8-K 1 jpm010c1_200205.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 Securities Corp.,
(Sponsor)
(Issuer in Respect of
Mortgage Pass-Through Certificates,
Series 2001-C1)
(Exact name of registrant as specified in charter)

Delaware 333-70246 133789046
(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) 648-3063

(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 Chase
Commercial Mortgage Securities Corp., Commercial Mortgage
Pass-Through Certificates Series 2001-C1, which was made on
May 13, 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 May 13, 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 PAYING AGENT UNDER THE
POOLING AND SERVICING AGREEMENT ON
BEHALF OF J.P. MORGAN CHASE COMMERCIAL MORTGAGE
SECURITIES CORP.,
REGISTRANT

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

Date: May 13, 2002

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0305/1213/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/1213/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-C1

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

ABN AMRO ACCT: 67-8921-10-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

~~REPORTING PACKAGE TABLE OF CONTENTS~~

ANALYST:

BRIAN AMES (312) 904-7807

CHRISTINE PAIDOSH (714) 282-3980 (206)

AAH KOCHA-CHADDHA (312) 904-0648

CHRISTINE PAIDOSH (714) 238-6707

BRIAN.AMES@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

LAURA.KOCHA.CHADDHA@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

PAGE(S)

~~PAGE(S)~~

ISSUE ID:

JPM010C1

CLOSING DATE:

12/14/2001

STATEMENTS TO CERTIFICATEHOLDERS

~~STATEMENTS TO CERTIFICATEHOLDERS~~

PAGE 2-4

~~PAGE 2-4~~

CASH RECONCILIATION SUMMARY-JPM010C1

~~CASH RECONCILIATION SUMMARY-JPM010C1~~

PAGE 5

~~PAGE 5~~

FIRST PAYMENT DATE:

1/14/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

~~BOND INTEREST RECONCILIATION~~

PAGE 6

~~PAGE 6~~

ASSUMED FINAL PAYMENT: DATE:

10/12/2035

JPM010C1_200203_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

JPM010C1_200205_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

~~ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY~~

PAGE 8

~~PAGE 8~~

DELINQUENT LOAN DETAIL

~~DELINQUENT LOAN DETAIL~~

PAGE 9

~~PAGE 9-10~~

HISTORICAL COLLATERAL PREPAYMENT

~~HISTORICAL COLLATERAL PREPAYMENT~~

PAGE 10

~~PAGE 11~~

MORTGAGE LOAN CHARACTERISTICS

~~MORTGAGE LOAN CHARACTERISTICS~~

PAGE 11-13

~~PAGE 12-14~~

LOAN LEVEL DETAIL

~~LOAN LEVEL DETAIL~~

PAGE 14-20

~~PAGE 15-21~~

HISTORICAL REO REPORT

~~HISTORICAL REO REPORT~~

PAGE 21

~~PAGE 22~~

RATING INFORMATION

~~RATING INFORMATION~~

PAGE 22-23

~~PAGE 23-24~~

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

~~SPECIALLY SERVICED (PART I) ~ LOAN DETAIL~~

PAGE 24

~~PAGE 25~~

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

~~SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS~~

PAGE 25

~~PAGE 26~~

APPRAISAL REDUCTION DETAIL

~~APPRAISAL REDUCTION DETAIL~~

PAGE 26

~~PAGE 27~~

MODIFIED LOAN DETAIL

~~MODIFIED LOAN DETAIL~~

PAGE 27

~~PAGE 28~~

REALIZED LOSS DETAIL

~~REALIZED LOSS DETAIL~~

PAGE 28

~~PAGE 29~~

PARTIES TO THE TRANSACTION

~~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

~~INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES~~

LASALLE WEB SITE

~~LASALLE WEB SITE~~

WWW.ETRUSTEE.NET

~~WWW.ETRUSTEE.NET~~

SERVICER WEB SITE

~~SERVICER WEB SITE~~

WWW.MIDLANDLS.COM

~~WWW.MIDLANDLS.COM~~

LASALLE FACTOR LINE

~~LASALLE FACTOR LINE~~

(800) 246-5761

~~(800) 246-5761~~

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

PAGE 1 OF 29

05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 1 OF 28

	ABN AMRO
	LASALLE BANK		N.A.
J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:									0305/1213/2002
										SERIES 2001-C1																										PAYMENT DATE:						0305/1213/2002
WAC:						7.~~257636~~257023%																														PRIOR PAYMENT:							0204/12/2002
																																				NEXT PAYMENT:								0406/12/2002
WAMM:						~~114~~112
																																				RECORD DATE:									0204/2830/2002
										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					4948,~~787~~016,~~881~~395.6315					1802,~~152,329~~894.4178			0.00			0.00				4847,~~635~~213,~~552~~500.2237				~~168~~162,~~614~~615.9652				0.00				4.06400000%
	46625MFA2													~~976~~941.~~232973137~~497944118			2215.~~594694314~~743034902			0.000000000			0.000000000				~~953~~925.~~638278824~~754909216					3.~~306175686~~188539608			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,~~069~~067,~~443~~671,~~069~~583.6315					0.00			0.00			0.00				1,~~068~~066,~~290~~868,~~740~~688.2237				~~652~~647,~~557~~453.4648				0.00				0.~~73222126~~72769960%
	46625MFH7/U48138CH9/46625MFJ3													~~998~~997.~~867872324~~213290625			0.000000000			0.000000000			0.000000000				~~997~~996.~~791587986~~463380860					0.~~609493577~~604726421			0.000000000						0.~~949623346~~946274978%
	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,~~034~~028.8651				0.00				6.~~42633128~~42573985%
	46625MFG9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~355275774~~354783182			0.000000000						6.~~666787994~~666657017%
	F						25,782,000.00					25,782,000.00					0.00			0.00			0.00				25,782,000.00				147,~~136~~123.4069				0.00				6.~~84833128~~84773985%
	46625MFM6/U48138CK2/46625MFN4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~706942828~~706449849			0.000000000						7.~~088787994~~088657017%
	G						12,891,000.00					12,891,000.00					0.00			0.00			0.00				12,891,000.00				77,~~295~~289.8549				0.00				7.~~19533128~~19473985%
	46625MFP9/U48138CL0/46625MFQ7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~996109689~~995616321			0.000000000						7.~~435787994~~435657017%
	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,~~454~~582.8755				(~~204~~76.3163)				5.62600000%
	46625MGD5/U48138CT3/46625MGE3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.~~677767522~~684370344			(0.~~010565652~~003962831)						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.~~47290003~~47290000%
	46625MGF0/U48138CU0/46625MGG8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.394083226			0.000000000						6.~~691816669~~691816667%
	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.~~47290003~~47290000%
	46625MGH6/U48138CV8/46625MGJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.394083793			0.000000000						6.~~691816669~~691816667%
	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,~~069~~067,~~443~~671,~~069~~583.6315				1802,~~152,329~~894.4178			0.00			0.00				1,~~068~~066,~~290~~868,~~740~~688.2237				6,~~388~~377,~~594~~593.5943				(~~204~~76.3163)
																										TOTAL P&I PAYMENT				7,~~540~~180,~~924~~488.0021
	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
03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 29
05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

