8-K 1 ba01pb01_200201.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: October 26, 2001
(Date of earliest event reported)

Banc of America Commercial Mortgage Inc. as
Depositor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates, Series 2001-PB1)
Exact name of registrant as specified in charter)

Delaware 333-65298-01 561950039
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

100 North Tyron St, Charlotte, North Carolina 28255
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(704) 386-2400

(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 the holders of Banc of America Commercial Mortgage Inc.,
Commercial Mortgage Pass-Through Certificates Series 2001-PB1
which was made on Januay 11, 2002.

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

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on January 11, 2002.

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 thereunto duly
authorized.

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

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

Date: January 11, 2002

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

1201/11/~~2001~~2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/11/~~2001~~2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-PB1

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

BARBARA MARIK (312) 904-7323

HUNG HUYNH 714-282-3980 (226)

BARBARA.MARIK@ABNAMRO.COM

HHUYNH@LNBABS.COM

PAGE(S)

ISSUE ID:

BA01PB01

CLOSING DATE:

11/6/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

11/13/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

5/11/2035

BA01PB01_200112_3.ZIP

OTHER RELATED INFORMATION - BA01PB01

PAGE 7

BA01PB01_200201_3.ZIP

OTHER RELATED INFORMATION - BA01PB01

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

DELINQUENT LOAN DETAIL

PAGE 10-1211

HISTORICAL COLLATERAL PREPAYMENT

PAGE 1312

MORTGAGE LOAN CHARACTERISTICS

PAGE 1413-1615

LOAN LEVEL DETAIL

PAGE 1716-2221

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 2322

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 2423

MODIFIED LOAN DETAIL

PAGE 2524

REALIZED LOSS DETAIL

PAGE 2625

APPRAISAL REDUCTION DETAIL

PAGE 2726

PARTIES TO THE TRANSACTION

DEPOSITOR: BANC OF AMERICA COMMERCIAL MORTGAGE INC.

UNDERWRITER: BANC OF AMERICA SECURITIES LLC

MASTER SERVICER: PRUDENTIAL ASSET RESOURCES, INC.

SPECIAL SERVICER: KEYCORP REAL ESTATE CAPITAL MARKETS, INC. D/B/A KEY COMMERCIAL MORTGAGE

RATING AGENCY: STANDARD & POOR'S CORPORATION/MOODY'S INVESTORS SERVICE, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 1 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 1 OF 26

	ABN AMRO
	LASALLE BANK		N.A.
BANC OF AMERICA COMMERCIAL MORTGAGE INC.
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:									1201/11/~~2001~~2002
										SERIES 2001-PB1																										PAYMENT DATE:						1201/11/~~2001~~2002
WAC:						7.~~519016~~769646%																														PRIOR PAYMENT:							12/11/~~13/~~2001
																																				NEXT PAYMENT:								0102/11/2002
WAMM:						~~130~~132
																																				RECORD DATE:									1112/3031/2001
CURRENT INDEX:						2.~~090000~~022500%
NEXT INDEX:						21.~~022500~~840000%				REMIC II
										ABN AMRO ACCT: 67-8873-40-7
									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						131,224,107.00					~~130~~129,~~526~~648,~~624~~913.5365					~~877~~707,~~710~~683.8884			0.00			0.00				~~129~~128,~~648~~941,~~913~~229.6581				~~533~~530,~~745~~156.1202				0.00				4.90700000%
	05947UCE6													~~994~~987.~~684799265~~996158739			65.~~688640525~~392940796			0.000000000			0.000000000				~~987~~982.~~996158739~~603217944					4.~~067431909~~040080989			0.000000000						FIXED
	A-2						563,136,797.00					563,136,797.00					0.00			0.00			0.00				563,136,797.00				2,715,727.20				0.00				5.78700000%
	05947UCF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.822499994			0.000000000						FIXED
	B						37,531,329.00					37,531,329.00					0.00			0.00			0.00				37,531,329.00				187,969.41				0.00				6.01000000%
	05947UCH9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.008333438			0.000000000						FIXED
	C						9,382,832.00					9,382,832.00					0.00			0.00			0.00				9,382,832.00				47,774.25				0.00				6.11000000%
	05947UCJ5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.091666354			0.000000000						FIXED
	D						11,728,540.00					11,728,540.00					0.00			0.00			0.00				11,728,540.00				60,480.17				0.00				6.18800000%
	05947UCK2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.156666559			0.000000000						FIXED
	E						18,765,664.00					18,765,664.00					0.00			0.00			0.00				18,765,664.00				97,393.80				0.00				6.22800000%
	05947UCL0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.190000205			0.000000000						FIXED
	F						11,728,540.00					11,728,540.00					0.00			0.00			0.00				11,728,540.00				61,828.95				0.00				6.32600000%
	05947UCM8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.271666380			0.000000000						FIXED
	G						14,074,248.00					14,074,248.00					0.00			0.00			0.00				14,074,248.00				78,217.63				0.00				6.66900000%
	05947UCN6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.557499768			0.000000000						FIXED
	H						14,074,248.00					14,074,248.00					0.00			0.00			0.00				14,074,248.00				79,390.49				0.00				6.76900000%
	05947UCP1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.640833528			0.000000000						FIXED
	J						11,728,541.00					11,728,541.00					0.00			0.00			0.00				11,728,541.00				70,038.94				0.00				7.16600000%
	05947UCQ9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.971666894			0.000000000						7.166000000%
	K						18,765,664.00					18,765,664.00					0.00			0.00			0.00				18,765,664.00				96,174.03				0.00				6.15000000%
	05947UCR7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000107			0.000000000						FIXED
	L						14,074,248.00					14,074,248.00					0.00			0.00			0.00				14,074,248.00				72,130.52				0.00				6.15000000%
	05947UCS5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.124999929			0.000000000						FIXED
	M						7,037,124.00					7,037,124.00					0.00			0.00			0.00				7,037,124.00				36,065.26				0.00				6.15000000%
	05947UCT3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.124999929			0.000000000						FIXED
	N						11,728,540.00					11,728,540.00					0.00			0.00			0.00				11,728,540.00				60,108.77				0.00				6.15000000%
	05947UCU0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000213			0.000000000						FIXED
	O						4,691,416.00					4,691,416.00					0.00			0.00			0.00				4,691,416.00				24,043.51				0.00				6.15000000%
	05947UCV8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000639			0.000000000						FIXED
	P						4,691,416.00					4,691,416.00					0.00			0.00			0.00				4,691,416.00				24,043.51				0.00				6.15000000%
	05947UCW6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000639			0.000000000						FIXED
	Q						16,419,957.00					16,419,957.00					0.00			0.00			0.00				16,419,957.00				84,152.28				0.00				6.15000000%
	05947UCX4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000023			0.000000000						FIXED
	XC						938,283,211.00				N	~~937~~936,~~585~~708,~~728~~017.5365					0.00			0.00			0.00				936,~~708~~000,~~017~~333.6581				~~652~~651,~~978~~133.6684				0.00				0.~~83573626~~83415599%
	05947UCY2													~~999~~998.~~256639720~~321196275			0.000000000			0.000000000			0.000000000				~~998~~997.~~321196275~~566963617					0.~~695929174~~693963009			0.000000000						0.~~834155990~~832560379%
	XP						501,273,702.00				N	501,273,702.00					0.00			0.00			0.00				501,273,702.00				637,225.30				0.00				1.52545476%
	05947UCZ9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.271212309			0.000000000						1.~~525454763~~526054763%
	R II						~~999~~0.9900					999.99					0.00			0.00			0.00				999.99				0.00				0.00				N/A
	9ABSG483													~~1000~~0.000000000			0.000000000			0.000000000			0.000000000				~~1000~~0.000000000					0.000000000			0.000000000
	RI						~~999~~0.9900					999.99					0.00			0.00			0.00				999.99				0.00				0.00				N/A
	9ABSG482													~~1000~~0.000000000			0.000000000			0.000000000			0.000000000				~~1000~~0.000000000					0.000000000			0.000000000
		TOTAL			900,~~785~~783,~~210~~211.9800								~~900~~899,~~087~~210,~~728~~017.5163				~~877~~707,~~710~~683.8884			0.00			0.00				~~899~~898,~~210~~502,~~017~~333.6379				5,~~619~~614,~~487~~053.8088				0.00
																										TOTAL P&I PAYMENT				6,~~497~~321,~~198~~737.6872
	A-2F						37,500,000.00					37,500,000.00					0.00			0.00			0.00				37,500,000.00				7479,~~083~~841.3315				0.00				2.~~54000000~~47250000%
	05947UCG1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					12.~~975555467~~129097333			0.000000000						2.~~472500000~~290000000%
	Q						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	05947UCX4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			37,500,000.00								37,500,000.00				0.00			0.00			0.00				37,500,000.00				7479,~~083~~841.3315				0.00
																										TOTAL P&I PAYMENT				7479,~~083~~841.3315
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
12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.																																					PAGE 2 OF 27
01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.																																					PAGE 2 OF 26

