8-K 1 gecc0103_200208.htm MONTHLY DISTRIBUTION STATEMENT 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: November 15, 2001
(Date of earliest event reported)

GE Capital Commercial Mortgage Corporation
Commercial Mortgage Pass-Through Certificates
Series 2001-3
(Exact name of registrant as specified in charter)

Delaware 333-57802-1 22-3755203
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

292 Long Ridge Road, Stamford, CT. 06927
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (203)357-4000

(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 GE Capital Commercial Mortgage Corporation,
Commercial Mortgage Pass-Through Certificates, Series 2001-3,
which was made on August 12, 2002.

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and
Servicing Agreement for distribution on August 12, 2002.

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

LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS TRUSTEE UNDER THE
POOLING AND SERVICING AGREEMENT ON
BEHALF OF GE CAPITAL COMMERCIAL MORTGAGE CORPORATION,
REGISTRANT

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

Date: August 12, 2002

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

REVISED DATE:

09/23/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

SUSAN ABBOTT (312) 904-9664

LESLIE SANCHO (714) 238-6713

SUSAN.L.ABBOTT@ABNAMRO.COM

LESLIE.SANCHO@ABNAMRO.COM

PAGE(S)

ISSUE ID:

GECC0103

CLOSING DATE:

11/28/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

12/10/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

6/10/2038

GECC0103_200208_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

DELINQUENT LOAN DETAIL

PAGE 9

HISTORICAL COLLATERAL PREPAYMENT

PAGE 10

MORTGAGE LOAN CHARACTERISTICS

PAGE 11-13

LOAN LEVEL DETAIL

PAGE 14-19

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 20

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 21

HISTORICAL REO REPORT

PAGE 22

MODIFIED LOAN DETAIL

PAGE 23

REALIZED LOSS DETAIL

PAGE 24

APPRAISAL REDUCTION DETAIL

PAGE 25

RATING INFORMATION

PAGE 26

PARTIES TO THE TRANSACTION

DEPOSITOR: G E CAPITAL COMMERCIAL MORTGAGE CORPORATION

UNDERWRITER: BEAR STEARNS & CO. INC.

MASTER SERVICER: GEMSA LOAN SERVICES, L.P.

SPECIAL SERVICER: LENNAR PARTNERS, INC.

RATING AGENCY: FITCH RATINGS/STANDARD & POOR'S RATING SERVICES

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 1 OF 26





	ABN AMRO

	LASALLE BANK		N.A.
*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*

										*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																											REVISED DATE:								09/23/2002

										*SERIES 2001-3*																											PAYMENT DATE:						08/12/2002

WAC:						7.543350%																															PRIOR PAYMENT:							07/10/2002
																																		NEXT PAYMENT:							09/10/2002
WAMM:						138
																																		RECORD DATE:								07/31/2002
										*UPPER-TIER REMIC*
										*ABN AMRO ACCT: 67-8906-10-8*


									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						270,523,000.00					263,878,130.35					711,554.84			0.00			0.00				263,166,575.51				1,222,635.34					0.00				5.56000000%
	36158YDC0													975.436951202			2.630293321			0.000000000			0.000000000				972.806657881					4.519524551				0.000000000						FIXED

	A-2						478,859,000.00					478,859,000.00					0.00			0.00			0.00				478,859,000.00				2,422,228.44					0.00				6.07000000%
	36158YDD8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.058333330				0.000000000						FIXED

	X1						963,836,068.00				N	957,191,198.35					0.00			0.00			0.00				956,479,643.51				628,363.06					0.00				0.78775868%
	36158YDG1/U36975AA5													993.105809307			0.000000000			0.000000000			0.000000000				992.367556336					0.651939765				0.000000000						0.920642550%

	X2						533,628,000.00				N	533,628,000.00					0.00			0.00			0.00				533,628,000.00				572,154.97					0.00				1.28663782%
	36158YDJ5/U36975AB3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.072198179				0.000000000						1.046937820%

	B						42,168,000.00					42,168,000.00					0.00			0.00			0.00				42,168,000.00				219,976.40					0.00				6.26000000%
	36158YDE6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.216666667				0.000000000						FIXED

	C						38,553,000.00					38,553,000.00					0.00			0.00			0.00				38,553,000.00				209,150.03					0.00				6.51000000%
	36158YDF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.425000130				0.000000000						FIXED

	D						13,253,000.00					13,253,000.00					0.00			0.00			0.00				13,253,000.00				73,333.27					0.00				6.64000000%
	36158YDL0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.533333585				0.000000000						FIXED

	E						7,229,000.00					7,229,000.00					0.00			0.00			0.00				7,229,000.00				42,470.38					0.00				7.05000000%
	36158YDN6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.875000692				0.000000000						7.050000000%

	F						14,457,000.00					14,457,000.00					0.00			0.00			0.00				14,457,000.00				84,934.88					0.00				7.05000000%
	36158YDQ9/U36975AE7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.875000346				0.000000000						7.050000000%

	G						12,048,000.00					12,048,000.00					0.00			0.00			0.00				12,048,000.00				70,782.00					0.00				7.05000000%
	36158YDS5/U36975AF4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.875000000				0.000000000						7.050000000%

	H						27,711,000.00					27,711,000.00					0.00			0.00			0.00				27,711,000.00				134,860.20					0.00				5.84000000%
	36158YDU0/U36975AG2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.866666667				0.000000000						FIXED

	I						8,433,000.00					8,433,000.00					0.00			0.00			0.00				8,433,000.00				41,040.60					0.00				5.84000000%
	36158YDW6/U36975AH0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.866666667				0.000000000						FIXED

	J						7,229,000.00					7,229,000.00					0.00			0.00			0.00				7,229,000.00				36,145.00					0.00				6.00000000%
	36158YDY2/U36975AJ6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	K						12,048,000.00					12,048,000.00					0.00			0.00			0.00				12,048,000.00				60,240.00					0.00				6.00000000%
	36158YEA3/U36975AK3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	L						4,819,000.00					4,819,000.00					0.00			0.00			0.00				4,819,000.00				24,095.00					0.00				6.00000000%
	36158YEC9/U36975AL1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	M						4,819,000.00					4,819,000.00					0.00			0.00			0.00				4,819,000.00				24,095.00					0.00				6.00000000%
	36158YEE5/U36975AM9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	N						21,687,068.00					21,687,068.00					0.00			0.00			0.00				21,687,068.00				96,489.02					(11,946.32)				6.00000000%
	36158YEG0/U36975AN7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.449150065				(0.550849935)						FIXED

