8-K 1 ba01pb01_200112.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: October 26, 2001
(Date of earliest event reported)

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

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

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

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

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

ITEM 5. OTHER EVENTS

This Current Report on Form 8-K relates to the monthly distribution
reported to the holders of Banc of America Commercial Mortgage Inc.,
Commercial Mortgage Pass-Through Certificates Series 2001-PB1
which was made on December 11, 2001.

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

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on December 11, 2001.

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

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

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

Date: December 11, 2001

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

12/11/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/11/2001

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-PB1

PRIOR PAYMENT:

11/13/2001

NEXT PAYMENT:

01/11/2002

RECORD DATE:

11/30/2001

ABN AMRO ACCT: 67-8873-40-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

BARBARA MARIK (312) 904-7323

HUNG HUYNH 714-282-3980 (226)

BARBARA.MARIK@ABNAMRO.COM

HHUYNH@LNBABS.COM

PAGE(S)

ISSUE ID:

BA01PB01

CLOSING DATE:

11/6/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

11/13/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

5/11/2035

BA01PB01_200112_3.ZIP

OTHER RELATED INFORMATION - BA01PB01

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

DELINQUENT LOAN DETAIL

PAGE 10-12

HISTORICAL COLLATERAL PREPAYMENT

PAGE 13

MORTGAGE LOAN CHARACTERISTICS

PAGE 14-16

LOAN LEVEL DETAIL

PAGE 17-22

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 23

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 24

MODIFIED LOAN DETAIL

PAGE 25

REALIZED LOSS DETAIL

PAGE 26

APPRAISAL REDUCTION DETAIL

PAGE 27

PARTIES TO THE TRANSACTION

DEPOSITOR: BANC OF AMERICA COMMERCIAL MORTGAGE INC.

UNDERWRITER: BANC OF AMERICA SECURITIES LLC

MASTER SERVICER: PRUDENTIAL ASSET RESOURCES, INC.

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

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

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

PAGE 1 OF 27





	ABN AMRO

	LASALLE BANK		N.A.
*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*

										*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																											STATEMENT DATE:								12/11/2001

										*SERIES 2001-PB1*																											PAYMENT DATE:						12/11/2001

WAC:						7.519016%																															PRIOR PAYMENT:							11/13/2001
																																		NEXT PAYMENT:							01/11/2002
WAMM:						130
																																		RECORD DATE:								11/30/2001
CURRENT INDEX:						2.090000%
NEXT INDEX:						2.022500%				*REMIC II*
										*ABN AMRO ACCT: 67-8873-40-7*


									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT				RATE

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						131,224,107.00					130,526,624.53					877,710.88			0.00			0.00				129,648,913.65				533,745.12					0.00				4.90700000%
	05947UCE6													994.684799265			6.688640525			0.000000000			0.000000000				987.996158739					4.067431909				0.000000000						FIXED

	A-2						563,136,797.00					563,136,797.00					0.00			0.00			0.00				563,136,797.00				2,715,727.20					0.00				5.78700000%
	05947UCF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.822499994				0.000000000						FIXED

	B						37,531,329.00					37,531,329.00					0.00			0.00			0.00				37,531,329.00				187,969.41					0.00				6.01000000%
	05947UCH9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.008333438				0.000000000						FIXED

	C						9,382,832.00					9,382,832.00					0.00			0.00			0.00				9,382,832.00				47,774.25					0.00				6.11000000%
	05947UCJ5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.091666354				0.000000000						FIXED

	D						11,728,540.00					11,728,540.00					0.00			0.00			0.00				11,728,540.00				60,480.17					0.00				6.18800000%
	05947UCK2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.156666559				0.000000000						FIXED

	E						18,765,664.00					18,765,664.00					0.00			0.00			0.00				18,765,664.00				97,393.80					0.00				6.22800000%
	05947UCL0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.190000205				0.000000000						FIXED

	F						11,728,540.00					11,728,540.00					0.00			0.00			0.00				11,728,540.00				61,828.95					0.00				6.32600000%
	05947UCM8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.271666380				0.000000000						FIXED

	G						14,074,248.00					14,074,248.00					0.00			0.00			0.00				14,074,248.00				78,217.63					0.00				6.66900000%
	05947UCN6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.557499768				0.000000000						FIXED

	H						14,074,248.00					14,074,248.00					0.00			0.00			0.00				14,074,248.00				79,390.49					0.00				6.76900000%
	05947UCP1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.640833528				0.000000000						FIXED

	J						11,728,541.00					11,728,541.00					0.00			0.00			0.00				11,728,541.00				70,038.94					0.00				7.16600000%
	05947UCQ9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.971666894				0.000000000						7.166000000%

	K						18,765,664.00					18,765,664.00					0.00			0.00			0.00				18,765,664.00				96,174.03					0.00				6.15000000%
	05947UCR7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000107				0.000000000						FIXED

	L						14,074,248.00					14,074,248.00					0.00			0.00			0.00				14,074,248.00				72,130.52					0.00				6.15000000%
	05947UCS5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.124999929				0.000000000						FIXED

	M						7,037,124.00					7,037,124.00					0.00			0.00			0.00				7,037,124.00				36,065.26					0.00				6.15000000%
	05947UCT3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.124999929				0.000000000						FIXED

	N						11,728,540.00					11,728,540.00					0.00			0.00			0.00				11,728,540.00				60,108.77					0.00				6.15000000%
	05947UCU0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000213				0.000000000						FIXED

	O						4,691,416.00					4,691,416.00					0.00			0.00			0.00				4,691,416.00				24,043.51					0.00				6.15000000%
	05947UCV8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000639				0.000000000						FIXED

	P						4,691,416.00					4,691,416.00					0.00			0.00			0.00				4,691,416.00				24,043.51					0.00				6.15000000%
	05947UCW6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000639				0.000000000						FIXED

	Q						16,419,957.00					16,419,957.00					0.00			0.00			0.00				16,419,957.00				84,152.28					0.00				6.15000000%
	05947UCX4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.125000023				0.000000000						FIXED

	XC						938,283,211.00				N	937,585,728.53					0.00			0.00			0.00				936,708,017.65				652,978.66					0.00				0.83573626%
	05947UCY2													999.256639720			0.000000000			0.000000000			0.000000000				998.321196275					0.695929174				0.000000000						0.834155990%

	XP						501,273,702.00				N	501,273,702.00					0.00			0.00			0.00				501,273,702.00				637,225.30					0.00				1.52545476%
	05947UCZ9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.271212309				0.000000000						1.525454763%

	R II						999.99					999.99					0.00			0.00			0.00				999.99				0.00					0.00				N/A
	9ABSG483													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.000000000				0.000000000

	RI						999.99					999.99					0.00			0.00			0.00				999.99				0.00					0.00				N/A
	9ABSG482													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.000000000				0.000000000



		TOTAL			900,785,210.98								900,087,728.51				877,710.88			0.00			0.00				899,210,017.63				5,619,487.80					0.00

																										TOTAL P&I PAYMENT				6,497,198.68


	A-2F						37,500,000.00					37,500,000.00					0.00			0.00			0.00				37,500,000.00				74,083.33					0.00				2.54000000%
	05947UCG1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.975555467				0.000000000						2.472500000%

	Q						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	05947UCX4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			37,500,000.00								37,500,000.00				0.00			0.00			0.00				37,500,000.00				74,083.33					0.00

