8-K 1 pru010c1_200207.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: May 24, 2001
(Date of earliest event reported)

Prudential Securities Secured Financing Corporation
(Sponsor)
(Issuer in Respect of
Commercial Mortgage Pass-Through Certificates Series 2001-C1)
(Exact name of registrant as specified in charter)

Delaware 333-42858 13-3411414
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

One New York Plaza, New York, New York 10292
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (212) 214-1000

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

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report
for the distribution on
July 10, 2002

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

LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS TRUSTEE
UNDER THE TRUST AGREEMENT ON
BEHALF OF Prudential Securities
Secured Financing Corporation
Registrant

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

Date: July 10, 2002

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0307/1110/2002

ROCK 2001-C1

PAYMENT DATE:

0307/1110/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0206/1110/2002

SERIES 2001-C1

NEXT PAYMENT:

0408/1012/2002

RECORD DATE:

0206/28/2002

ABN AMRO ACCT: 67-8793-40-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

~~REPORTING PACKAGE TABLE OF CONTENTS~~

ANALYST:

BRIAN AMES (312) 904-7807

CHRISTINE PAIDOSH (714) 282-3980 (206)

MICHELLE GOCHENOUR (312) 904-7475

CHRISTINE PAIDOSH (714) 238-6707

BRIAN.AMES@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

MICHELLE.GOCHENOUR@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

PAGE(S)

~~PAGE(S)~~

ISSUE ID:

PRU010C1

CLOSING DATE:

5/30/2001

STATEMENTS TO CERTIFICATEHOLDERS

~~STATEMENTS TO CERTIFICATEHOLDERS~~

PAGE 2-5

~~PAGE 2-5~~

CASH RECONCILIATION SUMMARY

~~CASH RECONCILIATION SUMMARY~~

PAGE 6

~~PAGE 6~~

FIRST PAYMENT DATE:

6/11/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

~~BOND INTEREST RECONCILIATION~~

PAGE 7

~~PAGE 7~~

ASSUMED FINAL PAYMENT: DATE:

5/10/2034

PRU010C1_200203_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

PRU010C1_200207_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

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

PAGE 9

~~PAGE 9~~

DELINQUENT LOAN DETAIL

~~DELINQUENT LOAN DETAIL~~

PAGE 10-11

~~PAGE 10~~

MORTGAGE LOAN CHARACTERISTICS

~~MORTGAGE LOAN CHARACTERISTICS~~

PAGE 12-14

~~PAGE 11-13~~

LOAN LEVEL DETAIL

~~LOAN LEVEL DETAIL~~

PAGE 15-19

~~PAGE 14-18~~

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

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

PAGE 20

~~PAGE 19~~

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

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

PAGE 21

~~PAGE 20~~

MODIFIED LOAN DETAIL

~~MODIFIED LOAN DETAIL~~

PAGE 22

~~PAGE 21~~

REALIZED LOSS DETAIL

~~REALIZED LOSS DETAIL~~

PAGE 23

~~PAGE 22~~

APPRAISAL REDUCTION DETAIL

~~APPRAISAL REDUCTION DETAIL~~

PAGE 24

~~PAGE 23~~

PARTIES TO THE TRANSACTION

~~PARTIES TO THE TRANSACTION~~

DEPOSITOR: PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

UNDERWRITER: MERRILL LYNCH & COMPANY

MASTER SERVICER: PRUDENTIAL ASSET RESOURCES, INC.

RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./FITCH, INC.

RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./FITCH RATINGS

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~~

LASALLE FACTOR LINE

~~LASALLE FACTOR LINE~~

(800) 246-5761

~~(800) 246-5761~~

03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 1 OF 23

07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 1 OF 24

	ABN AMRO
	LASALLE BANK		N.A.
PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
										ROCK 2001-C1																										STATEMENT DATE:									0307/1110/2002
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0307/1110/2002
WAC:						7.~~169550~~602926%				SERIES 2001-C1																										PRIOR PAYMENT:							0206/1110/2002
																																				NEXT PAYMENT:								0408/1012/2002
WAMM:						~~129~~125
																																				RECORD DATE:									0206/28/2002
										REMIC III
										ABN AMRO ACCT: 67-8793-40-7
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						183,715,000.00					~~178~~175,~~153~~196,~~032~~838.6079					1777,~~009,125~~493.0068			0.00			0.00				~~177~~174,~~143~~419,~~907~~345.6011				~~925~~909,~~208~~855.0858				0.00				6.23200000%
	74438WAA4/US74438WAA45													~~969~~953.~~725022998~~633828430			54.~~492882998~~232064230			0.000000000			0.000000000				~~964~~949.~~232139999~~401764200					54.~~036105272~~952538334			0.000000000						FIXED
	A-2						536,065,000.00					536,065,000.00					0.00			0.00			0.00				536,065,000.00				2,950,591.10				0.00				6.60500000%
	74438WAB2/US74438WAB28													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.504166659			0.000000000						FIXED
	X-1						542,070,505.00				N	542,070,505.00					0.00			0.00			0.00				542,070,505.00				~~375~~371,~~512~~921.0141				0.00				0.~~83128377~~82333514%
	74438WAR7/US74438WAR79													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.~~692736473~~686112612			0.000000000						01.~~806997003~~024703222%
	X-2						908,240,310.00				N	~~902~~899,~~678~~722,~~341~~148.9817					0.00			0.00			0.00				~~901~~898,~~669~~944,~~216~~654.9849				~~354~~348,~~789~~993.6631				0.00				0.~~47164928~~46546811%
	74438WAS5/US74438WAS52													~~993~~990.~~876105301~~621246672			0.000000000			0.000000000			0.000000000				~~992~~989.~~765028212~~765202659					0.~~390634126~~384252170			0.000000000						0.~~685269991~~551203204%
	B						27,247,000.00					27,247,000.00					0.00			0.00			0.00				27,247,000.00				153,491.43				0.00				6.76000000%
	74438WAC0/US74438WAC01													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.633333211			0.000000000						FIXED
	C						38,600,000.00					38,600,000.00					0.00			0.00			0.00				38,600,000.00				223,108.00				0.00				6.93600000%
	74438WAD8/US74438WAD83													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.780000000			0.000000000						FIXED
	D						9,083,000.00					9,083,000.00					0.00			0.00			0.00				9,083,000.00				53,385.33				0.00				7.05300000%
	74438WAE6/US74438WAE66													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.877499725			0.000000000						FIXED
	E						11,353,000.00					11,353,000.00					0.00			0.00			0.00				11,353,000.00				68,~~736~~655.9763				0.00				7.~~26542425~~25682744%
	74438WAF3/US74438WAF32													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~054520391~~047355765			0.000000000						7.~~474879758~~474616360%
	F						15,894,000.00					15,894,000.00					0.00			0.00			0.00				15,894,000.00				97,~~520~~406.6174				0.00				7.~~36282425~~35422744%
	74438WAG1/US74438WAG15													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~135687052~~128522713			0.000000000						7.~~572279758~~572016360%
	G						13,624,000.00					13,624,000.00					0.00			0.00			0.00				13,624,000.00				85,~~658~~561.9030				0.00				7.~~54482425~~53622744%
	74438WAH9/US74438WAH97													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~287353200~~280189372			0.000000000						7.~~754279758~~754016360%
	H						13,623,000.00					13,623,000.00					0.00			0.00			0.00				13,623,000.00				72,644.65				0.00				6.39900000%
	74438WAJ5/US74438WAJ53													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332500184			0.000000000						FIXED
	J						22,706,000.00					22,706,000.00					0.00			0.00			0.00				22,706,000.00				121,079.75				0.00				6.39900000%
	74438WAK2/US74438WAK27													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332500220			0.000000000						FIXED
	K						6,812,000.00					6,812,000.00					0.00			0.00			0.00				6,812,000.00				36,324.99				0.00				6.39900000%
	74438WAL0/US74438WAL00													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332500000			0.000000000						FIXED
	L						4,541,000.00					4,541,000.00					0.00			0.00			0.00				4,541,000.00				24,214.88				0.00				6.39900000%
	74438WAM8/US74438WAM82													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332499449			0.000000000						FIXED
	M						9,083,000.00					9,083,000.00					0.00			0.00			0.00				9,083,000.00				48,435.10				0.00				6.39900000%
	74438WAN6/US74438WAN65													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332500275			0.000000000						FIXED
	N						4,541,000.00					4,541,000.00					0.00			0.00			0.00				4,541,000.00				24,214.88				0.00				6.39900000%
	74438WAP1/US74438WAP14													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332499449			0.000000000						FIXED
	O						11,353,310.00					11,353,309.38					0.00			0.00			0.00				11,353,309.38				6058,~~541~~148.5971				0(2,392.0781)				6.39900000%
	74438WAQ9/US74438WAQ96													999.999945390			0.000000000			0.000000000			0.000000000				999.999945390					5.~~332505675~~121740708			(0.~~000006166~~210758801)						FIXED
		TOTAL			908,240,310.00								~~902~~899,~~678~~722,~~341~~148.9817				1777,~~009,125~~493.0068			0.00			0.00				~~901~~898,~~669~~944,~~216~~654.9849				5,~~675~~648,~~457~~032.9379				0(2,392.0781)
																										TOTAL P&I PAYMENT				6,~~684~~425,~~582~~526.9347
	GRANTOR TRUST V						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSF606													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
	GRANTOR TRUST R						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSF607													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
03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 23
07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

