8-K 1 jpm010c1_200203.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: January 16, 2001
(Date of earliest event reported)

J.P. Morgan Commercial Mortgage Finance Corp.,
(Sponsor)
(Issuer in Respect of
Mortgage Pass-Through Certificates,
Series 2000-C9)
(Exact name of registrant as specified in charter)

Delaware 133-789046
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

60 Wall Street New York, N.Y. 10260-0066
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (212) 648-9344

(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 J.P. Morgan
Commercial Mortgage Finance Corp., Mortgage Pass-Through
Certificates Series 2000-C9, which was made on
March 12, 2002.

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 7.02 of the Pooling and Servicing Agreement
for distribution on March 12, 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 BOND ADMINISTRATOR
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF J.P. MORGAN, REGISTRANT

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

Date: March 12, 2002

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0203/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0203/12/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-C1

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

BRIAN AMES (312) 904-7807

CHRISTINE PAIDOSH (714) 282-3980 (206)

BRIAN.AMES@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

JPM010C1

CLOSING DATE:

12/14/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY-JPM010C1

PAGE 5

FIRST PAYMENT DATE:

1/14/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

10/12/2035

JPM010C1_200202_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

JPM010C1_200203_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 9-10

HISTORICAL COLLATERAL PREPAYMENT

PAGE 11

MORTGAGE LOAN CHARACTERISTICS

PAGE 12-14

LOAN LEVEL DETAIL

PAGE 15-21

HISTORICAL REO REPORT

PAGE 22

RATING INFORMATION

PAGE 23-24

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 25

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 26

APPRAISAL REDUCTION DETAIL

PAGE 27

MODIFIED LOAN DETAIL

PAGE 28

REALIZED LOSS DETAIL

PAGE 29

PARTIES TO THE TRANSACTION

DEPOSITOR: J.P. MORGAN & CO.

UNDERWRITER: J.P. MORGAN SECURITIES INC

MASTER SERVICER: MIDLAND LOAN SERVICES, INC.

SPECIAL SERVICER: MIDLAND LOAN SERVICES, 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.MIDLANDLS.COM

LASALLE FACTOR LINE

(800) 246-5761

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 1 OF 29

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 1 OF 29

	ABN AMRO
	LASALLE BANK		N.A.
J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:									0203/12/2002
										SERIES 2001-C1																										PAYMENT DATE:						0203/12/2002
WAC:						7.~~257295~~257636%																														PRIOR PAYMENT:							0102/1412/2002
																																				NEXT PAYMENT:								0304/12/2002
WAMM:						~~115~~114
																																				RECORD DATE:									0102/3128/2002
										UPPER-TIER REMIC
										ABN AMRO ACCT: 67-8921-10-7
									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						51,000,000.00					5049,~~395~~787,~~860~~881.4663					~~607~~1,~~978~~152,329.8341			0.00			0.00				4948,~~787~~635,~~881~~552.6322				~~170~~168,~~673~~614.9896				0.00				4.06400000%
	46625MFA2													~~988~~976.~~154126667~~232973137			1122.~~921153529~~594694314			0.000000000			0.000000000				~~976~~953.~~232973137~~638278824					3.~~346548627~~306175686			0.000000000						FIXED
	A-2						156,200,000.00					156,200,000.00					0.00			0.00			0.00				156,200,000.00				711,230.67				0.00				5.46400000%
	46625MFB0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.553333355			0.000000000						FIXED
	A-3						603,652,000.00					603,652,000.00					0.00			0.00			0.00				603,652,000.00				2,946,324.80				0.00				5.85700000%
	46625MFC8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.880833328			0.000000000						FIXED
	X-1						1,070,655,188.00				N	1,~~070~~069,~~051~~443,~~048~~069.4663					0.00			0.00			0.00				1,~~069~~068,~~443~~290,~~069~~740.6322				~~653~~652,~~842~~557.5546				0.00				0.~~73324638~~73222126%
	46625MFH7/U48138CH9/46625MFJ3													~~999~~998.~~435729125~~867872324			0.000000000			0.000000000			0.000000000				~~998~~997.~~867872324~~791587986					0.~~610693860~~609493577			0.000000000						0.~~732221262~~949623346%
	X-2						577,418,000.00				N	577,418,000.00					0.00			0.00			0.00				577,418,000.00				568,185.03				0.00				1.18081187%
	46625MFK0/U48138CJ5/46625MFL8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.984009903			0.000000000						1.180811873%
	B						47,697,000.00					47,697,000.00					0.00			0.00			0.00				47,697,000.00				242,777.73				0.00				6.10800000%
	46625MFD6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.090000000			0.000000000						FIXED
	C						21,915,000.00					21,915,000.00					0.00			0.00			0.00				21,915,000.00				113,702.33				0.00				6.22600000%
	46625MFE4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.188333561			0.000000000						FIXED
	D						21,915,000.00					21,915,000.00					0.00			0.00			0.00				21,915,000.00				116,971.31				0.00				6.40500000%
	46625MFF1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.337499886			0.000000000						6.405000000%
	E						12,891,000.00					12,891,000.00					0.00			0.00			0.00				12,891,000.00				69,~~030~~034.9086				0.00				6.~~42596188~~42633128%
	46625MFG9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~354968583~~355275774			0.000000000						6.~~426331273~~666787994%
	F						25,782,000.00					25,782,000.00					0.00			0.00			0.00				25,782,000.00				147,~~128~~136.4640				0.00				6.~~84796188~~84833128%
	46625MFM6/U48138CK2/46625MFN4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~706634862~~706942828			0.000000000						67.~~848331273~~088787994%
	G						12,891,000.00					12,891,000.00					0.00			0.00			0.00				12,891,000.00				77,~~291~~295.8885				0.00				7.~~19496188~~19533128%
	46625MFP9/U48138CL0/46625MFQ7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~995801722~~996109689			0.000000000						7.~~195331273~~435787994%
	H						21,915,000.00					21,915,000.00					0.00			0.00			0.00				21,915,000.00				102,744.83				0.00				5.62600000%
	46625MFR5/U48138CM8/46625MFS3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333561			0.000000000						5.626000000%
	J						9,024,000.00					9,024,000.00					0.00			0.00			0.00				9,024,000.00				42,307.52				0.00				5.62600000%
	46625MFT1/U48138CN6/46625MFU8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333333			0.000000000						5.626000000%
	K						6,446,000.00					6,446,000.00					0.00			0.00			0.00				6,446,000.00				30,221.00				0.00				5.62600000%
	46625MFV6/U48138CP1/46625MFW4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333850			0.000000000						5.626000000%
	L						10,313,000.00					10,313,000.00					0.00			0.00			0.00				10,313,000.00				48,350.78				0.00				5.62600000%
	46625MFX2/U48138CQ9/46625MFY0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333172			0.000000000						5.626000000%
	M						5,156,000.00					5,156,000.00					0.00			0.00			0.00				5,156,000.00				24,173.05				0.00				5.62600000%
	46625MFZ7/U48138CR7/46625MGA1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333980			0.000000000						5.626000000%
	N						5,156,000.00					5,156,000.00					0.00			0.00			0.00				5,156,000.00				24,173.05				0.00				5.62600000%
	46625MGB9/U48138CS5/46625MGC7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333980			0.000000000						5.626000000%
	NR						19,337,188.00					19,337,188.00					0.00			0.00			0.00				19,337,188.00				90,~~659~~454.1887				0(204.0031)				5.62600000%
	46625MGD5/U48138CT3/46625MGE3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.~~688333174~~677767522			(0.~~000000000~~010565652)						5.626000000%
	NC-1						32,658,000.00					32,658,000.00					0.00			0.00			0.00				32,658,000.00				176,159.97				0.00				6.~~47290000~~47290003%
	46625MGF0/U48138CU0/46625MGG8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.394083226			0.000000000						6.~~472900000~~691816669%
	NC-2						6,707,000.00					6,707,000.00					0.00			0.00			0.00				6,707,000.00				36,178.12				0.00				6.~~47290000~~47290003%
	46625MGH6/U48138CV8/46625MGJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.394083793			0.000000000						6.~~472900000~~691816669%
	R						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	46625MGK9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	LR						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSH001													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			1,070,655,188.00								1,~~070~~069,~~051~~443,~~048~~069.4663				~~607~~1,~~978~~152,329.8341			0.00			0.00				1,~~069~~068,~~443~~290,~~069~~740.6322				6,~~392~~388,~~127~~594.1459				0(204.0031)
																										TOTAL P&I PAYMENT				7,~~000~~540,~~105~~924.9700
	S						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSH049													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
02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 29
03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