	R						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSG571													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			963,836,068.00								957,191,198.35				711,554.84			0.00			0.00				956,479,643.51				5,962,993.59					(11,946.32)

																										TOTAL P&I PAYMENT				6,674,548.43


	S						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSG572													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
09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 26





		ABN AMRO

		LASALLE BANK	N.A.
		*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*
		*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																												REVISED DATE:					09/23/2002
					*SERIES 2001-3*																																PAYMENT DATE:		08/12/2002
																												PRIOR PAYMENT:				07/10/2002
																												NEXT PAYMENT:					09/10/2002
																												RECORD DATE:						07/31/2002
					*ABN AMRO ACCT: 67-8906-10-8*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY										SERVICING FEE SUMMARY																								PRINCIPAL SUMMARY
				CURRENT SCHEDULED INTEREST				5,749,559.78						CURRENT SERVICING FEES									38,548.37															SCHEDULED:
				LESS DEFERRED INTEREST				0.00						PLUS FEES ADVANCED FOR PPIS									0.00															CURRENT SCHEDULED PRINCIPAL					683,648.42
				PLUS ADVANCE INTEREST				257,604.16						LESS REDUCTION FOR PPIS									0.00															ADVANCED SCHEDULED PRINCIPAL					27,906.42
				PLUS UNSCHEDULED INTEREST				0.00						PLUS DELINQUENT SERVICING FEES										1,780.05														SCHEDULED PRINCIPAL DISTRIBUTION					711,554.84
				PPIS REDUCING SCHEDULED INTEREST				0.00						TOTAL SERVICING FEES									40,328.42															UNSCHEDULED:
				LESS TOTAL FEES PAID TO SERVICER				(40,731.59)																														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				(1,683.93)						GROSS PPIS									0.00															REPURCHASE PROCEEDS					0.00
				LESS NON RECOVERABLE ADVANCES				0.00							REDUCED BY PPIE								0.00															OTHER PRINCIPAL PROCEEDS					0.00
				INTEREST DUE TRUST				5,964,748.42							REDUCED BY SHORTFALLS IN FEES								0.00															UNSCHEDULED PRINCIPAL DISTRIBUTION					0.00
				LESS TRUSTEE FEE				(1,754.85)							REDUCED BY OTHER AMOUNTS								0.00															REMITTANCE PRINCIPAL					711,554.84
				LESS FEE STRIPS PAID BY TRUST				0.00							NET PPIS								0.00
				LESS MISC. FEES PAID BY TRUST				0.00						PPIS REDUCING SERVICING FEE									0.00															SERVICER WIRE AMOUNT					6,676,303.26
				LESS INTEREST RESERVE WITHHOLDING						0.00				PPIS ALLOCATED TO CERTIFICATES									0.00
				PLUS INTEREST RESERVE DEPOSIT					0.00
				REMITTANCE INTEREST				5,962,993.57								POOL BALANCE SUMMARY
																								BALANCE/AMOUNT					COUNT
														BEGINNING POOL									957,191,198.36								133
														SCHEDULED PRINCIPAL DISTRIBUTION									711,554.84
														UNSCHEDULED PRINCIPAL DISTRIBUTION							0.00															0
														DEFERRED INTEREST							0.00
														LIQUIDATIONS							0.00																0
														REPURCHASES							0.00														0
														ENDING POOL							956,479,643.52									133
						ADVANCES
							PRIOR OUTSTANDING							CURRENT PERIOD								RECOVERED																ENDING OUTSTANDING
								PRINCIPAL				INTEREST					PRINCIPAL		INTEREST						PRINCIPAL		INTEREST													PRINCIPAL		INTEREST
			MADE BY: SERVICER		309,273.12						1,997,370.49		27,906.42					257,604.16		281,760.97						1,771,605.29												55,418.57			483,369.37

	09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.																																											PAGE 5 OF 26





	ABN AMRO

	LASALLE BANK	N.A.

					*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*

															*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																																				REVISED DATE:					09/23/2002
																																																			PAYMENT DATE:					08/12/2002
															*SERIES 2001-3*
																																																			PRIOR PAYMENT:						07/10/2002
																																		NEXT PAYMENT:									09/10/2002
																																		RECORD DATE:										07/31/2002


															*ABN AMRO ACCT: 67-8906-10-8*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																			ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

						PRIOR						PREPAY-			OTHER	DISTRIBUTABLE								INTEREST				CURRENT PERIOD		OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE								ALLOCABLE					ACCRETION				INTEREST		INT. SHORT-							MENT				INTEREST			CERTIFICATE					PAYMENT		(SHORTFALL)/			INTEREST
			CLASS				METHOD DAYS							RATE					INTEREST								PPIS					INTEREST				LOSS/EXP					FALLS DUE (3)				PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		A-1							30/360	30	5.560000000%						1,222,635.34									0.00					0.00				0.00					0.00				0.00			0.00					1,222,635.34			1,222,635.34				0.00		0.00			71.93%	72.49%
		A-2							30/360	30	6.070000000%						2,422,228.44									0.00					0.00				0.00					0.00				0.00			0.00					2,422,228.44			2,422,228.44				0.00		0.00			22.25%	22.42%
		X1							30/360	30	0.787758679%						628,363.06									0.00					0.00				0.00					0.00				0.00			0.00					628,363.06			628,363.06				0.00		0.00			NA	NA
		X2							30/360	30	1.286637820%						572,154.97									0.00					0.00				0.00					0.00				0.00			0.00					572,154.97			572,154.97				0.00		0.00			NA	NA
		B							30/360	30	6.260000000%						219,976.40									0.00					0.00				0.00					0.00				0.00			0.00					219,976.40			219,976.40				0.00		0.00			17.88%	18.01%
		C							30/360	30	6.510000000%						209,150.03									0.00					0.00				0.00					0.00				0.00			0.00					209,150.03			209,150.03				0.00		0.00			13.88%	13.98%
		D							30/360	30	6.640000000%						73,333.27									0.00					0.00				0.00					0.00				0.00			0.00					73,333.27			73,333.27				0.00		0.00			12.50%	12.60%
		E							30/360	30	7.050000000%						42,470.38									0.00					0.00				0.00					0.00				0.00			0.00					42,470.38			42,470.38				0.00		0.00			11.75%	11.84%
		F							30/360	30	7.050000000%						84,934.88									0.00					0.00				0.00					0.00				0.00			0.00					84,934.88			84,934.88				0.00		0.00			10.25%	10.33%
		G							30/360	30	7.050000000%						70,782.00									0.00					0.00				0.00					0.00				0.00			0.00					70,782.00			70,782.00				0.00		0.00			9.00%	9.07%
		H							30/360	30	5.840000000%						134,860.20									0.00					0.00				0.00					0.00				0.00			0.00					134,860.20			134,860.20				0.00		0.00			6.13%	6.17%
		I							30/360	30	5.840000000%						41,040.60									0.00					0.00				0.00					0.00				0.00			0.00					41,040.60			41,040.60				0.00		0.00			5.25%	5.29%
		J							30/360	30	6.000000000%						36,145.00									0.00					0.00				0.00					0.00				0.00			0.00					36,145.00			36,145.00				0.00		0.00			4.50%	4.53%
		K							30/360	30	6.000000000%						60,240.00									0.00					0.00				0.00					0.00				0.00			0.00					60,240.00			60,240.00				0.00		0.00			3.25%	3.28%
		L							30/360	30	6.000000000%						24,095.00									0.00					0.00				0.00					0.00				0.00			0.00					24,095.00			24,095.00				0.00		0.00			2.75%	2.77%
		M							30/360	30	6.000000000%						24,095.00									0.00					0.00				0.00					0.00				0.00			0.00					24,095.00			24,095.00				0.00		0.00			2.25%	2.27%
		N							30/360	30	6.000000000%						108,435.34									0.00					0.00				0.00					31,416.13				0.00			0.00					139,851.47			96,489.02				(11,946.32)		43,362.45			0.00%	0.00%
		S							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
																		5,974,939.91							0.00					0.00					0.00			31,416.13						0.00				0.00				6,006,356.04		5,962,993.59					(11,946.32)			43,362.45