ROCK 2001-C1

~~STATEMENT DATE:~~

STATEMENT DATE:

~~03/11/2002~~

07/10/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~PAYMENT DATE:~~

PAYMENT DATE:

~~03/11/2002~~

07/10/2002

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~02/11/2002~~

06/10/2002

SERIES 2001-C1

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~04/10/2002~~

08/12/2002

~~RECORD DATE:~~

RECORD DATE:

~~02/28/2002~~

06/28/2002

ABN AMRO ACCT: 67-8793-40-7

CASH RECONCILIATION SUMMARY

~~CASH RECONCILIATION SUMMARY~~

INTEREST SUMMARY

~~SERVICING FEE SUMMARY~~

SERVICING FEE SUMMARY

~~PRINCIPAL SUMMARY~~

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~4,696,256.68~~

4,024,885.80

~~CURRENT SERVICING FEES~~

CURRENT SERVICING FEES

~~31,016.91~~

26,500.79

~~SCHEDULED:~~

SCHEDULED:

LESS DEFERRED INTEREST

~~0.00~~

0.00

~~PLUS FEES ADVANCED FOR PPIS~~

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~CURRENT SCHEDULED PRINCIPAL~~

CURRENT SCHEDULED PRINCIPAL

~~942,920.07~~

613,299.86

PLUS ADVANCE INTEREST

~~692,419.97~~

1,664,551.91

~~LESS REDUCTION FOR PPIS~~

LESS REDUCTION FOR PPIS

~~0.00~~

0.00

~~ADVANCED SCHEDULED PRINCIPAL~~

ADVANCED SCHEDULED PRINCIPAL

~~66,204.93~~

164,193.82

PLUS UNSCHEDULED INTEREST

~~0.00~~

0.00

~~PLUS DELINQUENT SERVICING FEES~~

PLUS DELINQUENT SERVICING FEES

~~4,487.86~~

10,996.28

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~1,009,125.00~~

777,493.68

PPIS REDUCING SCHEDULED INTEREST

~~0.00~~

0.00

~~TOTAL SERVICING FEES~~

TOTAL SERVICING FEES

~~35,504.78~~

37,497.07

~~UNSCHEDULED:~~

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

~~(31,016.91)~~

(26,500.79)

~~CURTAILMENTS~~

CURTAILMENTS

~~0.00~~

0.00

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~PREPAYMENTS IN FULL~~

PREPAYMENTS IN FULL

~~0.00~~

0.00

LESS FEE STRIPS PAID BY SERVICER

~~(10,821.16)~~

(10,786.44)

~~PPIS SUMMARY~~

PPIS SUMMARY

~~LIQUIDATION PROCEEDS~~

LIQUIDATION PROCEEDS

~~0.00~~

0.00

LESS MISC. FEES & EXPENSES

~~0.00~~

(2,392.81)

~~GROSS PPIS~~

GROSS PPIS

~~0.00~~

0.00

~~REPURCHASE PROCEEDS~~

REPURCHASE PROCEEDS

~~0.00~~

0.00

LESS NON RECOVERABLE ADVANCES

~~0.00~~

0.00

~~REDUCED BY PPIE~~

REDUCED BY PPIE

~~0.00~~

0.00

~~OTHER PRINCIPAL PROCEEDS~~

OTHER PRINCIPAL PROCEEDS

~~0.00~~

0.00

INTEREST DUE TRUST

~~5,346,838.58~~

5,649,757.67

~~REDUCED BY SHORTFALLS IN FEES~~

REDUCED BY SHORTFALLS IN FEES

~~0.00~~

0.00

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~0.00~~

0.00

LESS TRUSTEE FEE

~~(1,633.21)~~

(1,724.87)