0203/12/2002

SERIES 2001-C1

PAYMENT DATE:

0203/12/2002

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

54,~~572~~778,~~765~~782.7778

CURRENT SERVICING FEES

6447,~~258~~828.9654

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~470~~856,~~782~~185.6378

PLUS ADVANCE INTEREST

1,~~099~~243,~~575~~508.8368

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~137~~296,~~193~~143.1663

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1317,~~227~~267.4528

SCHEDULED PRINCIPAL DISTRIBUTION

~~607~~1,~~975~~152,329.7941

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

77,~~486~~442.4149

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(6460,~~258~~379.9651)

CURTAILMENTS

30.0400

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

65,~~620~~974,~~429~~258.3062

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

30.0400

LESS TRUSTEE FEE

(1,~~783~~782.4241)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~607~~1,~~978~~152,329.8341

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

7,~~228~~126,~~408~~588.1303

LESS INTEREST RESERVE WITHHOLDING

~~(214,172~~0.~~11)~~00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0428,465.0002

REMITTANCE INTEREST

6,~~404~~401,~~740~~207.4490

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,~~070~~069,~~051~~443,~~047~~068.4663

169

SCHEDULED PRINCIPAL DISTRIBUTION

~~607~~1,~~975~~152,329.7941

UNSCHEDULED PRINCIPAL DISTRIBUTION

30.0400

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,~~069~~068,~~443~~290,~~068~~739.6322

169

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

0137,193.0016

01,099,575.0083

~~137~~296,~~193~~143.1663

1,~~099~~243,~~575~~508.8368

0130,429.0037

01,039,500.0041

~~137~~302,~~193~~907.1642

1,~~099~~303,~~575~~584.8310

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 5 OF 29

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 5 OF 29

	ABN AMRO
	LASALLE BANK	N.A.
				J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
																COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																														STATEMENT DATE:				0203/12/2002
																																																														PAYMENT DATE:				0203/12/2002
																SERIES 2001-C1
																																																														PRIOR PAYMENT:					0102/1412/2002
																																																													NEXT PAYMENT:							0304/12/2002
																																																													RECORD DATE:								0102/3128/2002
																ABN AMRO ACCT: 67-8921-10-7
																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	4.064000000%									~~170~~168,~~673~~614.9896								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~170~~168,~~673~~614.9896		~~170~~168,~~673~~614.9896			0.00						24.27%						24.2932%
		A-2					~~30/360~~		30	5.464000000%									711,230.67								0.00					0.00			0.00		0.00						0.00		0.00				0.00				711,230.67		711,230.67			0.00						24.27%						24.2932%
		A-3					~~30/360~~		30	5.857000000%									2,946,324.80								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,946,324.80		2,946,324.80			0.00						24.27%						24.2932%
		X-1					~~30/360~~		30	0.~~733246380~~732221264%									~~653~~652,~~842~~557.5546								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~653~~652,~~842~~557.5546		~~653~~652,~~842~~557.5546			0.00						NA						NA
		X-2					~~30/360~~		30	1.180811873%									568,185.03								0.00					0.00			0.00		0.00						0.00		0.00				0.00				568,185.03		568,185.03			0.00						NA						NA
		B					~~30/360~~		30	6.108000000%									242,777.73								0.00					0.00			0.00		0.00						0.00		0.00				0.00				242,777.73		242,777.73			0.00						19.81%						19.8385%
		C					~~30/360~~		30	6.226000000%									113,702.33								0.00					0.00			0.00		0.00						0.00		0.00				0.00				113,702.33		113,702.33			0.00						17.76%						17.7880%
		D					~~30/360~~		30	6.405000000%									116,971.31								0.00					0.00			0.00		0.00						0.00		0.00				0.00				116,971.31		116,971.31			0.00						15.72%						15.7375%
		E					~~30/360~~		30	6.~~425961881~~426331276%									69,~~030~~034.9086								0.00					0.00			0.00		0.00						0.00		0.00				0.00				69,~~030~~034.9086		69,~~030~~034.9086			0.00						14.51%						14.5355%
		F					~~30/360~~		30	6.~~847961881~~848331276%									147,~~128~~136.4640								0.00					0.00			0.00		0.00						0.00		0.00				0.00				147,~~128~~136.4640		147,~~128~~136.4640			0.00						12.11%						12.1213%
		G					~~30/360~~		30	7.~~194961881~~195331276%									77,~~291~~295.8885								0.00					0.00			0.00		0.00						0.00		0.00				0.00				77,~~291~~295.8885		77,~~291~~295.8885			0.00						10.90%						10.9193%
		H					~~30/360~~		30	5.626000000%									102,744.83								0.00					0.00			0.00		0.00						0.00		0.00				0.00				102,744.83		102,744.83			0.00						8.85%						8.8687%
		J					~~30/360~~		30	5.626000000%									42,307.52								0.00					0.00			0.00		0.00						0.00		0.00				0.00				42,307.52		42,307.52			0.00						8.01%						8.0203%
		K					~~30/360~~		30	5.626000000%									30,221.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				30,221.00		30,221.00			0.00						7.41%						7.4243%
		L					~~30/360~~		30	5.626000000%									48,350.78								0.00					0.00			0.00		0.00						0.00		0.00				0.00				48,350.78		48,350.78			0.00						6.45%						6.4546%
		M					~~30/360~~		30	5.626000000%									24,173.05								0.00					0.00			0.00		0.00						0.00		0.00				0.00				24,173.05		24,173.05			0.00						5.96%						5.9798%
		N					~~30/360~~		30	5.626000000%									24,173.05								0.00					0.00			0.00		0.00						0.00		0.00				0.00				24,173.05		24,173.05			0.00						5.48%						5.49%
		NR					~~30/360~~		30	5.626000000%									90,659.18								0.00					0.00			0.00		0.00						0.00		0.00				0.00				90,659.18		90,~~659~~454.1887			0204.0032						3.68%						3.68%
		NC-1					~~30/360~~		30	6.~~472900000~~472900025%									176,159.97								0.00					0.00			0.00		0.00						0.00		0.00				0.00				176,159.97		176,159.97			0.00						0.63%						0.63%
		NC-2					~~30/360~~		30	6.~~472900000~~472900025%									36,178.12								0.00					0.00			0.00		0.00						0.00		0.00				0.00				36,178.12		36,178.12			0.00						0.00%						0.00%
																				6,392,127.14						0.00				0.00				0.00			0.00					0.00				0.00				0.00			6,392,127.14		6,392,127.14				0.00
																				6,388,798.90						0.00				0.00				0.00			0.00					0.00				0.00				0.00			6,388,798.90		6,388,594.59				204.32
	(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 29
	02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.
	03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
																																											STATEMENT DATE:					0203/12/2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					0203/12/2002
																																											SERIES 2001-C1
												PRIOR PAYMENT:									0102/1412/2002
																																											NEXT PAYMENT:						0304/12/2002
																																											RECORD DATE:							0102/3128/2002
												ABN AMRO ACCT: 67-8921-10-7
												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
					3/12/02		2		9,708,607						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						1.18%				0.91%			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%
					2/12/02		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%
					1/14/02		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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 29
				03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 29