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1201/11/~~2001~~2002

SERIES 2001-PB1

PAYMENT DATE:

1201/11/~~2001~~2002

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

24,~~945~~521,~~974~~841.4553

CURRENT SERVICING FEES

2954,~~809~~314.9775

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~508~~609,~~709~~559.1946

PLUS ADVANCE INTEREST

21,~~885~~522,~~885~~308.9863

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~369~~98,~~001~~124.6939

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

4220,~~907~~758.6810

SCHEDULED PRINCIPAL DISTRIBUTION

~~877~~707,~~710~~683.8885

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

7275,~~717~~072.6585

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(2954,~~809~~314.9775)

CURTAILMENTS

(0.0001)

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

5,~~802~~989,~~050~~835.4541

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

(0.0001)

LESS TRUSTEE FEE

(1,~~718~~774.9154)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~877~~707,~~710~~683.8884

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

6,~~679~~697,~~761~~519.3325

LESS INTEREST RESERVE WITHHOLDING

0(193,163.0025)

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

5,~~800~~794,~~331~~897.5461

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~937~~936,~~585~~708,~~728~~017.6476

134

SCHEDULED PRINCIPAL DISTRIBUTION

~~877~~707,~~710~~683.8885

UNSCHEDULED PRINCIPAL DISTRIBUTION

(0.0001)

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

936,~~708~~000,~~017~~333.7692

134

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

0369,001.0069

02,885,885.0098

~~369~~98,~~001~~124.6939

21,~~885~~522,~~885~~308.9863

0369,001.0069

02,885,885.0098

~~369~~98,~~001~~124.6939

21,~~885~~522,~~885~~308.9863

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 5 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 5 OF 26

	ABN AMRO
	LASALLE BANK	N.A.
				BANC OF AMERICA COMMERCIAL MORTGAGE INC.
																COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																														STATEMENT DATE:				1201/11/~~2001~~2002
																																																														PAYMENT DATE:				1201/11/~~2001~~2002
																SERIES 2001-PB1
																																																														PRIOR PAYMENT:					12/11/~~13/~~2001
																																																													NEXT PAYMENT:							0102/11/2002
																																																													RECORD DATE:								1112/3031/2001
																ABN AMRO ACCT: 67-8873-40-7
																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	4.907000000%									~~533~~530,~~745~~156.1202								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~533~~530,~~745~~156.1202		~~533~~530,~~745~~156.1202			0.00						22.00%						22.0405%
		A-2					30/360		30	5.787000000%									2,715,727.20								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,715,727.20		2,715,727.20			0.00						22.00%						22.0405%
		B					30/360		30	6.010000000%									187,969.41								0.00					0.00			0.00		0.00						0.00		0.00				0.00				187,969.41		187,969.41			0.00						18.00%						18.0304%
		C					30/360		30	6.110000000%									47,774.25								0.00					0.00			0.00		0.00						0.00		0.00				0.00				47,774.25		47,774.25			0.00						17.00%						17.0304%
		D					30/360		30	6.188000000%									60,480.17								0.00					0.00			0.00		0.00						0.00		0.00				0.00				60,480.17		60,480.17			0.00						15.75%						15.7879%
		E					30/360		30	6.228000000%									97,393.80								0.00					0.00			0.00		0.00						0.00		0.00				0.00				97,393.80		97,393.80			0.00						13.75%						13.7778%
		F					30/360		30	6.326000000%									61,828.95								0.00					0.00			0.00		0.00						0.00		0.00				0.00				61,828.95		61,828.95			0.00						12.50%						12.5253%
		G					30/360		30	6.669000000%									78,217.63								0.00					0.00			0.00		0.00						0.00		0.00				0.00				78,217.63		78,217.63			0.00						11.00%						11.0203%
		H					30/360		30	6.769000000%									79,390.49								0.00					0.00			0.00		0.00						0.00		0.00				0.00				79,390.49		79,390.49			0.00						9.50%						9.52%
		J					30/360		30	7.166000000%									70,038.94								0.00					0.00			0.00		0.00						0.00		0.00				0.00				70,038.94		70,038.94			0.00						8.25%						8.2627%
		K					30/360		30	6.150000000%									96,174.03								0.00					0.00			0.00		0.00						0.00		0.00				0.00				96,174.03		96,174.03			0.00						6.25%						6.2627%
		L					30/360		30	6.150000000%									72,130.52								0.00					0.00			0.00		0.00						0.00		0.00				0.00				72,130.52		72,130.52			0.00						4.75%						4.76%
		M					30/360		30	6.150000000%									36,065.26								0.00					0.00			0.00		0.00						0.00		0.00				0.00				36,065.26		36,065.26			0.00						4.00%						4.01%
		N					30/360		30	6.150000000%									60,108.77								0.00					0.00			0.00		0.00						0.00		0.00				0.00				60,108.77		60,108.77			0.00						2.75%						2.7576%
		O					30/360		30	6.150000000%									24,043.51								0.00					0.00			0.00		0.00						0.00		0.00				0.00				24,043.51		24,043.51			0.00						2.25%						2.2526%
		P					30/360		30	6.150000000%									24,043.51								0.00					0.00			0.00		0.00						0.00		0.00				0.00				24,043.51		24,043.51			0.00						1.75%						1.75%
		Q					30/360		30	6.150000000%									84,152.28								0.00					0.00			0.00		0.00						0.00		0.00				0.00				84,152.28		84,152.28			0.00						0.00%						0.00%
		XC					30/360		30	0.~~835736263~~834155990%									~~652~~651,~~978~~133.6684								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~652~~651,~~978~~133.6684		~~652~~651,~~978~~133.6684			0.00						NA						NA
		XP					30/360		30	1.525454763%									637,225.30								0.00					0.00			0.00		0.00						0.00		0.00				0.00				637,225.30		637,225.30			0.00						NA						NA
		A-2F					ACT/360		2831	2.~~540000000~~472500000%									7479,~~083~~841.3315								0.00					0.00			0.00		0.00						0.00		0.00				0.00				7479,~~083~~841.3315		7479,~~083~~841.3315			0.00						22.00%						22.0405%
																				5,693,571.13						0.00				0.00				0.00			0.00					0.00				0.00				0.00			5,693,571.13		5,693,571.13				0.00
																				5,693,895.03						0.00				0.00				0.00			0.00					0.00				0.00				0.00			5,693,895.03		5,693,895.03				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 27
																																																															PAGE 6 OF 26
	12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.
	01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1201/11/~~2001~~2002

SERIES 2001-PB1

PAYMENT DATE:

1201/11/~~2001~~2002

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

OTHER RELATED INFORMATION

CLASS A-2F YIELD MAINTENANCE PREMIUMS PAID TO THE SWAP COUNTERPARTY:

0.00

ADDITIONAL INTEREST PAID TO FLOATING RATE CERTIFICATES:

0.00

ADDITIONAL PRINCIPAL PAID TO FLOATING RATE CERTIFICATES:

0.00

DEFAULT STATUS

MORTGAGE LOAN EVENT OF DEFAULT OR EVENT OF DEFAULT STATUS:

NONE

RATING AGENCY TRIGGER EVENT:

NONE

SWAP DEFAULT STATUS:

NONE

FLOATING RATE CERTIFICATE INTEREST SHORTFALL :

0.00

FLOATING RATE CERTIFICATE PRINCIPAL SHORTFALL :

0.00

SWAP CONTRACT A-2F

CURRENT DISTRIBUTION LIBOR

2.~~0900~~0225%

AMOUNT RECEIVED

AMOUNT PAID

SHORTFALL

0.00

~~106~~101,~~760~~002.4260

0.00

PAYMENT BY SWAP COUNTERPARTY AS A TERMINATION PAYMENT:

0.00

PAYMENT TO ANY SUCCESSOR INTEREST RATE SWAP COUNTERPARTY TO ACQUIRE

A REPLACEMENT INTEREST RATE SWAP AGREEMENT:

0.00

COLLATERAL POSTED IN CONNECTION WITH ANY RATING AGENCY TRIGGER EVENT:

0.00

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 7 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 7 OF 26

		ABN AMRO
		LASALLE BANK		N.A.
		BANC OF AMERICA COMMERCIAL MORTGAGE INC.
																																											STATEMENT DATE:					1201/11/~~2001~~2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1201/11/~~2001~~2002
																																											SERIES 2001-PB1
												PRIOR PAYMENT:									12/11/~~13/~~2001
																																											NEXT PAYMENT:						0102/11/2002
																																											RECORD DATE:							1112/3031/2001
												ABN AMRO ACCT: 67-8873-40-7
												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
					1/11/02		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%
					12/11/01		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%
					11/13/01		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
				12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.																																								PAGE 8 OF 27
				01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.																																								PAGE 8 OF 26

	ABN AMRO
	LASALLE BANK		N.A.
	BANC OF AMERICA COMMERCIAL MORTGAGE INC.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																		STATEMENT DATE:				1201/11/~~2001~~2002
																																										PAYMENT DATE:				1201/11/~~2001~~2002
											SERIES 2001-PB1																															PRIOR PAYMENT:					12/11/~~13/~~2001
																																										NEXT PAYMENT:						0102/11/2002
																																										RECORD DATE:							1112/3031/2001
											ABN AMRO ACCT: 67-8873-40-7
											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
				1/11/02		134			936,000,334				0		0				0	0			0	0			0			0			0		0					132		322		7.77%					7.42%
					100.00%					99.76%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/11/01		134			936,708,018				0		0				0	0			0	0			0			0			0		0					130		323		7.52%					7.42%
					100.00%					99.83%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/13/01		134			937,585,729				0		0				0	0			0	0			0			0			0		0					126		324		7.77%					7.67%
					100.00%					99.92%		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 9 OF 27
																																											PAGE 9 OF 26
			12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.
			01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	BANC OF AMERICA COMMERCIAL MORTGAGE INC.														STATEMENT DATE:		1201/11/~~2001~~2002
							COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES											PAYMENT DATE:			1201/11/~~2001~~2002
							SERIES 2001-PB1											PRIOR PAYMENT:				12/11/~~13/~~2001
																		NEXT PAYMENT:					0102/11/2002
																		RECORD DATE:						1112/3031/2001
							ABN AMRO ACCT: 67-8873-40-7
							DELINQUENT LOAN DETAIL
DISCLOSURE
CONTROL #
PAID
THRU
DATE
CURRENT P&I
ADVANCE
OUTSTANDING
P&I
ADVANCES**
OUTSTANDING
SERVICING
ADVANCES
				ADVANCE
DESCRIPTION (1)
SPECIAL
SERVICER
TRANSFER DATE
FORECLOSURE
DATE
BANKRUPTCY
DATE
REO
DATE
END PRIN
BAL
				52694		1112/1/01		88,~~670~~621.5765	88,~~670~~621.5765		0.00	A								12,~~884~~876,~~113~~593.0430
				52958		11/1/01		144,500.51	144,500.51		0.00	A								21,753,958.14
				53417		12/1/01		27,406.81	27,406.81		0.00	A								3,887,537.00
				53417		11/1/01		26,522.72	26,522.72		0.00	A								3,887,537.00
				53423		12/1/01		31,332.79	31,332.79		0.00	A								4,444,420.00
				53423		11/1/01		30,322.06	30,322.06		0.00	A								4,444,420.00
				53424		12/1/01		87,841.78	87,841.78		0.00	A								12,459,974.00
				53424		11/1/01		85,008.17	85,008.17		0.00	A								12,459,974.00
				53430		12/1/01		23,668.38	23,668.38		0.00	A								3,357,256.00
				53430		11/1/01		22,904.88	22,904.88		0.00	A								3,357,256.00
				53432		12/1/01		21,979.10	21,979.10		0.00	A								3,117,640.00
				53432		11/1/01		21,270.10	21,270.10		0.00	A								3,117,640.00
				53433		12/1/01		14,012.57	14,012.57		0.00	A								1,987,622.00
				53433		11/1/01		13,560.55	13,560.55		0.00	A								1,987,622.00
				53443		12/1/01		36,478.95	36,478.95		0.00	A								5,174,380.00
				53443		11/1/01		35,302.21	35,302.21		0.00	A								5,174,380.00
				54058		12/1/01		8,727.71	8,727.71		0.00	A								1,262,651.34
				53625		11/1/01		11,303.88	11,303.88		0.00	A								1,491,224.67
				54471		12/1/01		23,834.14	23,834.14		0.00	A								3,580,141.39
				53647		11/1/01		19,140.32	19,140.32		0.00	A								2,606,546.79
				54492		12/1/01		39,046.47	39,046.47		0.00	A								5,477,595.56
				53713		11/1/01		135,221.56	135,221.56		0.00	A								20,357,051.85
				54650		12/1/01		48,153.33	48,153.33		0.00	A								8,000,000.00
				53748		11/1/01		59,516.71	59,516.71		0.00	A								8,485,154.54
				54683		12/1/01		16,197.72	16,197.72		0.00	A								2,313,054.15
				54058		11/1/01		8,732.51	8,732.51		0.00	A								1,263,372.08
				54698		12/1/01		45,491.43	45,491.43		0.00	A								6,694,263.85
				54471		11/1/01		23,847.73	23,847.73		0.00	A								3,582,412.39
				54756		12/1/01		87,361.24	87,361.24		0.00	A								12,480,832.02
				54492		11/1/01		39,067.32	39,067.32		0.00	A								5,480,351.45