0305/1213/2002

SERIES 2001-C1

PAYMENT DATE:

0305/1213/2002

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

ABN AMRO ACCT: 67-8921-10-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

46,~~778~~020,~~782~~747.7812

CURRENT SERVICING FEES

4759,~~828~~136.5453

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~856~~730,~~185~~583.7807

PLUS ADVANCE INTEREST

1430,~~243,508~~185.6857

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~296~~72,~~143~~311.6371

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

175,~~267~~831.2881

SCHEDULED PRINCIPAL DISTRIBUTION

1802,~~152,329~~894.4178

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

77,~~442~~315.4901

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(6071,~~379~~559.5182)

CURTAILMENTS

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

0.00

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

56,~~974~~391,~~258~~719.6254

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,~~782~~779.4145)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1802,~~152,329~~894.4178

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,~~126~~194,~~588~~614.0332

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

~~428,465~~0.0200

REMITTANCE INTEREST

6,~~401~~390,~~207~~206.9075

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,~~069~~067,~~443~~671,~~068~~582.6315

169

SCHEDULED PRINCIPAL DISTRIBUTION

1802,~~152,329~~894.4178

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,~~068~~066,~~290~~868,~~739~~687.2237

169

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~137~~29,~~193~~441.1658

1230,~~099,575~~902.8352

~~296~~72,~~143~~311.6371

1430,~~243,508~~185.6857

~~130~~27,~~429~~521.3724

1218,~~039,500~~264.4171

~~302~~74,~~907~~232.4205

1442,~~303,584~~823.1038

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

PAGE 5 OF 29

05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 5 OF 28

	ABN AMRO
	LASALLE BANK	N.A.
				J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
															COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																														STATEMENT DATE:				0305/1213/2002
																																																													PAYMENT DATE:				0305/1213/2002
															SERIES 2001-C1
																																																													PRIOR PAYMENT:					0204/12/2002
																																																												NEXT PAYMENT:							0406/12/2002
																																																												RECORD DATE:								0204/2830/2002
															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	4.064000000%									~~168~~162,~~614~~615.9652								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~168~~162,~~614~~615.9652		~~168~~162,~~614~~615.9652			0.00						24.27%						24.3235%
		A-2						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%						24.3235%
		A-3						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%						24.3235%
		X-1						30	0.~~732221264~~727699595%									~~652~~647,~~557~~453.4648								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~652~~647,~~557~~453.4648		~~652~~647,~~557~~453.4648			0.00						NA						NA
		X-2						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	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%						19.8588%
		C						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%						17.8083%
		D						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%						15.7577%
		E						30	6.~~426331276~~425739855%									69,~~034~~028.8651								0.00					0.00			0.00		0.00						0.00		0.00				0.00				69,~~034~~028.8651		69,~~034~~028.8651			0.00						14.51%						14.5556%
		F						30	6.~~848331276~~847739855%									147,~~136~~123.4069								0.00					0.00			0.00		0.00						0.00		0.00				0.00				147,~~136~~123.4069		147,~~136~~123.4069			0.00						12.11%						12.1315%
		G						30	7.~~195331276~~194739855%									77,~~295~~289.8549								0.00					0.00			0.00		0.00						0.00		0.00				0.00				77,~~295~~289.8549		77,~~295~~289.8549			0.00						10.90%						10.9394%
		H						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%						8.8789%
		J						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%						8.0304%
		K						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%						7.4344%
		L						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%						6.4647%
		M						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%						5.9899%
		N						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%						5.4950%
		NR						30	5.626000000%									90,659.18								0.00					0.00			0.00		0.00						0204.0035		0.00				0.00				90,~~659~~863.1853		90,~~454~~582.8755			~~204~~280.3299						3.68%						3.6869%
		NC-1						30	6.~~472900025~~472900000%									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	6.~~472900025~~472900000%									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%
																			6,388,798.90						0.00				0.00				0.00			0.00					0.00				0.00				0.00			6,388,798.90		6,388,594.59				204.32
																			6,377,670.06						0.00				0.00				0.00			0.00					204.35				0.00				0.00			6,377,874.41		6,377,593.43				280.99
	(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
																																																														PAGE 6 OF 28
	03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.
	05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
																																											STATEMENT DATE:					0305/1213/2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					0305/1213/2002
																																											SERIES 2001-C1
												PRIOR PAYMENT:									0204/12/2002
																																											NEXT PAYMENT:						0406/12/2002
																																											RECORD DATE:							0204/2830/2002
												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
					5/13/02		1		1,956,602						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.59%				0.18%			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%
					4/12/02		1		1,958,950						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.59%				0.18%			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%
					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
				03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 29
				05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 28