																										TOTAL P&I PAYMENT				74,083.33


NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.																																						PAGE 2 OF 27





	ABN AMRO

	LASALLE BANK	N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																													STATEMENT DATE:				12/11/2001
				*SERIES 2001-PB1*																																	PAYMENT DATE:	12/11/2001
																											PRIOR PAYMENT:				11/13/2001
																											NEXT PAYMENT:					01/11/2002
																											RECORD DATE:						11/30/2001
				*ABN AMRO ACCT: 67-8873-40-7*
				*CASH RECONCILIATION SUMMARY*


			INTEREST SUMMARY										SERVICING FEE SUMMARY																								PRINCIPAL SUMMARY
			CURRENT SCHEDULED INTEREST				2,945,974.45						CURRENT SERVICING FEES									29,809.97															SCHEDULED:
			LESS DEFERRED INTEREST				0.00						PLUS FEES ADVANCED FOR PPIS									0.00															CURRENT SCHEDULED PRINCIPAL					508,709.19
			PLUS ADVANCE INTEREST				2,885,885.98						LESS REDUCTION FOR PPIS									0.00															ADVANCED SCHEDULED PRINCIPAL					369,001.69
			PLUS UNSCHEDULED INTEREST				0.00						PLUS DELINQUENT SERVICING FEES										42,907.68														SCHEDULED PRINCIPAL DISTRIBUTION					877,710.88
			PPIS REDUCING SCHEDULED INTEREST				0.00						TOTAL SERVICING FEES									72,717.65															UNSCHEDULED:
			LESS TOTAL FEES PAID TO SERVICER				(29,809.97)																														CURTAILMENTS					0.00
			PLUS FEES ADVANCED FOR PPIS				0.00																														PREPAYMENTS IN FULL					0.00
			LESS FEE STRIPS PAID BY SERVICER				0.00						PPIS SUMMARY																								LIQUIDATION PROCEEDS					0.00
			LESS MISC. FEES & EXPENSES				0.00						GROSS PPIS									0.00															REPURCHASE PROCEEDS					0.00
			LESS NON RECOVERABLE ADVANCES				0.00							REDUCED BY PPIE								0.00															OTHER PRINCIPAL PROCEEDS					0.00
			INTEREST DUE TRUST				5,802,050.45							REDUCED BY SHORTFALLS IN FEES								0.00															UNSCHEDULED PRINCIPAL DISTRIBUTION					0.00
			LESS TRUSTEE FEE				(1,718.91)							REDUCED BY OTHER AMOUNTS								0.00															REMITTANCE PRINCIPAL					877,710.88
			LESS FEE STRIPS PAID BY TRUST				0.00							NET PPIS								0.00
			LESS MISC. FEES PAID BY TRUST				0.00						PPIS REDUCING SERVICING FEE									0.00															SERVICER WIRE AMOUNT					6,679,761.33
			LESS INTEREST RESERVE WITHHOLDING						0.00				PPIS ALLOCATED TO CERTIFICATES									0.00
			PLUS INTEREST RESERVE DEPOSIT					0.00
			REMITTANCE INTEREST				5,800,331.54								POOL BALANCE SUMMARY
																							BALANCE/AMOUNT					COUNT
													BEGINNING POOL									937,585,728.64								134
													SCHEDULED PRINCIPAL DISTRIBUTION									877,710.88
													UNSCHEDULED PRINCIPAL DISTRIBUTION							0.00															0
													DEFERRED INTEREST							0.00
													LIQUIDATIONS							0.00																0
													REPURCHASES							0.00													0
													ENDING POOL							936,708,017.76									134
					ADVANCES
						PRIOR OUTSTANDING							CURRENT PERIOD								RECOVERED																ENDING OUTSTANDING
							PRINCIPAL				INTEREST					PRINCIPAL		INTEREST						PRINCIPAL		INTEREST													PRINCIPAL		INTEREST
		MADE BY: SERVICER		0.00						0.00		369,001.69					2,885,885.98		0.00						0.00												369,001.69			2,885,885.98

12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.																																											PAGE 5 OF 27





	ABN AMRO

	LASALLE BANK	N.A.

				*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*

															*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																																			STATEMENT DATE:								12/11/2001
																																																		PAYMENT DATE:								12/11/2001
															*SERIES 2001-PB1*
																																																		PRIOR PAYMENT:									11/13/2001
																																	NEXT PAYMENT:								01/11/2002
																																	RECORD DATE:									11/30/2001


															*ABN AMRO ACCT: 67-8873-40-7*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																								ADDITIONS
																																	REMAINING
															ACCRUAL							PASS							ACCRUED								ADD.
DEFERRED &

					PRIOR						PREPAY-					OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																	CREDIT SUPPORT
													THRU								CERTIFICATE							ALLOCABLE				TRUST				ACCRETION				INTEREST				INT. SHORT-							MENT					INTEREST				CERTIFICATE		PAYMENT			INTEREST
			CLASS			METHOD DAYS								RATE						INTEREST							PPIS					EXPENSE (1)			INTEREST				LOSSES				FALLS DUE									PENALTIES			PROCEEDS (2)
INTEREST

			AMOUNT					SHORTFALLS				ORIGINAL							CURRENT(3)

		A-1					30/360		30	4.907000000%								533,745.12								0.00					0.00				0.00			0.00								0.00		0.00					0.00				533,745.12				533,745.12		0.00			22.00%	22.04%
		A-2					30/360		30	5.787000000%								2,715,727.20								0.00					0.00				0.00			0.00								0.00		0.00					0.00				2,715,727.20				2,715,727.20		0.00			22.00%	22.04%
		B					30/360		30	6.010000000%								187,969.41								0.00					0.00				0.00			0.00								0.00		0.00					0.00				187,969.41				187,969.41		0.00			18.00%	18.03%
		C					30/360		30	6.110000000%								47,774.25								0.00					0.00				0.00			0.00								0.00		0.00					0.00				47,774.25				47,774.25		0.00			17.00%	17.03%
		D					30/360		30	6.188000000%								60,480.17								0.00					0.00				0.00			0.00								0.00		0.00					0.00				60,480.17				60,480.17		0.00			15.75%	15.78%
		E					30/360		30	6.228000000%								97,393.80								0.00					0.00				0.00			0.00								0.00		0.00					0.00				97,393.80				97,393.80		0.00			13.75%	13.77%
		F					30/360		30	6.326000000%								61,828.95								0.00					0.00				0.00			0.00								0.00		0.00					0.00				61,828.95				61,828.95		0.00			12.50%	12.52%
		G					30/360		30	6.669000000%								78,217.63								0.00					0.00				0.00			0.00								0.00		0.00					0.00				78,217.63				78,217.63		0.00			11.00%	11.02%
		H					30/360		30	6.769000000%								79,390.49								0.00					0.00				0.00			0.00								0.00		0.00					0.00				79,390.49				79,390.49		0.00			9.50%	9.52%
		J					30/360		30	7.166000000%								70,038.94								0.00					0.00				0.00			0.00								0.00		0.00					0.00				70,038.94				70,038.94		0.00			8.25%	8.26%
		K					30/360		30	6.150000000%								96,174.03								0.00					0.00				0.00			0.00								0.00		0.00					0.00				96,174.03				96,174.03		0.00			6.25%	6.26%
		L					30/360		30	6.150000000%								72,130.52								0.00					0.00				0.00			0.00								0.00		0.00					0.00				72,130.52				72,130.52		0.00			4.75%	4.76%
		M					30/360		30	6.150000000%								36,065.26								0.00					0.00				0.00			0.00								0.00		0.00					0.00				36,065.26				36,065.26		0.00			4.00%	4.01%
		N					30/360		30	6.150000000%								60,108.77								0.00					0.00				0.00			0.00								0.00		0.00					0.00				60,108.77				60,108.77		0.00			2.75%	2.75%
		O					30/360		30	6.150000000%								24,043.51								0.00					0.00				0.00			0.00								0.00		0.00					0.00				24,043.51				24,043.51		0.00			2.25%	2.25%
		P					30/360		30	6.150000000%								24,043.51								0.00					0.00				0.00			0.00								0.00		0.00					0.00				24,043.51				24,043.51		0.00			1.75%	1.75%
		Q					30/360		30	6.150000000%								84,152.28								0.00					0.00				0.00			0.00								0.00		0.00					0.00				84,152.28				84,152.28		0.00			0.00%	0.00%
		XC					30/360		30	0.835736263%								652,978.66								0.00					0.00				0.00			0.00								0.00		0.00					0.00				652,978.66				652,978.66		0.00			NA	NA
		XP					30/360		30	1.525454763%								637,225.30								0.00					0.00				0.00			0.00								0.00		0.00					0.00				637,225.30				637,225.30		0.00			NA	NA
		A-2F					ACT/360		28	2.540000000%								74,083.33								0.00					0.00				0.00			0.00								0.00		0.00					0.00				74,083.33				74,083.33		0.00			22.00%	22.04%
																			5,693,571.13						0.00					0.00				0.00				0.00							0.00				0.00					0.00			5,693,571.13				5,693,571.13			0.00