~~REDUCED BY OTHER AMOUNTS~~

REDUCED BY OTHER AMOUNTS

~~0.00~~

0.00

~~REMITTANCE PRINCIPAL~~

REMITTANCE PRINCIPAL

~~1,009,125.00~~

777,493.68

LESS FEE STRIPS PAID BY TRUST

~~0.00~~

0.00

~~NET PPIS~~

NET PPIS

~~0.00~~

0.00

LESS MISC. FEES PAID BY TRUST

~~0.00~~

0.00

~~PPIS REDUCING SERVICING FEE~~

PPIS REDUCING SERVICING FEE

~~0.00~~

0.00

~~SERVICER WIRE AMOUNT~~

SERVICER WIRE AMOUNT

~~6,355,963.58~~

6,427,251.35

LESS INTEREST RESERVE WITHHOLDING

~~0.00~~

0.00

~~PPIS ALLOCATED TO CERTIFICATES~~

PPIS ALLOCATED TO CERTIFICATES

~~0.00~~

0.00

PLUS INTEREST RESERVE DEPOSIT

~~330,252.57~~

0.00

REMITTANCE INTEREST

~~5,675,457.94~~

5,648,032.81

~~POOL BALANCE SUMMARY~~

POOL BALANCE SUMMARY

~~BALANCE/AMOUNT~~

BALANCE/AMOUNT

~~COUNT~~

COUNT

~~BEGINNING POOL~~

BEGINNING POOL

~~902,678,341.98~~

899,722,148.17

~~119~~

119

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~1,009,125.00~~

777,493.68

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~0.00~~

0.00

~~DEFERRED INTEREST~~

DEFERRED INTEREST

~~0.00~~

0.00

~~LIQUIDATIONS~~

LIQUIDATIONS

~~0.00~~

0.00

~~REPURCHASES~~

REPURCHASES

~~0.00~~

0.00

~~ENDING POOL~~

ENDING POOL

~~901,669,216.98~~

898,944,654.49

~~119~~

119

~~ADVANCES~~

ADVANCES

~~PRIOR OUTSTANDING~~

PRIOR OUTSTANDING

~~CURRENT PERIOD~~

CURRENT PERIOD

~~RECOVERED~~

RECOVERED

~~ENDING OUTSTANDING~~

ENDING OUTSTANDING

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

MADE BY: SERVICER

8881,~~700~~009.7374

~~1,602,927.91~~

1,355,346.44

~~66,204.93~~

164,193.82

~~692,419.97~~

1,664,551.91

~~88,700.73~~

81,009.74

~~1,602,879.66~~

1,355,274.31

~~66,204.93~~

164,193.82

~~692,468.23~~

1,664,624.04

03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 6 OF 23

07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 6 OF 24

	ABN AMRO
	LASALLE BANK		N.A.
						PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
																				ROCK 2001-C1																																																											STATEMENT DATE:			~~STATEMENT DATE:~~				07/10/2002			~~03/11/2002~~
																																																																															PAYMENT DATE:			~~PAYMENT DATE:~~				07/10/2002			~~03/11/2002~~
																				COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
																																																																															PRIOR PAYMENT:			~~PRIOR PAYMENT:~~					06/10/2002			~~02/11/2002~~
																				SERIES 2001-C1
																																																																															NEXT PAYMENT:			~~NEXT PAYMENT:~~						08/12/2002			~~04/10/2002~~
																																																																														RECORD DATE:			~~RECORD DATE:~~								06/28/2002			~~02/28/2002~~
																				ABN AMRO ACCT: 67-8793-40-7
																				BOND INTEREST RECONCILIATION
																														DEDUCTIONS																			ADDITIONS						~~ADDITIONS~~
																																																																									REMAINING	~~REMAINING~~
											ACCRUAL						PASS									ACCRUED												~~ADD.~~
DEFERRED &
							~~PRIOR~~		PRIOR					PREPAY-	~~PREPAY-~~						OTHER	~~OTHER~~	~~DISTRIBUTABLE~~	DISTRIBUTABLE							~~INTEREST~~	INTEREST		~~OUTSTANDING~~		CURRENT PERIOD			OUTSTANDING
																																																																																					CREDIT SUPPORT		~~CREDIT SUPPORT~~
																		THRU										CERTIFICATE							ALLOCABLE					~~TRUST~~	ACCRETION			~~ACCRETION~~INTEREST				~~INTEREST~~INT. SHORT-			~~INT. SHORT-~~			MENT						INTEREST	~~MENT~~					CERTIFICATE	~~INTEREST~~			~~CERTIFICATE~~PAYMENT		(SHORTFALL)/	~~PAYMENT~~				INTEREST			~~INTEREST~~
				CLASS				METHOD DAYS											RATE								INTEREST							PPIS						~~EXPENSE (1)~~INTEREST			~~INTEREST~~LOSSES			FALLS DUE	~~LOSSES~~			~~FALLS DUE~~			PENALTIES					PROCEEDS (1)				~~PENALTIES~~				~~PROCEEDS (2)~~
INTEREST
INTEREST (2)
				~~AMOUNT~~	AMOUNT				RECOVERY		~~SHORTFALLS~~		SHORTFALLS			~~ORIGINAL~~			ORIGINAL						~~CURRENT(3)~~				CURRENT(3)
			A-1							30/360		30	6.232000000%											~~925~~909,~~208~~855.0858									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		909,855.58				~~925~~909,~~208~~855.0858		~~925,208~~0.0800				0.00			~~0.00~~						79.77%	~~79.77%~~						80.60%		~~80.35%~~
			A-2							30/360		30	6.605000000%											2,950,591.10									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		2,950,591.10				2,950,591.10		~~2,950,591~~0.1000				0.00			~~0.00~~						20.75%	~~20.75%~~						20.96%		~~20.90%~~
			X-1							30/360		30	0.~~831283766~~823335138%											~~375~~371,~~512~~921.0141									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		371,921.41				~~375~~371,~~512~~921.0141		~~375,512~~0.0100				0.00			~~0.00~~						NA	NA						NA		NA
			X-2							30/360		30	0.~~471649283~~465468109%											~~354~~348,~~789~~993.6631									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		348,993.31				~~354~~348,~~789~~993.6631		~~354,789~~0.6600				0.00			~~0.00~~						NA	NA						NA		NA
			B							30/360		30	6.760000000%											153,491.43									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		153,491.43				153,491.43		~~153,491~~0.4300				0.00			~~0.00~~						17.75%	~~17.75%~~						17.93%		~~17.88%~~
			C							30/360		30	6.936000000%											223,108.00									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		223,108.00				223,108.00		~~223,108~~0.00				0.00			~~0.00~~						13.50%	~~13.50%~~						13.64%		~~13.60%~~
			D							30/360		30	7.053000000%											53,385.33									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		53,385.33				53,385.33		~~53,385~~0.3300				0.00			~~0.00~~						12.50%	~~12.50%~~						12.63%		~~12.59%~~
			E							30/360		30	7.~~265424250~~256827440%											68,~~736~~655.9763									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		68,655.63				68,~~736~~655.9763		~~68,736~~0.9700				0.00			~~0.00~~						11.25%	~~11.25%~~						11.37%		~~11.33%~~
			F							30/360		30	7.~~362824250~~354227440%											97,~~520~~406.6174									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		97,406.74				97,~~520~~406.6174		~~97,520~~0.6100				0.00			~~0.00~~						9.50%	~~9.50%~~						9.60%		~~9.57%~~
			G							30/360		30	7.~~544824250~~536227440%											85,~~658~~561.9030									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		85,561.30				85,~~658~~561.9030		~~85,658~~0.9000				0.00			~~0.00~~						8.00%	~~8.00%~~						8.08%		~~8.06%~~
			H							30/360		30	6.399000000%											72,644.65									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		72,644.65				72,644.65		~~72,644~~0.6500				0.00			~~0.00~~						6.50%	~~6.50%~~						6.57%		~~6.55%~~
			J							30/360		30	6.399000000%											121,079.75									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		121,079.75				121,079.75		~~121,079~~0.7500				0.00			~~0.00~~						4.00%	~~4.00%~~						4.04%		~~4.03%~~
			K							30/360		30	6.399000000%											36,324.99									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		36,324.99				36,324.99		~~36,324~~0.9900				0.00			~~0.00~~						3.25%	~~3.25%~~						3.28%		~~3.27%~~
			L							30/360		30	6.399000000%											24,214.88									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		24,214.88				24,214.88		~~24,214~~0.8800				0.00			~~0.00~~						2.75%	~~2.75%~~						2.78%		~~2.77%~~
			M							30/360		30	6.399000000%											48,435.10									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		48,435.10				48,435.10		~~48,435~~0.1000				0.00			~~0.00~~						1.75%	~~1.75%~~						1.77%		~~1.76%~~
			N							30/360		30	6.399000000%											24,214.88									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		24,214.88				24,214.88		~~24,214~~0.8800				0.00			~~0.00~~						1.25%	~~1.25%~~						1.26%		~~1.26%~~
			O							30/360		30	6.399000000%											60,541.52									0.00						0.00			0.00	~~0.00~~		~~0.00~~			3,195.62		0.00			~~1.68~~			0.00	~~0.00~~						~~0.00~~		63,737.14				6058,~~543~~148.2071		60(2,~~541~~392.5981)				5,588.43			~~1.61~~						0.00%	~~0.00%~~						0.00%		~~0.00%~~
																									5,675,457.86							0.00					0.00					0.00			0.00							1.68							0.00					0.00					5,675,459.54		5,675,457.93								1.61
			GRANTOR TRUST V							30/360		30	0.000000000%											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									NA							NA
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
																									5,650,425.60							0.00						0.00				0.00						3,195.62			0.00						0.00								5,653,621.22			5,648,032.79			(2,392.81)					5,588.43
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
		(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE 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).
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
																																																																																			PAGE 7 OF 23
	(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).
	03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.
																																																																																PAGE 7 OF 24
	07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
																																											STATEMENT DATE:					0307/1110/2002
												ROCK 2001-C1																															PAYMENT DATE:					0307/1110/2002
																																											COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0206/1110/2002
												SERIES 2001-C1
																																											NEXT PAYMENT:						0408/1012/2002
																																											RECORD DATE:							0206/28/2002
												ABN AMRO ACCT: 67-8793-40-7
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					7/10/02		0		0						0	0				0		0			0	0				0	0		0			0			1	11,476,004					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%		0.84%			1.28%				0.00%					0.00%
					6/10/02		0		0						0	0				0		0			0	0				0	0		0			0			1	11,485,490					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%		0.84%			1.28%				0.00%					0.00%
					5/10/02		0		0						0	0				0		0			0	0				0	0		0			0			1	14,823,000					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%		0.84%			1.65%				0.00%					0.00%
					4/10/02		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%
					3/11/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/11/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/10/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/13/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/11/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 23
				07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 24

	ABN AMRO
	LASALLE BANK		N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
	ROCK 2001-C1																																		~~STATEMENT DATE:~~	STATEMENT DATE:				~~03/11/2002~~	07/10/2002
																																											~~PAYMENT DATE:~~	PAYMENT DATE:						~~03/11/2002~~	07/10/2002
											COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																~~PRIOR PAYMENT:~~	PRIOR PAYMENT:							~~02/11/2002~~	06/10/2002
											SERIES 2001-C1
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~04/10/2002~~	08/12/2002
																																											~~RECORD DATE:~~	RECORD DATE:										~~02/28/2002~~	06/28/2002
											ABN AMRO ACCT: 67-8793-40-7
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM									~~CURR WEIGHTED AVG.~~	CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE ~~AMORT.~~		AMORT			~~COUPON REMIT~~	COUPON REMIT
				3/11/02		119			901,669,217				0		0				0	0			0	0			0			0			0		0						129		318				7.17%							7.54%
				7/10/02		119			898,944,654				0		0				0	0			0	0			0			0			0		0						125			314				7.60%							7.54%
					100.00%					98.97%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/10/02		119			899,722,148				0		0				0	0			0	0			0			0			0		0						126			315				7.82%							7.75%
					100.00%					99.06%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/10/02		119			900,329,486				0		0				0	0			0	0			0			0			0		0						127			316				7.60%							7.54%
					100.00%					99.12%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/10/02		119			901,070,707				0		0				0	0			0	0			0			0			0		0						128			317				7.82%							7.75%
					100.00%					99.21%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/11/02		119			901,669,217				0		0				0	0			0	0			0			0			0		0						129			318				7.17%							7.54%
					100.00%					99.27%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/11/02		119			902,678,342				0		0				0	0			0	0			0			0			0		0						130		~~319~~	319			~~7.82%~~	7.82%						~~7.53%~~	7.53%
					100.00%					99.38%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/10/02		119			903,266,304				0		0				0	0			0	0			0			0			0		0						131		~~320~~	320			~~7.82%~~	7.82%						~~7.53%~~	7.53%
					100.00%					99.45%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/10/01		119			903,850,425				0		0				0	0			0	0			0			0			0		0						132		~~321~~	321			~~7.60%~~	7.60%						~~7.54%~~	7.54%
					100.00%					99.51%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/13/01		119			904,569,277				0		0				0	0			0	0			0			0			0		0						133		~~322~~	322			~~7.82%~~	7.82%						~~7.75%~~	7.75%
					100.00%					99.59%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/10/01		119			905,144,870				0		0				0	0			0	0			0			0			0		0						134		~~323~~	323			~~7.60%~~	7.60%						~~7.54%~~	7.54%
					100.00%					99.65%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/10/01		119			905,855,504				0		0				0	0			0	0			0			0			0		0						135		~~324~~	324			~~7.82%~~	7.82%						~~7.75%~~	7.75%
					100.00%					99.73%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/10/01		119			906,422,679				0		0				0	0			0	0			0			0			0		0						136		~~325~~	325			~~7.82%~~	7.82%						~~7.75%~~	7.75%
					100.00%					99.80%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/10/01		119			906,984,872				0		0				0	0			0	0			0			0			0		0						137		~~326~~	326			~~7.60%~~	7.60%						~~7.54%~~	7.54%
					100.00%					99.86%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/11/01		119			907,683,831				0		0				0	0			0	0			0			0			0		0						138		~~327~~	327			~~7.82%~~	7.82%						~~7.75%~~	7.75%
					100.00%					99.93%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																													PAGE 9 OF 23
																																														PAGE 9 OF 24
			03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.
			07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION																				STATEMENT DATE:	~~STATEMENT DATE:~~		07/10/2002	~~03/11/2002~~
								ROCK 2001-C1																			PAYMENT DATE:	~~PAYMENT DATE:~~			07/10/2002	~~03/11/2002~~
								COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																			PRIOR PAYMENT:	~~PRIOR PAYMENT:~~				06/10/2002	~~02/11/2002~~
																											NEXT PAYMENT:	~~NEXT PAYMENT:~~					08/12/2002	~~04/10/2002~~
								SERIES 2001-C1																			RECORD DATE:	~~RECORD DATE:~~						06/28/2002	~~02/28/2002~~
								ABN AMRO ACCT: 67-8793-40-7
								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
					3		26/1/02		26,842.50	~~26,851.72~~			26,842.50	~~26,851.72~~	0.00	~~0.00~~			A	A
					4		26/1/02		80,496.67	~~75,130.22~~			80,496.67	~~75,130.22~~	0.00	~~0.00~~			A	A
					11		26/1/02		9,067.17	~~9,070.34~~			9,067.17	~~9,070.34~~	0.00	~~0.00~~			A	A
					17		26/1/02		10,538.81	~~10,542.51~~			10,538.81	~~10,542.51~~	0.00	~~0.00~~			A	A
					21		2/1/02			59,902.89				59,902.89		0.00				A
					18		6/1/02		25,966.71				25,966.71		0.00				A
					28		2/1/02			17,251.21				17,251.21		0.00				A
					20		6/1/02		24,132.83				24,132.83		0.00				A
					30		2/1/02			35,872.26				35,872.26		0.00				A
					21		6/1/02		64,181.67				64,181.67		0.00				A
					31		2/1/02			122,601.62				122,601.62		0.00				A
					23		6/1/02		141,466.54				141,466.54		0.00				A
					41		2/1/02			16,919.10				16,919.10		0.00				A
					28		6/1/02		17,245.02				17,245.02		0.00				A
					42		2/1/02			119,148.05				119,148.05		0.00				A
					29		6/1/02		13,202.67				13,202.67		0.00				A
					45		2/1/02			35,113.95				35,113.95		0.00				A
					30		6/1/02		35,859.09				35,859.09		0.00				A
					47		2/1/02			11,147.67				11,147.67		0.00				A
					31		6/1/02		145,383.88				145,383.88		0.00				A
					53		2/1/02			16,271.20				16,271.20		0.00				A
					35		6/1/02		12,729.19				12,729.19		0.00				A
					57		2/1/02			35,042.15				35,042.15		0.00				A
					37		6/1/02		28,204.63				28,204.63		0.00				A
					64		2/1/02			86,394.18				86,394.18		0.00				A
					41		6/1/02		16,912.79				16,912.79		0.00				A
					97		2/1/02			10,281.83				10,281.83		0.00				A
					42		6/1/02		141,288.63				141,288.63		0.00				A
					108		2/1/02			21,489.44				21,489.44		0.00				A
					43		6/1/02		12,773.69				12,773.69		0.00				A
					109		2/1/02			49,594.57				49,594.57		0.00				A
					44		6/1/02		11,337.58				11,337.58		0.00				A
						TOTAL				758,624.90				758,624.90
					47		6/1/02		11,143.47				11,143.47		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)
					53		6/1/02		16,265.05				16,265.05		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)
					57		6/1/02		35,029.04				35,029.04		0.00				A
				** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
					58		6/1/02		9,145.34				9,145.34		0.00				A
			03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.																											PAGE 10 OF 23
					62		6/1/02		91,254.39				91,254.39		0.00				A
					64		6/1/02		86,361.67				86,361.67		0.00				A
					66		6/1/02		66,206.91				66,206.91		0.00				A
					68		6/1/02		17,361.07				17,361.07		0.00				A
					75		6/1/02		90,820.00				90,820.00		0.00				A
					76		6/1/02		131,450.00				131,450.00		0.00				A
					77		6/1/02		89,027.50				89,027.50		0.00				A
					78		6/1/02		22,915.23				22,915.23		0.00				A
					85		6/1/02		55,812.36				55,812.36		0.00				A
					86		6/1/02		9,502.54				9,502.54		0.00				A
					101		6/1/02		32,607.02				32,607.02		0.00				A
					102		6/1/02		14,658.66				14,658.66		0.00				A
					103		6/1/02		12,840.87				12,840.87		0.00				A
					104		6/1/02		14,210.56				14,210.56		0.00				A
					105		6/1/02		13,354.51				13,354.51		0.00				A
					106		6/1/02		14,668.85				14,668.85		0.00				A
					107		6/1/02		25,972.12				25,972.12		0.00				A
					108		6/1/02		21,481.06				21,481.06		0.00				A
					109		6/1/02		49,575.22				49,575.22		0.00				A
					110		6/1/02		79,452.24				79,452.24		0.00				A				4/22/02
						TOTAL			1,828,745.73				1,828,745.73
				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
			07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.																										PAGE 10 OF 24