				54758		12/1/01		67,847.70	67,847.70		0.00	A								11,536,000.00
				54522		11/1/01		30,866.89	30,866.89		0.00	A								4,620,622.51
				54786		12/1/01		18,839.42	18,839.42		0.00	A								2,590,690.89
				54580		11/1/01		35,072.50	35,072.50		0.00	A								5,281,726.08
				54815		12/1/01		126,402.50	126,402.50		0.00	A								21,000,000.00
				54630		11/1/01		64,257.65	64,257.65		0.00	A								7,918,699.87
				54817		12/1/01		67,153.74	67,153.74		0.00	A								11,156,650.00
				54650		11/1/01		46,600.00	46,600.00		0.00	A								8,000,000.00
				54880		12/1/01		17,197.14	17,197.14		0.00	A								2,507,148.04
				54678		11/1/01		25,383.68	25,383.68		0.00	A								3,632,296.33
				54964		12/1/01		29,095.77	29,095.77		0.00	A								4,486,553.89
				54683		11/1/01		16,206.51	16,206.51		0.00	A								2,314,265.71
				55329		12/1/01		76,080.80	76,080.80		0.00	A								10,837,470.68
				54698		11/1/01		45,516.87	45,516.87		0.00	A								6,698,168.95
				55366		12/1/01		16,504.40	16,504.40		0.00	A								2,640,000.00
				54733		11/1/01		13,883.03	13,883.03		0.00	A								2,087,932.07
				55400		12/1/01		20,319.53	20,319.53		0.00	A								2,782,848.11
				54756		11/1/01		87,408.73	87,408.73		0.00	A								12,487,437.69
				6103741		12/1/01		132,400.21	132,400.21		0.00	A								17,351,761.57
				54758		11/1/01		65,659.07	65,659.07		0.00	A								11,536,000.00
				6104093		12/1/01		91,242.35	91,242.35		0.00	A								12,695,160.28
				54782		11/1/01		29,654.02	29,654.02		0.00	A								3,637,959.78
				6104163		12/1/01		45,081.57	45,081.57		0.00	A								6,274,127.44
				54786		11/1/01		18,849.15	18,849.15		0.00	A								2,593,273.37
				6104193		12/1/01		44,283.79	44,283.79		0.00	A								6,460,416.96
				54792		11/1/01		225,750.27	225,750.27		0.00	A								32,915,379.66
				6104232		12/1/01		8,553.40	8,553.40		0.00	A								991,046.94
				54815		11/1/01		122,325.00	122,325.00		0.00	A								21,000,000.00
				6104290		12/1/01		72,056.79	72,056.79		0.00	A								9,770,152.49
				54817		11/1/01		64,987.49	64,987.49		0.00	A								11,156,650.00
				6104303		12/1/01		14,933.39	14,933.39		0.00	A								2,300,000.00
				54857		11/1/01		19,699.70	19,699.70		0.00	A								2,809,472.24
				6104329		12/1/01		43,287.90	43,287.90		0.00	A								6,062,528.77
				54860		11/1/01		23,704.88	23,704.88		0.00	A								3,367,510.78
				6104334		12/1/01		17,135.59	17,135.59		0.00	A								2,507,840.63
				54861		11/1/01		26,266.28	26,266.28		0.00	A								3,745,962.96
				6104335		12/1/01		28,818.64	28,818.64		0.00	A								4,285,463.65
				54880		11/1/01		17,206.68	17,206.68		0.00	A								2,508,597.46
				6104341		12/1/01		31,365.69	31,365.69		0.00	A								4,624,555.38
				54888		11/1/01		19,290.87	19,290.87		0.00	A								2,690,504.85
				6104360		12/1/01		19,854.06	19,854.06		0.00	A								2,790,703.29
				54964		11/1/01		29,112.79	29,112.79		0.00	A								4,489,515.69
				6104382		12/1/01		31,824.60	31,824.60		0.00	A								5,133,000.00
				55329		11/1/01		76,122.04	76,122.04		0.00	A								10,843,149.32
					TOTAL			1,620,433.02		1,620,433.02
				55366		11/1/01		15,972.00	15,972.00		0.00	A								2,640,000.00
				55400		11/1/01		20,329.97	20,329.97		0.00	A								2,785,561.34
				6103741		11/1/01		132,446.20	132,446.20		0.00	A								17,375,684.42
				6104093		11/1/01		91,259.59	91,259.59		0.00	A								12,702,071.46
				6104257		11/1/01		31,505.66	31,505.66		0.00	A								3,982,510.53
				6104261		11/1/01		14,960.64	14,960.64		0.00	A								2,091,697.71
				6104274		11/1/01		18,382.64	18,382.64		0.00	A								2,438,138.97
				6104301		11/1/01		60,948.65	60,948.65		0.00	A								5,184,318.55
				6104334		11/1/01		17,142.40	17,142.40		0.00	A								2,509,288.98
				6104335		11/1/01		28,830.26	28,830.26		0.00	A								4,288,065.53
				6104336		11/1/01		49,374.38	49,374.38		0.00	A								7,482,991.76
				6104343		11/1/01		23,277.64	23,277.64		0.00	A								3,189,565.72
				6104347		11/1/01		19,495.01	19,495.01		0.00	A								2,671,261.30
				6104356		11/1/01		25,092.61	25,092.61		0.00	A								3,712,012.91
				6104360		11/1/01		19,857.82	19,857.82		0.00	A								2,792,761.25
				100000256		11/1/01		10,746.00	10,746.00		0.00	A								1,518,573.76
				100010286		11/1/01		78,009.42	78,009.42		0.00	A								11,632,927.12
				100010315		11/1/01		150,893.30	150,893.30		0.00	A								21,929,276.27
				240010305		11/1/01		173,161.26	173,161.26		0.00	A								23,255,848.82
				311000254		11/1/01		20,858.52	20,858.52		0.00	A								2,886,253.35
				400000266		11/1/01		9,974.00	9,974.00		0.00	A								1,308,517.93
				400000269		11/1/01		16,891.35	16,891.35		0.00	A								2,356,863.84
				400010320		11/1/01		8,102.08	8,102.08		0.00	A								1,130,816.51
				415000250		11/1/01		21,504.91	21,504.91		0.00	A								3,037,044.04
				415000259		11/1/01		14,561.55	14,561.55		0.00	A								2,089,040.33
				415010281		11/1/01		41,959.18	41,959.18		0.00	A								6,019,579.77
				415010287		11/1/01		52,005.53	52,005.53		0.00	A								7,460,858.46
				415010288		11/1/01		29,422.12	29,422.12		0.00	A								4,325,841.90
				415010310		11/1/01		22,420.96	22,420.96		0.00	A								3,190,351.09
				430990096		11/1/01		21,611.64	21,611.64		0.00	A								2,636,818.41
				800010277		11/1/01		19,753.25	19,753.25		0.00	A								2,933,211.33
				800010301		11/1/01		28,708.69	28,708.69		0.00	A								4,183,168.54
				800010302		11/1/01		28,711.46	28,711.46		0.00	A								4,040,220.30
				800010306		11/1/01		44,843.45	44,843.45		0.00	A								6,453,424.80
				810000261		11/1/01		14,733.76	14,733.76		0.00	A								1,990,222.40
				820000263		11/1/01		8,423.86	8,423.86		0.00	A								1,193,285.72
					TOTAL			3,254,887.67		3,254,887.67
				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
			12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.																PAGE 10 OF 27
			01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.																PAGE 10 OF 26