	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																	PAGE 6 OF 27
	12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

12/11/2001

SERIES 2001-PB1

PAYMENT DATE:

12/11/2001

PRIOR PAYMENT:

11/13/2001

NEXT PAYMENT:

01/11/2002

RECORD DATE:

11/30/2001

ABN AMRO ACCT: 67-8873-40-7

OTHER RELATED INFORMATION

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

0.00

ADDITIONAL INTEREST PAID TO FLOATING RATE CERTIFICATES:

0.00

ADDITIONAL PRINCIPAL PAID TO FLOATING RATE CERTIFICATES:

0.00

DEFAULT STATUS

MORTGAGE LOAN EVENT OF DEFAULT OR EVENT OF DEFAULT STATUS:

NONE

RATING AGENCY TRIGGER EVENT:

NONE

SWAP DEFAULT STATUS:

NONE

FLOATING RATE CERTIFICATE INTEREST SHORTFALL :

0.00

FLOATING RATE CERTIFICATE PRINCIPAL SHORTFALL :

0.00

SWAP CONTRACT A-2F

CURRENT DISTRIBUTION LIBOR

2.0900%

AMOUNT RECEIVED

AMOUNT PAID

SHORTFALL

0.00

106,760.42

0.00

PAYMENT BY SWAP COUNTERPARTY AS A TERMINATION PAYMENT:

0.00

PAYMENT TO ANY SUCCESSOR INTEREST RATE SWAP COUNTERPARTY TO ACQUIRE

A REPLACEMENT INTEREST RATE SWAP AGREEMENT:

0.00

COLLATERAL POSTED IN CONNECTION WITH ANY RATING AGENCY TRIGGER EVENT:

0.00

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

PAGE 7 OF 27





		ABN AMRO

		LASALLE BANK		N.A.
		*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*

																																	STATEMENT DATE:							12/11/2001
												*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							12/11/2001
																																											*SERIES 2001-PB1*
												PRIOR PAYMENT:									11/13/2001
																																	NEXT PAYMENT:								01/11/2002
																																	RECORD DATE:									11/30/2001

												*ABN AMRO ACCT: 67-8873-40-7*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					12/11/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
					11/13/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.																																											PAGE 8 OF 27





	ABN AMRO

	LASALLE BANK		N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															STATEMENT DATE:						12/11/2001
																												PAYMENT DATE:								12/11/2001
											*SERIES 2001-PB1*																														PRIOR PAYMENT:					11/13/2001
																												NEXT PAYMENT:										01/11/2002
																												RECORD DATE:											11/30/2001
											*ABN AMRO ACCT: 67-8873-40-7*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*


							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)							REALIZED LOSSES (2)									REMAINING TERM						CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE						# AMOUNT									LIFE AMORT.					COUPON REMIT
				12/11/01		134			936,708,018				0		0				0	0			0	0			0				0			0			0						130		323		7.52%		7.42%
					100.00%					99.83%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/13/01		134			937,585,729				0		0				0	0			0	0			0				0			0			0						126		324		7.77%		7.67%
					100.00%					99.92%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 9 OF 27
			12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK	N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*														STATEMENT DATE:		12/11/2001

							*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*											PAYMENT DATE:			12/11/2001
							*SERIES 2001-PB1*											PRIOR PAYMENT:				11/13/2001
																		NEXT PAYMENT:					01/11/2002
																		RECORD DATE:						11/30/2001

							*ABN AMRO ACCT: 67-8873-40-7*
							*DELINQUENT LOAN DETAIL*



DISCLOSURE
CONTROL #

PAID
THRU
DATE


CURRENT P&I
ADVANCE

OUTSTANDING
P&I
ADVANCES**

OUTSTANDING
SERVICING
ADVANCES


				ADVANCE
DESCRIPTION (1)

