBS1C3C		OFFICE	5/11/11	0.00	CA	1,~~619~~617,~~122~~893	7.56000%	11,429		0
				122	LUBS1C3C		RETAIL	4/11/11	0.00	MI	1,~~513~~511,~~672~~836	7.40000%	11,171		0						A
				123	LUBS1C3C		MULTIFAMILY	6/11/06	0.00	NV	1,~~494~~493,~~848~~622	7.14000%	10,121		0
				124	LUBS1C3C		RETAIL	4/11/11	0.00	FL	1,~~493~~492,~~309~~152	7.49000%	10,478		0
				125	LUBS1C3C		MULTIFAMILY	12/11/10	0.00	NC	1,~~470~~469,~~338~~191	7.59000%	10,447		0
				126	LUBS1C3C		RETAIL	4/11/11	0.00	LA	1,~~467~~466,~~804~~585	7.14000%	9,952		0
				127	LUBS1C3C		RETAIL	4/11/11	0.00	CA	1,~~289~~288,~~822~~901	7.90000%	9,412		0
				128	LUBS1C3C		RETAIL	4/11/11	0.00	MI	1,~~268~~267,~~780~~726	7.14000%	8,603		0
				129	LUBS1C3C		MOBILE HOME PARK	5/11/11	0.00	NY	1,~~220~~219,~~715~~810	7.68000%	8,717		0
				130	LUBS1C3C		INDUSTRIAL	3/11/11	0.00	NY	1,~~144~~143,~~227~~335	7.49000%	8,033		0
				131	LUBS1C3C		MOBILE HOME PARK	5/11/11	0.00	ME	1,130,~~893~~184	8.50000%	8,719		0
				132	LUBS1C3C		MULTIFAMILY	6/11/11	0.00	MA	1,~~022~~021,~~102~~376	7.87000%	7,428		0
				133	LUBS1C3C		MOBILE HOME PARK	5/11/11	0.00	OH	~~766~~765,~~014~~216	8.30000%	6,097		0
				134	LUBS1C3C		MULTIFAMILY	12/11/10	0.00	FL	695,~~598~~110	8.12500%	5,197		0						B
				135	LUBS1C3C		MULTIFAMILY	6/11/11	0.00	FL	498,~~637~~292	8.00000%	3,669		0

1,377,465,766

9,549,119

1,376,459,219

9,514,569

* 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

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

PAGE 14 OF 24

12/13/2001 - 08:42 (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:

1112/1917/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1112/1917/2001

SERIES 2001-C3

PRIOR PAYMENT:

1011/1719/2001

NEXT PAYMENT:

1201/17/~~2001~~2002

RECORD DATE:

1011/3130/2001

ABN AMRO ACCT: 67-8753-50-0

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

GEO.

LOCATION

NOI

DSCR

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

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

12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 20 OF 24

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

1112/1917/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1112/1917/2001

SERIES 2001-C3

PRIOR PAYMENT:

1011/1719/2001

NEXT PAYMENT:

1201/17/~~2001~~2002

RECORD DATE:

1011/3130/2001

ABN AMRO ACCT: 67-8753-50-0

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

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

PAGE 21 OF 24

12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 21 OF 24

ABN AMRO

LASALLE BANK

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

1112/1917/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1112/1917/2001

SERIES 2001-C3

PRIOR PAYMENT:

1011/1719/2001

NEXT PAYMENT:

1201/17/~~2001~~2002

RECORD DATE:

1011/3130/2001

ABN AMRO ACCT: 67-8753-50-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

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

PAGE 22 OF 24

12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 22 OF 24

ABN AMRO

LASALLE BANK

~~N.A.~~

N.A.

LB-UBS COMMERCIAL MORTGAGE TRUST 2001-C3

STATEMENT DATE:

1112/1917/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1112/1917/2001

SERIES 2001-C3

PRIOR PAYMENT:

1011/1719/2001

NEXT PAYMENT:

1201/17/~~2001~~2002

RECORD DATE:

1011/3130/2001

ABN AMRO ACCT: 67-8753-50-0

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

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..

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

PAGE 23 OF 24

12/13/2001 - 08:42 (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:

1112/1917/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1112/1917/2001

SERIES 2001-C3

PRIOR PAYMENT:

1011/1719/2001

NEXT PAYMENT:

1201/17/~~2001~~2002

RECORD DATE:

1011/3130/2001

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

12/13/2001 - 08:42 (F911-F938) 2001 LASALLE BANK N.A.

PAGE 24 OF 24

Filing Compare · LB UBS COMMERCIAL MORTGAGE TRUST 2001 C3