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) 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 26
	09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
		*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*

																																	REVISED DATE:							09/23/2002
												*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							08/12/2002
																																											*SERIES 2001-3*
												PRIOR PAYMENT:									07/10/2002
																																	NEXT PAYMENT:								09/10/2002
																																	RECORD DATE:									07/31/2002

												*ABN AMRO ACCT: 67-8906-10-8*

												*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


					8/12/02		0		0						0	0				1		6,446,609			0	0				0	0			0			0				2		8,078,376					0			0
						0.00%				0.00%			0.00%				0.00%			0.75%			0.67%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			1.50%				0.84%				0.00%			0.00%
					7/10/02		0		0						0	0				1		6,450,141			0	0				0	0			0			0				2		8,082,851					0			0
						0.00%				0.00%			0.00%				0.00%			0.75%			0.67%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			1.50%				0.84%				0.00%			0.00%
					6/10/02		0		0						0	0				1		6,455,028			0	0				0	0			0			0				2		8,089,016					0			0
						0.00%				0.00%			0.00%				0.00%			0.75%			0.67%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			1.50%				0.84%				0.00%			0.00%
					5/10/02		0		0						0	0				1		6,458,504			0	0				0	0			0			0				2		8,093,421					0			0
						0.00%				0.00%			0.00%				0.00%			0.75%			0.67%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			1.50%				0.84%				0.00%			0.00%
					4/10/02		0		0						0	0				1		6,463,337			0	0				0	0			0			0				2		8,099,519					0			0
						0.00%				0.00%			0.00%				0.00%			0.75%			0.67%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			1.50%				0.84%				0.00%			0.00%
					3/11/02		0		0						1	6,466,758				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.75%				0.67%			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		1		6,474,305						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.75%				0.67%			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		1		6,477,653						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.75%				0.67%			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 26





	ABN AMRO

	LASALLE BANK		N.A.
	*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															REVISED DATE:						09/23/2002
																												PAYMENT DATE:								08/12/2002
											*SERIES 2001-3*																														PRIOR PAYMENT:					07/10/2002
																												NEXT PAYMENT:										09/10/2002
																												RECORD DATE:											07/31/2002
											*ABN AMRO ACCT: 67-8906-10-8*
											*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
				8/12/02		133			956,479,644				0		0				0	0			1	1,615,834			0				0			0			0						138		335		7.54%		7.49%
					100.00%					99.24%		0.00%				0.00%						0.75%			0.17%				0.00%			0.00%			0.00%					0.00%
				7/10/02		133			957,191,198				0		0				0	0			1	1,615,834			0				0			0			0						139		336		7.30%		7.25%
					100.00%					99.31%		0.00%				0.00%						0.75%			0.17%				0.00%			0.00%			0.00%					0.00%
				6/10/02		133			958,086,817				0		0				0	0			1	1,615,834			0				0			0			0						140		336		7.54%		7.49%
					100.00%					99.40%		0.00%				0.00%						0.75%			0.17%				0.00%			0.00%			0.00%					0.00%
				5/10/02		133			958,788,334				0		0				0	0			1	1,615,834			0				0			0			0						141		337		7.30%		7.25%
					100.00%					99.48%		0.00%				0.00%						0.75%			0.17%				0.00%			0.00%			0.00%					0.00%
				4/10/02		133			959,674,292				0		0				0	0			0	0			0				0			0			0						142		338		7.54%		7.49%
					100.00%					99.57%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/11/02		133			960,365,894				0		0				0	0			0	0			0				0			0			0						143		339		6.82%		7.24%
					100.00%					99.64%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/11/02		133			961,620,799				0		0				0	0			0	0			0				0			0			0						144		340		7.54%		7.25%
					100.00%					99.77%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/10/02		133			962,300,241				0		0				0	0			0	0			0				0			0			0						145		341		7.54%		7.25%
					100.00%					99.84%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/10/01		133			962,975,440				0		0				0	0			0	0			0				0			0			0						146		342		7.30%		7.25%
					100.00%					99.91%		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 26
			09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

REVISED DATE:

09/23/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

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

7/1/02

89,256.88

0.00

1/1/02

38,173.96

291,451.31

0.00

3/11/02

7/1/02

11,490.42

0.00

3/11/02

7/1/02

45,883.59

0.00

7/1/02

34,321.06

0.00

7/1/02

23,111.80

0.00

7/1/02

20,793.74

0.00

7/1/02

22,479.13

0.00

TOTAL

285,510.58

538,787.94

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

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 9 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

REVISED DATE:

09/23/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CURRENT

CUMULATIVE

PAGE 10 OF 26

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*
									REVISED DATE:					09/23/2002
					*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								PAYMENT DATE:				08/12/2002
					*SERIES 2001-3*
													PRIOR PAYMENT:				07/10/2002
													NEXT PAYMENT:				09/10/2002
													RECORD DATE:				07/31/2002
					*ABN AMRO ACCT: 67-8906-10-8*
					*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				1				882,000							0.09	%			105				7.59	%	1.47
		1,000,000							TO		2,000,000				18				29,674,082							3.10	%			108				7.34	%	1.04
		2,000,000							TO		3,000,000				16				40,375,904							4.22	%			114				7.45	%	1.06
		3,000,000							TO		4,000,000				23				77,530,036							8.11	%			114				7.41	%	1.16
		4,000,000							TO		5,000,000				8				34,929,632							3.65	%			108				7.34	%	1.10
		5,000,000							TO		6,000,000				2				10,634,154							1.11	%			110				6.99	%	0.67
		6,000,000							TO		7,000,000				16				104,929,048							10.97	%			120				7.33	%	1.19
		7,000,000				TO		8,000,000				8				59,086,921							6.18	%			99				7.26	%	1.24
		8,000,000				TO		9,000,000				5				42,895,550							4.48	%			122				7.50	%	0.62
		9,000,000				TO		10,000,000				5				48,053,677							5.02	%			108				7.37	%	1.14
		10,000,000				TO		11,000,000				5				52,947,588							5.54	%			170				7.37	%	1.00
		11,000,000				TO		12,000,000				6				68,962,272							7.21	%			98				7.39	%	1.10
		12,000,000				TO		13,000,000				3				36,696,440							3.84	%			98				7.05	%	1.52
		13,000,000				TO		14,000,000				1				13,406,034							1.40	%			111				7.00	%	0.00
		14,000,000				TO		15,000,000				2				29,068,039							3.04	%			110				7.03	%	0.77
		15,000,000				TO		16,000,000				2				30,737,760							3.21	%			109				7.29	%	1.21
		16,000,000				TO		17,000,000				0				0							0.00	%			0				0.00	%	0.00
		17,000,000				TO		18,000,000				4				70,704,854							7.39	%			96				7.01	%	0.99
		18,000,000				TO		19,000,000				0				0							0.00	%			0				0.00	%	0.00
		19,000,000				&		ABOVE				8				204,965,653							21.43	%			232				7.34	%	0.81
												133					956,479,644					100.00		%
			AVERAGE SCHEDULE BALANCE														7,191,576
			MAXIMUM SCHEDULE BALANCE												43,695,782
			MINIMUM SCHEDULE BALANCE												882,000



CURRENT MORTGAGE
INTEREST RATE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


										0.000%			TO		6.750%				1							17,966,859						1.88		%						51		6.75	%		1.22
				6.751%			TO		6.875%				8							45,852,619							4.79		%					92		6.85	%		1.60
				6.876%			TO		7.000%				20							160,303,267							16.76		%					103		6.98	%		0.89
				7.001%			TO		7.125%				8							103,190,794							10.79		%					212		7.06	%		0.61
			7.126%			TO		7.250%				19							177,799,745							18.59		%					162		7.20	%		0.90
			7.251%			TO		7.375%				16							97,878,641							10.23		%					128		7.33	%		1.18
			7.376%			TO		7.500%				22							99,720,808							10.43		%					108		7.45	%		1.29
			7.501%			TO		7.625%				19							97,926,092							10.24		%					106		7.57	%		0.88
			7.626%			TO		7.750%				10							76,673,235							8.02		%					223		7.66	%		1.02
			7.751%			TO		7.875%				5							24,683,508							2.58		%					133		7.79	%		0.83
			7.876%			TO		8.000%				1							8,863,933							0.93		%					171		7.95	%		0.00
			8.001%			TO		8.125%				2							30,243,159							3.16		%					104		8.06	%		1.87
			8.126%			TO		8.250%				1							11,636,802							1.22		%					100		8.23	%		1.40
			8.251%			TO		8.375%				0							0							0.00		%					0		0.00	%		0.00
			8.376%			&		ABOVE				1							3,740,182							0.39		%					43		8.40	%		1.84
													133					956,479,644							100.00			%
			MINIMUM MORTGAGE INTEREST RATE																			6.750%
			MAXIMUM MORTGAGE INTEREST RATE																			8.400%


























											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					0			0					0.00				%			0				0.00	%		0.00
			121			TO		180					0			0					0.00				%			0				0.00	%		0.00
			181			TO		240					0			0					0.00				%			0				0.00	%		0.00
			241			&		ABOVE					0			0					0.00				%			0				0.00	%		0.00






											0							0				0.00			%










	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			7				89,620,371							9.37		%					47		7.14			%		1.25
			61		TO		120			114				703,761,547							73.58		%					108		7.32			%		1.09
			121		TO		180			2				19,520,913							2.04		%					170		7.51			%		0.00
			181		TO		240			4				10,509,668							1.10		%					223		7.68			%		1.33
			241		&		ABOVE			6				133,067,145							13.91		%					350		7.27			%		0.58
										133				956,479,644							100.00		%
																	MINIMUM REMAINING TERM															25
																	MAXIMUM REMAINING TERM														351












	09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.													PAGE 11 OF 26





			ABN AMRO

			LASALLE BANK		N.A.
		*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*
									REVISED DATE:				09/23/2002
				*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*							PAYMENT DATE:			08/12/2002
				*SERIES 2001-3*
											PRIOR PAYMENT:			07/10/2002
											NEXT PAYMENT:			09/10/2002
											RECORD DATE:			07/31/2002
				*ABN AMRO ACCT: 67-8906-10-8*
				*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								2	5,785,056					0.60	%			222		7.70	%	1.06
				1.126 1.250								17	124,514,898					13.02	%			124		7.26	%	1.21
				1.251 1.375								21	202,209,949					21.14	%			149		7.24	%	1.33
				1.376 1.500								25	137,758,178					14.40	%			108		7.37	%	1.43
				1.501 1.625								14	83,022,647					8.68	%			107		7.24	%	1.55
				1.626 1.750								6	36,492,987					3.82	%			97		7.21	%	1.68
				1.751 1.875								3	19,155,758					2.00	%			75		7.45	%	1.85
				1.876 2.000								2	24,930,028					2.61	%			101		8.03	%	2.00
				2.001 2.125								3	11,847,761					1.24	%			109		7.47	%	2.03
				2.126 2.250								2	13,134,726					1.37	%			109		7.45	%	2.24
				2.251 & ABOVE								1	6,637,944					0.69	%			107		7.25	%	2.31
				UNKNOWN								37	290,989,712					30.42	%			174		7.27	%	0.00
										133			956,479,644					100.00	%
			MAXIMUM DSCR			2.730
			MINIMUM DSCR				1.010