	ABN AMRO
	LASALLE BANK		N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																		STATEMENT DATE:				0203/12/2002
																																										PAYMENT DATE:				0203/12/2002
											SERIES 2001-C1																															PRIOR PAYMENT:					0102/1412/2002
																																										NEXT PAYMENT:						0304/12/2002
																																										RECORD DATE:							0102/3128/2002
											ABN AMRO ACCT: 67-8921-10-7
											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
				3/12/02		169			1,068,290,739				0		0				0	0			0	0			0			0			0		0					114		343		7.26%					7.18%
					100.00%					99.78%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				2/12/02		169			1,069,443,069				0		0				0	0			0	0			0			0			0		0					115		344		7.26%					7.18%
					100.00%					99.89%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/14/02		169			1,070,051,047				0		0				0	0			0	0			0			0			0		0					116		345		7.26%					7.18%
					100.00%					99.94%		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 29
			02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.
			03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.															STATEMENT DATE:	0203/12/2002
								COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES											PAYMENT DATE:		0203/12/2002
								SERIES 2001-C1											PRIOR PAYMENT:			0102/1412/2002
																			NEXT PAYMENT:				0304/12/2002
																			RECORD DATE:					0102/3128/2002
								ABN AMRO ACCT: 67-8921-10-7
								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
					5		1/1/02		113,887.65		113,887.65	0.00			A
					4		2/1/02		173,038.64		173,038.64	0.00			A
					8		1/1/02		104,449.20		104,449.20	0.00			A
					10		2/1/02		90,986.03		90,986.03	0.00			A
					10		1/1/02		90,985.60		90,985.60	0.00			A
					14		2/1/02		81,512.35		81,512.35	0.00			A
					14		1/1/02		81,511.89		81,511.89	0.00			A
					17		2/1/02		76,437.43		76,437.43	0.00			A
					31		1/1/02		62,225.35		62,225.35	0.00			A
					22		2/1/02		74,299.88		74,299.88	0.00			A
					33		1/1/02		62,487.04		62,487.04	0.00			A
					31		2/1/02		62,225.66		62,225.66	0.00			A
					41		1/1/02		60,459.10		60,459.10	0.00			A
					32		2/1/02		58,552.85		58,552.85	0.00			A
					42		1/1/02		52,281.65		52,281.65	0.00			A
					36		2/1/02		60,738.41		60,738.41	0.00			A
					44		1/1/02		47,600.61		47,600.61	0.00			A
					39		2/1/02		54,128.65		54,128.65	0.00			A
					45		1/1/02		55,361.41		55,361.41	0.00			A
					41		2/1/02		60,460.86		60,460.86	0.00			A
					50		1/1/02		44,715.46		44,715.46	0.00			A
					42		1/1/02		52,281.93		104,563.58	0.00			1
					51		1/1/02		44,774.29		44,774.29	0.00			A
					44		2/1/02		47,600.92		47,600.92	0.00			A
					65		1/1/02		32,977.58		32,977.58	0.00			A
					45		2/1/02		55,362.42		55,362.42	0.00			A
					70		1/1/02		31,522.46		31,522.46	0.00			A
					47		2/1/02		47,111.38		47,111.38	0.00			A
					78		1/1/02		25,213.21		25,213.21	0.00			A
					51		2/1/02		44,774.51		44,774.51	0.00			A
					86		1/1/02		23,839.19		23,839.19	0.00			A
					69		2/1/02		32,754.29		32,754.29	0.00			A
					92		1/1/02		22,430.89		22,430.89	0.00			A
					75		2/1/02		28,715.65		28,715.65	0.00			A
					97		1/1/02		21,936.72		21,936.72	0.00			A
					78		2/1/02		25,213.57		25,213.57	0.00			A
					103		1/1/02		20,290.88		20,290.88	0.00			A
					79		2/1/02		25,407.16		25,407.16	0.00			A
					106		1/1/02		19,773.68		19,773.68	0.00			A
					85		2/1/02		25,060.34		25,060.34	0.00			A
					107		1/1/02		20,326.27		20,326.27	0.00			A
					86		2/1/02		23,839.31		23,839.31	0.00			A
					112		1/1/02		19,770.34		19,770.34	0.00			A
					89		2/1/02		25,609.75		25,609.75	0.00			A
					114		1/1/02		17,548.37		17,548.37	0.00			A
					92		2/1/02		22,431.09		22,431.09	0.00			A
					119		1/1/02		17,375.25		17,375.25	0.00			A
					97		2/1/02		21,937.17		21,937.17	0.00			A
					127		1/1/02		16,077.30		16,077.30	0.00			A
					111		2/1/02		18,465.71		18,465.71	0.00			A
					131		1/1/02		15,280.88		15,280.88	0.00			A
					112		2/1/02		19,770.52		19,770.52	0.00			A
					134		1/1/02		14,881.56		14,881.56	0.00			A
					115		2/1/02		20,265.24		20,265.24	0.00			A
					136		1/1/02		14,557.56		14,557.56	0.00			A
					123		2/1/02		17,088.45		17,088.45	0.00			A
					138		1/1/02		13,155.20		13,155.20	0.00			A
					126		2/1/02		15,860.59		15,860.59	0.00			A
					145		1/1/02		11,220.21		11,220.21	0.00			A
					127		2/1/02		16,077.37		16,077.37	0.00			A
					148		1/1/02		9,803.63		9,803.63	0.00			A
					134		2/1/02		14,881.69		14,881.69	0.00			A
					149		1/1/02		12,894.68		12,894.68	0.00			A
					136		1/1/02		14,557.78		29,115.34	0.00			1
					150		1/1/02		9,901.59		9,901.59	0.00			A
					137		2/1/02		12,902.92		12,902.92	0.00			A
					156		1/1/02		8,761.19		8,761.19	0.00			A
					138		2/1/02		13,155.31		13,155.31	0.00			A
					160		1/1/02		9,043.37		9,043.37	0.00			A
					140		2/1/02		12,323.25		12,323.25	0.00			A
					166		1/1/02		7,447.73		7,447.73	0.00			A
					145		2/1/02		11,220.35		11,220.35	0.00			A
						TOTAL			1,236,768.99		1,236,768.99
					146		2/1/02		9,760.38		9,760.38	0.00			A
					148		2/1/02		9,803.67		9,803.67	0.00			A
					149		2/1/02		12,894.92		12,894.92	0.00			A
					156		2/1/02		8,761.29		8,761.29	0.00			A
					160		2/1/02		9,043.56		9,043.56	0.00			A
					161		2/1/02		7,005.41		7,005.41	0.00			A
					162		2/1/02		6,562.95		6,562.95	0.00			A
					164		2/1/02		7,038.70		7,038.70	0.00			A
					167		2/1/02		7,445.34		7,445.34	0.00			A
					169		2/1/02		4,286.69		4,286.69	0.00			A
						TOTAL			1,539,652.31		1,606,491.52
				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
			02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.																	PAGE 9 OF 29
			03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.																	PAGE 9 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0203/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0203/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