	ABN AMRO
	LASALLE BANK		N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																		STATEMENT DATE:				0305/1213/2002
																																										PAYMENT DATE:				0305/1213/2002
											SERIES 2001-C1																															PRIOR PAYMENT:					0204/12/2002
																																										NEXT PAYMENT:						0406/12/2002
																																										RECORD DATE:							0204/2830/2002
											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
				5/13/02		169			1,066,868,687				0		0				0	0			0	0			0			0			0		0					112		341		7.26%					7.18%
					100.00%					99.65%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				4/12/02		169			1,067,671,582				0		0				0	0			0	0			0			0			0		0					113		342		7.50%					7.42%
					100.00%					99.72%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				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
																																											PAGE 8 OF 28
			03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.
			05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.																				STATEMENT DATE:	~~STATEMENT DATE:~~	05/13/2002	~~03/12/2002~~
								COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																		PAYMENT DATE:	~~PAYMENT DATE:~~			05/13/2002	~~03/12/2002~~
								SERIES 2001-C1																		PRIOR PAYMENT:	~~PRIOR PAYMENT:~~				04/12/2002	~~02/12/2002~~
																										NEXT PAYMENT:	~~NEXT PAYMENT:~~					06/12/2002	~~04/12/2002~~
																										RECORD DATE:	~~RECORD DATE:~~						04/30/2002	~~02/28/2002~~
								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
					4		2/1/02			173,038.64				173,038.64		0.00				A
					14		4/1/02		81,513.70				81,513.70		0.00				B
					10		2/1/02			90,986.03				90,986.03		0.00				A
					17		4/1/02		76,438.59				76,438.59		0.00				A
					14		2/1/02			81,512.35				81,512.35		0.00				A
					23		4/1/02		70,164.43				70,164.43		0.00				B
					17		2/1/02			76,437.43				76,437.43		0.00				A
					44		4/1/02		47,601.82				47,601.82		0.00				A
					22		2/1/02			74,299.88				74,299.88		0.00				A
					45		4/1/02		55,364.93				55,364.93		0.00				A
					31		2/1/02			62,225.66				62,225.66		0.00				A
					89		4/1/02		25,610.34				25,610.34		0.00				B
					32		2/1/02			58,552.85				58,552.85		0.00				A
					92		4/1/02		22,431.59				22,431.59		0.00				A
					36		2/1/02			60,738.41				60,738.41		0.00				A
					97		4/1/02		21,938.36				21,938.36		0.00				A
					39		2/1/02			54,128.65				54,128.65		0.00				A
					112		4/1/02		19,770.96				19,770.96		0.00				A
					41		2/1/02			60,460.86				60,460.86		0.00				A
					127		4/1/02		16,077.62				16,077.62		0.00				A
					42		1/1/02			52,281.93				104,563.58		0.00				1
					134		4/1/02		14,882.02				14,882.02		0.00				A
					44		2/1/02			47,600.92				47,600.92		0.00				A
					136		3/1/02		14,558.38				29,116.53		0.00				1
					45		2/1/02			55,362.42				55,362.42		0.00				A
					145		4/1/02		11,220.73				11,220.73		0.00				A
					47		2/1/02			47,111.38				47,111.38		0.00				A
					148		4/1/02		9,803.81				9,803.81		0.00				A
					51		2/1/02			44,774.51				44,774.51		0.00				A
					155		4/1/02		8,270.01				8,270.01		0.00				B
					69		2/1/02			32,754.29				32,754.29		0.00				A
					163		4/1/02		6,849.99				6,849.99		0.00				A
					75		2/1/02			28,715.65				28,715.65		0.00				A
						TOTAL			502,497.28				517,055.43
					78		2/1/02			25,213.57				25,213.57		0.00				A
				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)
					79		2/1/02			25,407.16				25,407.16		0.00				A
				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)
					85		2/1/02			25,060.34				25,060.34		0.00				A
				** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
					86		2/1/02			23,839.31				23,839.31		0.00				A
			05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.																									PAGE 9 OF 28
					89		2/1/02			25,609.75				25,609.75		0.00				A
					92		2/1/02			22,431.09				22,431.09		0.00				A
					97		2/1/02			21,937.17				21,937.17		0.00				A
					111		2/1/02			18,465.71				18,465.71		0.00				A
					112		2/1/02			19,770.52				19,770.52		0.00				A
					115		2/1/02			20,265.24				20,265.24		0.00				A
					123		2/1/02			17,088.45				17,088.45		0.00				A
					126		2/1/02			15,860.59				15,860.59		0.00				A
					127		2/1/02			16,077.37				16,077.37		0.00				A
					134		2/1/02			14,881.69				14,881.69		0.00				A
					136		1/1/02			14,557.78				29,115.34		0.00				1
					137		2/1/02			12,902.92				12,902.92		0.00				A
					138		2/1/02			13,155.31				13,155.31		0.00				A
					140		2/1/02			12,323.25				12,323.25		0.00				A
					145		2/1/02			11,220.35				11,220.35		0.00				A
					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
			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:

0305/1213/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/1213/2002

SERIES 2001-C1

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

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

PAGE 10 OF 28

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

05/08/2002 - 14:21 (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:				0305/1213/2002
													PAYMENT DATE:			0305/1213/2002
					SERIES 2001-C1								PRIOR PAYMENT:			0204/12/2002
													NEXT PAYMENT:			0406/12/2002
													RECORD DATE:			0204/2830/2002
					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,~~339~~306,~~262~~101							0.97	%		~~126~~124				7.65	%	0.00
								1,000,000				TO		1,500,000				15			19,~~283~~240,~~047~~107							1.8180	%		~~117~~115				7.49	%	0.00
								1,500,000				TO		2,000,000				8			14,~~383~~358,~~005~~119							1.35	%		~~106~~104				7.32	%	0.00
								2,000,000				TO		2,500,000				15			34,~~386~~331,~~895~~130							3.22	%		~~122~~120				7.3233	%	0.00
								2,500,000				TO		3,000,000				1718			4750,~~543~~467,~~867~~373							4.4573	%		~~111~~109				7.2827	%	0.00
								3,000,000				TO		3,500,000				1716			5450,~~063~~979,~~363~~419							54.0678	%		~~110~~108				7.2829	%	0.00
		3,500,000				TO		4,000,000				10				37,~~736~~678,~~110~~293						3.53	%			~~102~~100				7.19	%	0.00
		4,000,000				TO		4,500,000				5				21,~~480~~446,~~505~~249						2.01	%			~~113~~111				7.29	%	0.00
		4,500,000				TO		5,000,000				6				28,~~526~~486,~~072~~302						2.67	%			~~113~~111				7.36	%	0.00
		5,000,000				TO		6,000,000				8				43,~~250~~189,~~722~~051						4.05	%			~~135~~133				7.29	%	0.00
		6,000,000				TO		7,000,000				9				57,~~693~~602,~~339~~810						5.40	%			~~113~~111				7.43	%	0.00
		7,000,000				TO		8,000,000				8				59,~~904~~781,~~159~~614						5.6160	%			~~114~~112				7.30	%	0.00
		8,000,000				TO		9,000,000				8				67,~~277~~174,~~467~~854						6.30	%			~~111~~109				7.37	%	0.00
		9,000,000				TO		10,000,000				8				76,~~185~~091,~~800~~119						7.13	%			~~105~~103				7.27	%	0.00
		10,000,000				TO		11,000,000				5				53,~~899~~823,~~150~~473						5.0504	%			~~114~~112				7.32	%	0.00
		11,000,000				TO		12,000,000				4				45,~~708~~645,~~932~~796						4.28	%			~~113~~111				7.40	%	0.00
		12,000,000				TO		13,000,000				4				50,~~630~~577,~~599~~897						4.74	%			~~125~~123				7.52	%	0.00
		13,000,000				TO		14,000,000				2				26,~~607~~569,~~013~~268						2.49	%			~~115~~113				7.23	%	0.00
		14,000,000				&		ABOVE				8				319,~~391~~119,~~433~~714						29.9091	%			~~113~~111				7.07	%	0.00
												169					1,~~068~~066,~~290~~868,~~739~~687				100.00		%
			AVERAGE SCHEDULE BALANCE														6,~~321~~312,~~247~~832
			MAXIMUM SCHEDULE BALANCE												160,000,000
			MINIMUM SCHEDULE BALANCE												~~646~~645,~~888~~909
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,~~482~~472,~~907~~547						15.5860		%					~~115~~113	6.57	%		0.00
			6.751%			TO		7.000%				23							122,~~186~~011,~~532~~024						11.44		%					~~110~~108	6.98	%		0.00
			7.001%			TO		7.250%				54							252,~~525~~105,~~202~~109						23.6463		%					~~117~~115	7.16	%		0.00
			7.251%			TO		7.500%				37							~~227~~226,~~296~~929,~~272~~110						21.2827		%					~~115~~113	7.38	%		0.00
			7.501%			TO		7.750%				30							179,~~402~~137,~~243~~580						16.79		%					~~109~~107	7.61	%		0.00
			7.751%			TO		8.000%				18							113,~~493~~320,~~573~~073						10.62		%					~~112~~110	7.89	%		0.00
			8.001%			TO		8.250%				1							1,~~036~~032,~~245~~742						0.10		%					~~112~~110	8.06	%		0.00
			8.251%			TO		8.500%				2							54,~~005~~999,~~178~~425						0.47		%					~~104~~102	8.38	%		0.00
			8.501%			TO		8.750%				1							~~862~~861,~~588~~077						0.08		%					~~113~~111	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,~~068~~066,~~290~~868,~~739~~687						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,~~303~~232,~~413~~685				4.24				%			5250				7.19	%	0.00
			61			TO		120					150			~~952~~951,~~836~~650,~~559~~296				89.1920				%			~~113~~111				7.25	%	0.00
			121			TO		180					4			53,~~386~~283,~~432~~225				54.0099				%			~~140~~138				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,~~051~~050,~~526~~166,~~404~~206			98.43			%
		MINIMUM REMAINING TERM													4947
		MAXIMUM REMAINING TERM													~~175~~173
	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,~~719~~696,~~463~~576						0.35		%					~~172~~170		7.77			%	0.00
			181		TO		240			1				7,~~740~~709,~~008~~292						0.72		%					~~234~~232		7.14			%	0.00
			241		&		ABOVE			1				5,~~304~~296,~~864~~614						0.50		%					~~349~~347		7.02			%	0.00
										6				16,~~764~~702,~~335~~481						1.57		%
																	MINIMUM REMAINING TERM														~~171~~169
																	MAXIMUM REMAINING TERM													~~349~~347
	03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.													PAGE 12 OF 29
	05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.													PAGE 11 OF 28