GEOGRAPHIC
LOCATION

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR



			CALIFORNIA			18					146,018,159				15.27		%			113		7.32	%		0.85
			TEXAS			22					128,099,804				13.39		%			108		7.37	%		0.94
			FLORIDA			9					81,126,610				8.48		%			156		7.09	%		1.07
			NEW JERSEY			7					62,996,126				6.59		%			109		7.36	%		1.01
			NEW YORK			5					61,005,805				6.38		%			219		7.27	%		1.02
			MICHIGAN			7					60,210,633				6.30		%			110		7.15	%		1.23
			VIRGINIA			7					45,787,221				4.79		%			83		7.15	%		1.05
			DISTRICT OF COLUMBIA			1					43,695,782				4.57		%			351		7.03	%		0.00
			UNDEFINED			4					41,441,526				4.33		%			91		7.73	%		1.13
			MARYLAND			6					39,381,688				4.12		%			106		7.68	%		1.62
			NEVEDA			2					28,205,640				2.95		%			322		7.18	%		0.19
			CONNECTICUT			4					25,990,868				2.72		%			209		7.58	%		1.16
			GEORGIA			4					21,554,791				2.25		%			110		7.19	%		1.01
			MASSACHUSETTS			6					17,091,616				1.79		%			96		7.21	%		1.51
			OKLAHOMA			2					15,409,865				1.61		%			110		7.02	%		1.33
			COLORADO			5					15,120,455				1.58		%			105		7.36	%		1.84
			MISSOURI			1					13,406,034				1.40		%			111		7.00	%		0.00
			DELAWARE			1					12,401,442				1.30		%			74		6.85	%		1.67
			NEW MEXICO			2					11,082,313				1.16		%			124		7.60	%		1.63
			ARIZONA			3					10,594,751				1.11		%			102		7.17	%		0.98
			OHIO			2					8,078,376				0.84		%			107		7.70	%		0.00
			NORTH CAROLINA			2					8,001,681				0.84		%			107		7.82	%		1.73
			PENNSYLVANIA			1					7,549,991				0.79		%			111		7.25	%		1.31
			ARKANSAS			1					7,146,138				0.75		%			110		7.08	%		1.39
			HIWAII			1					6,870,344				0.72		%			109		7.32	%		2.02
			VERMONT			1					6,793,004				0.71		%			108		8.02	%		1.43
			UTAH			1					6,731,306				0.70		%			108		7.60	%		1.47
			ILLINOIS			2					5,731,646				0.60		%			137		7.63	%		1.29
			RHODE ISLAND			1					5,482,708				0.57		%			110		6.98	%		1.30
			KANSAS			1					4,659,831				0.49		%			109		6.97	%		1.52
			IDAHO			1					3,315,552				0.35		%			220		7.80	%		1.19
			LOUISIANA			1					2,442,012				0.26		%			110		7.47	%		1.35
			NEBRASKA			1					1,917,927				0.20		%			72		7.16	%		1.54
			NORTH DAKOTA			1					1,137,999				0.12		%			111		7.19	%		0.00
















						133					956,479,644				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					2						5,785,056				0.60	%			222		7.70	%	1.06
					1.126 1.250					24						199,704,694				20.88	%			130		7.40	%	0.73
					1.251 1.375					66						501,398,712				52.42	%			153		7.27	%	1.03
					1.376 1.500					25						135,692,098				14.19	%			118		7.22	%	1.08
					1.501 1.625					6						67,003,912				7.01	%			111		7.37	%	1.09
					1.626 1.750					4						23,717,061				2.48	%			109		7.33	%	1.91
					1.751 1.875					3						11,858,000				1.24	%			82		7.63	%	2.11
					1.876 2.000					0						0				0.00	%			0		0.00	%	0.00
					2.001 2.125					1						2,960,320				0.31	%			108		7.44	%	2.23
					2.126 2.250					2						8,359,791				0.87	%			131		7.02	%	0.46
					2.251 & ABOVE					0						0				0.00	%			0		0.00	%	0.00
											133					956,479,644			100.00		%
				MAXIMUM DSCR		2.220
				MINIMUM DSCR			1.030




























		09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.						PAGE 12 OF 26





		ABN AMRO

		LASALLE BANK		N.A.
	*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*
									REVISED DATE:					09/23/2002
						*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								PAYMENT DATE:				08/12/2002
						*SERIES 2001-3*
														PRIOR PAYMENT:				07/10/2002
														NEXT PAYMENT:				09/10/2002
														RECORD DATE:				07/31/2002
						*ABN AMRO ACCT: 67-8906-10-8*
						*MORTGAGE LOAN CHARACTERISTICS*



	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING


									PROPERTY TYPES
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


		MULTIFAMILY				44				324,633,612							33.94		%					118		7.09	%		0.96
		OFFICE				25				262,062,264							27.40		%					167		7.37	%		0.77
		RETAIL				26				219,707,126							22.97		%					146		7.39	%		1.19
		SELF STORAGE				22				60,998,136							6.38		%					111		7.41	%		1.22
		LODGING				3				37,364,742							3.91		%					99		7.93	%		2.05
		MOBILE HOME PARK				8				25,137,585							2.63		%					103		7.38	%		1.43
		INDUSTRIAL				4				19,919,272							2.08		%					135		7.37	%		0.45
		OTHER				1				6,656,906							0.70		%					351		7.35	%		0.00














							133			956,479,644						100.00			%




NUMBER OF MONTHS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			0		TO		12					117				865,839,100				90.52		%				142			7.24	%		1.00
			13		TO		24					15				83,128,707				8.69		%				112			7.92	%		1.30
			25		TO		36					1				7,511,836				0.79		%				25			7.68	%		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