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

1201/11/~~2001~~2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/11/~~2001~~2002

SERIES 2001-PB1

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

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 13 OF 27

PAGE 12 OF 26

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	BANC OF AMERICA COMMERCIAL MORTGAGE INC.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1201/11/~~2001~~2002
													PAYMENT DATE:			1201/11/~~2001~~2002
					SERIES 2001-PB1								PRIOR PAYMENT:			12/11/~~13/~~2001
													NEXT PAYMENT:			0102/11/2002
													RECORD DATE:			1112/3031/2001
					ABN AMRO ACCT: 67-8873-40-7
					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		2,500,000				34		58,~~367~~315,~~442~~982					6.23	%		~~140~~133			7.75	%	0.00
								2,500,000				TO		5,000,000				44		153,~~881~~784,~~526~~510					16.43	%		~~132~~137			7.66	%	0.00
								5,000,000				TO		10,000,000				30		205,~~559~~400,~~227~~655					21.94	%		~~132~~131			7.62	%	0.00
								10,000,000				TO		20,000,000				17		226,~~549~~429,~~992~~604					24.19	%		~~153~~154			7.53	%	0.00
								20,000,000				TO		30,000,000				6		138,~~217~~133,~~782~~527					14.76	%		~~105~~113			7.29	%	0.00
								30,000,000				TO		40,000,000				1		32,~~915~~896,~~380~~522					3.51	%		~~114~~113			7.44	%	0.00
								40,000,000				TO		60,000,000				1		49,~~599~~502,~~271~~849					5.3029	%		~~116~~115			7.95	%	0.00
								60,000,000				&		ABOVE				1		71,~~617~~536,~~398~~684					7.6564	%		~~112~~111			6.91	%	0.00
												134					936,~~708~~000,~~018~~334			100.00		%
			AVERAGE SCHEDULE BALANCE														6,~~990~~985,~~358~~077
			MAXIMUM SCHEDULE BALANCE												71,~~617~~536,~~398~~684
			MINIMUM SCHEDULE BALANCE												~~873~~870,~~077~~420
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									4.000%			TO		6.500%				0					0				0.00		%				0	0.00	%	0.00
									6.501%			TO		7.000%				3					87,~~642~~559,~~914~~238				9.3635		%				~~112~~111	6.91	%	0.00
									7.001%			TO		7.500%				52					396,~~966~~703,~~351~~527				42.38		%				~~119~~121	7.29	%	0.00
									7.501%			TO		8.000%				58					355,~~590~~276,~~765~~427				37.96		%				~~131~~130	7.72	%	0.00
									8.001%			TO		8.500%				19					91,~~896~~853,~~253~~068				9.81		%				~~196~~208	8.28	%	0.00
									8.501%			TO		9.000%				2					4,~~611~~608,~~735~~075				0.49		%				~~104~~103	8.79	%	0.00
									9.001%			&		ABOVE				0					0				0.00		%				0	0.00	%	0.00
													134					936,~~708~~000,~~018~~334					100.00	%
		MINIMUM MORTGAGE INTEREST RATE																	6.900%
		MAXIMUM MORTGAGE INTEREST RATE																	9.000%
		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					2			3112,~~198~~324,~~254~~245			31.3332				%	54				7.1019	%	0.00
			61			TO		120					113			~~811~~825,~~127~~138,~~491~~611			8688.5916				%	113				7.4948	%	0.00
			121			TO		180					1			4,~~373~~366,~~086~~743			0.47				%	~~176~~175				8.33	%	0.00
			181			TO		240					0			0			0.00				%	0				0.00	%	0.00
			241			&		ABOVE					13			7984,~~911~~116,~~294~~127			8.5399				%	~~332~~330				7.9296	%	0.00
											129							~~926~~925,~~610~~945,~~124~~725		98.9293			%
		MINIMUM REMAINING TERM													5453
		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			1				5,~~184~~154,~~319~~408					0.55		%			~~117~~116		7.05			%	0.00
			121		TO		180			3				3,~~921~~909,~~085~~153					0.42		%			~~170~~169		7.70			%	0.00
			181		TO		240			1				~~992~~991,~~490~~047					0.11		%			~~235~~234		8.37			%	0.00
			241		&		ABOVE			0				0					0.00		%			0		0.00			%	0.00
										5				10,~~097~~054,~~893~~609					1.0807		%
																	MINIMUM REMAINING TERM											~~117~~116
																	MAXIMUM REMAINING TERM										~~235~~234
	12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.													PAGE 14 OF 27
	01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.													PAGE 13 OF 26

			ABN AMRO
			LASALLE BANK		N.A.
		BANC OF AMERICA COMMERCIAL MORTGAGE INC.
		COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1201/11/~~2001~~2002
												PAYMENT DATE:			1201/11/~~2001~~2002
				SERIES 2001-PB1								PRIOR PAYMENT:			12/11/~~13/~~2001
												NEXT PAYMENT:			0102/11/2002
												RECORD DATE:			1112/3031/2001
				ABN AMRO ACCT: 67-8873-40-7
				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 1.000									134	936,~~708~~000,~~018~~334				100.00		%				~~130~~132		7.52	%		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 3.000									0		0				0.00	%				0		0.00	%		0.00
				3.001 & ABOVE									0		0				0.00	%				0		0.00	%		0.00
				UNKNOWN									134		936,~~708~~000,~~018~~334				100.00	%				~~130~~132		7.52	%		0.00
											268				1,~~873~~872,~~416~~000,~~036~~668				200.00	%
			MAXIMUM DSCR				0.000
			MINIMUM DSCR					0.000
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											CALIFORNIA				29				155,~~931~~792,~~264~~018				16.6564		%				~~124~~119			7.57	%		0.00
											TEXAS				13				76,~~866~~832,~~754~~182				8.21		%				98112			7.44	%		0.00
											NORTH CAROLINA				5				73,~~423~~314,~~915~~386				7.8483		%				115			7.81	%		0.00
											HIWAII				1				71,~~617~~536,~~398~~684				7.6564		%				~~112~~111			6.91	%		0.00
											WASHINGTON				8				54,~~867~~820,~~976~~055				5.86		%				~~122~~121			7.38	%		0.00
											OHIO				5				45,~~721~~692,~~563~~276				4.88		%				~~114~~113			7.49	%		0.00
											NEVEDA				2				42,~~753~~739,~~958~~919				4.5657		%				~~112~~111			7.08	%		0.00
											CMBS CERTIFICATE				4				38,~~153~~130,~~431~~062				4.07		%				~~155~~154			7.83	%		0.00
											NEW JERSEY				8				37,~~986~~966,~~213~~133				4.06		%				~~233~~222			7.98	%		0.00
											WISCONSIN				1				32,~~915~~896,~~380~~522				3.51		%				~~114~~113			7.44	%		0.00
											MARYLAND				6				30,~~810~~792,~~233~~126				3.29		%				~~113~~111			7.52	%		0.00
											ILLINOIS				5				30,~~450~~424,~~107~~824				3.25		%				~~238~~236			7.60	%		0.00
											FLORIDA				6				23,~~681~~663,~~958~~638				2.53		%				~~115~~113			7.53	%		0.00
											GEORGIA				4				19,~~916~~900,~~307~~329				2.13		%				~~116~~115			7.39	%		0.00
											UTAH				2				18,~~942~~930,~~043~~982				2.02		%				~~320~~319			7.48	%		0.00
											MICHIGAN				2				18,~~896~~885,~~561~~232				2.02		%				~~114~~113			7.59	%		0.00
											PENNSYLVANIA				4				16,~~172~~165,~~516~~328				1.73		%				~~114~~158			7.57	%		0.00
											MASSACHUSETTS				2				16,~~124~~115,~~875~~890				1.72		%				~~113~~111			7.50	%		0.00
											DELAWARE				3				16,~~083~~079,~~143~~217				1.72		%				~~178~~234			7.91	%		0.00
											NEW YORK				3				13,~~430~~422,~~614~~446				1.43		%				~~114~~113			7.79	%		0.00
											MISSOURI				3				12,~~778~~769,~~634~~494				1.36		%				~~116~~115			7.57	%		0.00
											RHODE ISLAND				1				12,~~487~~480,~~438~~832				1.33		%				77114			7.65	%		0.00
											NEW MEXICO				1				11,~~453~~446,~~683~~964				1.22		%				~~115~~114			7.36	%		0.00
											MINNESOTA				1				9,~~895~~887,~~962~~870				1.06		%				~~114~~113			8.28	%		0.00
											CONNECTICUT				1				8,~~739~~734,~~444~~474				0.93		%				~~110~~109			7.58	%		0.00
											SOUTH CAROLINA				2				8,~~209~~204,~~724~~697				0.88		%				~~116~~114			7.20	%		0.00
											VIRGINIA				2				8,~~073~~068,~~625~~286				0.86		%				~~114~~113			7.70	%		0.00
											KENTUCKY				1				7,~~482~~478,~~992~~228				0.80		%				~~117~~116			7.02	%		0.00
											ALABAMA				2				6,~~962~~961,~~377~~383				0.74		%				~~116~~115			7.37	%		0.00
											ALASKA				2				4,~~529~~526,~~837~~109				0.48		%				~~115~~114			7.69	%		0.00
											KANSAS				1				3,~~982~~979,~~511~~303				0.43		%				~~115~~114			8.30	%		0.00
											ARIZONA				2				3,~~105~~103,~~733~~703				0.33		%				9695			8.60	%		0.00
											LOUISIANA				1				2,300,000				0.25		%				~~357~~356			7.59	%		0.00
											OREGON				1				1,~~959~~958,~~850~~744				0.21		%				~~116~~115			7.43	%		0.00
							134					936,~~708~~000,~~018~~334				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
							1.001 1.125						0						0				0.00	%				0			0.00	%		0.00
							1.126 1.250						41						~~280~~279,~~138~~976,~~082~~748				29.91	%				~~142~~151			7.49	%		0.00
							1.251 1.375						56						304,~~985~~778,~~491~~476				32.56	%				~~135~~134			7.59	%		0.00
							1.376 1.500						25						172,~~941~~821,~~721~~033				18.46	%				~~119~~118			7.56	%		0.00
							1.501 1.625						5						43,~~573~~546,~~743~~217				4.65	%				~~121~~111			7.58	%		0.00
					1.626 1.750						3						6,~~742~~734,~~662~~997				0.72	%				~~120~~119			7.62	%		0.00
					1.751 1.875						2						5251,~~088~~988,~~299~~514				5.5655	%				~~116~~115			7.92	%		0.00
					1.876 2.000						0						0				0.00	%				0			0.00	%		0.00
					2.001 & ABOVE						2						76,~~238~~154,~~021~~349				8.14	%				~~112~~111			6.92	%		0.00
												134					936,~~708~~000,~~018~~334			100.00		%
				MAXIMUM DSCR			2.120
				MINIMUM DSCR				1.130
		12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.							PAGE 15 OF 27
		01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.							PAGE 14 OF 26