		ABN AMRO
		LASALLE BANK		N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
	ROCK 2001-C1								STATEMENT DATE:				0307/1110/2002
													PAYMENT DATE:			0307/1110/2002
					COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PRIOR PAYMENT:			0206/1110/2002
					SERIES 2001-C1								NEXT PAYMENT:			0408/1012/2002
													RECORD DATE:			0206/28/2002
					ABN AMRO ACCT: 67-8793-40-7
					MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
								0				TO		1,000,000				2			1,~~824~~819,~~322~~224							0.20	%		~~103~~99				7.67	%	01.0067
								1,000,000				TO		2,000,000				22			33,~~520~~403,~~247~~389							3.72	%		~~132~~128				7.74	%	01.0056
								2,000,000				TO		3,000,000				17			40,~~292~~099,~~831~~207							4.4746	%		~~125~~121				7.74	%	01.0038
								3,000,000				TO		4,000,000				17			5857,~~076~~884,~~367~~656							6.44	%		~~136~~132				7.77	%	01.0045
								4,000,000				TO		5,000,000				10			45,~~791~~574,~~517~~227							5.0807	%		~~122~~118				7.58	%	01.0043
								5,000,000				TO		6,000,000				6			33,~~913~~738,~~986~~892							3.7675	%		~~136~~132				7.66	%	01.0061
								6,000,000				TO		7,000,000				3			19,~~116~~016,~~296~~755							2.12	%		8682				7.48	%	01.0057
		7,000,000				TO		8,000,000				6				44,~~971~~773,~~642~~954						4.9998	%			~~177~~173				7.40	%	01.0056
		8,000,000				TO		9,000,000				6				51,~~384~~110,~~231~~582						5.7069	%			~~123~~119				7.56	%	01.0077
		9,000,000				TO		10,000,000				5				47,~~574~~472,~~302~~166						5.28	%			~~155~~151				7.81	%	01.0049
		10,000,000				TO		11,000,000				1				10,~~537~~473,~~861~~183						1.17	%			~~106~~102				7.66	%	01.0075
		11,000,000				TO		12,000,000				4				4746,~~094~~940,~~544~~002						5.22	%			~~157~~153				7.69	%	01.0084
		12,000,000				TO		13,000,000				4				50,~~479~~324,~~642~~491						5.60	%			9995				7.52	%	01.0054
		13,000,000				TO		14,000,000				2				26,~~533~~448,~~418~~022						2.94	%			~~104~~100				8.29	%	01.0047
		14,000,000				TO		15,000,000				3				44,~~593~~550,~~289~~710						4.9596	%			~~186~~182				7.62	%	01.0051
		15,000,000				TO		25,000,000				8				~~156~~155,~~040~~697,~~219~~513						17.3132	%			~~108~~104				7.64	%	01.0054
		25,000,000				TO		35,000,000				1				29,~~687~~572,~~338~~694						3.29	%			~~217~~213				8.90	%	01.0052
		35,000,000				TO		45,000,000				0				0						0.00	%			0				0.00	%	0.00
		45,000,000				TO		55,000,000				0				0						0.00	%			0				0.00	%	0.00
		55,000,000				&		ABOVE				2				160,~~237~~044,~~166~~991						17.7780	%			~~107~~103				7.09	%	03.0044
												119					~~901~~898,~~669~~944,~~217~~654				100.00		%
			AVERAGE SCHEDULE BALANCE														7,~~577~~554,~~052~~157
			MAXIMUM SCHEDULE BALANCE												91,000,000
			MINIMUM SCHEDULE BALANCE												~~834~~832,~~456~~243
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									0.000%			TO		6.000%				0						0						0.00		%					0	0.00	%	0.00
			6.001%			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%				1							91,000,000						10.0912		%					~~110~~106	6.64	%		04.0058
			6.751%			TO		7.000%				1							8,~~486~~426,~~581~~813						0.94		%					7470	7.00	%		02.0021
			7.001%			TO		7.250%				18							140,~~821~~295,~~898~~960						15.6261		%					9389	7.16	%		01.0061
			7.251%			TO		7.500%				19							88,~~557~~238,~~781~~318						9.82		%					~~224~~220	7.40	%		01.0049
			7.501%			TO		7.750%				26							~~240~~239,~~059~~144,~~210~~153						26.6260		%					~~116~~112	7.64	%		01.0072
			7.751%			TO		8.000%				33							~~187~~186,~~064~~648,~~309~~251						20.7576		%					~~105~~101	7.86	%		01.0048
			8.001%			TO		8.250%				10							60,~~657~~449,~~835~~571						6.7372		%					~~163~~159	8.10	%		01.0048
			8.251%			TO		8.500%				8							38,~~690~~583,~~855~~434						4.29		%					~~160~~156	8.33	%		01.0048
			8.501%			TO		8.750%				1							3,~~459~~451,~~652~~636						0.38		%					~~339~~335	8.53	%		01.00
			8.751%			TO		9.000%				2							42,~~871~~706,~~094~~518						4.75		%					~~182~~178	8.87	%		01.0057
			9.001%			TO		9.250%				0							0						0.00		%					0	0.00	%		0.00
			9.251%			&		ABOVE				0							0						0.00		%					0	0.00	%		0.00
													119					~~901~~898,~~669~~944,~~217~~654						100.00			%
		MINIMUM MORTGAGE INTEREST RATE																		6.635%
		MAXIMUM MORTGAGE INTEREST RATE																		8.900%
											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					0			0				0.00				%			0				0.00	%	0.00
			61			TO		120					100			~~687~~684,~~083~~809,~~770~~207				76.2018				%			~~102~~98				7.65	%	01.0060
			121			TO		180					2			6,~~068~~041,~~142~~251				0.67				%			~~145~~140				7.82	%	01.0040
			181			TO		240					3			4140,~~186~~989,~~197~~053				4.5756				%			~~220~~216				8.64	%	01.0054
			241			&		ABOVE					11			7271,~~088~~892,~~884~~321				8.00				%			~~347~~343				7.65	%	01.0043
											116							~~806~~803,~~426~~731,~~993~~833			89.4441			%
		MINIMUM REMAINING TERM													6864
		MAXIMUM REMAINING TERM													~~350~~346
	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0		TO		60			0				0						0.00		%					0		0.00			%	0.00
			61		TO		120			1				91,000,000						10.0912		%					~~110~~106		6.64			%	04.0058
			121		TO		180			0				0						0.00		%					0		0.00			%	0.00
			181		TO		240			2				4,~~242~~212,~~224~~821						0.47		%					~~225~~221		8.41			%	01.0054
			241		&		ABOVE			0				0						0.00		%					0		0.00			%	0.00
										3				95,~~242~~212,~~224~~821						10.5659		%
																	MINIMUM REMAINING TERM														~~110~~106
																	MAXIMUM REMAINING TERM													~~226~~222
	03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.													PAGE 11 OF 23
	07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.													PAGE 12 OF 24