											133					956,479,644				100.00		%
























	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING


								AMORTIZATION TYPE
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


								FULL AMORTIZING						133				956,479,644					100.00		%			138				7.30	%	1.01




























									133				956,479,644			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					1			7,511,836				0.79		%			25				7.68	%	0.00
			2005					0			0				0.00		%			0				0.00	%	0.00
			2006					6			82,108,535				8.58		%			49				7.09	%	1.36
			2007					0			0				0.00		%			0				0.00	%	0.00
			2008					6			23,150,539				2.42		%			73				7.13	%	1.59
			2009					0			0				0.00		%			0				0.00	%	0.00
			2010					1			11,636,802				1.22		%			100				8.23	%	1.40
			2011					107			668,974,206				69.94		%			109				7.31	%	1.07
			2012					0			0				0.00		%			0				0.00	%	0.00
			2013 & GREATER					12			163,097,726				17.05		%			320				7.33	%	0.56



								133			956,479,644			100.00			%


























	09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.														PAGE 13 OF 26





		ABN AMRO

		LASALLE BANK	N.A.
	*GE CAPITAL COMMERCIAL MORTGAGE CORPORATION*
																REVISED DATE:			09/23/2002
					*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*														PAYMENT DATE:			08/12/2002
					*SERIES 2001-3*														PRIOR PAYMENT:				07/10/2002
																		NEXT PAYMENT:		09/10/2002
																		RECORD DATE:			07/31/2002