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 11 OF 29

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				0203/12/2002
													PAYMENT DATE:			0203/12/2002
					SERIES 2001-C1								PRIOR PAYMENT:			0102/1412/2002
													NEXT PAYMENT:			0304/12/2002
													RECORD DATE:			0102/3128/2002
					ABN AMRO ACCT: 67-8921-10-7
					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		500,000				0			0							0.00	%		0				0.00	%	0.00
								500,000				TO		1,000,000				12			10,~~361~~339,~~152~~262							0.97	%		~~127~~126				7.65	%	0.00
								1,000,000				TO		1,500,000				15			19,~~314~~283,~~297~~047							1.81	%		~~118~~117				7.49	%	0.00
								1,500,000				TO		2,000,000				8			14,~~402~~383,~~616~~005							1.35	%		~~107~~106				7.32	%	0.00
								2,000,000				TO		2,500,000				15			34,~~431~~386,~~939~~895							3.22	%		~~123~~122				7.32	%	0.00
								2,500,000				TO		3,000,000				17			47,~~605~~543,~~271~~867							4.45	%		~~112~~111				7.28	%	0.00
								3,000,000				TO		3,500,000				17			54,~~132~~063,~~598~~363							5.06	%		~~111~~110				7.28	%	0.00
		3,500,000				TO		4,000,000				10				37,~~783~~736,~~512~~110						3.53	%			~~103~~102				7.19	%	0.00
		4,000,000				TO		4,500,000				5				21,~~508~~480,~~308~~505						2.01	%			~~114~~113				7.29	%	0.00
		4,500,000				TO		5,000,000				6				28,~~560~~526,~~287~~072						2.67	%			~~114~~113				7.36	%	0.00
		5,000,000				TO		6,000,000				8				43,~~303~~250,~~064~~722						4.05	%			~~136~~135				7.29	%	0.00
		6,000,000				TO		7,000,000				9				57,~~767~~693,~~805~~339						5.40	%			~~114~~113				7.43	%	0.00
		7,000,000				TO		8,000,000				8				59,~~991~~904,~~301~~159						5.61	%			~~115~~114				7.30	%	0.00
		8,000,000				TO		9,000,000				8				67,~~362~~277,~~584~~467						6.30	%			~~112~~111				7.37	%	0.00
		9,000,000				TO		10,000,000				8				76,~~266~~185,~~382~~800						7.13	%			~~106~~105				7.27	%	0.00
		10,000,000				TO		11,000,000				5				53,~~963~~899,~~926~~150						5.05	%			~~115~~114				7.32	%	0.00
		11,000,000				TO		12,000,000				34				3345,~~762~~708,~~487~~932						34.1628	%			~~115~~113				7.3140	%	0.00
		12,000,000				TO		13,000,000				54				6250,~~677~~630,~~069~~599						54.8674	%			~~124~~125				7.5552	%	0.00
		13,000,000				TO		14,000,000				2				26,~~639~~607,~~011~~013						2.49	%			~~116~~115				7.23	%	0.00
		14,000,000				&		ABOVE				8				319,~~609~~391,~~459~~433						29.8990	%			~~114~~113				7.07	%	0.00
												169					1,~~069~~068,~~443~~290,~~069~~739				100.00		%
			AVERAGE SCHEDULE BALANCE														6,~~328~~321,~~065~~247
			MAXIMUM SCHEDULE BALANCE												160,000,000
			MINIMUM SCHEDULE BALANCE												~~647~~646,~~686~~888
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									6.000%			TO		6.250%				0						0						0.00		%					0	0.00	%	0.00
			6.251%			TO		6.500%				0							0						0.00		%					0	0.00	%		0.00
			6.501%			TO		6.750%				3							166,~~491~~482,~~039~~907						15.5758		%					~~116~~115	6.57	%		0.00
			6.751%			TO		7.000%				23							122,~~327~~186,~~856~~532						11.44		%					~~111~~110	6.98	%		0.00
			7.001%			TO		7.250%				54							252,~~854~~525,~~622~~202						23.64		%					~~118~~117	7.16	%		0.00
			7.251%			TO		7.500%				37							227,~~594~~296,~~164~~272						21.28		%					~~116~~115	7.38	%		0.00
			7.501%			TO		7.750%				30							179,~~627~~402,~~744~~243						16.8079		%					~~110~~109	7.61	%		0.00
			7.751%			TO		8.000%				18							113,~~634~~493,~~314~~573						10.6362		%					~~113~~112	7.89	%		0.00
			8.001%			TO		8.250%				1							1,~~038~~036,~~556~~245						0.10		%					~~113~~112	8.06	%		0.00
			8.251%			TO		8.500%				2							5,~~010~~005,~~921~~178						0.47		%					~~105~~104	8.38	%		0.00
			8.501%			TO		8.750%				1							~~863~~862,~~852~~588						0.08		%					~~114~~113	8.67	%		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%			&		ABOVE				0							0						0.00		%					0	0.00	%		0.00
													169					1,~~069~~068,~~443~~290,~~069~~739						100.00			%
		MINIMUM MORTGAGE INTEREST RATE																		6.568%
		MAXIMUM MORTGAGE INTEREST RATE																		8.670%
											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					9			45,~~360~~303,~~972~~413				4.24				%			5352				7.19	%	0.00
			61			TO		120					150			~~953~~952,~~817~~836,~~417~~559				89.19				%			~~114~~113				7.25	%	0.00
			121			TO		180					4			53,~~465~~386,~~123~~432				5.00				%			~~141~~140				7.47	%	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
											163							1,~~052~~051,~~643~~526,~~512~~404			98.43			%
		MINIMUM REMAINING TERM													5049
		MAXIMUM REMAINING TERM													~~176~~175
	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			4				3,~~732~~719,~~798~~463						0.35		%					~~173~~172		7.77			%	0.00
			181		TO		240			1				7,~~755~~740,~~230~~008						0.7372		%					~~235~~234		7.14			%	0.00
			241		&		ABOVE			1				5,~~311~~304,~~529~~864						0.50		%					~~350~~349		7.02			%	0.00
										6				16,~~799~~764,~~557~~335						1.57		%
																	MINIMUM REMAINING TERM														~~172~~171
																	MAXIMUM REMAINING TERM													~~350~~349
	02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.													PAGE 12 OF 29
	03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.													PAGE 12 OF 29

			ABN AMRO
			LASALLE BANK		N.A.
		J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
		COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				0203/12/2002
												PAYMENT DATE:			0203/12/2002
				SERIES 2001-C1								PRIOR PAYMENT:			0102/1412/2002
												NEXT PAYMENT:			0304/12/2002
												RECORD DATE:			0102/3128/2002
				ABN AMRO ACCT: 67-8921-10-7
				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									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									169		1,~~069~~068,~~443~~290,~~069~~739				100.00	%				~~115~~114		7.26	%		0.00
											169				1,~~069~~068,~~443~~290,~~069~~739				100.00	%
			MAXIMUM DSCR				0.000
			MINIMUM DSCR					0.000
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											NEW JERSEY				6				234,~~248~~142,~~937~~184				21.9092		%				~~117~~116			6.89	%		0.00
											CALIFORNIA				23				137,~~641~~486,~~904~~606				12.87		%				~~109~~108			7.53	%		0.00
											TEXAS				19				~~101~~100,~~081~~949,~~936~~467				9.45		%				~~121~~120			7.22	%		0.00
											NEW YORK				4				5655,~~021~~954,~~740~~448				5.24		%				~~129~~128			7.29	%		0.00
											MARYLAND				7				49,~~396~~336,~~866~~133				4.62		%				~~113~~112			7.42	%		0.00
											ILLINOIS				10				45,~~493~~437,~~637~~707				4.25		%				~~105~~104			7.08	%		0.00
											MICHIGAN				15				37,~~286~~240,~~998~~644				3.49		%				~~118~~117			7.39	%		0.00
											WASHINGTON				1				35,~~816~~760,~~633~~972				3.35		%				~~113~~112			7.93	%		0.00
											NEVEDA				6				34,~~274~~232,~~471~~433				3.20		%				~~114~~113			7.36	%		0.00
											OHIO				7				32,~~735~~691,~~826~~590				3.06		%				~~119~~118			7.05	%		0.00
											FLORIDA				6				31,~~751~~707,~~520~~391				2.97		%				~~142~~141			7.32	%		0.00
											PENNSYLVANIA				4				31,~~328~~291,~~687~~650				2.93		%				~~111~~110			7.67	%		0.00
											INDIANA				4				29,~~529~~494,~~157~~283				2.76		%				9695			7.55	%		0.00
											NORTH CAROLINA				7				26,~~242~~209,~~177~~428				2.45		%				~~114~~113			7.30	%		0.00
											SOUTH CAROLINA				6				25,~~835~~815,~~430~~683				2.42		%				~~115~~114			7.15	%		0.00
											MASSACHUSETTS				4				23,~~605~~569,~~945~~745				2.21		%				~~111~~110			7.40	%		0.00
											COLORADO				4				22,~~495~~467,~~210~~867				2.10		%				~~116~~115			7.09	%		0.00
											ARIZONA				6				15,~~887~~864,~~475~~534				1.49		%				~~107~~106			7.34	%		0.00
											WISCONSIN				2				13,~~395~~379,~~457~~613				1.25		%				~~113~~112			7.55	%		0.00
											TENNESSEE				2				12,~~934~~918,~~379~~831				1.21		%				7170			7.30	%		0.00
											KENTUCKY				3				9,~~293~~280,~~100~~585				0.87		%				9493			7.33	%		0.00
											DELAWARE				1				8,~~789~~778,~~294~~692				0.82		%				~~118~~117			7.10	%		0.00
											VIRGINIA				1				8,~~534~~523,~~188~~538				0.80		%				~~109~~108			7.12	%		0.00
											CONNECTICUT				4				8,~~431~~416,~~008~~719				0.79		%				~~112~~111			7.57	%		0.00
											MISSOURI				3				6,~~895~~886,~~334~~436				0.64		%				8180			7.26	%		0.00
											MINNESOTA				2				6,~~491~~482,~~039~~907				0.61		%				~~118~~117			6.68	%		0.00
											ALABAMA				2				5,~~586~~579,~~035~~388				0.52		%				~~115~~114			7.41	%		0.00
											GEORGIA				2				4,~~544~~538,~~787~~626				0.42		%				~~114~~113			7.28	%		0.00
											MISSISSIPPI				2				3,~~684~~679,~~299~~556				0.34		%				~~116~~115			7.39	%		0.00
											MAINE				1				2,~~393~~390,~~471~~535				0.22		%				~~116~~115			7.00	%		0.00
											ARKANSAS				1				2,~~348~~345,~~119~~315				0.22		%				~~176~~175			7.31	%		0.00
											OREGON				1				2,~~195~~191,~~311~~684				0.21		%				~~118~~117			6.90	%		0.00
											LOUISIANA				2				2,~~056~~051,~~979~~238				0.19		%				~~137~~136			7.47	%		0.00
											NEW HAMPSHIRE				1				1,~~195~~194,~~717~~313				0.11		%				~~114~~113			7.61	%		0.00
							169					1,~~069~~068,~~443~~290,~~069~~739				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						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						169						1,~~069~~068,~~443~~290,~~069~~739				100.00	%				~~115~~114			7.26	%		0.00
												169					1,~~069~~068,~~443~~290,~~069~~739			100.00		%
				MAXIMUM DSCR			0.000
				MINIMUM DSCR				0.000
		02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.							PAGE 13 OF 29
		03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.							PAGE 13 OF 29