			ABN AMRO
			LASALLE BANK		N.A.
		PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
		ROCK 2001-C1								STATEMENT DATE:				0307/1110/2002
												PAYMENT DATE:			0307/1110/2002
				COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PRIOR PAYMENT:			0206/1110/2002
				SERIES 2001-C1								NEXT PAYMENT:			0408/1012/2002
												RECORD DATE:			0206/28/2002
				ABN AMRO ACCT: 67-8793-40-7
				MORTGAGE LOAN CHARACTERISTICS
		DISTRIBUTION OF DSCR (PFY)								GEOGRAPHIC DISTRIBUTION
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
	% OF
BALANCE
WAMM WAC PFY DSCR
						LESS THAN ZERO									0	0				0.00		%				0		0.00	%		0.00
						0.000 0.125									0	0				0.00		%				0		0.00	%		0.00
				0.126 0.250									0		0				0.00	%				0		0.00	%		0.00
				0.251 0.375									0		0				0.00	%				0		0.00	%		0.00
				0.376 0.500									0		0				0.00	%				0		0.00	%		0.00
				0.501 0.626									0		0				0.00	%				0		0.00	%		0.00
				0.626 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									02		07,007,569				0.0078	%				0216		08.0020	%		01.0006
				1.126 1.250									012		057,442,178				06.0039	%				0134		07.0082	%		01.0021
				1.251 1.375									024		0160,309,348				017.0083	%				0131		07.0079	%		01.0033
				1.376 1.500									024		0130,011,034				014.0046	%				0151		07.0047	%		01.0043
				1.501 1.625									017		0130,947,735				014.0057	%				0140		07.0093	%		01.0057
				1.626 & ABOVE									039		0410,852,097				045.0070	%				0106		07.0042	%		02.0047
				UNKNOWN									~~119~~1		~~901~~2,~~669~~374,~~217~~693				~~100~~0.0026	%				~~129~~104		7.6064	%		0.00
											119				~~901~~898,~~669~~944,~~217~~654				100.00	%
			MAXIMUM DSCR				04.~~000~~583
			MINIMUM DSCR					01.~~000~~004
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											CALIFORNIA				22				~~127~~126,~~632~~873,~~051~~529				14.1611		%				8379			7.54	%		01.0077
											UNDEFINED				3				102,~~196~~128,~~475~~428				11.3336		%				~~120~~116			6.79	%		04.0026
											FLORIDA				16				81,~~184~~016,~~467~~960				9.0001		%				~~116~~112			7.78	%		01.0039
											NEW YORK				2				78,~~392~~176,~~251~~247				8.6970		%				~~104~~100			7.71	%		01.0089
											TENNESSEE				5				55,~~564~~551,~~536~~718				6.1618		%				~~106~~102			7.25	%		01.0045
											HIWAII				4				50,~~493~~257,~~155~~041				5.6059		%				~~106~~102			7.68	%		01.0085
											ARIZONA				3				47,~~234~~184,~~360~~210				5.2425		%				~~111~~107			7.73	%		01.0034
											OHIO				6				43,~~529~~409,~~474~~114				4.83		%				~~132~~128			7.83	%		01.0040
											TEXAS				13				41,~~687~~564,~~052~~254				4.62		%				~~106~~102			7.71	%		01.0043
											ILLINOIS				3				39,~~728~~617,~~909~~912				4.41		%				~~268~~264			7.51	%		01.0047
											PENNSYLVANIA				6				32,~~947~~810,~~400~~748				3.65		%				~~220~~217			7.67	%		01.0037
											NORTH CAROLINA				4				32,~~578~~478,~~899~~805				3.61		%				~~108~~104			7.63	%		01.0052
											NEW JERSEY				1				29,~~687~~572,~~338~~694				3.29		%				~~217~~213			8.90	%		01.0052
											ALASKA				2				22,~~365~~247,~~715~~488				2.4847		%				~~106~~102			7.66	%		01.0091
											INDIANA				2				19,~~639~~543,~~899~~474				2.1817		%				~~125~~121			7.67	%		01.0071
											MASSACHUSETTS				4				16,~~242~~179,~~838~~660				1.80		%				~~110~~106			7.59	%		01.0053
											DISTRICT OF COLUMBIA				1				12,400,000				1.38		%				~~107~~103			7.84	%		01.0035
											GEORGIA				5				9,~~529~~502,~~383~~509				1.06		%				~~153~~149			7.45	%		01.0044
											WASHINGTON				1				8,~~384~~351,~~567~~141				0.93		%				~~106~~102			8.35	%		01.0087
											NORTH DAKOTA				1				7,~~941~~919,~~397~~941				0.88		%				~~349~~345			7.63	%		01.0050
											NEW HAMPSHIRE				1				7,~~161~~143,~~886~~518				0.79		%				~~344~~340			8.01	%		01.0045
											CONNECTICUT				3				6,~~345~~329,~~010~~927				0.70		%				~~293~~289			8.25	%		01.0051
											LOUISIANA				3				5,~~729~~696,~~990~~688				0.6463		%				~~193~~189			8.30	%		01.0052
											SOUTH CAROLINA				1				4,~~963~~950,~~399~~214				0.55		%				~~106~~102			7.80	%		01.0026
											MARYLAND				1				4,~~532~~513,~~713~~174				0.50		%				~~106~~102			7.93	%		01.0068
											NEVEDA				1				3,~~713~~703,~~740~~988				0.41		%				~~129~~125			7.87	%		01.0051
											MISSISSIPPI				1				3,~~324~~315,~~819~~541				0.37		%				~~106~~102			7.60	%		01.0074
											ALABAMA				2				2,~~574~~566,~~009~~617				0.29		%				~~106~~102			7.48	%		01.0045
											RHODE ISLAND				1				2,~~354~~337,~~402~~263				0.26		%				~~169~~165			7.75	%		01.0023
											VIRGINIA				1				1,~~609~~601,~~082~~851				0.18		%				~~108~~104			7.60	%		02.0009
							119					~~901~~898,~~669~~944,~~217~~654				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
							0.000 0.124						0						0				0.00	%				0			0.00	%		0.00
					0.125 0.249						0						0				0.00	%				0			0.00	%		0.00
					0.250 0.374						0						0				0.00	%				0			0.00	%		0.00
					0.375 0.499						0						0				0.00	%				0			0.00	%		0.00
					0.500 0.624						0						0				0.00	%				0			0.00	%		0.00
					0.625 0.749						0						0				0.00	%				0			0.00	%		0.00
					0.750 0.874						0						0				0.00	%				0			0.00	%		0.00
					0.875 0.999						0						0				0.00	%				0			0.00	%		0.00
					1.000 1.124						0						0				0.00	%				0			0.00	%		0.00
					1.125 1.249						0						0				0.00	%				0			0.00	%		0.00
					1.250 1.374						25						240,~~983~~539,~~023~~970				26.7376	%				~~131~~127			7.89	%		01.0036
					1.375 1.499						41						~~186~~185,~~013~~343,~~698~~951				20.6362	%				~~163~~159			7.65	%		01.0049
					1.500 1.624						30						~~156~~155,~~123~~456,~~996~~480				17.3129	%				~~139~~135			7.66	%		01.0058
					1.625 & ABOVE						7						43,~~535~~326,~~806~~102				4.8382	%				~~103~~99			7.69	%		01.0084
					UNKNOWN						16						~~275~~274,~~012~~278,~~694~~152				30.5051	%				~~102~~98			7.27	%		0.00
												119					~~901~~898,~~669~~944,~~217~~654			100.00		%
				MAXIMUM DSCR			4.290
				MINIMUM DSCR				1.250
		03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.							PAGE 12 OF 23
		07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.							PAGE 13 OF 24