			ABN AMRO
			LASALLE BANK		N.A.
		J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
		COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				0305/1213/2002
												PAYMENT DATE:			0305/1213/2002
				SERIES 2001-C1								PRIOR PAYMENT:			0204/12/2002
												NEXT PAYMENT:			0406/12/2002
												RECORD DATE:			0204/2830/2002
				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,~~068~~066,~~290~~868,~~739~~687				100.00	%				~~114~~112		7.26	%		0.00
											169				1,~~068~~066,~~290~~868,~~739~~687				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,~~142~~005,~~184~~165				21.9293		%				~~116~~114			6.89	%		0.00
											CALIFORNIA				23				137,~~486~~303,~~606~~233				12.87		%				~~108~~106			7.53	%		0.00
											TEXAS				19				100,~~949~~783,~~467~~793				9.45		%				~~120~~118			7.22	%		0.00
											NEW YORK				4				55,~~954~~875,~~448~~516				5.24		%				~~128~~126			7.29	%		0.00
											MARYLAND				7				49,~~336~~264,~~133~~604				4.62		%				~~112~~110			7.42	%		0.00
											ILLINOIS				10				45,~~437~~369,~~707~~736				4.25		%				~~104~~102			7.08	%		0.00
											MICHIGAN				15				37,~~240~~185,~~644~~485				3.49		%				~~117~~115			7.39	%		0.00
											WASHINGTON				1				35,~~760~~688,~~972~~136				3.35		%				~~112~~110			7.93	%		0.00
											NEVEDA				6				34,~~232~~182,~~433~~722				3.20		%				~~113~~111			7.36	%		0.00
											OHIO				7				32,~~691~~634,~~590~~511				3.06		%				~~118~~116			7.05	%		0.00
											FLORIDA				6				31,~~707~~642,~~391~~999				2.97		%				~~141~~139			7.32	%		0.00
											PENNSYLVANIA				4				31,~~291~~250,~~650~~338				2.93		%				~~110~~108			7.67	%		0.00
											INDIANA				4				29,~~494~~454,~~283~~946				2.76		%				9593			7.55	%		0.00
											NORTH CAROLINA				7				26,~~209~~170,~~428~~015				2.45		%				~~113~~111			7.30	%		0.00
											SOUTH CAROLINA				6				25,~~815~~792,~~683~~302				2.42		%				~~114~~112			7.15	%		0.00
											MASSACHUSETTS				4				23,~~569~~521,~~745~~029				2.2120		%				~~110~~108			7.40	%		0.00
											COLORADO				4				22,~~467~~434,~~867~~933				2.10		%				~~115~~113			7.09	%		0.00
											ARIZONA				6				15,~~864~~834,~~534~~467				1.4948		%				~~106~~104			7.34	%		0.00
											WISCONSIN				2				13,~~379~~361,~~613~~730				1.25		%				~~112~~110			7.55	%		0.00
											TENNESSEE				2				12,~~918~~900,~~831~~608				1.21		%				7068			7.30	%		0.00
											KENTUCKY				3				9,~~280~~264,~~585~~819				0.87		%				9391			7.33	%		0.00
											DELAWARE				1				8,~~778~~765,~~692~~994				0.82		%				~~117~~115			7.10	%		0.00
											VIRGINIA				1				8,~~523~~510,~~538~~515				0.80		%				~~108~~106			7.12	%		0.00
											CONNECTICUT				4				8,~~416~~396,~~719~~764				0.79		%				~~111~~109			7.57	%		0.00
											MISSOURI				3				6,~~886~~875,~~436~~456				0.64		%				8078			7.26	%		0.00
											MINNESOTA				2				6,~~482~~472,~~907~~547				0.61		%				~~117~~115			6.68	%		0.00
											ALABAMA				2				5,~~579~~571,~~388~~739				0.52		%				~~114~~112			7.41	%		0.00
											GEORGIA				2				4,~~538~~530,~~626~~805				0.42		%				~~113~~111			7.28	%		0.00
											MISSISSIPPI				2				3,~~679~~673,~~556~~775				0.34		%				~~115~~113			7.39	%		0.00
											MAINE				1				2,~~390~~386,~~535~~946				0.22		%				~~115~~113			7.00	%		0.00
											ARKANSAS				1				2,~~345~~342,~~315~~048				0.22		%				~~175~~173			7.31	%		0.00
											OREGON				1				2,~~191~~186,~~684~~476				0.2120		%				~~117~~115			6.90	%		0.00
											LOUISIANA				2				2,~~051~~041,~~238~~788				0.19		%				~~136~~134			7.47	%		0.00
											NEW HAMPSHIRE				1				1,~~194~~192,~~313~~747				0.11		%				~~113~~111			7.61	%		0.00
							169					1,~~068~~066,~~290~~868,~~739~~687				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,~~068~~066,~~290~~868,~~739~~687				100.00	%				~~114~~112			7.26	%		0.00
												169					1,~~068~~066,~~290~~868,~~739~~687			100.00		%
				MAXIMUM DSCR			0.000
				MINIMUM DSCR				0.000
		03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.							PAGE 13 OF 29
		05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.							PAGE 12 OF 28