		ABN AMRO
		LASALLE BANK		N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				0203/12/2002
														PAYMENT DATE:			0203/12/2002
						SERIES 2001-C1								PRIOR PAYMENT:			0102/1412/2002
														NEXT PAYMENT:			0304/12/2002
														RECORD DATE:			0102/3128/2002
						ABN AMRO ACCT: 67-8921-10-7
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									RETAIL				40				444,~~358~~015,~~480~~790						41.5556		%				~~112~~111		7.13	%	0.00
									MULTIFAMILY				79				330,~~508~~086,~~216~~906						30.90		%				~~121~~120		7.20	%	0.00
									OFFICE				20				108,~~156~~020,~~457~~862						10.11		%				~~114~~113		7.39	%	0.00
									INDUSTRIAL				15				~~100~~99,~~086~~960,~~654~~975						9.36		%				~~109~~108		7.48	%	0.00
									LODGING				3				49,~~967~~889,~~014~~561						4.67		%				~~113~~112		7.94	%	0.00
									MOBILE HOME PARK				9				30,~~470~~429,~~031~~664						2.85		%				~~117~~116		7.38	%	0.00
									SELF STORAGE				3				5,~~896~~886,~~217~~981						0.55		%				~~114~~113		7.76	%	0.00
							169			1,~~069~~068,~~443~~290,~~069~~739						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											0		TO		12				~~166~~165			1,~~044~~030,~~449~~927,~~554~~115				9796.6650		%			~~115~~114		7.2423	%	0.00
											13		TO		24				34			2437,~~993~~363,~~514~~624				23.3450		%			105		7.9591	%	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
										169					1,~~069~~068,~~443~~290,~~069~~739				100.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						160				~~870~~869,~~123~~006,~~512~~404				81.3635		%			~~112~~111			7.38	%	0.00
								FULL AMORTIZING						6				16,~~799~~764,~~557~~335				1.57		%			~~258~~257			7.24	%	0.00
								IO MATURITY BALLOON						2				22,520,000				2.11		%			~~110~~109			7.51	%	0.00
								IO/AMORTIZING/BALLOON						1				160,000,000				14.9698		%			~~116~~115			6.57	%	0.00
									169				1,~~069~~068,~~443~~290,~~069~~739			100.00			%
YEAR
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
			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					9			45,~~360~~303,~~972~~413				4.24		%			5352			7.19	%	0.00
			2007					0			0				0.00		%			0			0.00	%	0.00
			2008					1			14,~~936~~918,~~499~~963				1.40		%			7877			7.61	%	0.00
			2009					0			0				0.00		%			0			0.00	%	0.00
			2010					3			24,~~993~~979,~~514~~363				2.34		%			~~105~~104			7.95	%	0.00
			2011					146			~~913~~912,~~887~~938,~~403~~234				85.4546		%			~~115~~114			7.22	%	0.00
			2012					1			35,~~744~~686,~~367~~751				3.34		%			~~125~~124			7.48	%	0.00
			2013 & GREATER					9			34,~~520~~464,~~313~~016				3.23		%			~~215~~214			7.35	%	0.00
								169			1,~~069~~068,~~443~~290,~~069~~739			100.00			%
								PAGE 14 OF 29
	02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.
	03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
														STATEMENT DATE:		0203/12/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES										PAYMENT DATE:	0203/12/2002
						SERIES 2001-C1										PRIOR PAYMENT:		0102/1412/2002
																NEXT PAYMENT:			0304/12/2002
																RECORD DATE:				0102/3128/2002
						ABN AMRO ACCT: 67-8921-10-7
						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)
				1	JPM010CA		RETAIL	10/10/11	0.00	NJ	160,000,000	6.56750%	~~904~~817,~~856~~289		0
				2	JPM010CB		LODGING	7/1/11	0.00	WA	35,~~816~~760,~~633~~972	7.93000%	276,570		0
				3	JPM010CB		RETAIL	7/1/12	0.00	NJ	35,~~744~~686,~~367~~751	7.48000%	265,569		0
				4	JPM010CB		RETAIL	10/1/11	0.00	NY	25,~~734~~703,~~275~~362	7.24000%	175,827		0						A
				5	JPM010CB		INDUSTRIAL	8/1/11	0.00	NJ	16,~~142~~123,~~663~~756	7.64000%	114,830		0						A
				6	JPM010CB		RETAIL	3/1/11	0.00	PA	15,~~895~~876,~~325~~460	7.71000%	114,184		0
				7	JPM010CB		MULTIFAMILY	8/1/11	0.00	NV	15,~~339~~321,~~697~~170	7.27000%	105,264		0
				8	JPM010CB		RETAIL	8/1/08	0.00	IN	14,~~936~~918,~~499~~963	7.61000%	105,944		0						A
				9	JPM010CB		MULTIFAMILY	10/1/11	0.00	TX	13,~~463~~446,~~473~~986	7.02000%	89,997		0
				10	JPM010CB		MULTIFAMILY	11/1/11	0.00	TX	13,~~175~~160,~~539~~027	7.44000%	91,755		0						A
				11	JPM010CB		RETAIL	12/1/10	0.00	CA	13,000,000	7.88000%	8879,~~212~~676		0
				12	JPM010CB		MULTIFAMILY	8/10/16	0.00	NY	12,~~950~~935,~~578~~082	7.38000%	89,832		0
				13	JPM010CB		RETAIL	1/1/11	0.00	CA	12,~~399~~384,~~005~~261	7.82000%	90,157		0
				14	JPM010CB		MULTIFAMILY	10/1/11	0.00	OH	12,~~326~~311,~~376~~255	7.00000%	82,231		0						A
				15	JPM010CB		INDUSTRIAL	7/1/11	0.00	CA	1211,~~001~~987,~~110~~020	7.65000%	85,496		0
				16	JPM010CB		OFFICE	8/1/11	0.00	NJ	11,~~439~~426,~~709~~342	7.67000%	81,610		0
				17	JPM010CB		INDUSTRIAL	9/1/11	0.00	MD	11,~~163~~150,~~456~~098	7.34000%	77,089		0						A
				18	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	11,~~159~~145,~~322~~471	6.92000%	73,913		0
				19	JPM010CB		OFFICE	9/1/11	0.00	MD	10,~~964~~951,~~482~~406	7.38000%	76,012		0
				20	JPM010CB		MULTIFAMILY	9/1/11	0.00	TX	10,~~841~~828,~~948~~669	7.07000%	72,897		0
				21	JPM010CB		MOBILE HOME PARK	7/1/11	0.00	WI	10,~~755~~743,~~778~~118	7.61800%	76,390		0
				22	JPM010CB		INDUSTRIAL	8/1/11	0.00	CA	10,~~710~~698,~~880~~234	7.54000%	75,460		0						A
				23	JPM010CB		MULTIFAMILY	10/1/11	0.00	CO	10,~~690~~677,~~838~~723	7.00000%	71,320		0
				24	JPM010CB		RETAIL	9/1/11	0.00	IL	9,~~904~~892,~~615~~409	7.00000%	66,131		0
				25	JPM010CB		RETAIL	9/1/11	0.00	IL	9,~~904~~892,~~615~~409	7.00000%	66,131		0
				26	JPM010CB		RETAIL	4/1/11	0.00	FL	9,~~638~~626,~~332~~731	7.50000%	67,824		0
				27	JPM010CB		MULTIFAMILY	10/1/11	0.00	SC	9,520,000	7.00000%	5751,~~384~~831		0
				28	JPM010CB		RETAIL	8/1/06	0.00	TN	9,~~463~~451,~~097~~697	7.30000%	65,129		0
				29	JPM010CB		INDUSTRIAL	7/1/11	0.00	NV	9,~~460~~449,~~229~~022	7.54000%	66,686		0
				30	JPM010CB		MULTIFAMILY	7/1/11	0.00	IN	9,~~211~~200,~~712~~836	7.58000%	65,185		0
				31	JPM010CB		MULTIFAMILY	8/1/11	0.00	NY	9,~~163~~152,~~782~~695	7.25000%	62,760		0						A
				32	JPM010CB		RETAIL	12/1/11	0.00	DE	8,~~789~~778,~~294~~692	7.10000%	59,139		0						A
				33	JPM010CB		RETAIL	12/1/10	0.00	MD	8,~~625~~615,~~936~~679	7.86000%	62,990		0						A
				34	JPM010CB		INDUSTRIAL	4/1/11	0.00	MA	8,~~604~~590,~~630~~266	7.25000%	62,884		0
				35	JPM010CB		OFFICE	3/1/11	0.00	VA	8,~~534~~523,~~188~~538	7.12000%	57,911		0
				36	JPM010CB		RETAIL	8/1/11	0.00	PA	8,~~372~~363,~~628~~042	7.93000%	61,227		-0						A
				37	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	8,~~207~~197,~~518~~584	7.24500%	56,183		0
				38	JPM010CB		OFFICE	9/1/11	0.00	NY	8,~~173~~163,~~105~~309	7.32000%	56,328		0
				39	JPM010CB		OFFICE	6/1/11	0.00	CA	8,~~055~~045,~~285~~358	7.13000%	54,599		0						A
				40	JPM010CB		LODGING	11/1/11	0.00	NJ	7,~~978~~966,~~158~~054	8.00000%	61,745		0
				41	JPM010CB		MULTIFAMILY	9/1/21	0.00	FL	7,~~755~~740,~~230~~008	7.14000%	61,366		0						A
				42	JPM010CB		INDUSTRIAL	6/1/06	0.00	CA	7,~~757~~747,~~272~~737	7.16000%	52,734		0						A1
				43	JPM010CB		OFFICE	8/1/11	0.00	CA	7,~~721~~712,~~875~~765	7.55000%	54,455		0
				44	JPM010CB		RETAIL	10/1/11	0.00	NC	7,~~207~~198,~~340~~498	7.00000%	48,081		0						A
				45	JPM010CB		MULTIFAMILY	4/1/11	0.00	TX	7,~~195~~180,~~377~~708	7.40000%	56,082		0						A
				46	JPM010CB		RETAIL	5/1/06	0.00	TX	7,~~205~~196,~~055~~120	7.10000%	48,722		0
				47	JPM010CB		RETAIL	12/1/11	0.00	OH	7,~~170~~162,~~994~~268	7.00000%	47,769		0						A
				48	JPM010CB		OFFICE	8/1/11	0.00	MA	6,~~957~~946,~~693~~593	7.55000%	51,957		0
				49	JPM010CB		MULTIFAMILY	5/1/11	0.00	TX	6,~~831~~822,~~035~~472	6.98000%	45,647		0