		ABN AMRO
		LASALLE BANK		N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
	ROCK 2001-C1								STATEMENT DATE:				0307/1110/2002
														PAYMENT DATE:			0307/1110/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PRIOR PAYMENT:			0206/1110/2002
						SERIES 2001-C1								NEXT PAYMENT:			0408/1012/2002
														RECORD DATE:			0206/28/2002
						ABN AMRO ACCT: 67-8793-40-7
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									OFFICE				30				~~275~~274,~~907~~883,~~639~~523						30.6058		%				~~122~~118		7.80	%	01.0071
									MULTIFAMILY				33				~~179~~178,~~027~~743,~~312~~885						19.8688		%				~~116~~112		7.55	%	01.0039
									UNDEFINED				5				155,~~750~~474,~~207~~090						17.2730		%				~~109~~105		7.18	%	03.0044
									RETAIL				31				~~139~~138,~~455~~939,~~524~~486						15.4746		%				~~167~~163		7.64	%	01.0050
									INDUSTRIAL				14				~~100~~99,~~204~~656,~~593~~499						11.1109		%				~~157~~153		7.61	%	01.0065
									MOBILE HOME PARK				2				39,~~900~~872,~~000~~345						4.4344		%				~~111~~107		7.84	%	01.0033
									SELF STORAGE				4				11,~~423~~374,~~942~~826						1.27		%				~~106~~102		7.93	%	01.0068
							119			~~901~~898,~~669~~944,~~217~~654						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											0		TO		12				500			~~366,941,664~~0				400.7000		%			~~139~~0		70.3300	%	0.00
											13		TO		24				56105			~~457~~793,~~997~~195,~~682~~932				5088.7924		%			~~129~~127		7.8960	%	01.0091
											25		TO		36				01			029,572,694				03.0029		%			0213		08.0090	%	01.0052
			37		TO		48				134				7630,~~729~~190,~~871~~979				83.5136		%			7471			7.1528	%	01.0074
			49		TO		60				09				045,985,049				05.0012		%			069			07.0007	%	01.0077
			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
										119					~~901~~898,~~669~~944,~~217~~654				100.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						116				~~806~~803,~~426~~731,~~993~~833				89.4441		%			~~130~~126			7.71	%	01.0058
								FULL AMORTIZING						3				95,~~242~~212,~~224~~821				10.5659		%			~~115~~111			6.71	%	04.0045
									119				~~901~~898,~~669~~944,~~217~~654			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					0			0				0.00		%			0			0.00	%	0.00
			2007					1			11,~~863~~827,~~992~~676				1.32		%			6864			7.98	%	02.0011
			2008					14			8180,~~180~~608,~~689~~565				98.0097		%			7470			7.20	%	01.0076
			2009					0			0				0.00		%			0			0.00	%	0.00
			2010					19			~~171~~170,~~038~~612,~~271~~846				18.9798		%			~~104~~100			7.96	%	01.0064
			2011					67			~~514~~512,~~000~~760,~~818~~120				57.0104		%			~~108~~104			7.44	%	02.0008
			2012					1			3,~~713~~703,~~740~~988				0.41		%			~~129~~125			7.87	%	01.0051
			2013 & GREATER					17			119,~~871~~431,~~707~~459				13.29		%			~~296~~292			8.02	%	01.0047
								119			~~901~~898,~~669~~944,~~217~~654			100.00			%
								PAGE 13 OF 23
								PAGE 14 OF 24
	03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.
	07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
																					STATEMENT DATE:			0307/1110/2002
							ROCK 2001-C1																	PAYMENT DATE:		0307/1110/2002
							COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																	PRIOR PAYMENT:			0206/1110/2002
							SERIES 2001-C1																	NEXT PAYMENT:				0408/1012/2002
																								RECORD DATE:					0206/28/2002
							ABN AMRO ACCT: 67-8793-40-7
							LOAN LEVEL DETAIL
DISCLOSURE
CONTROL #
GROUP
PROPERTY
TYPE
MATURITY
DATE
PFY
DSCR
OPERATING
STATEMENT
DATE
		GEO. LOCATION
ENDING
PRINCIPAL
BALANCE
NOTE
RATE
SCHEDULED
P&I
PREPAYMENT
AMOUNT
PREPAYMENT
DATE
LOAN
STATUS
CODE (1)
				1		PRU010CA		SELF STORAGE		2/1/11	01.0054		12/31/01	CA		3,~~748~~733,~~796~~039	8.03000%			29,405			0
				2		PRU010CA		OFFICE		4/1/20	01.0052		12/31/0001	NJ		29,~~687~~572,~~338~~694	8.90000%			252,205			0
				3		PRU010CA		OFFICE		6/1/30	01.00		12/31/01	FL		3,~~459~~451,~~652~~636	8.53000%			26,986			0							A
				4		PRU010CA		MULTIFAMILY		2/1/11	01.0035		12/31/01	DC		12,400,000	7.84000%			7581,~~612~~013			0							A
				5		PRU010CA		RETAIL		9/1/10	01.0035		12/31/0001	TX		1,~~206~~202,~~030~~869	7.97000%			8,926			0
				6		PRU010CA		RETAIL		7/1/10	01.0054		12/31/0001	TX		~~834~~832,~~456~~243	7.97000%			6,183			0
				7		PRU010CA		RETAIL		9/1/10	01.0043		12/31/0001	TX		1,~~087~~084,~~404~~554	7.97000%			8,048			0
				8		PRU010CA		RETAIL		8/1/10	01.0045		12/31/0001	TX		1,~~116~~113,~~482~~538	7.97000%			8,268			0
				9		PRU010CA		RETAIL		9/1/10	01.0045		12/31/0001	LA		1,~~487~~483,~~767~~867	7.97000%			11,012			0
				10		PRU010CA		MULTIFAMILY		8/1/10	01.0029		12/31/01	FL		14,823,000	8.27000%			103,585			0
				11		PRU010CA		INDUSTRIAL		11/1/30	01.0023		12/31/01	CT		1,~~188~~186,~~884~~112	8.37000%			9,117			0							A
				12		PRU010CA		RETAIL		1/1/11	01.0052		12/31/01	TN		1,~~486~~482,~~364~~513	7.90000%			10,902			0
				13		PRU010CA		RETAIL		11/1/10	02.0017		12/31/01	CA		3,~~264~~254,~~256~~694	8.21000%			24,699			0
				14		PRU010CA				9/1/10	01.0070		12/31/01	CA		13,~~183~~133,~~756~~824	8.79000%			110,532			0
				15		PRU010CA		RETAIL		1/1/11	01.0022		12/31/01	TX		5,~~055~~042,~~325~~747	8.06000%			37,636			0
				16		PRU010CA		INDUSTRIAL		11/1/30	01.0021		12/31/01	PA		5,~~803~~789,~~238~~711	8.37000%			44,501			0
				17		PRU010CA		OFFICE		1/1/11	02.0018		12/31/01	CT		1,~~388~~385,~~491~~270	8.33000%			10,597			0							A
				18		PRU010CA		MULTIFAMILY		12/1/10	01.0012		12/31/01	OH		3,~~565~~555,~~273~~934	7.88000%			26,115			0							A
				19		PRU010CA		OFFICE		11/1/07	02.0011		12/31/01	CA		11,~~863~~827,~~992~~676	7.98000%			87,885			0
				20		PRU010CA		MULTIFAMILY		11/1/20	01.0057		12/31/01	LA		2,~~727~~708,~~818~~937	8.47000%			24,246			0							A
				21		PRU010CA		MULTIFAMILY		11/1/10	01.0037		12/31/01	FL		9,700,000	7.99000%			6064,~~280~~586			0							A
				22		PRU010CA		RETAIL		12/1/10	01.0063		12/31/01	HI		2,~~860~~835,~~452~~379	8.35000%			26,440			0
				23		PRU010CA		OFFICE		11/1/10	01.0037		12/31/01	OH		18,~~962~~915,~~098~~063	8.13000%			142,255			0							A
				24		PRU010CA		RETAIL		11/1/30	01.0045		12/31/01	NH		7,~~161~~143,~~886~~518	8.01000%			53,151			0
				25		PRU010CA		RETAIL		12/1/10	01.0044		12/31/01	FL		9,~~657~~632,~~052~~073	7.93000%			71,067			0
				26		PRU010CA		MULTIFAMILY		11/1/10	01.0048		12/31/01	OJ		2,~~541~~534,~~278~~564	7.88000%			18,629			0
				27		PRU010CA		OFFICE		11/1/10	01.0092		12/31/01	NY		69,~~237~~044,~~166~~991	7.68000%			498,107			0
				28		PRU010CA		MULTIFAMILY		12/1/10	01.0018		12/31/01	FL		2,~~328~~322,~~281~~453	8.06000%			17,342			0							A
				29		PRU010CA		MULTIFAMILY		1/1/21	01.0048		12/31/01	LA		1,~~514~~503,~~406~~885	8.31000%			13,265			0							A
				30		PRU010CA		RETAIL		1/1/11	01.0026		12/31/01	SC		4,~~963~~950,~~399~~214	7.80000%			36,066			0							A
				31		PRU010CA		MOBILE HOME PARK		6/1/11	01.0033		12/31/01	AZ		20,~~235~~220,~~000~~975	7.84000%			~~123~~146,~~389~~227			0							A
				32		PRU010CA		OFFICE		4/1/11	01.0025		12/31/01	FL		2,~~080~~073,~~456~~235	7.62000%			15,220			0
				33		PRU010CA		OFFICE		4/1/08	01.0086		12/31/01	HI		4,~~450~~432,~~818~~537	8.05000%			34,881			0
				34		PRU010CA		OFFICE		11/1/10	01.0066		12/31/01	NY		9,~~155~~131,~~084~~256	7.94000%			67,487			0
				35		PRU010CA		MULTIFAMILY		12/1/10	01.0062		12/31/01	PA		1,~~757~~752,~~634~~960	7.82000%			12,802			0							A
				36		PRU010CA		RETAIL		1/1/11	01.0022		12/31/01	TX		2,~~378~~372,~~433~~347	7.95000%			17,527			0
				37		PRU010CA		INDUSTRIAL		1/1/31	01.0035		12/31/01	CT		3,~~767~~758,~~635~~545	8.18000%			28,361			0							A
				38		PRU010CA		OFFICE		12/1/10	01.0018		12/31/01	CA		4,~~270~~259,~~801~~586	7.87000%			31,254			0
				39		PRU010CA		RETAIL		2/1/11	01.0047		12/31/01	PA		8,~~981~~912,~~317~~417	7.49000%			74,058			0
				40		PRU010CA		OFFICE		1/1/11	02.0005		12/31/01	AK		11,~~827~~774,~~854~~306	7.66000%			90,022			0
				41		PRU010CA		MULTIFAMILY		3/1/11	0.00			FL		2,~~381~~374,~~149~~693	7.64000%			17,012			0							A
				42		PRU010CA		MOBILE HOME PARK		6/1/11	01.0032		12/31/01	AZ		19,~~665~~651,~~000~~370	7.84000%			~~119~~142,~~913~~108			0							A
				43		PRU010CA		SELF STORAGE		1/1/11	01.0091		12/31/01	CA		1,~~664~~657,~~800~~478	7.82000%			12,843			0							A
				44		PRU010CA		SELF STORAGE		1/1/11	01.0075		12/31/01	CA		1,~~477~~471,~~633~~135	7.82000%			11,399			0							A