		ABN AMRO
		LASALLE BANK		N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				0305/1213/2002
														PAYMENT DATE:			0305/1213/2002
						SERIES 2001-C1								PRIOR PAYMENT:			0204/12/2002
														NEXT PAYMENT:			0406/12/2002
														RECORD DATE:			0204/2830/2002
						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~~443,~~015~~604,~~790~~591						41.5658		%				~~111~~109		7.13	%	0.00
									MULTIFAMILY				79				~~330~~329,~~086~~551,~~906~~292						30.9089		%				~~120~~118		7.20	%	0.00
									OFFICE				20				~~108~~107,~~020~~858,~~862~~612						10.11		%				~~113~~111		7.39	%	0.00
									INDUSTRIAL				15				99,~~960~~811,~~975~~551						9.36		%				~~108~~106		7.48	%	0.00
									LODGING				3				49,~~889~~788,~~561~~427						4.67		%				~~112~~110		7.94	%	0.00
									MOBILE HOME PARK				9				30,~~429~~379,~~664~~505						2.85		%				~~116~~114		7.38	%	0.00
									SELF STORAGE				3				5,~~886~~874,~~981~~709						0.55		%				~~113~~111		7.76	%	0.00
							169			1,~~068~~066,~~290~~868,~~739~~687						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											0		TO		12				~~165~~162			1999,~~030~~531,~~927,115~~682				9693.5069		%			~~114~~112		7.23	%	0.00
											13		TO		24				47			3767,~~363~~337,~~624~~005				36.5031		%			~~105~~104		7.9173	%	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,~~068~~066,~~290~~868,~~739~~687				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				~~869~~867,~~006~~646,~~404~~206				81.3533		%			~~111~~109			7.38	%	0.00
								FULL AMORTIZING						6				16,~~764~~702,~~335~~481				1.57		%			~~257~~255			7.24	%	0.00
								IO MATURITY BALLOON						2				22,520,000				2.11		%			~~109~~107			7.51	%	0.00
								IO/AMORTIZING/BALLOON						1				160,000,000				1415.9800		%			~~115~~113			6.57	%	0.00
									169				1,~~068~~066,~~290~~868,~~739~~687			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,~~303~~232,~~413~~685				4.24		%			5250			7.19	%	0.00
			2007					0			0				0.00		%			0			0.00	%	0.00
			2008					1			14,~~918~~899,~~963~~400				1.40		%			7775			7.61	%	0.00
			2009					0			0				0.00		%			0			0.00	%	0.00
			2010					3			24,~~979~~964,~~363~~185				2.34		%			~~104~~102			7.95	%	0.00
			2011					146			~~912~~911,~~938~~786,~~234~~711				85.46		%			~~114~~112			7.22	%	0.00
			2012					1			35,~~686~~607,~~751~~701				3.34		%			~~124~~122			7.48	%	0.00
			2013 & GREATER					9			34,~~464~~378,~~016~~006				3.2322		%			~~214~~212			7.35	%	0.00
								169			1,~~068~~066,~~290~~868,~~739~~687			100.00			%
								PAGE 14 OF 29
								PAGE 13 OF 28
	03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.
	05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
														STATEMENT DATE:		0305/1213/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES										PAYMENT DATE:	0305/1213/2002
						SERIES 2001-C1										PRIOR PAYMENT:		0204/12/2002
																NEXT PAYMENT:			0406/12/2002
																RECORD DATE:				0204/2830/2002
						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%	~~817~~875,~~289~~667		0
				2	JPM010CB		LODGING	7/1/11	0.00	WA	35,~~760~~688,~~972~~136	7.93000%	276,570		0
				3	JPM010CB		RETAIL	7/1/12	0.00	NJ	35,~~686~~607,~~751~~701	7.48000%	265,569		0
				4	JPM010CB		RETAIL	10/1/11	0.00	NY	25,~~703~~666,~~362~~938	7.24000%	175,827		0						A
				5	JPM010CB		INDUSTRIAL	8/1/11	0.00	NJ	16,~~123~~102,~~756~~772	7.64000%	114,830		0
				6	JPM010CB		RETAIL	3/1/11	0.00	PA	15,~~876~~855,~~460~~448	7.71000%	114,184		0
				7	JPM010CB		MULTIFAMILY	8/1/11	0.00	NV	15,~~321~~299,~~170~~321	7.27000%	105,264		0
				8	JPM010CB		RETAIL	8/1/08	0.00	IN	14,~~918~~899,~~963~~400	7.61000%	105,944		0
				9	JPM010CB		MULTIFAMILY	10/1/11	0.00	TX	13,~~446~~426,~~986~~893	7.02000%	89,997		0
				10	JPM010CB		MULTIFAMILY	11/1/11	0.00	TX	13,~~160~~142,~~027~~375	7.44000%	91,755		0						A
				11	JPM010CB		RETAIL	12/1/10	0.00	CA	13,000,000	7.88000%	7985,~~676~~367		0
				12	JPM010CB		MULTIFAMILY	8/10/16	0.00	NY	12,~~935~~917,~~082~~124	7.38000%	89,832		0
				13	JPM010CB		RETAIL	1/1/11	0.00	CA	12,~~384~~368,~~261~~002	7.82000%	90,157		0
				14	JPM010CB		MULTIFAMILY	10/1/11	0.00	OH	12,~~311~~292,~~255~~771	7.00000%	82,231		0						AB
				15	JPM010CB		INDUSTRIAL	7/1/11	0.00	CA	11,~~987~~971,~~020~~367	7.65000%	85,496		0
				16	JPM010CB		OFFICE	8/1/11	0.00	NJ	11,~~426~~411,~~342~~584	7.67000%	81,610		0
				17	JPM010CB		INDUSTRIAL	9/1/11	0.00	MD	11,~~150~~134,~~098~~557	7.34000%	77,089		0						A
				18	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	11,~~145~~128,~~471~~288	6.92000%	73,913		0
				19	JPM010CB		OFFICE	9/1/11	0.00	MD	10,~~951~~936,~~406~~291	7.38000%	76,012		0
				20	JPM010CB		MULTIFAMILY	9/1/11	0.00	TX	10,~~828~~812,~~669~~558	7.07000%	72,897		0
				21	JPM010CB		MOBILE HOME PARK	7/1/11	0.00	WI	10,~~743~~728,~~118~~976	7.61800%	76,390		0
				22	JPM010CB		INDUSTRIAL	8/1/11	0.00	CA	10,~~698~~683,~~234~~957	7.54000%	75,460		0						A