SPECIAL
SERVICER
TRANSFER DATE


FORECLOSURE
DATE


BANKRUPTCY
DATE


REO
DATE


END PRIN
BAL



				52694		11/1/01		88,670.57	88,670.57		0.00	A								12,884,113.04
				52958		11/1/01		144,500.51	144,500.51		0.00	A								21,753,958.14
				53417		11/1/01		26,522.72	26,522.72		0.00	A								3,887,537.00
				53423		11/1/01		30,322.06	30,322.06		0.00	A								4,444,420.00
				53424		11/1/01		85,008.17	85,008.17		0.00	A								12,459,974.00
				53430		11/1/01		22,904.88	22,904.88		0.00	A								3,357,256.00
				53432		11/1/01		21,270.10	21,270.10		0.00	A								3,117,640.00
				53433		11/1/01		13,560.55	13,560.55		0.00	A								1,987,622.00
				53443		11/1/01		35,302.21	35,302.21		0.00	A								5,174,380.00
				53625		11/1/01		11,303.88	11,303.88		0.00	A								1,491,224.67
				53647		11/1/01		19,140.32	19,140.32		0.00	A								2,606,546.79
				53713		11/1/01		135,221.56	135,221.56		0.00	A								20,357,051.85
				53748		11/1/01		59,516.71	59,516.71		0.00	A								8,485,154.54
				54058		11/1/01		8,732.51	8,732.51		0.00	A								1,263,372.08
				54471		11/1/01		23,847.73	23,847.73		0.00	A								3,582,412.39
				54492		11/1/01		39,067.32	39,067.32		0.00	A								5,480,351.45
				54522		11/1/01		30,866.89	30,866.89		0.00	A								4,620,622.51
				54580		11/1/01		35,072.50	35,072.50		0.00	A								5,281,726.08
				54630		11/1/01		64,257.65	64,257.65		0.00	A								7,918,699.87
				54650		11/1/01		46,600.00	46,600.00		0.00	A								8,000,000.00
				54678		11/1/01		25,383.68	25,383.68		0.00	A								3,632,296.33
				54683		11/1/01		16,206.51	16,206.51		0.00	A								2,314,265.71
				54698		11/1/01		45,516.87	45,516.87		0.00	A								6,698,168.95
				54733		11/1/01		13,883.03	13,883.03		0.00	A								2,087,932.07
				54756		11/1/01		87,408.73	87,408.73		0.00	A								12,487,437.69
				54758		11/1/01		65,659.07	65,659.07		0.00	A								11,536,000.00
				54782		11/1/01		29,654.02	29,654.02		0.00	A								3,637,959.78
				54786		11/1/01		18,849.15	18,849.15		0.00	A								2,593,273.37
				54792		11/1/01		225,750.27	225,750.27		0.00	A								32,915,379.66
				54815		11/1/01		122,325.00	122,325.00		0.00	A								21,000,000.00
				54817		11/1/01		64,987.49	64,987.49		0.00	A								11,156,650.00
				54857		11/1/01		19,699.70	19,699.70		0.00	A								2,809,472.24
				54860		11/1/01		23,704.88	23,704.88		0.00	A								3,367,510.78
				54861		11/1/01		26,266.28	26,266.28		0.00	A								3,745,962.96
				54880		11/1/01		17,206.68	17,206.68		0.00	A								2,508,597.46
				54888		11/1/01		19,290.87	19,290.87		0.00	A								2,690,504.85
				54964		11/1/01		29,112.79	29,112.79		0.00	A								4,489,515.69
				55329		11/1/01		76,122.04	76,122.04		0.00	A								10,843,149.32
				55366		11/1/01		15,972.00	15,972.00		0.00	A								2,640,000.00
				55400		11/1/01		20,329.97	20,329.97		0.00	A								2,785,561.34
				6103741		11/1/01		132,446.20	132,446.20		0.00	A								17,375,684.42
				6104093		11/1/01		91,259.59	91,259.59		0.00	A								12,702,071.46
				6104257		11/1/01		31,505.66	31,505.66		0.00	A								3,982,510.53
				6104261		11/1/01		14,960.64	14,960.64		0.00	A								2,091,697.71
				6104274		11/1/01		18,382.64	18,382.64		0.00	A								2,438,138.97
				6104301		11/1/01		60,948.65	60,948.65		0.00	A								5,184,318.55
				6104334		11/1/01		17,142.40	17,142.40		0.00	A								2,509,288.98
				6104335		11/1/01		28,830.26	28,830.26		0.00	A								4,288,065.53
				6104336		11/1/01		49,374.38	49,374.38		0.00	A								7,482,991.76
				6104343		11/1/01		23,277.64	23,277.64		0.00	A								3,189,565.72
				6104347		11/1/01		19,495.01	19,495.01		0.00	A								2,671,261.30
				6104356		11/1/01		25,092.61	25,092.61		0.00	A								3,712,012.91
				6104360		11/1/01		19,857.82	19,857.82		0.00	A								2,792,761.25
				100000256		11/1/01		10,746.00	10,746.00		0.00	A								1,518,573.76
				100010286		11/1/01		78,009.42	78,009.42		0.00	A								11,632,927.12
				100010315		11/1/01		150,893.30	150,893.30		0.00	A								21,929,276.27
				240010305		11/1/01		173,161.26	173,161.26		0.00	A								23,255,848.82
				311000254		11/1/01		20,858.52	20,858.52		0.00	A								2,886,253.35
				400000266		11/1/01		9,974.00	9,974.00		0.00	A								1,308,517.93
				400000269		11/1/01		16,891.35	16,891.35		0.00	A								2,356,863.84
				400010320		11/1/01		8,102.08	8,102.08		0.00	A								1,130,816.51
				415000250		11/1/01		21,504.91	21,504.91		0.00	A								3,037,044.04
				415000259		11/1/01		14,561.55	14,561.55		0.00	A								2,089,040.33
				415010281		11/1/01		41,959.18	41,959.18		0.00	A								6,019,579.77
				415010287		11/1/01		52,005.53	52,005.53		0.00	A								7,460,858.46
				415010288		11/1/01		29,422.12	29,422.12		0.00	A								4,325,841.90
				415010310		11/1/01		22,420.96	22,420.96		0.00	A								3,190,351.09
				430990096		11/1/01		21,611.64	21,611.64		0.00	A								2,636,818.41
				800010277		11/1/01		19,753.25	19,753.25		0.00	A								2,933,211.33
				800010301		11/1/01		28,708.69	28,708.69		0.00	A								4,183,168.54
				800010302		11/1/01		28,711.46	28,711.46		0.00	A								4,040,220.30
				800010306		11/1/01		44,843.45	44,843.45		0.00	A								6,453,424.80
				810000261		11/1/01		14,733.76	14,733.76		0.00	A								1,990,222.40
				820000263		11/1/01		8,423.86	8,423.86		0.00	A								1,193,285.72
					TOTAL			3,254,887.67		3,254,887.67
				A. P&I ADVANCE - LOAN IN GRACE PERIOD					1. P&I ADVANCE - LOAN DELINQ. 1 MONTH					3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS		7. P &I ADVANCE (FORECLOSURE)
				B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.					2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS				4. MATURED BALLOON/ASSUMED SCHED. PAYMENT			9. P&I ADVANCE (REO)

				** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
			12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.																PAGE 10 OF 27

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

12/11/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/11/2001

SERIES 2001-PB1

PRIOR PAYMENT:

11/13/2001

NEXT PAYMENT:

01/11/2002

RECORD DATE:

11/30/2001

ABN AMRO ACCT: 67-8873-40-7

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CUMULATIVE

PAGE 13 OF 27

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





		ABN AMRO

		LASALLE BANK		N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								STATEMENT DATE:				12/11/2001
													PAYMENT DATE:			12/11/2001
					*SERIES 2001-PB1*								PRIOR PAYMENT:			11/13/2001
													NEXT PAYMENT:			01/11/2002
													RECORD DATE:			11/30/2001

					*ABN AMRO ACCT: 67-8873-40-7*
					*MORTGAGE LOAN CHARACTERISTICS*

	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES



CURRENT SCHEDULED
BALANCE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


		0							TO		2,500,000				34				58,367,442						6.23	%			140				7.75	%	0.00
		2,500,000							TO		5,000,000				44				153,881,526						16.43	%			132				7.66	%	0.00
		5,000,000							TO		10,000,000				30				205,559,227						21.94	%			132				7.62	%	0.00
		10,000,000							TO		20,000,000				17				226,549,992						24.19	%			153				7.53	%	0.00
		20,000,000							TO		30,000,000				6				138,217,782						14.76	%			105				7.29	%	0.00
		30,000,000							TO		40,000,000				1				32,915,380						3.51	%			114				7.44	%	0.00
		40,000,000							TO		60,000,000				1				49,599,271						5.30	%			116				7.95	%	0.00
		60,000,000							&		ABOVE				1				71,617,398						7.65	%			112				6.91	%	0.00
























												134					936,708,018				100.00		%
			AVERAGE SCHEDULE BALANCE														6,990,358
			MAXIMUM SCHEDULE BALANCE												71,617,398
			MINIMUM SCHEDULE BALANCE												873,077



CURRENT MORTGAGE
INTEREST RATE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