				50	JPM010CB		OFFICE	11/1/11	0.00	CO	6,~~681~~673,~~498~~419	7.12500%	45,105		0						A
				51	JPM010CB		MULTIFAMILY	8/1/11	0.00	TX	6,~~574~~566,~~225~~291	7.28000%	45,158		0						A
				52	JPM010CB		RETAIL	8/1/11	0.00	CA	6,~~278~~271,~~627~~360	7.79000%	45,308		0
				53	JPM010CB		LODGING	5/1/11	0.00	CA	6,~~172~~162,~~223~~535	7.93000%	47,757		0
				54	JPM010CB		RETAIL	8/1/11	0.00	CA	6,~~172~~165,~~890~~642	7.61000%	43,784		0
				55	JPM010CB		RETAIL	8/1/11	0.00	MD	6,~~075~~067,~~015~~569	7.10000%	40,994		0
				56	JPM010CB		MULTIFAMILY	7/1/11	0.00	NC	6,~~024~~017,~~600~~458	7.53000%	42,427		0
				57	JPM010CB		RETAIL	8/1/11	0.00	CA	5,~~764~~758,~~980~~271	7.72000%	41,325		0
				58	JPM010CB		INDUSTRIAL	2/1/11	0.00	MA	5,~~653~~646,~~657~~791	7.52000%	39,933		0
				59	JPM010CB		MULTIFAMILY	10/1/11	0.00	TX	5,~~486~~479,~~183~~621	7.29000%	37,669		0
				60	JPM010CB		MULTIFAMILY	11/1/06	0.00	IL	5,~~438~~431,~~285~~565	6.88000%	35,821		0
				61	JPM010CB		RETAIL	8/1/11	0.00	CA	5,~~376~~369,~~092~~718	7.49000%	37,693		0
				62	JPM010CB		MULTIFAMILY	4/1/31	0.00	TX	5,~~311~~304,~~529~~864	7.02000%	35,666		0
				63	JPM010CB		OFFICE	9/1/11	0.00	FL	5,~~233~~226,~~137~~907	7.40000%	36,350		0
				64	JPM010CB		MULTIFAMILY	11/1/11	0.00	OH	5,~~039~~032,~~201~~985	6.90000%	33,259		0
				65	JPM010CB		MOBILE HOME PARK	8/1/11	0.00	MI	4,~~979~~973,~~386~~270	7.07500%	33,517		0						A
				66	JPM010CB		OFFICE	12/1/11	0.00	TX	4,~~834~~828,~~381~~624	7.25000%	33,017		0
				67	JPM010CB		MULTIFAMILY	7/1/11	0.00	NC	4,~~779~~774,~~905~~243	7.54000%	33,694		0
				68	JPM010CB		RETAIL	5/1/11	0.00	PA	4,~~721~~715,~~692~~914	7.25000%	32,403		0
				69	JPM010CB		INDUSTRIAL	7/1/11	0.00	KY	4,~~631~~625,~~188~~755	7.66000%	33,024		0						A
				70	JPM010CB		OFFICE	10/1/11	0.00	AZ	4,~~613~~608,~~736~~268	7.40000%	32,023		0						A
				71	JPM010CB		OFFICE	10/1/11	0.00	MD	4,~~488~~483,~~568~~181	7.25000%	30,698		0
				72	JPM010CB		MULTIFAMILY	7/1/11	0.00	MD	4,~~405~~400,~~894~~627	7.43000%	30,728		0
				73	JPM010CB		OFFICE	4/10/11	0.00	CT	4,~~245~~238,~~162~~223	7.50000%	31,703		0
				74	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	4,~~184~~179,~~746~~552	6.92000%	27,717		0
				75	JPM010CB		MOBILE HOME PARK	8/1/11	0.00	MI	4,~~183~~178,~~938~~922	7.35800%	28,960		0						A
				76	JPM010CB		RETAIL	11/1/11	0.00	CA	3,~~992~~987,~~300~~545	7.30000%	27,423		0
				77	JPM010CB		MULTIFAMILY	11/1/11	0.00	TX	3,~~916~~912,~~927~~160	7.05000%	26,245		0
				78	JPM010CB		MULTIFAMILY	8/1/11	0.00	NC	3,~~883~~878,~~306~~473	6.93000%	25,764		0						A
				79	JPM010CB		MULTIFAMILY	7/1/11	0.00	FL	3,~~763~~758,~~128~~584	7.31000%	25,940		0						A
				80	JPM010CB		MULTIFAMILY	12/1/11	0.00	MN	3,~~744~~740,~~830~~139	6.68000%	24,148		0
				81	JPM010CB		INDUSTRIAL	11/1/11	0.00	IL	3,~~742~~738,~~684~~207	7.25000%	25,582		0
				82	JPM010CB		MULTIFAMILY	7/1/06	0.00	MO	3,~~732~~728,~~939~~403	7.24000%	25,556		0
				83	JPM010CB		RETAIL	9/1/11	0.00	MI	3,~~707,~~703,248	7.29000%	25,478		0
				84	JPM010CB		INDUSTRIAL	7/1/11	0.00	MD	3,~~673~~667,~~514~~573	7.44000%	27,198		0
				85	JPM010CB		MULTIFAMILY	4/1/06	0.00	AZ	3,~~626~~621,~~179~~778	7.40000%	25,272		0						A
				86	JPM010CB		MULTIFAMILY	7/1/11	0.00	TX	3,~~484~~480,~~421~~216	7.32000%	24,043		0						A
				87	JPM010CB		MULTIFAMILY	10/1/11	0.00	TN	3,~~471~~467,~~282~~133	7.30000%	23,858		0
				88	JPM010CB		MULTIFAMILY	7/1/11	0.00	FL	3,~~368~~364,~~813~~737	7.29000%	23,177		0
				89	JPM010CB		RETAIL	8/1/10	0.00	CA	3,~~367~~363,~~578~~684	8.43000%	25,975		0						A
				90	JPM010CB		MULTIFAMILY	9/1/11	0.00	NV	3,~~288~~284,~~282~~233	7.01000%	21,977		0
				91	JPM010CB		INDUSTRIAL	11/1/11	0.00	NV	3,~~193~~190,~~956~~174	7.37000%	22,091		0
				92	JPM010CB		MULTIFAMILY	10/1/06	0.00	KY	3,~~185~~180,~~938~~667	7.00000%	22,617		0						A
				93	JPM010CB		RETAIL	10/1/11	0.00	IL	3,~~186~~183,~~883~~058	7.25000%	21,796		0
				94	JPM010CB		RETAIL	11/1/11	0.00	IL	3,~~113~~109,~~554~~759	7.03300%	20,827		0
				95	JPM010CB		MULTIFAMILY	9/1/11	0.00	MI	3,~~102~~097,~~871~~779	7.16000%	22,371		0
				96	JPM010CB		RETAIL	10/1/11	0.00	IL	3,~~102~~098,~~099~~376	7.25000%	21,216		0
				97	JPM010CB		MULTIFAMILY	7/1/11	0.00	TX	3,~~091~~086,~~519~~408	7.18000%	22,375		0						A
				98	JPM010CB		RETAIL	11/1/11	0.00	IL	3,~~088~~084,~~606~~841	7.03300%	20,660		0
				99	JPM010CB		RETAIL	11/1/11	0.00	OH	3,~~034~~030,~~069~~440	7.25000%	20,738		0
				100	JPM010CB		RETAIL	10/1/11	0.00	AZ	3,~~026~~022,~~076~~413	7.15000%	20,492		0
				101	JPM010CB		RETAIL	9/1/11	0.00	AL	3,~~019~~015,~~524~~959	7.50000%	21,179		0
				102	JPM010CB		RETAIL	10/1/11	0.00	AZ	3,~~007~~003,~~126~~486	7.15000%	20,364		0
				103	JPM010CB		MULTIFAMILY	8/1/06	0.00	IL	2,~~988~~984,~~190~~575	7.25000%	20,465		0						A
				104	JPM010CB		OFFICE	7/1/11	0.00	MI	2,~~958~~955,~~879~~479	7.92400%	21,636		0
				105	JPM010CB		OFFICE	12/1/11	0.00	NJ	2,~~944~~939,~~041~~280	7.15000%	21,133		0
				106	JPM010CB		MULTIFAMILY	8/1/11	0.00	GA	2,~~913~~909,~~470~~943	7.24500%	19,944		0						A
				107	JPM010CB		OFFICE	8/1/11	0.00	MI	2,~~909~~906,~~549~~131	7.60000%	20,617		0						A
				108	JPM010CB		OFFICE	11/1/11	0.00	CO	2,~~894~~890,~~342~~880	7.25000%	19,783		0
				109	JPM010CB		MULTIFAMILY	11/1/11	0.00	OH	2,~~842~~838,~~295~~202	7.10000%	19,789		0
				110	JPM010CB		MULTIFAMILY	9/1/11	0.00	MI	2,~~839~~836,~~966~~480	7.04500%	19,047		30
				111	JPM010CB		MULTIFAMILY	9/1/11	0.00	IN	2,~~790~~786,~~032~~594	7.00000%	18,628		0						A
				112	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	2,~~784~~779,~~393~~792	7.08000%	19,933		0						A
				113	JPM010CB		RETAIL	11/1/11	0.00	MS	2,~~769~~766,~~586~~273	7.25000%	18,930		0
				114	JPM010CB		MULTIFAMILY	12/1/11	0.00	MN	2,~~746~~742,~~209~~768	6.68000%	17,709		0						A
				115	JPM010CB		SELF STORAGE	9/1/11	0.00	CA	2,~~736~~731,~~049~~711	7.57000%	20,448		0						A
				116	JPM010CB		MOBILE HOME PARK	9/1/11	0.00	MI	2,~~691~~687,~~167~~944	7.33000%	18,565		0
				117	JPM010CB		MULTIFAMILY	8/1/11	0.00	WI	2,~~639~~636,~~679~~496	7.29000%	18,150		0
				118	JPM010CB		OFFICE	8/1/11	0.00	IN	2,~~590~~587,~~913~~890	7.68500%	18,510		0
				119	JPM010CB		RETAIL	9/1/11	0.00	AL	2,~~566~~563,~~510~~429	7.30000%	17,653		0						A
				120	JPM010CB		MULTIFAMILY	9/1/11	0.00	TX	2,~~491~~488,~~715~~718	7.28000%	17,105		0
				121	JPM010CB		MULTIFAMILY	8/1/16	0.00	MI	2,~~422~~419,~~059~~283	7.92000%	17,695		0
				122	JPM010CB		MULTIFAMILY	10/1/11	0.00	ME	2,~~393~~390,~~471~~535	7.00000%	15,967		0
				123	JPM010CB		MULTIFAMILY	10/1/11	0.00	MA	2,~~389~~386,~~966~~095	7.25000%	17,347		0						A
				124	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~380~~377,~~579~~697	7.24500%	16,296		0
				125	JPM010CB		MULTIFAMILY	10/1/16	0.00	AR	2,~~348~~345,~~119~~315	7.31000%	16,154		0
				126	JPM010CB		MOBILE HOME PARK	10/1/11	0.00	PA	2,~~339~~336,~~043~~235	7.25000%	15,997		0						A
				127	JPM010CB		MULTIFAMILY	6/1/11	0.00	CA	2,~~331~~329,~~908~~098	7.39000%	16,213		0						A
				128	JPM010CB		SELF STORAGE	8/1/11	0.00	NV	2,~~296~~292,~~316~~682	7.65000%	17,297		0
				129	JPM010CB		MULTIFAMILY	9/1/11	0.00	CT	2,~~293~~290,~~292~~640	7.76000%	16,493		0
				130	JPM010CB		MULTIFAMILY	9/1/11	0.00	CO	2,~~228~~225,~~532~~845	7.25000%	15,253		0
				131	JPM010CB		MULTIFAMILY	12/1/11	0.00	OR	2,~~195~~191,~~311~~684	6.90000%	15,409		0						A
				132	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~141~~138,~~525~~933	7.24500%	14,660		0
				133	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~091~~089,~~722~~190	7.24500%	14,319		0
				134	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	2,~~088~~084,~~383~~944	7.12000%	15,004		0						A