				23	JPM010CB		MULTIFAMILY	10/1/11	0.00	CO	10,~~677~~661,~~723~~691	7.00000%	71,320		0						B
				24	JPM010CB		RETAIL	9/1/11	0.00	IL	9,~~892~~877,~~409~~444	7.00000%	66,131		0
				25	JPM010CB		RETAIL	9/1/11	0.00	IL	9,~~892~~877,~~409~~444	7.00000%	66,131		0
				26	JPM010CB		RETAIL	4/1/11	0.00	FL	9,~~626~~613,~~731~~388	7.50000%	67,824		0
				27	JPM010CB		MULTIFAMILY	10/1/11	0.00	SC	9,520,000	7.00000%	5155,~~831~~533		0
				28	JPM010CB		RETAIL	8/1/06	0.00	TN	9,~~451~~438,~~697~~316	7.30000%	65,129		0
				29	JPM010CB		INDUSTRIAL	7/1/11	0.00	NV	9,~~449~~436,~~022~~339	7.54000%	66,686		0
				30	JPM010CB		MULTIFAMILY	7/1/11	0.00	IN	9,~~200~~188,~~836~~608	7.58000%	65,185		0
				31	JPM010CB		MULTIFAMILY	8/1/11	0.00	NY	9,~~152~~139,~~695~~579	7.25000%	62,760		0						A
				32	JPM010CB		RETAIL	12/1/11	0.00	DE	8,~~778~~765,~~692~~994	7.10000%	59,139		0						A
				33	JPM010CB		RETAIL	12/1/10	0.00	MD	8,~~615~~604,~~679~~413	7.86000%	62,990		0
				34	JPM010CB		INDUSTRIAL	4/1/11	0.00	MA	8,~~590~~569,~~266~~971	7.25000%	62,884		0
				35	JPM010CB		OFFICE	3/1/11	0.00	VA	8,~~523~~510,~~538~~515	7.12000%	57,911		0
				36	JPM010CB		RETAIL	8/1/11	0.00	PA	8,~~363~~352,~~042~~935	7.93000%	61,227		0						A
				37	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	8,~~197~~185,~~584~~822	7.24500%	56,183		0
				38	JPM010CB		OFFICE	9/1/11	0.00	NY	8,~~163~~151,~~309~~875	7.32000%	56,328		0
				39	JPM010CB		OFFICE	6/1/11	0.00	CA	8,~~045~~033,~~358~~329	7.13000%	54,599		0						A
				40	JPM010CB		LODGING	11/1/11	0.00	NJ	7,~~966~~950,~~054~~502	8.00000%	61,745		0
				41	JPM010CB		MULTIFAMILY	9/1/21	0.00	FL	7,~~740~~709,~~008~~292	7.14000%	61,366		0						A
				42	JPM010CB		INDUSTRIAL	6/1/06	0.00	CA	7,~~747~~736,~~737~~236	7.16000%	52,734		0						1
				43	JPM010CB		OFFICE	8/1/11	0.00	CA	7,~~712~~702,~~765~~498	7.55000%	54,455		0
				44	JPM010CB		RETAIL	10/1/11	0.00	NC	7,~~198~~187,~~498~~690	7.00000%	48,081		0						A
				45	JPM010CB		MULTIFAMILY	4/1/11	0.00	TX	7,~~180~~158,~~708~~519	7.40000%	56,082		0						A
				46	JPM010CB		RETAIL	5/1/06	0.00	TX	7,~~196~~185,~~120~~221	7.10000%	48,722		0
				47	JPM010CB		RETAIL	12/1/11	0.00	OH	7,~~162~~151,~~268~~656	7.00000%	47,769		0						A
				48	JPM010CB		OFFICE	8/1/11	0.00	MA	6,~~946~~931,~~593~~504	7.55000%	51,957		0
				49	JPM010CB		MULTIFAMILY	5/1/11	0.00	TX	6,~~822~~811,~~472~~842	6.98000%	45,647		0
				50	JPM010CB		OFFICE	11/1/11	0.00	CO	6,~~673~~663,~~419~~751	7.12500%	45,105		0
				51	JPM010CB		MULTIFAMILY	8/1/11	0.00	TX	6,~~566~~556,~~291~~950	7.28000%	45,158		0						A
				52	JPM010CB		RETAIL	8/1/11	0.00	CA	6,~~271~~263,~~360~~503	7.79000%	45,308		0
				53	JPM010CB		LODGING	5/1/11	0.00	CA	6,~~162~~149,~~535~~789	7.93000%	47,757		0
				54	JPM010CB		RETAIL	8/1/11	0.00	CA	6,~~165~~157,~~642~~557	7.61000%	43,784		0
				55	JPM010CB		RETAIL	8/1/11	0.00	MD	6,~~067~~058,~~569~~554	7.10000%	40,994		0
				56	JPM010CB		MULTIFAMILY	7/1/11	0.00	NC	6,~~017~~009,~~458~~360	7.53000%	42,427		0
				57	JPM010CB		RETAIL	8/1/11	0.00	CA	5,~~758~~750,~~271~~927	7.72000%	41,325		0
				58	JPM010CB		INDUSTRIAL	2/1/11	0.00	MA	5,~~646~~638,~~791~~856	7.52000%	39,933		0
				59	JPM010CB		MULTIFAMILY	10/1/11	0.00	TX	5,~~479~~471,~~621~~950	7.29000%	37,669		0
				60	JPM010CB		MULTIFAMILY	11/1/06	0.00	IL	5,~~431~~423,~~565~~223	6.88000%	35,821		0
				61	JPM010CB		RETAIL	8/1/11	0.00	CA	5,~~369~~362,~~718~~463	7.49000%	37,693		0
				62	JPM010CB		MULTIFAMILY	4/1/31	0.00	TX	5,~~304~~296,~~864~~614	7.02000%	35,666		0
				63	JPM010CB		OFFICE	9/1/11	0.00	FL	5,~~226~~219,~~907~~728	7.40000%	36,350		0
				64	JPM010CB		MULTIFAMILY	11/1/11	0.00	OH	5,~~032~~025,~~985~~291	6.90000%	33,259		0
				65	JPM010CB		MOBILE HOME PARK	8/1/11	0.00	MI	4,~~973~~965,~~270~~836	7.07500%	33,517		0
				66	JPM010CB		OFFICE	12/1/11	0.00	TX	4,~~828~~821,~~624~~890	7.25000%	33,017		0
				67	JPM010CB		MULTIFAMILY	7/1/11	0.00	NC	4,~~774~~767,~~243~~834	7.54000%	33,694		0
				68	JPM010CB		RETAIL	5/1/11	0.00	PA	4,~~715~~709,~~914~~023	7.25000%	32,403		0
				69	JPM010CB		INDUSTRIAL	7/1/11	0.00	KY	4,~~625~~619,~~755~~730	7.66000%	33,024		0						A
				70	JPM010CB		OFFICE	10/1/11	0.00	AZ	4,~~608~~601,~~268~~989	7.40000%	32,023		0
				71	JPM010CB		OFFICE	10/1/11	0.00	MD	4,~~483~~476,~~181~~843	7.25000%	30,698		0
				72	JPM010CB		MULTIFAMILY	7/1/11	0.00	MD	4,~~400~~394,~~627~~557	7.43000%	30,728		0
				73	JPM010CB		OFFICE	4/10/11	0.00	CT	4,~~238~~228,~~223~~651	7.50000%	31,703		0
				74	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	4,~~179~~173,~~552~~108	6.92000%	27,717		0
				75	JPM010CB		MOBILE HOME PARK	8/1/11	0.00	MI	4,~~178~~173,~~922~~089	7.35800%	28,960		0						A
				76	JPM010CB		RETAIL	11/1/11	0.00	CA	3,~~987~~982,~~545~~009	7.30000%	27,423		0
				77	JPM010CB		MULTIFAMILY	11/1/11	0.00	TX	3,~~912~~906,~~160~~389	7.05000%	26,245		0
				78	JPM010CB		MULTIFAMILY	8/1/11	0.00	NC	3,~~878~~872,~~473~~474	6.93000%	25,764		0						A
				79	JPM010CB		MULTIFAMILY	7/1/11	0.00	FL	3,~~758~~753,~~584~~244	7.31000%	25,940		0						A