									4.000%			TO		6.500%				0						0						0.00		%				0	0.00	%	0.00
									6.501%			TO		7.000%				3						87,642,914						9.36		%				112	6.91	%	0.00
									7.001%			TO		7.500%				52						396,966,351						42.38		%				119	7.29	%	0.00
									7.501%			TO		8.000%				58						355,590,765						37.96		%				131	7.72	%	0.00
									8.001%			TO		8.500%				19						91,896,253						9.81		%				196	8.28	%	0.00
									8.501%			TO		9.000%				2						4,611,735						0.49		%				104	8.79	%	0.00
									9.001%			&		ABOVE				0						0						0.00		%				0	0.00	%	0.00
















													134					936,708,018						100.00			%
									MINIMUM MORTGAGE INTEREST RATE																		6.900%
									MAXIMUM MORTGAGE INTEREST RATE																		9.000%

























		DISTRIBUTION OF REMAINING TERM (BALLOON)




BALLOON
MORTGAGE LOANS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


				0			TO		12					0			0				0.00				%			0				0.00	%		0.00
				13			TO		24					0			0				0.00				%			0				0.00	%		0.00
				25			TO		36					0			0				0.00				%			0				0.00	%		0.00
			37			TO		60					2			31,198,254				3.33				%			54				7.10	%		0.00
			61			TO		120					113			811,127,491				86.59				%			113				7.49	%		0.00
			121			TO		180					1			4,373,086				0.47				%			176				8.33	%		0.00
			181			TO		240					0			0				0.00				%			0				0.00	%		0.00
			241			&		ABOVE					13			79,911,294				8.53				%			332				7.92	%		0.00






											129							926,610,124			98.92			%
			MINIMUM REMAINING TERM													54
			MAXIMUM REMAINING TERM													357






	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)




FULLY AMORTIZING
MORTGAGE LOANS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


			0		TO		60			0				0						0.00		%					0		0.00			%		0.00
			61		TO		120			1				5,184,319						0.55		%					117		7.05			%		0.00
			121		TO		180			3				3,921,085						0.42		%					170		7.70			%		0.00
			181		TO		240			1				992,490						0.11		%					235		8.37			%		0.00
			241		&		ABOVE			0				0						0.00		%					0		0.00			%		0.00
										5				10,097,893						1.08		%
																	MINIMUM REMAINING TERM														117
																	MAXIMUM REMAINING TERM													235










	12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.													PAGE 14 OF 27





			ABN AMRO

			LASALLE BANK		N.A.
		*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*
		*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*							STATEMENT DATE:				12/11/2001
											PAYMENT DATE:			12/11/2001
				*SERIES 2001-PB1*							PRIOR PAYMENT:			11/13/2001
											NEXT PAYMENT:			01/11/2002
											RECORD DATE:			11/30/2001

				*ABN AMRO ACCT: 67-8873-40-7*
				*MORTGAGE LOAN CHARACTERISTICS*

		DISTRIBUTION OF DSCR (PFY)							GEOGRAPHIC DISTRIBUTION



DEBT SERVICE
COVERAGE RATIO

# OF
LOANS

SCHEDULED
BALANCE

	% OF
BALANCE


WAMM WAC PFY DSCR


				LESS THAN ZERO 1.000								134		936,708,018				100.00	%			130		7.52	%	0.00
				1.001 1.125								0		0				0.00	%			0		0.00	%	0.00
				1.126 1.250								0		0				0.00	%			0		0.00	%	0.00
				1.251 1.375								0		0				0.00	%			0		0.00	%	0.00
				1.376 1.500								0		0				0.00	%			0		0.00	%	0.00
				1.501 1.625								0		0				0.00	%			0		0.00	%	0.00
				1.626 1.750								0		0				0.00	%			0		0.00	%	0.00
				1.751 1.875								0		0				0.00	%			0		0.00	%	0.00
				1.876 2.000								0		0				0.00	%			0		0.00	%	0.00
				2.001 3.000								0		0				0.00	%			0		0.00	%	0.00
				3.001 & ABOVE								0		0				0.00	%			0		0.00	%	0.00
				UNKNOWN								134		936,708,018				100.00	%			130		7.52	%	0.00






										268				1,873,416,036				200.00	%
			MAXIMUM DSCR			0.000
			MINIMUM DSCR				0.000



GEOGRAPHIC
LOCATION

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR



			CALIFORNIA			29					155,931,264				16.65		%			124		7.57	%		0.00
			TEXAS			13					76,866,754				8.21		%			98		7.44	%		0.00
			NORTH CAROLINA			5					73,423,915				7.84		%			115		7.81	%		0.00
			HIWAII			1					71,617,398				7.65		%			112		6.91	%		0.00
			WASHINGTON			8					54,867,976				5.86		%			122		7.38	%		0.00
			OHIO			5					45,721,563				4.88		%			114		7.49	%		0.00
			NEVEDA			2					42,753,958				4.56		%			112		7.08	%		0.00
			CMBS CERTIFICATE			4					38,153,431				4.07		%			155		7.83	%		0.00
			NEW JERSEY			8					37,986,213				4.06		%			233		7.98	%		0.00
			WISCONSIN			1					32,915,380				3.51		%			114		7.44	%		0.00
			MARYLAND			6					30,810,233				3.29		%			113		7.52	%		0.00
			ILLINOIS			5					30,450,107				3.25		%			238		7.60	%		0.00
			FLORIDA			6					23,681,958				2.53		%			115		7.53	%		0.00
			GEORGIA			4					19,916,307				2.13		%			116		7.39	%		0.00
			UTAH			2					18,942,043				2.02		%			320		7.48	%		0.00
			MICHIGAN			2					18,896,561				2.02		%			114		7.59	%		0.00
			PENNSYLVANIA			4					16,172,516				1.73		%			114		7.57	%		0.00
			MASSACHUSETTS			2					16,124,875				1.72		%			113		7.50	%		0.00
			DELAWARE			3					16,083,143				1.72		%			178		7.91	%		0.00
			NEW YORK			3					13,430,614				1.43		%			114		7.79	%		0.00
			MISSOURI			3					12,778,634				1.36		%			116		7.57	%		0.00
			RHODE ISLAND			1					12,487,438				1.33		%			77		7.65	%		0.00
			NEW MEXICO			1					11,453,683				1.22		%			115		7.36	%		0.00
			MINNESOTA			1					9,895,962				1.06		%			114		8.28	%		0.00
			CONNECTICUT			1					8,739,444				0.93		%			110		7.58	%		0.00
			SOUTH CAROLINA			2					8,209,724				0.88		%			116		7.20	%		0.00
			VIRGINIA			2					8,073,625				0.86		%			114		7.70	%		0.00
			KENTUCKY			1					7,482,992				0.80		%			117		7.02	%		0.00
			ALABAMA			2					6,962,377				0.74		%			116		7.37	%		0.00
			ALASKA			2					4,529,837				0.48		%			115		7.69	%		0.00
			KANSAS			1					3,982,511				0.43		%			115		8.30	%		0.00
			ARIZONA			2					3,105,733				0.33		%			96		8.60	%		0.00
			LOUISIANA			1					2,300,000				0.25		%			357		7.59	%		0.00
			OREGON			1					1,959,850				0.21		%			116		7.43	%		0.00
















						134					936,708,018				100.00		%























		DISTRIBUTION OF DSCR (CUTOFF)