		135		JPM010CB	MOBILE HOME PARK		9/1/11	0.00		FL		1,~~992~~990,~~880~~424	7.00000%			13,306		0
		136		JPM010CB	MULTIFAMILY		6/1/06	0.00		TX		1,~~964~~960,~~017~~870	7.62000%			14,787		0		A1
		137		JPM010CB	MOBILE HOME PARK		9/1/11	0.00		NC		1,~~913~~911,~~481~~161	7.18600%			13,015		0		A
		138		JPM010CB	MULTIFAMILY		9/1/11	0.00		TX		1,~~864~~861,~~410~~311	7.01000%			13,264		0		A
		139		JPM010CB	MULTIFAMILY		10/1/11	0.00		MO		1,~~844~~842,~~967~~704	7.00000%			12,308		0
		140		JPM010CB	RETAIL		6/1/11	0.00		MI		1,~~643~~641,~~343~~494	8.27000%			12,419		0		A
		141		JPM010CB	INDUSTRIAL		9/1/11	0.00		GA		1,~~631~~628,~~317~~683	7.35000%			11,960		0
		142		JPM010CB	RETAIL		12/1/11	0.00		MI		1,~~548~~546,~~200~~357	7.25000%			10,574		0
		143		JPM010CB	MULTIFAMILY		10/1/11	0.00		CA		1,~~494~~492,~~195~~401	7.25000%			10,219		0
		144		JPM010CB	MULTIFAMILY		8/1/11	0.00		SC		1,~~494~~492,~~087~~279	7.24500%			10,228		0
		145		JPM010CB	MULTIFAMILY		7/1/11	0.00		TX		1,~~490~~487,~~002~~661	7.79000%			11,369		0		A
		146		JPM010CB	MULTIFAMILY		10/1/11	0.00		KY		1,~~475~~474,~~974~~163	7.00000%			9,846		0		A
		147		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		1,~~395~~393,~~016~~297	7.00000%			9,314		0
		148		JPM010CB	MULTIFAMILY		8/1/11	0.00		NC		1,~~394~~393,~~989~~350	7.60000%			9,885		0		A
		149		JPM010CB	MULTIFAMILY		7/1/16	0.00		OH		1,~~352~~347,~~349~~506	7.73000%			12,974		0		A
		150		JPM010CB	MULTIFAMILY		6/1/11	0.00		MO		1,~~317~~315,~~427~~329	7.69000%			9,979		0		A
		151		JPM010CB	MULTIFAMILY		10/1/11	0.00		LA		1,~~290~~287,~~889~~871	7.15000%			10,196		0
		152		JPM010CB	MULTIFAMILY		8/1/11	0.00		NH		1,~~195~~194,~~717~~313	7.61000%			8,481		0
		153		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		1,~~145~~144,~~906~~494	7.00000%			7,651		0
		154		JPM010CB	MULTIFAMILY		6/1/11	0.00		MI		1,~~111~~109,~~328~~578	7.83000%			8,519		0
		155		JPM010CB	MULTIFAMILY		8/1/11	0.00		CA		1,~~093~~092,~~756~~054	7.86000%			8,388		0
		156		JPM010CB	RETAIL		7/1/11	0.00		NC		1,~~038~~036,~~556~~245	8.06000%			8,822		0		A
		157		JPM010CB	INDUSTRIAL		8/1/11	0.00		IL		1,~~024~~022,~~105~~507	7.82000%			7,827		0
		158		JPM010CB	OFFICE		8/1/11	0.00		CA		~~999~~997,~~034~~452	7.64000%			7,519		0
		159		JPM010CB	MULTIFAMILY		8/1/11	0.00		TX		~~996~~995,~~331~~151	7.51000%			6,999		0
		160		JPM010CB	MULTIFAMILY		6/1/11	0.00		CT		~~975~~972,~~675~~038	7.20000%			9,100		0		A
		161		JPM010CB	MULTIFAMILY		5/1/11	0.00		OH		~~970~~968,~~541~~934	7.28000%			7,102		0		A
		162		JPM010CB	OFFICE		8/1/11	0.00		CT		~~916~~915,~~879~~818	7.79000%			6,616		0		A
		163		JPM010CB	MULTIFAMILY		8/1/11	0.00		MS		~~914~~913,~~713~~283	7.80000%			6,979		0
		164		JPM010CB	SELF STORAGE		8/1/11	0.00		TX		~~863~~862,~~852~~588	8.67000%			7,089		0		A
		165		JPM010CB	MOBILE HOME PARK		8/1/16	0.00		AZ		~~830~~827,~~482~~530	7.73000%			7,944		0
		166		JPM010CB	MOBILE HOME PARK		7/1/16	0.00		AZ		~~783~~781,~~877~~059	7.67000%			7,494		0		A
		167		JPM010CB	RETAIL		6/1/16	0.00		LA		~~766~~763,~~090~~367	8.00000%			7,490		0		A
		168		JPM010CB	INDUSTRIAL		5/1/11	0.00		NV		695,~~992~~152	7.40000%			4,847		0
		169		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		~~647~~646,~~686~~888	7.00000%			4,324		0		A
											1,069,443,069				7,293,545		3
											1,068,290,739				7,191,888		0
* 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
	02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.																		PAGE 15 OF 29
	03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.																		PAGE 15 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