				45		PRU010CA		SELF STORAGE		1/1/11	01.0068		12/31/01	MD		4,~~532~~513,~~713~~174	7.93000%			35,291			0							A
				46		PRU010CA		RETAIL		1/1/11	01.0027		12/31/01	FL		3,~~263~~253,~~543~~111	8.12000%			25,034			0
				47		PRU010CA		MULTIFAMILY		1/1/11	01.0024		12/31/01	AL		1,~~584~~579,~~143~~637	7.52000%			11,209			0							A
				48		PRU010CA		MULTIFAMILY		1/1/11	01.0078		12/31/01	AL		~~989~~986,~~866~~981	7.42000%			6,937			0
				49		PRU010CA		INDUSTRIAL		5/1/11	01.0052		12/31/01	MA		7,~~616~~582,~~718~~502	7.52000%			57,003			0
				50		PRU010CA		RETAIL		2/1/11	01.0042		12/31/01	TX		2,~~051~~035,~~317~~980	7.69000%			17,162			0
				51		PRU010CA		INDUSTRIAL		2/1/21	01.0060		12/31/01	XX		8,~~655~~593,~~197~~864	8.10000%			74,577			0
				52		PRU010CA		OFFICE		1/1/11	02.0001		12/31/01	CA		5,~~462~~421,~~498~~869	7.79000%			46,111			0
				53		PRU010CA		INDUSTRIAL		4/1/11	01.0046		12/31/01	TX		2,~~322~~315,~~325~~846	7.50000%			16,362			0							A
				54		PRU010CA		OFFICE		1/1/11	01.0018		12/31/01	TX		4,~~497~~485,~~577~~570	7.78000%			32,619			0
				55		PRU010CA		MULTIFAMILY		12/1/12	01.0051		12/31/01	NV		3,~~713~~703,~~740~~988	7.87000%			27,177			0
				56		PRU010CA		INDUSTRIAL		1/1/31	01.0034		12/31/01	PA		9,~~898~~869,~~204~~220	7.40000%			69,238			0
				57		PRU010CA		MULTIFAMILY		2/1/11	01.0027		12/31/01	PA		4,~~953~~940,~~934~~124	7.58000%			35,235			0							A
				58		PRU010CA		MULTIFAMILY		2/1/11	01.0035		12/31/01	FL		1,~~260~~255,~~235~~733	7.57000%			9,198			0							A
				59		PRU010CA		RETAIL		2/1/11	01.0062		12/31/01	PA		1,~~553~~546,~~074~~315	7.84000%			11,990			0
				60		PRU010CA		RETAIL		1/1/11	01.0024		12/31/01	IL		13,~~349~~314,~~661~~198	7.80000%			97,003			0
				61		PRU010CA		OFFICE		3/1/11	01.0074		12/31/01	NC		11,~~893~~862,~~740~~016	7.76000%			86,052			0
				62		PRU010CA		OFFICE		1/1/11	01.0061		12/31/01	TX		12,~~873~~837,~~462~~540	7.60000%			91,790			0							A
				63		PRU010CA				1/1/11	01.0087		12/31/01	WA		8,~~384~~351,~~567~~141	8.35000%			67,587			0
				64		PRU010CA		MULTIFAMILY		2/1/11	01.0020		12/31/01	NC		12,~~284~~249,~~248~~502	7.52000%			86,872			0							A
				65		PRU010CA		RETAIL		2/1/11	01.0026		12/31/01	FL		3,~~166~~156,~~849~~827	7.90000%			23,678			0
				66		PRU010CA		OFFICE		1/1/11	01.0066		12/31/01	OH		9,~~163~~139,~~961~~617	7.80000%			66,588			0							A
				67		PRU010CA		RETAIL		1/1/11	01.0074		12/31/01	MS		3,~~324~~315,~~819~~541	7.60000%			23,706			0
				68		PRU010CA		MULTIFAMILY		2/1/11	01.0023		12/31/01	TX		2,~~510~~503,~~446~~050	7.35000%			17,465			0							A
				69		PRU010CA		OFFICE		4/1/21	01.0062		12/31/01	IN		2,~~843~~822,~~662~~495	7.58000%			23,504			0
				70		PRU010CA		INDUSTRIAL		2/1/11	01.0073		12/31/01	IN		16,~~796~~720,~~236~~979	7.68000%			127,926			0
				71		PRU010CA		OFFICE		4/1/11	01.0033		12/31/01	OH		3,~~969~~958,~~502~~319	7.46000%			27,859			0
				72		PRU010CA		OFFICE		4/1/31	01.0050		12/31/0001	ND		7,~~941~~919,~~397~~941	7.63000%			56,651			0
				73		PRU010CA		MULTIFAMILY		4/1/11	01.0073		12/31/01	NC		6,~~153~~136,~~169~~002	7.50000%			43,351			0
				74		PRU010CA		RETAIL		4/1/16	01.0023		12/31/01	RI		2,~~354~~337,~~402~~263	7.75000%			19,703			0
				75		PRU010CA		MULTIFAMILY		1/1/11	01.0039		12/31/01	TN		15,200,000	7.22000%			8591,~~356~~453			0							A
				76		PRU010CA		MULTIFAMILY		1/1/11	01.0039		12/31/01	TN		22,000,000	7.22000%			~~123~~132,~~542~~367			0							A
				77		PRU010CA		MULTIFAMILY		1/1/11	01.0055		12/31/01	TN		14,900,000	7.22000%			8389,~~672~~648			0							A
				78		PRU010CA		MULTIFAMILY		3/1/11	01.0028		12/31/0001	OH		3,~~117~~102,~~578~~921	7.35000%			23,045			0							A
				79		PRU010CA		OFFICE		4/22/08	01.0079		12/31/0001	CA		7,~~585~~533,~~057~~624	7.05000%			58,051			0
				80		PRU010CA		INDUSTRIAL		5/11/08	02.0024		12/31/01	CA		5,~~995~~953,~~536~~812	7.11000%			45,862			0
				81		PRU010CA		OFFICE		5/11/08	01.0035		12/31/01	CA		5,~~631~~592,~~741~~553	7.11000%			43,079			0
				82		PRU010CA		OFFICE		5/11/08	02.0021		12/31/01	CA		8,~~486~~426,~~581~~813	7.00000%			64,317			0
				83		PRU010CA		INDUSTRIAL		7/13/08	01.0097		12/31/01	CA		12,~~921~~837,~~932~~448	7.15000%			99,211			0
				84		PRU010CA		OFFICE		4/1/08	01.0039		12/31/0001	CA		4,~~622~~590,~~116~~296	7.02000%			35,376			0
				85		PRU010CA		OFFICE		4/22/08	01.0063		12/31/01	CA		7,~~332~~282,~~223~~504	7.05000%			56,116			0							A
				86		PRU010CA		OFFICE		4/22/08	01.0064		12/31/0001	CA		1,~~248~~239,~~374~~909	7.05000%			9,554			0							A
				87		PRU010CA		OFFICE		4/22/08	01.0029		12/31/0001	CA		3,~~059~~038,~~306~~562	7.05000%			23,414			0
				88		PRU010CA		INDUSTRIAL		5/15/08	01.0078		12/31/01	CA		4,~~541~~472,~~741~~778	7.11000%			44,446			0
				89		PRU010CA		RETAIL		7/17/08	01.0042		12/31/01	CA		6,~~218~~177,~~125~~580	7.17000%			47,819			0
				90		PRU010CA		INDUSTRIAL		6/1/08	01.0056		12/31/01	CA		6,~~745~~703,~~003~~173	7.74000%			54,589			0
				91		PRU010CA		RETAIL		4/22/08	01.0085		12/31/01	CA		2,~~342~~326,~~134~~976	7.40000%			18,439			0
				92		PRU010CA		INDUSTRIAL		5/1/11	01.0049		12/31/01	MA		3,~~414~~399,~~083~~326	7.73000%			26,014			0
				93		PRU010CA		OFFICE		5/1/11	01.0040		12/31/0001	MA		3,~~031~~023,~~011~~307	7.84000%			22,041			0
				94		PRU010CA		OFFICE		1/1/11	01.0061		12/31/01	CA		5,~~965~~938,~~648~~200	7.57000%			45,059			0
				95		PRU010CA		INDUSTRIAL		1/1/11	01.0075		12/31/01	AK		10,~~537~~473,~~861~~183	7.66000%			84,405			0
				96		PRU010CA		RETAIL		3/1/11	02.0009		12/31/01	VA		1,~~609~~601,~~082~~851	7.60000%			12,152			0
				97		PRU010CA		RETAIL		5/1/11	01.0042		12/31/01	FL		1,~~440~~436,~~657~~863	7.70000%			10,338			0							A
				98		PRU010CA		MULTIFAMILY		3/1/11	01.0039		12/31/01	FL		3,~~365~~354,~~882~~148	7.40000%			24,010			0
				99		PRU010CA		MULTIFAMILY		3/1/11	01.0033		12/31/01	FL		4,~~207~~192,~~353~~685	7.40000%			30,012			0
				100		PRU010CA		RETAIL		2/1/11	01.0050		12/31/01	NC		2,~~247~~231,~~743~~284	7.85000%			19,024			0
				101		PRU010CA		MULTIFAMILY		5/1/31	01.0037		12/31/0001	OH		4,~~751~~737,~~064~~261	7.30000%			32,805			0							A
				102		PRU010CA		OFFICE		5/1/11	01.0073		12/31/0001	TN		1,~~978~~969,~~172~~205	7.47000%			14,741			0							A
				103		PRU010CA		MULTIFAMILY		4/1/11	01.0036		12/31/0001	GA		1,~~860~~854,~~333~~950	7.35000%			12,918			0							A
				104		PRU010CA		MULTIFAMILY		4/1/11	01.0048		12/31/0001	GA		2,~~058~~052,~~768~~812	7.35000%			14,296			0							A
				105		PRU010CA		MULTIFAMILY		4/1/11	01.0035		12/31/0001	GA		1,~~934~~929,~~746~~148	7.35000%			13,435			0							A
				106		PRU010CA		MULTIFAMILY		3/1/11	01.0047		12/31/01	TX		2,~~083~~077,~~141~~366	7.55000%			14,755			0							A
				107		PRU010CA		MULTIFAMILY		3/1/11	01.0062		12/31/01	TX		3,~~670~~660,~~654~~603	7.60000%			26,125			0							A
				108		PRU010CA		MULTIFAMILY		4/1/11	01.0097		12/31/0001	FL		3,~~173~~164,~~789~~157	7.15000%			21,613			0							A
				109		PRU010CA		MULTIFAMILY		3/1/11	01.0044		12/31/0001	AZ		7,~~334~~311,~~360~~865	7.13000%			49,880			0							A
				110		PRU010CA		RETAIL		5/1/31	01.0046		12/31/0001	IL		11,~~508~~476,~~958~~004	7.36000%			79,931			0							A
				111		PRU010CA		RETAIL		5/1/31	01.0069		12/31/0001	IL		14,~~870~~827,~~289~~710	7.36000%			103,276			0
				112		PRU010CA				4/1/11	01.0060		12/31/0001	HI		22,~~677~~576,~~900~~669	7.60000%			171,094			0
				113		PRU010CA				4/1/11	02.0016		12/31/0001	HI		20,~~503~~412,~~984~~457	7.60000%			154,693			0
				114		PRU010CA		MULTIFAMILY		3/1/11	01.0079		12/31/01	MA		2,~~181~~174,~~027~~525	7.25000%			15,008			0
				115		PRU010CA		RETAIL		5/1/11	01.0071		12/31/0001	FL		8,~~438~~413,~~284~~173	7.20000%			57,697			0
				116		PRU010CA		RETAIL		5/1/11	01.0078		12/31/0001	FL		8,~~438~~413,~~284~~173	7.20000%			57,697			0
				117		PRU010CB				5/1/11	04.0058		12/31/0001	XX		91,000,000	6.63500%			503,154			0
				118		PRU010CA		OFFICE		5/1/11	01.0070		12/31/0001	GA		1,~~937~~932,~~859~~934	7.84000%			14,092			0
				119		PRU010CA		RETAIL		5/1/31	01.0030		12/31/01	GA		1,~~737~~732,~~676~~664	7.33000%			12,033			0
															901,669,217				6,402,290			0
															898,944,654				6,477,928			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
			03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.																						PAGE 14 OF 23
			07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.																						PAGE 15 OF 24