DEBT SERVICE
COVERAGE RATIO

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


					LESS THAN ZERO					0						0				0.00	%			0		0.00	%	0.00
					1.001 1.125					0						0				0.00	%			0		0.00	%	0.00
					1.126 1.250					41						280,138,082				29.91	%			142		7.49	%	0.00
					1.251 1.375					56						304,985,491				32.56	%			135		7.59	%	0.00
					1.376 1.500					25						172,941,721				18.46	%			119		7.56	%	0.00
					1.501 1.625					5						43,573,743				4.65	%			121		7.58	%	0.00
					1.626 1.750					3						6,742,662				0.72	%			120		7.62	%	0.00
					1.751 1.875					2						52,088,299				5.56	%			116		7.92	%	0.00
					1.876 2.000					0						0				0.00	%			0		0.00	%	0.00
					2.001 & ABOVE					2						76,238,021				8.14	%			112		6.92	%	0.00










											134					936,708,018			100.00		%
				MAXIMUM DSCR		2.120
				MINIMUM DSCR			1.130


























		12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.						PAGE 15 OF 27





		ABN AMRO

		LASALLE BANK		N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								STATEMENT DATE:				12/11/2001
														PAYMENT DATE:			12/11/2001
						*SERIES 2001-PB1*								PRIOR PAYMENT:			11/13/2001
														NEXT PAYMENT:			01/11/2002
														RECORD DATE:			11/30/2001

						*ABN AMRO ACCT: 67-8873-40-7*
						*MORTGAGE LOAN CHARACTERISTICS*

	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING


									PROPERTY TYPES
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


		MULTIFAMILY				52				309,901,294							33.08		%					138		7.39	%		0.00
		RETAIL				34				217,572,225							23.23		%					142		7.71	%		0.00
		OFFICE				22				203,601,319							21.74		%					115		7.54	%		0.00
		LODGING				4				94,146,434							10.05		%					113		7.22	%		0.00
		INDUSTRIAL				11				66,223,470							7.07		%					119		7.70	%		0.00
		OTHER				7				31,463,444							3.36		%					159		7.68	%		0.00
		SELF STORAGE				4				13,799,831							1.47		%					114		7.83	%		0.00
















							134			936,708,018						100.00			%




NUMBER OF MONTHS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			0		TO		12				122				875,575,716				93.47		%				123			7.46	%	0.00
			13		TO		24				11				57,778,372				6.17		%				228			8.36	%	0.00
			25		TO		36				1				3,353,930				0.36		%				273			7.78	%	0.00
			37		TO		48				0				0				0.00		%				0			0.00	%	0.00
			49		TO		60				0				0				0.00		%				0			0.00	%	0.00
			61		TO		72				0				0				0.00		%				0			0.00	%	0.00
			73		TO		84				0				0				0.00		%				0			0.00	%	0.00
			85		TO		96				0				0				0.00		%				0			0.00	%	0.00
			97		TO		108				0				0				0.00		%				0			0.00	%	0.00
			109		TO		120				0				0				0.00		%				0			0.00	%	0.00
			121		OR		MORE				0				0				0.00		%				0			0.00	%	0.00








											134					936,708,018				100.00		%























	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING


								AMORTIZATION TYPE
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


								AMORTIZINGBALLOON						113				813,375,379					86.83		%			125			7.52	%	0.00
								FULL AMORTIZING						5				10,097,893					1.08		%			149			7.43	%	0.00
								IO/AMORTIZING/BALLOON						16				113,234,745					12.09		%			165			7.52	%	0.00
























									134				936,708,018			100.00			%




YEAR

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			2001					0			0				0.00		%			0				0.00	%	0.00
			2002					0			0				0.00		%			0				0.00	%	0.00
			2003					0			0				0.00		%			0				0.00	%	0.00
			2004					0			0				0.00		%			0				0.00	%	0.00
			2005					0			0				0.00		%			0				0.00	%	0.00
			2006					2			31,198,254				3.33		%			54				7.10	%	0.00
			2007					0			0				0.00		%			0				0.00	%	0.00
			2008					2			13,618,254				1.45		%			77				7.67	%	0.00
			2009					0			0				0.00		%			0				0.00	%	0.00
			2010					5			30,870,155				3.30		%			106				8.09	%	0.00
			2011					107			771,823,400				82.40		%			114				7.46	%	0.00
			2012 & GREATER					18			89,197,955				9.52		%			316				7.94	%	0.00



								134			936,708,018			100.00			%
























								PAGE 16 OF 27
	12/07/2001 - 09:19 () 2001 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK	N.A.
	*BANC OF AMERICA COMMERCIAL MORTGAGE INC.*
													STATEMENT DATE:			12/11/2001
					*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*											PAYMENT DATE:			12/11/2001
					*SERIES 2001-PB1*											PRIOR PAYMENT:				11/13/2001
														NEXT PAYMENT:			01/11/2002
														RECORD DATE:				11/30/2001

					*ABN AMRO ACCT: 67-8873-40-7*

					*LOAN LEVEL DETAIL*




DISCLOSURE
CONTROL #



GROUP


PROPERTY
TYPE


MATURITY
DATE


PFY
DSCR

OPERATING
STATEMENT
DATE


		GEO. LOCATION

ENDING
PRINCIPAL
BALANCE


NOTE
RATE


SCHEDULED
P&I


PREPAYMENT
AMOUNT


PREPAYMENT
DATE

LOAN
STATUS
CODE (1)