		ABN AMRO
		LASALLE BANK		N.A.
	BANC OF AMERICA COMMERCIAL MORTGAGE INC.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1201/11/~~2001~~2002
														PAYMENT DATE:			1201/11/~~2001~~2002
						SERIES 2001-PB1								PRIOR PAYMENT:			12/11/~~13/~~2001
														NEXT PAYMENT:			0102/11/2002
														RECORD DATE:			1112/3031/2001
						ABN AMRO ACCT: 67-8873-40-7
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									MULTIFAMILY				52				309,~~901~~759,~~294~~844						33.0809		%				~~138~~146		7.39	%	0.00
									RETAIL				34				217,~~572~~369,~~225~~320						23.2322		%				~~142~~139		7.71	%	0.00
									OFFICE				22				203,~~601~~439,~~319~~053						21.7473		%				~~115~~116		7.54	%	0.00
									LODGING				4				94,~~146~~046,~~434~~948						10.05		%				~~113~~112		7.22	%	0.00
									INDUSTRIAL				11				66,~~223~~153,~~470~~258						7.07		%				~~119~~111		7.70	%	0.00
									OTHER				7				31,~~463,~~444,698						3.36		%				~~159~~158		7.68	%	0.00
									SELF STORAGE				4				13,~~799~~787,~~831~~212						1.47		%				~~114~~113		7.83	%	0.00
							134			936,~~708~~000,~~018~~334						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											0		TO		12				122			~~875~~874,~~575~~884,~~716~~039				93.47		%			123		7.46	%	0.00
											13		TO		24				11			57,~~778~~766,~~372~~061				6.17		%			~~228~~257		8.36	%	0.00
											25		TO		36				1			3,~~353~~350,~~930~~234				0.36		%			~~273~~272		7.78	%	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
										134					936,~~708~~000,~~018~~334				100.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						113				~~813~~812,~~375~~720,~~379~~507				86.83		%			125			7.52	%	0.00
								FULL AMORTIZING						5				10,~~097~~054,~~893~~609				1.0807		%			~~149~~148			7.43	%	0.00
								IO/AMORTIZING/BALLOON						16				113,~~234~~225,~~745~~218				12.0910		%			~~165~~179			7.52	%	0.00
									134				936,~~708~~000,~~018~~334			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					2			3112,~~198~~324,~~254~~245				31.3332		%			54			7.1019	%	0.00
			2007					0			0				0.00		%			0			0.00	%	0.00
			2008					2			133,~~618~~637,~~254~~413				10.4539		%			77			7.6757	%	0.00
			2009					0			0				0.00		%			0			0.00	%	0.00
			2010					5			3032,~~870~~195,~~155~~650				3.3044		%			~~106~~105			8.0912	%	0.00
			2011					107			~~771~~794,~~823~~459,~~400~~956				8284.4088		%			~~114~~113			7.4645	%	0.00
			2012 & GREATER					18			89,197,955				9.52		%			316			7.94	%	0.00
			2012					0			0				0.00		%			0			0.00	%	0.00
								134			936,708,018			100.00			%
			2013 & GREATER					18			93,383,070				9.98		%			315			7.97	%	0.00
								PAGE 16 OF 27
								134			936,000,334			100.00			%
	12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.
								PAGE 15 OF 26
	01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	BANC OF AMERICA COMMERCIAL MORTGAGE INC.
													STATEMENT DATE:		1201/11/~~2001~~2002
					COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES										PAYMENT DATE:	1201/11/~~2001~~2002
					SERIES 2001-PB1										PRIOR PAYMENT:		12/11/~~13/~~2001
															NEXT PAYMENT:			0102/11/2002
															RECORD DATE:				1112/3031/2001
					ABN AMRO ACCT: 67-8873-40-7
					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)
				52694		OTHER	43/1/11	0.00	MD	12,~~884~~876,~~113~~593	7.45000%	90,175		0						A
				52958		MULTIFAMILY	4/1/11	0.00	NV	21,~~753~~739,~~958~~919	7.10000%	147,041		0						A
				53417		MULTIFAMILY	35/1/1128	0.00	PA	3,887,537	8.32700%	2627,~~976~~875		0						A
				53423		MULTIFAMILY	45/1/1128	0.00	DE	4,444,420	8.32700%	3031,~~841~~869		0						A
				53424		MULTIFAMILY	5/1/28	0.00	NJ	12,459,974	8.32700%	8689,~~462~~344		0						A
				53430		MULTIFAMILY	5/1/28	0.00	NJ	3,357,256	8.32700%	2324,~~297~~073		0						A
				53432		MULTIFAMILY	5/1/28	0.00	NJ	3,117,640	8.32700%	2122,~~634~~355		0						A
				53433		MULTIFAMILY	5/1/28	0.00	NJ	1,987,622	8.32700%	1314,~~792~~252		0						A
				53443		MULTIFAMILY	5/1/28	0.00	DE	5,174,380	8.32700%	3537,~~906~~103		0						A
				53625		INDUSTRIAL	56/1/2806	0.00	NJ	1,~~491~~489,~~225~~891	7.90000%	11,478		0						A
				53647		RETAIL	512/1/2810	0.00	CA	2,~~606~~605,~~547~~283	8.10000%	19,445		0						A
				53713		MULTIFAMILY	64/1/0611	0.00	TX	20,~~357~~343,~~052~~914	7.10000%	137,599		0						A
				53748		OFFICE	4/1/11	0.00	NY	8,~~485~~480,~~155~~543	7.65000%	60,507		0						A
				54058		MULTIFAMILY	124/1/1011	0.00	CA	1,~~263~~262,~~372~~651	7.50000%	8,880		0						A
				54471		RETAIL	75/1/11	0.00	SC	3,~~582~~580,~~412~~141	7.13000%	24,266		0						A
				54492		MULTIFAMILY	6/1/11	0.00	VA	5,~~480~~477,~~351~~596	7.83000%	39,707		0						A
				54522		RETAIL	53/1/11	0.00	FL	4,~~620~~617,~~623~~665	7.15000%	31,406		0						A
				54580		MULTIFAMILY	37/1/11	0.00	MA	5,~~281~~278,~~726~~420	7.12000%	35,689		0						A
				54630		INDUSTRIAL	6/1/11	0.00	IL	7,~~918~~905,~~700~~681	7.65000%	65,183		0						A
				54650		MULTIFAMILY	4/1/11	0.00	TX	8,000,000	7.06000%	4748,~~067~~636		0						A
				54678		RETAIL	85/1/11	0.00	IL	3,~~632~~630,~~296~~322	7.62000%	25,808		0						A
				54683		RETAIL	78/1/11	0.00	NC	2,~~314~~313,~~266~~054	7.66000%	16,477		0						A
				54698		MULTIFAMILY	7/1/11	0.00	NJ	6,~~698~~694,~~169~~264	7.35000%	46,299		0						A
				54733		MULTIFAMILY	64/1/11	0.00	IL	2,~~087~~086,~~932~~589	7.11000%	14,127		0						A
				54756		OFFICE	57/1/0811	0.00	RI	12,~~487~~480,~~438~~832	7.65000%	88,867		0						A
				54758		MULTIFAMILY	5/1/11	0.00	CA	11,536,000	6.90000%	6668,~~332~~543		0						A
				54782		RETAIL	46/1/11	0.00	GA	3,~~637~~632,~~960~~034	7.71000%	30,079		0						A