					*ABN AMRO ACCT: 67-8906-10-8*

					*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		OFFICE	11/1/31	0.00		DC		43,695,782	7.03000%		293,620
				2		RETAIL	9/1/06	1.35	12/31/01	NJ		22,169,917	7.23000%		152,163
				3		RETAIL	9/1/06	1.29	12/31/01	NJ		11,159,353	7.23000%		76,592
				4		RETAIL	8/1/31	1.36	12/31/01	NY		26,985,379	7.63000%		192,613
				5		MULTIFAMILY	11/1/31	0.00		NV		24,831,738	7.15000%		168,852
				6		OFFICE	9/1/11	0.00		CA		23,572,313	7.55000%		166,877
				7		LODGING	3/1/11	2.00	12/31/01	XX		23,450,154	8.07000%		185,186
				8		MULTIFAMILY	11/1/11	0.00		FL		14,299,097	6.97000%		95,514
				9		MULTIFAMILY	11/1/11	1.16	12/31/01	FL		7,070,109	6.97000%		47,226
				10		MULTIFAMILY	10/1/06	1.29	12/31/01	VA		20,276,234	7.00000%		145,031
				11		OFFICE	11/1/31	1.32	12/31/01	FL		19,984,136	7.25000%		141,066
				12		MULTIFAMILY	11/1/06	1.22	12/31/01	FL		17,966,859	6.75000%		117,396
				13		RETAIL	11/1/11	1.33	12/31/01	TX		17,882,896	7.30000%		123,403
				14		RETAIL	11/1/11	1.36	12/31/01	CA		17,724,366	6.95000%		118,158
				15		OFFICE	11/1/11	0.00		CA		17,130,733	7.03000%		115,112
				16		MULTIFAMILY	9/1/11	1.21	12/31/01	CA		15,401,982	7.13000%		104,681
				17		OFFICE	9/1/11	1.22	12/31/01	TX		15,335,778	7.45000%		111,857
				18		MULTIFAMILY	10/1/11	1.51	12/31/01	MI		14,768,941	7.09000%		99,898
				19		OFFICE	11/1/11	0.00		MO		13,406,034	7.00000%		89,816									A
				20		RETAIL	10/1/08	1.67	12/31/01	DE		12,401,442	6.85000%		81,907
				21		RETAIL	10/1/11	1.38	12/31/01	CA		12,187,958	7.31000%		84,237
				22		MULTIFAMILY	10/1/11	1.50	12/31/01	GA		12,107,040	7.00000%		81,167
				23		MULTIFAMILY	8/1/11	0.00		TX		11,895,350	7.21000%		81,536
				24		OFFICE	12/1/10	1.40	12/31/01	MD		11,636,802	8.23000%		88,296
				25		OFFICE	10/1/11	1.40	12/31/01	TX		11,588,241	7.31000%		80,092
				26		MULTIFAMILY	9/1/11	1.24	12/31/01	TX		11,364,429	7.36000%		78,993
				27		MULTIFAMILY	10/1/11	1.30	12/31/01	OK		11,318,097	7.00000%		75,878
				28		RETAIL	8/1/31	1.24	12/31/01	CT		10,913,205	7.63000%		77,895
				29		INDUSTRIAL	10/1/16	0.00		NY		10,656,979	7.15000%		99,796
				30		OFFICE	6/1/11	0.00		MI		10,703,451	7.76000%		77,447
				31		MULTIFAMILY	11/1/11	1.56	12/31/01	MI		10,499,547	6.85000%		74,026
				32		LODGING	9/1/11	2.24	12/31/01	MD		10,174,406	7.45000%		75,781
				33		SELF STORAGE	9/1/11	1.71	12/31/01	CA		9,774,095	7.21000%		71,303
				34		OFFICE	7/1/11	0.00		TX		9,716,645	7.60000%		69,195
				35		RETAIL	8/1/11	1.47	12/31/01	NM		9,673,254	7.64000%		69,111
				36		MULTIFAMILY	9/1/11	1.32	12/31/01	NY		9,616,725	6.95000%		64,209
				37		MULTIFAMILY	8/1/11	1.20	12/31/01	MD		9,272,958	7.45000%		65,057
				38		RETAIL	11/1/16	0.00		CA		8,863,933	7.95000%		75,000
				39		OFFICE	10/1/11	1.21	12/31/01	VA		8,937,076	7.37000%		62,130
				40		OFFICE	8/1/11	1.84	12/31/01	NJ		8,619,586	7.52000%		60,881
				41		MULTIFAMILY	8/1/11	0.00		TX		8,425,873	7.21000%		57,755
				42		MULTIFAMILY	7/1/11	0.00		OH		6,446,609	7.74000%		46,522									3
				43		MULTIFAMILY	8/1/11	0.00		OH		1,631,767	7.55000%		11,558									A
				44		RETAIL	11/1/11	0.00		NJ		8,049,081	7.45000%		56,359
				45		MULTIFAMILY	10/1/11	1.62	12/31/01	FL		7,940,703	7.12000%		53,870
				46		OFFICE	8/1/11	1.56	12/31/01	CT		7,589,197	7.60000%		54,015
				47		RETAIL	11/1/11	1.31	12/31/01	PA		7,549,991	7.25000%		51,845
				48		MULTIFAMILY	9/1/04	0.00		XX		7,511,836	7.68000%		54,792
				49		MULTIFAMILY	10/1/11	1.47	12/31/01	MI		7,225,665	7.09000%		48,875
				50		MULTIFAMILY	10/1/11	1.39	12/31/01	AR		7,146,138	7.08000%		48,289
				51		OFFICE	11/1/11	1.41	12/31/01	TX		7,053,281	7.25000%		48,435
				52		OFFICE	11/1/11	0.00		NY		6,950,732	6.95000%		46,336
				53		MULTIFAMILY	11/1/11	1.55	12/31/01	MI		6,922,561	6.85000%		48,807
				54		RETAIL	9/1/11	2.02	12/31/01	HI		6,870,344	7.32000%		47,570
				55		MULTIFAMILY	10/1/06	1.87	12/31/01	NY		6,795,990	6.85000%		44,885
				56		OFFICE	8/1/11	1.43	12/31/01	VT		6,793,004	8.02000%		50,358
				57		OFFICE	8/1/11	1.57	12/31/01	CA		6,743,567	7.42000%		47,175
				58		RETAIL	8/1/11	1.47	12/31/01	UT		6,731,306	7.60000%		49,191
				59		OTHER	11/1/31	0.00		NJ		6,656,906	7.35000%		46,161									A
				60		MOBILE HOME PARK	8/1/11	1.29	12/31/01	CA		6,645,841	7.53000%		46,985
				61		OFFICE	7/1/11	2.31	12/31/01	CO		6,637,944	7.25000%		45,706
				62		OFFICE	8/1/11	1.64	12/31/01	CA		6,294,813	7.62000%		44,888
				63		RETAIL	8/1/11	1.17	12/31/01	FL		6,149,521	7.50000%		43,351
				64		MULTIFAMILY	10/1/11	1.16	12/31/01	AZ		6,136,772	6.99000%		41,101
				65		OFFICE	11/1/11	1.40	12/31/01	MI		6,119,467	7.25000%		42,022
				66		MULTIFAMILY	10/1/11	0.00		XX		6,033,672	7.00000%		40,450
				67		MULTIFAMILY	10/1/11	1.30	12/31/01	RI		5,482,708	6.98000%		36,684
				68		MULTIFAMILY	10/1/11	0.00		VA		5,151,446	7.00000%		34,536									A
				69		RETAIL	6/1/11	1.51	12/31/01	NC		4,787,876	7.86000%		34,971
				70		MULTIFAMILY	9/1/11	1.52	12/31/01	KS		4,659,831	6.97000%		31,175
				71		MOBILE HOME PARK	5/1/11	1.31	12/31/01	FL		4,500,000	7.59000%		29,411
				72		MULTIFAMILY	10/1/11	0.00		XX		4,445,864	7.00000%		29,806
				73		MULTIFAMILY	5/1/11	1.55	12/31/01	TX		4,209,324	7.72000%		30,359
				74		MULTIFAMILY	11/1/11	1.44	12/31/01	MA		4,118,355	6.95000%		27,471
				75		RETAIL	8/1/11	0.00		CT		4,116,615	7.55000%		29,160
				76		MULTIFAMILY	11/1/11	1.40	12/31/01	OK		4,091,768	7.07000%		27,604
				77		MOBILE HOME PARK	9/1/11	1.44	12/31/01	MI		3,971,001	7.00000%		26,645
				78		MULTIFAMILY	10/1/11	0.00		GA		3,970,897	7.20000%		27,152
				79		SELF STORAGE	10/1/11	1.36	12/31/01	CO		3,789,901	7.40000%		27,314
				80		LODGING	3/1/06	1.84	12/31/01	MA		3,740,182	8.40000%		30,343
				81		SELF STORAGE	10/1/11	1.35	12/31/01	CA		3,708,120	7.35000%		27,347
				82		RETAIL	10/1/11	0.00		CA		3,651,550	7.25000%		25,090
				83		SELF STORAGE	9/1/11	1.57	12/31/01	MD		3,471,912	7.42000%		25,793
				84		OFFICE	9/1/11	1.60	12/31/01	NV		3,373,902	7.44000%		23,634
				85		MULTIFAMILY	8/1/11	1.66	12/31/01	TX		3,372,318	7.50000%		23,773
				86		OFFICE	8/1/11	1.40	12/31/01	CT		3,371,850	7.43000%		23,611
				87		RETAIL	12/1/20	1.19	12/31/01	ID		3,315,552	7.80000%		28,372
				88		MULTIFAMILY	11/1/11	1.42	12/31/01	MA		3,276,254	6.85000%		21,624
				89		MULTIFAMILY	10/1/11	1.18	12/31/01	TX		3,225,236	7.00000%		21,622
				90		INDUSTRIAL	5/1/11	0.00		NJ		3,219,050	7.74000%		23,261
				91		MOBILE HOME PARK	7/1/11	1.67	12/31/01	CA		3,215,942	7.39000%		22,446
				92		OFFICE	8/1/11	2.05	12/31/01	NC		3,213,805	7.77000%		23,246									A
				93		RETAIL	12/15/20	1.11	12/31/01	NJ		3,122,233	7.65000%		26,647
				94		MULTIFAMILY	10/1/11	1.47	12/31/01	TX		3,127,081	7.20000%		21,382
				95		MULTIFAMILY	9/1/11	0.00		VA		3,118,302	7.00000%		20,924									A
				96		SELF STORAGE	11/1/11	1.53	12/31/01	VA		3,068,537	7.35000%		22,607									A
				97		RETAIL	9/1/11	0.00		CA		3,075,589	7.33000%		21,316
				98		SELF STORAGE	9/1/11	1.46	12/31/01	MD		3,061,999	7.42000%		22,748
				99		INDUSTRIAL	5/1/08	1.53	12/31/01	IL		3,068,823	7.52000%		21,718
				100		SELF STORAGE	11/1/11	0.00		TX		2,969,658	7.37000%		21,917
				101		INDUSTRIAL	7/1/11	1.44	12/31/01	TX		2,974,420	7.59000%		21,162
				102		SELF STORAGE	8/1/11	2.23	12/31/01	VA		2,960,320	7.44000%		22,053
				103		SELF STORAGE	7/1/11	1.32	12/31/01	GA		2,761,832	7.68000%		21,021
				104		RETAIL	11/1/11	0.00		GA		2,715,023	7.50000%		19,103
				105		RETAIL	12/15/19	1.01	12/31/01	IL		2,662,824	7.76000%		23,503
				106		MOBILE HOME PARK	8/1/11	1.32	12/31/01	CA		2,525,000	7.34000%		15,959
				107		SELF STORAGE	9/1/11	1.25	12/31/01	TX		2,469,784	7.50000%		18,475
				108		SELF STORAGE	10/1/11	1.35	12/31/01	LA		2,442,012	7.47000%		18,198
				109		RETAIL	11/1/11	1.43	12/31/01	FL		2,334,183	7.15000%		15,872
				110		RETAIL	8/1/11	1.47	12/31/01	CA		2,331,186	7.57000%		16,544
				111		MULTIFAMILY	11/1/11	1.35	12/31/01	MA		2,283,450	6.85000%		15,071
				112		SELF STORAGE	10/1/11	0.00		VA		2,275,307	7.57000%		17,102
				113		RETAIL	9/1/08	1.45	12/31/01	AZ		2,282,549	7.49000%		16,066
				114		SELF STORAGE	9/1/11	1.31	12/31/01	TX		2,212,927	7.50000%		16,553
				115		SELF STORAGE	10/1/11	0.00		AZ		2,175,430	7.35000%		16,044
				116		SELF STORAGE	6/1/08	1.19	12/31/01	TX		1,999,924	7.61000%		14,743
				117		SELF STORAGE	9/1/11	1.21	12/31/01	TX		1,985,706	7.50000%		14,854
				118		SELF STORAGE	11/1/11	0.00		CA		1,979,523	7.30000%		14,521
				119		MOBILE HOME PARK	8/1/08	1.54	12/31/01	NE		1,917,927	7.16000%		13,082
				120		MULTIFAMILY	11/1/11	1.42	12/31/01	MA		1,911,148	6.85000%		12,614
				121		OFFICE	4/1/11	0.00		TX		1,830,514	7.65000%		13,126
				122		SELF STORAGE	9/1/11	1.15	12/31/01	CO		1,778,360	7.53000%		13,337
				123		SELF STORAGE	9/1/11	0.00		TX		1,758,142	7.41000%		13,050
				124		MULTIFAMILY	11/1/11	1.46	12/31/01	MA		1,762,227	6.85000%		11,631
				125		OFFICE	9/1/11	2.06	12/31/01	MD		1,763,611	7.52000%		12,449
				126		SELF STORAGE	9/1/11	0.00		TX		1,511,212	7.41000%		11,217
				127		MOBILE HOME PARK	8/1/08	1.92	12/31/01	CO		1,479,874	7.36000%		10,949
				128		SELF STORAGE	11/1/11	1.70	12/31/01	CO		1,434,377	7.55000%		10,763
				129		SELF STORAGE	10/1/21	2.73	12/31/01	NM		1,409,059	7.35000%		11,429
				130		MULTIFAMILY	11/1/11	1.24	12/31/01	CA		1,191,647	7.00000%		7,984
				131		MULTIFAMILY	10/1/11	1.37	12/31/01	TX		1,191,064	7.10000%		8,064
				132		MULTIFAMILY	11/1/11	0.00		ND		1,137,999	7.19000%		8,268
				133		MOBILE HOME PARK	5/1/11	1.47	12/31/01	FL		882,000	7.59000%		5,765
											956,479,644			6,728,578			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