				52694		OTHER	4/1/11	0.00	MD	12,884,113	7.45000%	90,175			0						A
				52958		MULTIFAMILY	4/1/11	0.00	NV	21,753,958	7.10000%	147,041			0						A
				53417		MULTIFAMILY	3/1/11	0.00	PA	3,887,537	8.32700%	26,976			0						A
				53423		MULTIFAMILY	4/1/11	0.00	DE	4,444,420	8.32700%	30,841			0						A
				53424		MULTIFAMILY	5/1/28	0.00	NJ	12,459,974	8.32700%	86,462			0						A
				53430		MULTIFAMILY	5/1/28	0.00	NJ	3,357,256	8.32700%	23,297			0						A
				53432		MULTIFAMILY	5/1/28	0.00	NJ	3,117,640	8.32700%	21,634			0						A
				53433		MULTIFAMILY	5/1/28	0.00	NJ	1,987,622	8.32700%	13,792			0						A
				53443		MULTIFAMILY	5/1/28	0.00	DE	5,174,380	8.32700%	35,906			0						A
				53625		INDUSTRIAL	5/1/28	0.00	NJ	1,491,225	7.90000%	11,478			0						A
				53647		RETAIL	5/1/28	0.00	CA	2,606,547	8.10000%	19,445			0						A
				53713		MULTIFAMILY	6/1/06	0.00	TX	20,357,052	7.10000%	137,599			0						A
				53748		OFFICE	4/1/11	0.00	NY	8,485,155	7.65000%	60,507			0						A
				54058		MULTIFAMILY	12/1/10	0.00	CA	1,263,372	7.50000%	8,880			0						A
				54471		RETAIL	7/1/11	0.00	SC	3,582,412	7.13000%	24,266			0						A
				54492		MULTIFAMILY	6/1/11	0.00	VA	5,480,351	7.83000%	39,707			0						A
				54522		RETAIL	5/1/11	0.00	FL	4,620,623	7.15000%	31,406			0						A
				54580		MULTIFAMILY	3/1/11	0.00	MA	5,281,726	7.12000%	35,689			0						A
				54630		INDUSTRIAL	6/1/11	0.00	IL	7,918,700	7.65000%	65,183			0						A
				54650		MULTIFAMILY	4/1/11	0.00	TX	8,000,000	7.06000%	47,067			0						A
				54678		RETAIL	8/1/11	0.00	IL	3,632,296	7.62000%	25,808			0						A
				54683		RETAIL	7/1/11	0.00	NC	2,314,266	7.66000%	16,477			0						A
				54698		MULTIFAMILY	7/1/11	0.00	NJ	6,698,169	7.35000%	46,299			0						A
				54733		MULTIFAMILY	6/1/11	0.00	IL	2,087,932	7.11000%	14,127			0						A
				54756		OFFICE	5/1/08	0.00	RI	12,487,438	7.65000%	88,867			0						A
				54758		MULTIFAMILY	5/1/11	0.00	CA	11,536,000	6.90000%	66,332			0						A
				54782		RETAIL	4/1/11	0.00	GA	3,637,960	7.71000%	30,079			0						A
				54786		RETAIL	6/1/11	0.00	VA	2,593,273	7.42000%	19,152			0						A
				54792		OFFICE	6/1/11	0.00	WI	32,915,380	7.43500%	229,593			0						A
				54815		MULTIFAMILY	4/1/11	0.00	NV	21,000,000	7.06000%	123,550			0						A
				54817		MULTIFAMILY	4/1/11	0.00	TX	11,156,650	7.06000%	65,638			0						A
				54857		RETAIL	6/1/11	0.00	MD	2,809,472	7.66000%	20,028			0						A
				54860		RETAIL	7/1/11	0.00	MD	3,367,511	7.70000%	24,098			0						A
				54861		RETAIL	5/1/11	0.00	MD	3,745,963	7.66000%	26,704			0						A
				54880		MULTIFAMILY	6/1/11	0.00	PA	2,508,597	7.43000%	17,500			0						A
				54888		RETAIL	6/1/11	0.00	TX	2,690,505	7.89000%	19,605			0						A
				54964		MULTIFAMILY	8/1/11	0.00	PA	4,489,516	6.90000%	29,637			0						A
				55181		OFFICE	2/1/11	0.00	NC	14,713,024	7.60500%	104,197			0
				55235		RETAIL	8/1/11	0.00	NC	49,599,271	7.95000%	435,970			0
				55329		INDUSTRIAL	6/1/11	0.00	MA	10,843,149	7.68000%	77,388			0						A
				55366		MULTIFAMILY	7/1/11	0.00	TX	2,640,000	7.33000%	16,126			0						A
				55400		MULTIFAMILY	9/1/11	0.00	MO	2,785,561	7.48000%	20,655			0						A
				55447		MULTIFAMILY	7/1/06	0.00	WA	10,841,202	7.09000%	73,037			0
				6103542		RETAIL	9/1/24	0.00	CA	3,353,930	7.78000%	26,165			0
				6103741		INDUSTRIAL	7/1/11	0.00	WA	17,375,684	7.35000%	133,896			0						A
				6103916		OTHER	8/1/30	0.00		6,444,832	8.50000%	49,979			0
				6104041		OFFICE	5/1/11	0.00	NJ	1,736,202	8.01000%	14,649			0
				6104044		MULTIFAMILY	7/1/11	0.00	NM	11,453,683	7.36000%	79,310			0
				6104093		MULTIFAMILY	12/1/10	0.00	TX	12,702,071	7.76000%	91,789			0						A
				6104101		OFFICE	2/1/11	0.00	CT	8,739,444	7.58000%	62,014			0
				6104135		MULTIFAMILY	5/1/11	0.00	MD	6,470,703	7.32000%	44,671			0
				6104137		OFFICE	9/1/11	0.00		15,967,884	7.55000%	112,423			0
				6104149		INDUSTRIAL	9/1/11	0.00	NY	3,390,716	8.42000%	27,195			0
				6104163		MULTIFAMILY	6/1/11	0.00	FL	6,277,317	7.80000%	45,352			0
				6104189		INDUSTRIAL	3/1/11	0.00	NJ	7,138,125	7.58000%	58,761			0
				6104193		RETAIL	4/1/11	0.00	DE	6,464,343	7.30000%	44,562			0
				6104195		RETAIL	7/1/11	0.00	FL	4,685,481	7.54000%	32,992			0
				6104208		OFFICE	6/1/11	0.00	CA	3,780,758	7.40000%	26,981			0
				6104232		MULTIFAMILY	7/1/21	0.00	TX	992,490	8.37000%	8,596			0
				6104233		RETAIL	7/1/31	0.00	IL	15,617,893	7.64000%	111,038			0
				6104236		LODGING	4/1/11	0.00	HI	71,617,398	6.91000%	506,858			0
				6104239		RETAIL	8/1/11	0.00	MO	7,321,811	7.65000%	52,078			0
				6104243		OFFICE	6/1/11	0.00	MI	16,436,040	7.54000%	115,844			0
				6104245		OFFICE	6/1/11	0.00	FL	2,419,944	7.81000%	19,433			0
				6104247		MULTIFAMILY	7/1/11	0.00	NY	1,554,744	7.21000%	10,600			0
				6104250		INDUSTRIAL	6/1/11	0.00	CA	1,295,416	7.88000%	9,430			0
				6104251		OFFICE	6/1/11	0.00	CA	5,586,583	7.78000%	40,235			0
				6104252		OFFICE	6/1/11	0.00	MI	2,460,521	7.90000%	18,939			0
				6104253		LODGING	6/1/11	0.00	OH	8,650,563	8.05000%	67,436			0
				6104254		LODGING	6/1/11	0.00	MN	9,895,962	8.28000%	78,650			0
				6104257		LODGING	7/1/11	0.00	KS	3,982,511	8.30000%	31,672			0						A
				6104261		OFFICE	7/1/11	0.00	AK	2,091,698	7.56000%	15,135			0						A
				6104274		OFFICE	7/1/11	0.00	AK	2,438,139	7.80000%	18,586			0						A
				6104281		SELF STORAGE	6/1/11	0.00		5,964,088	7.82000%	45,639			0
				6104290		INDUSTRIAL	9/1/11	0.00		9,776,627	7.84000%	72,478			0
				6104293		RETAIL	8/1/16	0.00	CA	4,373,086	8.33000%	37,712			0
				6104299		RETAIL	8/1/26	0.00	WA	5,850,713	7.56000%	43,645			0
				6104301		OFFICE	9/1/11	0.00	CA	5,184,319	7.05000%	61,383			0						A
				6104303		OFFICE	9/1/31	0.00	LA	2,300,000	7.59000%	14,548			0
				6104304		RETAIL	9/1/11	0.00	FL	2,489,029	7.37000%	19,159			0
				6104314		MULTIFAMILY	7/1/31	0.00	UT	16,149,282	7.49000%	113,162			0
				6104329		RETAIL	8/1/11	0.00	TX	6,065,547	7.81000%	43,810			0
				6104330		RETAIL	8/1/11	0.00	PA	5,286,866	7.65000%	37,604			0
				6104334		MULTIFAMILY	8/1/11	0.00	NC	2,509,289	7.36000%	17,352			0						A
				6104335		MULTIFAMILY	8/1/11	0.00	NC	4,288,066	7.20000%	29,188			0						A
				6104336		MULTIFAMILY	9/1/11	0.00	KY	7,482,992	7.02000%	49,998			0						A
				6104339		MULTIFAMILY	8/1/11	0.00	GA	9,474,597	7.35000%	65,452			0
				6104341		MULTIFAMILY	8/1/11	0.00	SC	4,627,311	7.26000%	31,684			0
				6104343		SELF STORAGE	9/1/11	0.00	FL	3,189,566	7.45000%	23,544			0						A
				6104347		SELF STORAGE	9/1/11	0.00	MO	2,671,261	7.45000%	19,718			0						A
				6104348		MULTIFAMILY	9/1/11	0.00	GA	3,091,737	7.30000%	21,805			0
				6104356		RETAIL	9/1/11	0.00	GA	3,712,013	7.26000%	25,402			0						A
				6104360		OFFICE	9/1/11	0.00	UT	2,792,761	7.45000%	19,974			0						A
				6104366		OFFICE	9/1/11	0.00	CA	29,921,647	7.40000%	213,011			0
				6104382		MULTIFAMILY	9/1/11	0.00	AL	5,133,000	7.30000%	31,226			0
				100000256		MULTIFAMILY	5/1/11	0.00	OH	1,518,574	7.70000%	10,873			0						A
				100010286		MULTIFAMILY	4/1/11	0.00	OH	11,632,927	7.12000%	78,786			0						A
				100010315		RETAIL	7/1/11	0.00	OH	21,929,276	7.39000%	152,174			0						A
				240000216		OFFICE	4/1/11	0.00	CA	4,314,841	7.75000%	32,857			0
				240000227		OFFICE	5/1/11	0.00	CA	1,390,525	7.87500%	10,690			0
				240010305		OFFICE	6/1/11	0.00	CA	23,255,849	7.63000%	174,907			0						A
				290000244		INDUSTRIAL	2/1/11	0.00	TX	1,470,756	8.00000%	10,860			0
				302000241		RETAIL	6/1/11	0.00	CA	1,111,317	8.12500%	8,279			0
				303000166		RETAIL	9/1/10	0.00	CA	12,292,977	8.24000%	93,070			0
				311000254		INDUSTRIAL	4/1/11	0.00	CA	2,886,253	7.87500%	21,027			0						A
				322010307		MULTIFAMILY	8/1/11	0.00	TX	4,489,484	7.87500%	32,628			0
				323010308		RETAIL	8/1/11	0.00	CA	3,990,528	7.82500%	28,864			0
				400000180		SELF STORAGE	9/1/10	0.00	AZ	1,974,916	9.00000%	16,784			0
				400000226		MULTIFAMILY	1/1/11	0.00	MD	1,532,471	7.87500%	11,835			0
				400000266		OTHER	3/1/11	0.00	TX	1,308,518	7.93000%	10,127			0						A
				400000269		OTHER	5/1/11	0.00	TX	2,356,864	7.25000%	17,167			0						A
				400010292		OTHER	6/1/11	0.00	CA	5,378,451	7.39700%	37,377			0
				400010314		MULTIFAMILY	7/1/11	0.00	AL	1,829,377	7.57000%	12,919			0
				400010320		OTHER	7/1/08	0.00	AZ	1,130,817	7.89000%	8,234			0						A
				415000234		MULTIFAMILY	2/1/16	0.00	CA	873,077	7.70000%	8,446			0
				415000235		MULTIFAMILY	2/1/16	0.00	CA	1,232,008	7.70000%	11,918			0
				415000236		MULTIFAMILY	2/1/16	0.00	CA	1,816,000	7.70000%	17,567			0
				415000250		RETAIL	5/1/11	0.00	CA	3,037,044	7.67000%	21,682			0						A
				415000259		RETAIL	4/1/11	0.00	CA	2,089,040	7.50000%	14,684			0						A
				415010281		RETAIL	4/1/11	0.00	CA	6,019,580	7.50000%	42,311			0						A
				415010287		RETAIL	4/1/11	0.00	CA	7,460,858	7.50000%	52,441			0						A
				415010288		MULTIFAMILY	4/1/11	0.00	CA	4,325,842	7.25000%	29,675			0						A
				415010290		MULTIFAMILY	6/1/11	0.00	CA	2,888,189	7.31500%	19,911			0
				415010295		MULTIFAMILY	8/1/11	0.00	CA	1,022,286	7.39000%	7,090			0
				415010297		MULTIFAMILY	7/1/11	0.00	CA	1,644,940	7.56700%	11,613			0
				415010300		OTHER	8/1/11	0.00	OR	1,959,850	7.43000%	13,646			0
				415010310		RETAIL	7/1/11	0.00	WA	3,190,351	7.63000%	22,660			0						A
				430990096		INDUSTRIAL	8/1/10	0.00	TX	2,636,818	8.62500%	21,766			0						A
				800010277		MULTIFAMILY	4/1/11	0.00	WA	2,933,211	7.15000%	19,925			0						A
				800010301		OFFICE	6/1/11	0.00	WA	4,183,169	7.38000%	29,023			0						A
				800010302		RETAIL	8/1/11	0.00	WA	4,040,220	7.75000%	29,015			0						A
				800010306		MULTIFAMILY	8/1/11	0.00	WA	6,453,425	7.52000%	45,328			0						A
				810000261		RETAIL	3/1/11	0.00	OH	1,990,222	8.12500%	14,850			0						A
				820000263		MULTIFAMILY	3/1/11	0.00	IL	1,193,286	7.62500%	8,494			0						A