				54786		RETAIL	6/1/11	0.00	VA	2,~~593~~590,~~273~~691	7.42000%	19,152		0						A
				54792		OFFICE	6/1/11	0.00	WI	32,~~915~~896,~~380~~522	7.43500%	229,593		0						A
				54815		MULTIFAMILY	4/1/11	0.00	NV	21,000,000	7.06000%	~~123~~127,~~550~~668		0						A
				54817		MULTIFAMILY	4/1/11	0.00	TX	11,156,650	7.06000%	6567,~~638~~826		0						A
				54857		RETAIL	6/1/11	0.00	MD	2,~~809~~807,~~472~~976	7.66000%	20,028		0						A
				54860		RETAIL	76/1/11	0.00	MD	3,~~367~~365,~~511~~741	7.70000%	24,098		0						A
				54861		RETAIL	56/1/11	0.00	MD	3,~~745~~743,~~963~~968	7.66000%	26,704		0						A
				54880		MULTIFAMILY	65/1/1108	0.00	PA	2,~~508~~507,~~597~~148	7.43000%	17,500		0						A
				54888		RETAIL	6/1/11	0.00	TX	2,~~690~~689,~~505~~180	7.89000%	19,605		0						A
				54964		MULTIFAMILY	89/1/11	0.00	PA	4,~~489~~486,~~516~~554	6.90000%	29,637		0						A
				55181		OFFICE	28/1/11	0.00	NC	14,~~713~~705,~~024~~179	7.60500%	104,197		0
				55235		RETAIL	8/1/11	0.00	NC	49,~~599~~502,~~271~~849	7.95000%	435,970		0
				55329		INDUSTRIAL	62/1/11	0.00	MA	10,~~843~~837,~~149~~471	7.68000%	77,388		0						A
				55366		MULTIFAMILY	7/1/11	0.00	TX	2,640,000	7.33000%	16,~~126~~664		0						A
				55400		MULTIFAMILY	97/1/11	0.00	MO	2,~~785~~782,~~561~~848	7.48000%	20,655		0						A
				55447		MULTIFAMILY	7/1/06	0.00	WA	10,~~841~~834,~~202~~353	7.09000%	73,037		0
				6103542		RETAIL	9/1/24	0.00	CA	3,~~353~~350,~~930~~234	7.78000%	26,165		0
				6103741		INDUSTRIAL	7/1/11	0.00	WA	17,~~375~~351,~~684~~762	7.35000%	133,896		0						A
				6103916		OTHER	8/1/30	0.00		6,~~444~~442,~~832~~025	8.50000%	49,979		0
				6104041		OFFICE	5/1/11	0.00	NJ	1,~~736~~733,~~202~~529	8.01000%	14,649		0
				6104044		MULTIFAMILY	7/1/11	0.00	NM	11,~~453~~446,~~683~~964	7.36000%	79,310		0
				6104093		MULTIFAMILY	12/1/10	0.00	TX	12,~~702~~695,~~071~~160	7.76000%	91,789		0						A
				6104101		OFFICE	2/1/11	0.00	CT	8,~~739~~734,~~444~~474	7.58000%	62,014		0
				6104135		MULTIFAMILY	5/1/11	0.00	MD	6,~~470~~466,~~703~~819	7.32000%	44,671		0
				6104137		OFFICE	9/1/11	0.00		15,~~967~~959,~~884~~275	7.55000%	112,423		0
				6104149		INDUSTRIAL	9/1/11	0.00	NY	3,~~390~~388,~~716~~105	8.42000%	27,195		0
				6104163		MULTIFAMILY	6/1/11	0.00	FL	6,~~277~~274,~~317~~127	7.80000%	45,352		0						A
				6104189		INDUSTRIAL	3/1/11	0.00	NJ	7,~~138,~~125,956	7.58000%	58,761		0
				6104193		RETAIL	4/1/11	0.00	DE	6,~~464~~460,~~343~~417	7.30000%	44,562		0						A
				6104195		RETAIL	7/1/11	0.00	FL	4,~~685~~682,~~481~~911	7.54000%	32,992		0
				6104208		OFFICE	6/1/11	0.00	CA	3,~~780~~777,~~758~~869	7.40000%	26,981		0
				6104232		MULTIFAMILY	7/1/21	0.00	TX	~~992~~991,~~490~~047	8.37000%	8,596		0						A
				6104233		RETAIL	7/1/31	0.00	IL	15,~~617~~609,~~893~~604	7.64000%	111,038		0
				6104236		LODGING	4/1/11	0.00	HI	71,~~617~~536,~~398~~684	6.91000%	506,858		0
				6104239		RETAIL	8/1/11	0.00	MO	7,~~321~~317,~~811~~965	7.65000%	52,078		0
				6104243		OFFICE	6/1/11	0.00	MI	16,~~436~~426,~~040~~911	7.54000%	115,844		0
				6104245		OFFICE	6/1/11	0.00	FL	2,~~419~~416,~~944~~786	7.81000%	19,433		0
				6104247		MULTIFAMILY	7/1/11	0.00	NY	1,~~554~~553,~~744~~797	7.21000%	10,600		0
				6104250		INDUSTRIAL	6/1/11	0.00	CA	1,~~295~~294,~~416~~776	7.88000%	9,430		0
				6104251		OFFICE	6/1/11	0.00	CA	5,~~586,~~583,775	7.78000%	40,235		0
				6104252		OFFICE	6/1/11	0.00	MI	2,~~460~~458,~~521~~320	7.90000%	18,939		0
				6104253		LODGING	6/1/11	0.00	OH	8,~~650~~643,~~563~~092	8.05000%	67,436		0
				6104254		LODGING	6/1/11	0.00	MN	9,~~895~~887,~~962~~870	8.28000%	78,650		0
				6104257		LODGING	7/1/11	0.00	KS	3,~~982~~979,~~511~~303	8.30000%	31,672		0						A
				6104261		OFFICE	7/1/11	0.00	AK	2,~~091~~090,~~698~~180	7.56000%	15,135		0						A
				6104274		OFFICE	7/1/11	0.00	AK	2,~~438~~435,~~139~~929	7.80000%	18,586		0						A
				6104281		SELF STORAGE	6/1/11	0.00		5,~~964~~958,~~088~~610	7.82000%	45,639		0
				6104290		INDUSTRIAL	9/1/11	0.00		9,~~776~~770,~~627~~152	7.84000%	72,478		0						A
				6104293		RETAIL	8/1/16	0.00	CA	4,~~373~~366,~~086~~743	8.33000%	37,712		0
				6104299		RETAIL	8/1/26	0.00	WA	5,~~850~~845,~~713~~156	7.56000%	43,645		0
				6104301		OFFICE	9/1/11	0.00	CA	5,~~184~~154,~~319~~408	7.05000%	61,383		0						A
				6104303		OFFICE	9/1/31	0.00	LA	2,300,000	7.59000%	1415,~~548~~032		0						A
				6104304		RETAIL	9/1/11	0.00	FL	2,~~489~~485,~~029~~666	7.37000%	19,159		0
				6104314		MULTIFAMILY	7/1/31	0.00	UT	16,~~149~~140,~~282~~279	7.49000%	113,162		0
				6104329		RETAIL	8/1/11	0.00	TX	6,~~065~~062,~~547~~529	7.81000%	43,810		0						A
				6104330		RETAIL	8/1/11	0.00	PA	5,~~286~~284,~~866~~089	7.65000%	37,604		0
				6104334		MULTIFAMILY	8/1/11	0.00	NC	2,~~509~~507,~~289~~841	7.36000%	17,352		0						A
				6104335		MULTIFAMILY	8/1/11	0.00	NC	4,~~288~~285,~~066~~464	7.20000%	29,188		0						A
				6104336		MULTIFAMILY	9/1/11	0.00	KY	7,~~482~~478,~~992~~228	7.02000%	49,998		0						A
				6104339		MULTIFAMILY	8/1/11	0.00	GA	9,~~474~~469,~~597~~111	7.35000%	65,452		0
				6104341		MULTIFAMILY	8/1/11	0.00	SC	4,~~627~~624,~~311~~555	7.26000%	31,684		0						A
				6104343		SELF STORAGE	9/1/11	0.00	FL	3,~~189~~186,~~566~~484	7.45000%	23,544		0						A
				6104347		SELF STORAGE	9/1/11	0.00	MO	2,~~671~~668,~~261~~680	7.45000%	19,718		0						A
				6104348		MULTIFAMILY	9/1/11	0.00	GA	3,~~091~~089,~~737~~367	7.30000%	21,805		0
				6104356		RETAIL	9/1/11	0.00	GA	3,~~712~~709,~~013~~817	7.26000%	25,402		0						A
				6104360		OFFICE	9/1/11	0.00	UT	2,~~792~~790,~~761~~703	7.45000%	19,974		0						A