				80	JPM010CB		MULTIFAMILY	12/1/11	0.00	MN	3,~~740~~734,~~139~~162	6.68000%	24,148		0
				81	JPM010CB		INDUSTRIAL	11/1/11	0.00	IL	3,~~738~~732,~~207~~953	7.25000%	25,582		0
				82	JPM010CB		MULTIFAMILY	7/1/06	0.00	MO	3,~~728~~723,~~403~~016	7.24000%	25,556		0
				83	JPM010CB		RETAIL	9/1/11	0.00	MI	3,~~703~~698,~~248~~023	7.29000%	25,478		0
				84	JPM010CB		INDUSTRIAL	7/1/11	0.00	MD	3,~~667~~659,~~573~~389	7.44000%	27,198		0
				85	JPM010CB		MULTIFAMILY	4/1/06	0.00	AZ	3,~~621~~616,~~778~~634	7.40000%	25,272		0						A
				86	JPM010CB		MULTIFAMILY	7/1/11	0.00	TX	3,~~480~~475,~~216~~285	7.32000%	24,043		0						A
				87	JPM010CB		MULTIFAMILY	10/1/11	0.00	TN	3,~~467~~462,~~133~~291	7.30000%	23,858		0
				88	JPM010CB		MULTIFAMILY	7/1/11	0.00	FL	3,~~364~~359,~~737~~934	7.29000%	23,177		0
				89	JPM010CB		RETAIL	8/1/10	0.00	CA	3,~~363~~359,~~684~~771	8.43000%	25,975		0						AB
				90	JPM010CB		MULTIFAMILY	9/1/11	0.00	NV	3,~~284~~279,~~233~~277	7.01000%	21,977		0
				91	JPM010CB		INDUSTRIAL	11/1/11	0.00	NV	3,~~190~~185,~~174~~820	7.37000%	22,091		0
				92	JPM010CB		MULTIFAMILY	10/1/06	0.00	KY	3,~~180~~173,~~667~~139	7.00000%	22,617		0						A
				93	JPM010CB		RETAIL	10/1/11	0.00	IL	3,~~183~~178,~~058~~559	7.25000%	21,796		0
				94	JPM010CB		RETAIL	11/1/11	0.00	IL	3,~~109~~105,~~759~~153	7.03300%	20,827		0
				95	JPM010CB		MULTIFAMILY	9/1/11	0.00	MI	3,~~097~~090,~~779~~601	7.16000%	22,371		0
				96	JPM010CB		RETAIL	10/1/11	0.00	IL	3,~~098~~093,~~376~~996	7.25000%	21,216		0
				97	JPM010CB		MULTIFAMILY	7/1/11	0.00	TX	3,~~086~~079,~~408~~188	7.18000%	22,375		0						A
				98	JPM010CB		RETAIL	11/1/11	0.00	IL	3,~~084~~080,~~841~~272	7.03300%	20,660		0
				99	JPM010CB		RETAIL	11/1/11	0.00	OH	3,~~030~~026,~~440~~181	7.25000%	20,738		0
				100	JPM010CB		RETAIL	10/1/11	0.00	AZ	3,~~022~~018,~~413~~035	7.15000%	20,492		0
				101	JPM010CB		RETAIL	9/1/11	0.00	AL	3,~~015~~011,~~959~~918	7.50000%	21,179		0
				102	JPM010CB		RETAIL	10/1/11	0.00	AZ	32,~~003~~999,~~486~~135	7.15000%	20,364		0
				103	JPM010CB		MULTIFAMILY	8/1/06	0.00	IL	2,~~984~~980,~~575~~298	7.25000%	20,465		0
				104	JPM010CB		OFFICE	7/1/11	0.00	MI	2,~~955~~951,~~479~~881	7.92400%	21,636		0
				105	JPM010CB		OFFICE	12/1/11	0.00	NJ	2,~~939~~932,~~280~~606	7.15000%	21,133		0
				106	JPM010CB		MULTIFAMILY	8/1/11	0.00	GA	2,~~909~~905,~~943~~768	7.24500%	19,944		0
				107	JPM010CB		OFFICE	8/1/11	0.00	MI	2,~~906~~902,~~131~~310	7.60000%	20,617		0
				108	JPM010CB		OFFICE	11/1/11	0.00	CO	2,~~890~~886,~~880~~817	7.25000%	19,783		0
				109	JPM010CB		MULTIFAMILY	11/1/11	0.00	OH	2,~~838~~832,~~202~~754	7.10000%	19,789		0
				110	JPM010CB		MULTIFAMILY	9/1/11	0.00	MI	2,~~836~~832,~~480~~235	7.04500%	19,047		0
				111	JPM010CB		MULTIFAMILY	9/1/11	0.00	IN	2,~~786~~782,~~594~~379	7.00000%	18,628		0						A
				112	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	2,~~779~~773,~~792~~257	7.08000%	19,933		0						A
				113	JPM010CB		RETAIL	11/1/11	0.00	MS	2,~~766~~762,~~273~~385	7.25000%	18,930		0
				114	JPM010CB		MULTIFAMILY	12/1/11	0.00	MN	2,~~742~~738,~~768~~385	6.68000%	17,709		0
				115	JPM010CB		SELF STORAGE	9/1/11	0.00	CA	2,~~731~~725,~~711~~838	7.57000%	20,448		0						A
				116	JPM010CB		MOBILE HOME PARK	9/1/11	0.00	MI	2,~~687~~684,~~944~~189	7.33000%	18,565		0
				117	JPM010CB		MULTIFAMILY	8/1/11	0.00	WI	2,~~636~~632,~~496~~754	7.29000%	18,150		0
				118	JPM010CB		OFFICE	8/1/11	0.00	IN	2,~~587~~584,~~890~~560	7.68500%	18,510		0
				119	JPM010CB		RETAIL	9/1/11	0.00	AL	2,~~563~~559,~~429~~821	7.30000%	17,653		0
				120	JPM010CB		MULTIFAMILY	9/1/11	0.00	TX	2,~~488~~485,~~718~~198	7.28000%	17,105		0
				121	JPM010CB		MULTIFAMILY	8/1/16	0.00	MI	2,~~419~~416,~~283~~352	7.92000%	17,695		0
				122	JPM010CB		MULTIFAMILY	10/1/11	0.00	ME	2,~~390~~386,~~535~~946	7.00000%	15,967		0
				123	JPM010CB		MULTIFAMILY	10/1/11	0.00	MA	2,~~386~~380,~~095~~698	7.25000%	17,347		0						A
				124	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~377~~374,~~697~~286	7.24500%	16,296		0
				125	JPM010CB		MULTIFAMILY	10/1/16	0.00	AR	2,~~345~~342,~~315~~048	7.31000%	16,154		0
				126	JPM010CB		MOBILE HOME PARK	10/1/11	0.00	PA	2,~~336~~332,~~235~~933	7.25000%	15,997		0						A
				127	JPM010CB		MULTIFAMILY	6/1/11	0.00	CA	2,~~329~~325,~~098~~827	7.39000%	16,213		0						A
				128	JPM010CB		SELF STORAGE	8/1/11	0.00	NV	2,~~292~~287,~~682~~794	7.65000%	17,297		0
				129	JPM010CB		MULTIFAMILY	9/1/11	0.00	CT	2,~~290~~287,~~640~~765	7.76000%	16,493		0
				130	JPM010CB		MULTIFAMILY	9/1/11	0.00	CO	2,~~225~~222,~~845~~674	7.25000%	15,253		0
				131	JPM010CB		MULTIFAMILY	12/1/11	0.00	OR	2,~~191~~186,~~684~~476	6.90000%	15,409		0
				132	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~138~~135,~~933~~864	7.24500%	14,660		0
				133	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~089~~086,~~190~~193	7.24500%	14,319		0
				134	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	2,~~084~~080,~~944~~078	7.12000%	15,004		0						A