936,708,018

6,752,479

* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE

ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.

(1) LEGEND:

A. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

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

PAGE 17 OF 27

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

12/11/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/11/2001

SERIES 2001-PB1

PRIOR PAYMENT:

11/13/2001

NEXT PAYMENT:

01/11/2002

RECORD DATE:

11/30/2001

ABN AMRO ACCT: 67-8873-40-7

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

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

PAGE 23 OF 27

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

12/11/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/11/2001

SERIES 2001-PB1

PRIOR PAYMENT:

11/13/2001

NEXT PAYMENT:

01/11/2002

RECORD DATE:

11/30/2001

ABN AMRO ACCT: 67-8873-40-7

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

GEO.

LOCATION

NOI

DSCR

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

NOI

DATE

SCHEDULE

ACTUAL

LIFE

AMORT.

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

PAGE 24 OF 27

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

12/11/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/11/2001

SERIES 2001-PB1

PRIOR PAYMENT:

11/13/2001

NEXT PAYMENT:

01/11/2002

RECORD DATE:

11/30/2001

ABN AMRO ACCT: 67-8873-40-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

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

PAGE 25 OF 27

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

12/11/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/11/2001

SERIES 2001-PB1

PRIOR PAYMENT:

11/13/2001

NEXT PAYMENT:

01/11/2002

RECORD DATE:

11/30/2001

ABN AMRO ACCT: 67-8873-40-7

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

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

PAGE 26 OF 27

ABN AMRO

LASALLE BANK

N.A.

BANC OF AMERICA COMMERCIAL MORTGAGE INC.

STATEMENT DATE:

12/11/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/11/2001

SERIES 2001-PB1

PRIOR PAYMENT:

11/13/2001

NEXT PAYMENT:

01/11/2002

RECORD DATE:

11/30/2001

ABN AMRO ACCT: 67-8873-40-7

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

REDUCTION

AMOUNT

NOTE

RATE

MATURITY

DATE

REMAINING TERM

LIFE AMORT.

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

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

PAGE 27 OF 27

COMMERCIAL MORTGAGE PASS THR CERT SER 2001-PB1 8-K