				6104366		OFFICE	9/1/11	0.00	CA	29,~~921~~899,~~647~~304	7.40000%	213,011		0
				6104382		MULTIFAMILY	9/1/11	0.00	AL	5,133,000	7.30000%	3132,~~226~~267		0						A
				100000256		MULTIFAMILY	5/1/11	0.00	OH	1,~~518~~517,~~574~~770	7.70000%	10,873		0						A
				100010286		MULTIFAMILY	4/1/11	0.00	OH	11,~~632~~625,~~927~~464	7.12000%	78,786		0						A
				100010315		RETAIL	7/1/11	0.00	OH	21,~~929~~916,~~276~~652	7.39000%	152,174		0						A
				240000216		OFFICE	4/1/11	0.00	CA	4,~~314~~310,~~841~~780	7.75000%	32,857		0
				240000227		OFFICE	5/1/11	0.00	CA	1,~~390~~389,~~525~~265	7.87500%	10,690		0
				240010305		OFFICE	6/1/11	0.00	CA	23,~~255~~233,~~849~~739	7.63000%	174,907		0						A
				290000244		INDUSTRIAL	2/1/11	0.00	TX	1,470,~~756~~028	8.00000%	10,860		0
				302000241		RETAIL	6/1/11	0.00	CA	1,~~111~~110,~~317~~813	8.12500%	8,279		0
				303000166		RETAIL	9/1/10	0.00	CA	12,~~292~~287,~~977~~132	8.24000%	93,070		0
				311000254		INDUSTRIAL	4/1/11	0.00	CA	2,~~886~~884,~~253~~799	7.87500%	21,027		0						A
				322010307		MULTIFAMILY	8/1/11	0.00	TX	4,~~489~~487,~~484~~300	7.87500%	32,628		0
				323010308		RETAIL	8/1/11	0.00	CA	3,~~990~~988,~~528~~553	7.82500%	28,864		0
				400000180		SELF STORAGE	9/1/10	0.00	AZ	1,~~974~~973,~~916~~438	9.00000%	16,784		0
				400000226		MULTIFAMILY	1/1/11	0.00	MD	1,~~532~~531,~~471~~027	7.87500%	11,835		0
				400000266		OTHER	3/1/11	0.00	TX	1,~~308~~307,~~518~~326	7.93000%	10,127		0						A
				400000269		OTHER	5/1/11	0.00	TX	2,~~356~~354,~~864~~411	7.25000%	17,167		0						A
				400010292		OTHER	6/1/11	0.00	CA	5,~~378~~375,~~451~~333	7.39700%	37,377		0
				400010314		MULTIFAMILY	7/1/11	0.00	AL	1,~~829~~828,~~377~~383	7.57000%	12,919		0
				400010320		OTHER	7/1/08	0.00	AZ	1,130,~~817~~265	7.89000%	8,234		0						A
				415000234		MULTIFAMILY	2/1/16	0.00	CA	~~873~~870,~~077~~420	7.70000%	8,446		0
				415000235		MULTIFAMILY	2/1/16	0.00	CA	1,~~232~~228,~~008~~260	7.70000%	11,918		0
				415000236		MULTIFAMILY	2/1/16	0.00	CA	1,~~816~~810,~~000~~474	7.70000%	17,567		-0
				415000250		RETAIL	5/1/11	0.00	CA	3,~~037~~035,~~044~~421	7.67000%	21,682		0						A
				415000259		RETAIL	4/1/11	0.00	CA	2,~~089~~087,~~040~~849	7.50000%	14,684		0						A
				415010281		RETAIL	4/1/11	0.00	CA	6,~~019~~016,~~580~~146	7.50000%	42,311		0						A
				415010287		RETAIL	4/1/11	0.00	CA	7,~~460~~456,~~858~~602	7.50000%	52,441		0						A
				415010288		MULTIFAMILY	4/1/11	0.00	CA	4,~~325~~323,~~842~~174	7.25000%	29,675		0						A
				415010290		MULTIFAMILY	6/1/11	0.00	CA	2,~~888~~886,~~189~~470	7.31500%	19,911		0
				415010295		MULTIFAMILY	8/1/11	0.00	CA	1,~~022~~021,~~286~~702	7.39000%	7,090		0
				415010297		MULTIFAMILY	7/1/11	0.00	CA	1,644,~~940~~045	7.56700%	11,613		0
				415010300		OTHER	8/1/11	0.00	OR	1,~~959~~958,~~850~~744	7.43000%	13,646		0
				415010310		RETAIL	7/1/11	0.00	WA	3,~~190~~188,~~351~~652	7.63000%	22,660		0						A
				430990096		INDUSTRIAL	8/1/10	0.00	TX	2,~~636~~634,~~818~~637	8.62500%	21,766		0						A
				800010277		MULTIFAMILY	4/1/11	0.00	WA	2,~~933~~931,~~211~~346	7.15000%	19,925		0						A
				800010301		OFFICE	6/1/11	0.00	WA	4,~~183~~180,~~169~~730	7.38000%	29,023		0						A
				800010302		RETAIL	8/1/11	0.00	WA	4,~~040~~038,~~220~~168	7.75000%	29,015		0						A
				800010306		MULTIFAMILY	8/1/11	0.00	WA	6,~~453~~449,~~425~~886	7.52000%	45,328		0						A
				810000261		RETAIL	3/1/11	0.00	OH	1,~~990~~989,~~222~~297	8.12500%	14,850		0						A
				820000263		MULTIFAMILY	3/1/11	0.00	IL	1,~~193~~192,~~286~~627	7.62500%	8,494		0						A

936,708,018

6,752,479

936,000,334

6,772,592

* 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

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 17 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 16 OF 26

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

1201/11/~~2001~~2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/11/~~2001~~2002

SERIES 2001-PB1

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 23 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 22 OF 26

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

1201/11/~~2001~~2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/11/~~2001~~2002

SERIES 2001-PB1

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

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.

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 24 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 23 OF 26

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

1201/11/~~2001~~2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/11/~~2001~~2002

SERIES 2001-PB1

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 25 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 24 OF 26

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

1201/11/~~2001~~2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/11/~~2001~~2002

SERIES 2001-PB1

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

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..

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 26 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 25 OF 26

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

1201/11/~~2001~~2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/11/~~2001~~2002

SERIES 2001-PB1

PRIOR PAYMENT:

12/11/~~13/~~2001

NEXT PAYMENT:

0102/11/2002

RECORD DATE:

1112/3031/2001

ABN AMRO ACCT: 67-8873-40-7

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

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

PAGE 27 OF 27

01/10/2002 - 07:51 () 2002 LASALLE BANK N.A.

PAGE 26 OF 26

Filing Compare · COMMERCIAL MORTGAGE PASS THR CERT SER 2001-PB1