		135		JPM010CB	MOBILE HOME PARK		9/1/11	0.00		FL		1,~~990~~987,~~424~~413	7.00000%			13,306		0
		136		JPM010CB	MULTIFAMILY		6/1/06	0.00		TX		1,~~960~~956,~~870~~602	7.62000%			14,787		0		1
		137		JPM010CB	MOBILE HOME PARK		9/1/11	0.00		NC		1,~~911~~908,~~161~~395	7.18600%			13,015		0		A
		138		JPM010CB	MULTIFAMILY		9/1/11	0.00		TX		1,~~861~~856,~~311~~880	7.01000%			13,264		0		A
		139		JPM010CB	MULTIFAMILY		10/1/11	0.00		MO		1,~~842~~839,~~704~~937	7.00000%			12,308		0
		140		JPM010CB	RETAIL		6/1/11	0.00		MI		1,~~641~~639,~~494~~653	8.27000%			12,419		0		A
		141		JPM010CB	INDUSTRIAL		9/1/11	0.00		GA		1,~~628~~625,~~683~~037	7.35000%			11,960		0
		142		JPM010CB	RETAIL		12/1/11	0.00		MI		1,~~546~~544,~~357~~200	7.25000%			10,574		0
		143		JPM010CB	MULTIFAMILY		10/1/11	0.00		CA		1,~~492~~490,~~401~~291	7.25000%			10,219		0
		144		JPM010CB	MULTIFAMILY		8/1/11	0.00		SC		1,~~492~~490,~~279~~138	7.24500%			10,228		0
		145		JPM010CB	MULTIFAMILY		7/1/11	0.00		TX		1,~~487~~484,~~661~~550	7.79000%			11,369		0		A
		146		JPM010CB	MULTIFAMILY		10/1/11	0.00		KY		1,~~474~~471,~~163~~950	7.00000%			9,846		0		A
		147		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		1,~~393~~391,~~297~~189	7.00000%			9,314		0
		148		JPM010CB	MULTIFAMILY		8/1/11	0.00		NC		1,~~393~~391,~~350~~519	7.60000%			9,885		0		A
		149		JPM010CB	MULTIFAMILY		7/1/16	0.00		OH		1,~~347~~339,~~506~~182	7.73000%			12,974		0		A
		150		JPM010CB	MULTIFAMILY		6/1/11	0.00		MO		1,~~315~~312,~~329~~502	7.69000%			9,979		0
		151		JPM010CB	MULTIFAMILY		10/1/11	0.00		LA		1,~~287~~283,~~871~~068	7.15000%			10,196		0
		152		JPM010CB	MULTIFAMILY		8/1/11	0.00		NH		1,~~194~~192,~~313~~747	7.61000%			8,481		0
		153		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		1,~~144~~142,~~494~~762	7.00000%			7,651		0
		154		JPM010CB	MULTIFAMILY		6/1/11	0.00		MI		1,~~109~~107,~~578~~255	7.83000%			8,519		0
		155		JPM010CB	MULTIFAMILY		8/1/11	0.00		CA		1,~~092~~089,~~054~~816	7.86000%			8,388		0		B
		156		JPM010CB	RETAIL		7/1/11	0.00		NC		1,~~036~~032,~~245~~742	8.06000%			8,822		0		A
		157		JPM010CB	INDUSTRIAL		8/1/11	0.00		IL		1,~~022~~020,~~507~~395	7.82000%			7,827		0
		158		JPM010CB	OFFICE		8/1/11	0.00		CA		~~997~~995,~~452~~322	7.64000%			7,519		0
		159		JPM010CB	MULTIFAMILY		8/1/11	0.00		TX		~~995~~993,~~151~~814	7.51000%			6,999		0
		160		JPM010CB	MULTIFAMILY		6/1/11	0.00		CT		~~972~~965,~~038~~678	7.20000%			9,100		0		A
		161		JPM010CB	MULTIFAMILY		5/1/11	0.00		OH		~~968~~966,~~934~~675	7.28000%			7,102		0		A
		162		JPM010CB	OFFICE		8/1/11	0.00		CT		~~915~~914,~~818~~670	7.79000%			6,616		0		A
		163		JPM010CB	MULTIFAMILY		8/1/11	0.00		MS		~~913~~911,~~283~~390	7.80000%			6,979		0		A
		164		JPM010CB	SELF STORAGE		8/1/11	0.00		TX		~~862~~861,~~588~~077	8.67000%			7,089		0		A
		165		JPM010CB	MOBILE HOME PARK		8/1/16	0.00		AZ		~~827~~822,~~530~~466	7.73000%			7,944		0
		166		JPM010CB	MOBILE HOME PARK		7/1/16	0.00		AZ		~~781~~776,~~059~~208	7.67000%			7,494		0
		167		JPM010CB	RETAIL		6/1/16	0.00		LA		~~763~~758,~~367~~720	8.00000%			7,490		0		A
		168		JPM010CB	INDUSTRIAL		5/1/11	0.00		NV		~~695~~694,~~152~~172	7.40000%			4,847		0
		169		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		~~646~~645,~~888~~909	7.00000%			4,324		0		A
											1,068,290,739				7,191,888		0
											1,066,868,687				7,259,659		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
	03/12/2002 - 09:03 (H001 - H0049) 2002 LASALLE BANK N.A.																		PAGE 15 OF 29
	05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.																		PAGE 14 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

0305/1213/2002

PAYMENT DATE:

0305/1213/2002

SERIES 2001-C1

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

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

PAGE 21 OF 28

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

05/08/2002 - 14:21 (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:

0305/1213/2002

SERIES 2001-C1

PAYMENT DATE:

0305/1213/2002

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

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.

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

PAGE 23 OF 29

05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 22 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0305/1213/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/1213/2002

SERIES 2001-C1

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

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.

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

PAGE 25 OF 29

05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 24 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0305/1213/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/1213/2002

SERIES 2001-C1

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

ABN AMRO ACCT: 67-8921-10-7

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

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

PAGE 26 OF 29

05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 25 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0305/1213/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/1213/2002

SERIES 2001-C1

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

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

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

PAGE 27 OF 29

05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 26 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0305/1213/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/1213/2002

SERIES 2001-C1

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

ABN AMRO ACCT: 67-8921-10-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

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

PAGE 28 OF 29

05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 27 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0305/1213/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/1213/2002

SERIES 2001-C1

PRIOR PAYMENT:

0204/12/2002

NEXT PAYMENT:

0406/12/2002

RECORD DATE:

0204/2830/2002

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..

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

PAGE 29 OF 29

05/08/2002 - 14:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 28 OF 28

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