ABN AMRO

LASALLE BANK

N.A.

~~PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION~~

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

~~STATEMENT DATE:~~

~~03/11/2002~~

ROCK 2001-C1

PAYMENT DATE:

03/11/2002

STATEMENT DATE:

07/10/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

02/11/2002

ROCK 2001-C1

PAYMENT DATE:

07/10/2002

NEXT PAYMENT:

04/10/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

06/10/2002

~~SERIES 2001-C1~~

SERIES 2001-C1

~~RECORD DATE:~~

~~02/28/2002~~

NEXT PAYMENT:

08/12/2002

ABN AMRO ACCT: 67-8793-40-7

RECORD DATE:

06/28/2002

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

ABN AMRO ACCT: 67-8793-40-7

GEO.

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL (END OF PERIOD)

LOCATION

LOAN

NOI

STATUS

DSCR

CODE(1)

DISCLOSURE

CONTROL #

~~SERVICING~~

SERVICING

XFER DATE

~~BALANCE~~

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

NOI

GEO.

LOCATION

NOI

DSCR

NOI

DATE

~~SCHEDULE~~

~~ACTUAL~~

~~LIFE~~

~~AMORT.~~

SCHEDULE

ACTUAL

LIFE

AMORT.

03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 19 OF 23

110

4/22/02

11,476,004

11,485,490

7.36%

5/1/31

346

345

RETAIL

1,396,968

1.46

12/31/01

11,476,004

11,485,490

(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

07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 20 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0307/1110/2002

ROCK 2001-C1

PAYMENT DATE:

0307/1110/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0206/1110/2002

NEXT PAYMENT:

0408/1012/2002

SERIES 2001-C1

RECORD DATE:

0206/28/2002

ABN AMRO ACCT: 67-8793-40-7

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS (END OF PERIOD)

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 20 OF 23

110

KMART (REPRESENTING 94.2% OF THE NET RENTABLE AREA HAS LISTED THIS LOCATION ON THE STORE CLOSING LIST.

07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 21 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0307/1110/2002

ROCK 2001-C1

PAYMENT DATE:

0307/1110/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0206/1110/2002

SERIES 2001-C1

NEXT PAYMENT:

0408/1012/2002

RECORD DATE:

0206/28/2002

ABN AMRO ACCT: 67-8793-40-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 21 OF 23

07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 22 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0307/1110/2002

ROCK 2001-C1

PAYMENT DATE:

0307/1110/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0206/1110/2002

SERIES 2001-C1

NEXT PAYMENT:

0408/1012/2002

RECORD DATE:

0206/28/2002

ABN AMRO ACCT: 67-8793-40-7

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 22 OF 23

07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 23 OF 24

ABN AMRO

LASALLE BANK

N.A.

~~PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION~~

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

~~STATEMENT DATE:~~

~~03/11/2002~~

STATEMENT DATE:

07/10/2002

~~ROCK 2001-C1~~

ROCK 2001-C1

~~PAYMENT DATE:~~

~~03/11/2002~~

PAYMENT DATE:

07/10/2002

~~COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES~~

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~PRIOR PAYMENT:~~

~~02/11/2002~~

PRIOR PAYMENT:

06/10/2002

~~SERIES 2001-C1~~

SERIES 2001-C1

~~NEXT PAYMENT:~~

~~04/10/2002~~

NEXT PAYMENT:

08/12/2002

~~RECORD DATE:~~

~~02/28/2002~~

RECORD DATE:

06/28/2002

~~ABN AMRO ACCT: 67-8793-40-7~~

ABN AMRO ACCT: 67-8793-40-7

~~APPRAISAL REDUCTION DETAIL~~

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

~~APPRAISAL~~

APPRAISAL

~~RED. DATE~~

RED. DATE

SCHEDULED

BALANCE

REDUCTION

ARA

AMOUNT

NOTE

CURRENT P&I

RATE

ADVANCE

MATURITY

ASER

DATE

NOTE

REMAINING TERM

RATE

LIFE AMORT.

MATURITY

PROPERTY

DATE

TYPE

REMAINING TERM

GEOGRAPHIC

PROPERTY

LOCATION

TYPE

DSCR

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 23 OF 23

LIFE

07/08/2002 - 14:09 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 24 OF 24

Filing Compare · PRUDENTIAL SECURITIES SEC FIN CORP MOR PAS THR CER 2001-C1