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 14 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

REVISED DATE:

09/23/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

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

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

GEO.

LOCATION

NOI

DSCR

NOI

DATE

SCHEDULE

ACTUAL

LIFE

AMORT.

3/11/02

6,446,609

6,477,653

7.74%

7/1/11

107

347

MULTIFAMILY

NOT AVAIL.

3/11/02

1,631,767

1,632,710

7.55%

8/1/11

108

348

MULTIFAMILY

NOT AVAIL.

8,078,376

8,110,363

(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

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 20 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

REVISED DATE:

09/23/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

PENDING RETURN TO MASTER SERVICER

RECEIVED ALL MONIES AS OF 8/5/02 TO BRING LOAN CURRENT THROUGH 7/1/02 ($514,177.93). TO PLACE INTO REHAB.

OTHER/TBD

FORWARDED PRE-NEGOTIATION LETTER AND REQUEST FOR FINANCIALS. THIS LOAN IS CROSS-DEFAULTED AND CROSS-COLLATERALIZED WITH ASHTON GLEN, LLC #70-0021695). LOAN IS CURRENT. ASHTON GLEN MONETARY DEFAULT CURED. LOAN TO BE PLACED IN REHAB.

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 21 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

REVISED DATE:

09/23/2002

PAYMENT DATE:

08/12/2002

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

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 26

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

REVISED DATE:

09/23/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 23 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

REVISED DATE:

09/23/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

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..

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 24 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

REVISED DATE:

09/23/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

SERIES 2001-3

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

ARA

AMOUNT

CURRENT P&I

ADVANCE

ASER

NOTE

RATE

MATURITY

DATE

REMAINING TERM

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

CURRENT

CUMULATIVE

LIFE

AMORT

5/8/02

6,446,609.17

1,615,834.29

38,173.96

8,079.17

16,158.34

7.74%

7/1/11

107

347

MULTIFAMILY

NOT AVL.

8,200,000.00

4/23/01

6,446,609.17

1,615,834.29

38,173.96

8,079.17

16,158.34

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 25 OF 26

ABN AMRO

LASALLE BANK

N.A.

GE CAPITAL COMMERCIAL MORTGAGE CORPORATION

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

REVISED DATE:

09/23/2002

SERIES 2001-3

PAYMENT DATE:

08/12/2002

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8906-10-8

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

A-1

36158YDC0

AAA

A-2

36158YDD8

AAA

36158YDG1

AAA

36158YDJ5

AAA

36158YDE6

36158YDF3

36158YDL0

A-

36158YDN6

BBB+

36158YDQ9

BBB

36158YDS5

BBB-

36158YDU0

BB+

36158YDW6

36158YDY2

BB-

36158YEA3

B+

36158YEC9

36158YEE5

B-

36158YEG0

9ABSG571

9ABSG572

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.

09/23/2002 - 15:25 (G542-G572) 2002 LASALLE BANK N.A.

PAGE 26 OF 26

GE CAPITAL COMMERCIAL MORT CORP COM MRT PS THR CRT SE 2001-3 8-K