0203/12/2002

PAYMENT DATE:

0203/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 22 OF 29

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

0203/12/2002

SERIES 2001-C1

PAYMENT DATE:

0203/12/2002

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

9ABSH001

A-1

46625MFA2

AAA

A-2

46625MFB0

AAA

A-3

46625MFC8

AAA

X-1

46625MFH7

AAA

X-2

46625MFK0

AAA

46625MFD6

46625MFE4

AA-

46625MFF1

46625MFG9

A-

46625MFM6

BBB

46625MFP9

BBB-

46625MFR5

BB+

46625MFT1

46625MFV6

BB-

46625MFX2

B+

46625MFZ7

46625MGB9

B-

46625MGD5

NC-1

46625MGF0

NC-2

46625MGH6

A-

46625MGK9

9ABSH049

NR - DESIGNATES THAT THE CLASS WAS NOT RATED BY THE RATING AGENCY.

(1) CHANGED RATINGS PROVIDED ON THIS REPORT ARE BASED ON INFORMATION PROVIDED BY THE APPLICABLE RATING AGENCY VIA ELECTRONIC TRANSMISSION. IT SHALL BE

UNDERSTOOD THAT THIS TRANSMISSION WILL GENERALLY HAVE BEEN PROVIDED TO LASALLE WITHIN 30 DAYS OF THE PAYMENT DATE LISTED ON THIS STATEMENT. BECAUSE RATINGS MAY HAVE CHANGED DURING THE 30 DAY WINDOW, OR MAY NOT BE BEING PROVIDED BY THE RATING AGENCY IN AN ELECTRONIC FORMAT AND THEREFORE NOT BEING UPDATED ON

THIS REPORT, LASALLE RECOMMENDS THAT INVESTORS OBTAIN CURRENT RATING INFORMATION DIRECTLY FROM THE RATING AGENCY.

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 23 OF 29

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 23 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0203/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0203/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

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.

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 25 OF 29

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 25 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0203/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0203/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 26 OF 29

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 26 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0203/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0203/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

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

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 27 OF 29

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 27 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0203/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0203/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 28 OF 29

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 28 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0203/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0203/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0102/1412/2002

NEXT PAYMENT:

0304/12/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8921-10-7

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..

02/08/2002 - 10:25 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 29 OF 29

03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 29 OF 29

Filing Compare · COMMERCIAL MORTGAGE PASS THROUGH CERT SER 2001-C1