8-K 1 pru010c1_200203.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

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

Date of Report: May 24, 2001
(Date of earliest event reported)

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

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

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

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

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

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report
for the distribution on
March 11, 2002

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

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

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

Date: March 11, 2002

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0203/11/2002

ROCK 2001-C1

PAYMENT DATE:

0203/11/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0102/1011/2002

SERIES 2001-C1

NEXT PAYMENT:

0304/1110/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8793-40-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

BRIAN AMES (312) 904-7807

CHRISTINE PAIDOSH (714) 282-3980 (206)

BRIAN.AMES@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

PRU010C1

CLOSING DATE:

5/30/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-5

CASH RECONCILIATION SUMMARY

PAGE 6

FIRST PAYMENT DATE:

6/11/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 7

ASSUMED FINAL PAYMENT: DATE:

5/10/2034

PRU010C1_200202_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

PRU010C1_200203_3.ZIP

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~~-11~~

MORTGAGE LOAN CHARACTERISTICS

PAGE 1211-1413

LOAN LEVEL DETAIL

PAGE 1514-1918

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 2019

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 2120

MODIFIED LOAN DETAIL

PAGE 2221

REALIZED LOSS DETAIL

PAGE 2322

APPRAISAL REDUCTION DETAIL

PAGE 2423

PARTIES TO THE TRANSACTION

DEPOSITOR: PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

UNDERWRITER: MERRILL LYNCH & COMPANY

MASTER SERVICER: PRUDENTIAL ASSET RESOURCES, INC.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 1 OF 24

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

PAGE 1 OF 23

	ABN AMRO
	LASALLE BANK		N.A.
PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
										ROCK 2001-C1																										STATEMENT DATE:									0203/11/2002
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0203/11/2002
WAC:						7.~~820022~~169550%				SERIES 2001-C1																										PRIOR PAYMENT:							0102/1011/2002
																																				NEXT PAYMENT:								0304/1110/2002
WAMM:						~~130~~129
																																				RECORD DATE:									0102/3128/2002
										REMIC III
										ABN AMRO ACCT: 67-8793-40-7
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						183,715,000.00					178,~~740~~153,~~995~~032.1260					~~587~~1,~~962~~009,125.5200			0.00			0.00				~~178~~177,~~153~~143,~~032~~907.60				~~928~~925,~~261~~208.5708				0.00				6.23200000%
	74438WAA4/US74438WAA45													~~972~~969.~~925428626~~725022998			35.~~200405628~~492882998			0.000000000			0.000000000				~~969~~964.~~725022998~~232139999					5.~~052726070~~036105272			0.000000000						FIXED
	A-2						536,065,000.00					536,065,000.00					0.00			0.00			0.00				536,065,000.00				2,950,591.10				0.00				6.60500000%
	74438WAB2/US74438WAB28													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.504166659			0.000000000						FIXED
	X-1						542,070,505.00				N	542,070,505.00					0.00			0.00			0.00				542,070,505.00				~~370~~375,~~168~~512.4101				0.00				0.~~81945446~~83128377%
	74438WAR7/US74438WAR79													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.~~682878715~~692736473			0.000000000						0.~~821219200~~806997003%
	X-2						908,240,310.00				N	~~903~~902,~~266~~678,~~304~~341.5098					0.00			0.00			0.00				~~902~~901,~~678~~669,~~341~~216.98				~~351~~354,~~960~~789.3066				0.00				0.~~46758344~~47164928%
	74438WAS5/US74438WAS52													~~994~~993.~~523469785~~876105301			0.000000000			0.000000000			0.000000000				~~993~~992.~~876105301~~765028212					0.~~387518916~~390634126			0.000000000						0.~~467300754~~685269991%
	B						27,247,000.00					27,247,000.00					0.00			0.00			0.00				27,247,000.00				153,491.43				0.00				6.76000000%
	74438WAC0/US74438WAC01													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.633333211			0.000000000						FIXED
	C						38,600,000.00					38,600,000.00					0.00			0.00			0.00				38,600,000.00				223,108.00				0.00				6.93600000%
	74438WAD8/US74438WAD83													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.780000000			0.000000000						FIXED
	D						9,083,000.00					9,083,000.00					0.00			0.00			0.00				9,083,000.00				53,385.33				0.00				7.05300000%
	74438WAE6/US74438WAE66													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.877499725			0.000000000						FIXED
	E						11,353,000.00					11,353,000.00					0.00			0.00			0.00				11,353,000.00				68,~~620~~736.9197				0.00				7.~~25315675~~26542425%
	74438WAF3/US74438WAF32													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~044297542~~054520391			0.000000000						7.~~254538955~~474879758%
	F						15,894,000.00					15,894,000.00					0.00			0.00			0.00				15,894,000.00				97,~~358~~520.1261				0.00				7.~~35055675~~36282425%
	74438WAG1/US74438WAG15													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~125463697~~135687052			0.000000000						7.~~351938955~~572279758%
	G						13,624,000.00					13,624,000.00					0.00			0.00			0.00				13,624,000.00				85,~~519~~658.6390				0.00				7.~~53255675~~54482425%
	74438WAH9/US74438WAH97													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~277130799~~287353200			0.000000000						7.~~533938955~~754279758%
	H						13,623,000.00					13,623,000.00					0.00			0.00			0.00				13,623,000.00				72,644.65				0.00				6.39900000%
	74438WAJ5/US74438WAJ53													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332500184			0.000000000						FIXED
	J						22,706,000.00					22,706,000.00					0.00			0.00			0.00				22,706,000.00				121,079.75				0.00				6.39900000%
	74438WAK2/US74438WAK27													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332500220			0.000000000						FIXED
	K						6,812,000.00					6,812,000.00					0.00			0.00			0.00				6,812,000.00				36,324.99				0.00				6.39900000%
	74438WAL0/US74438WAL00													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332500000			0.000000000						FIXED
	L						4,541,000.00					4,541,000.00					0.00			0.00			0.00				4,541,000.00				24,214.88				0.00				6.39900000%
	74438WAM8/US74438WAM82													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332499449			0.000000000						FIXED
	M						9,083,000.00					9,083,000.00					0.00			0.00			0.00				9,083,000.00				48,435.10				0.00				6.39900000%
	74438WAN6/US74438WAN65													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332500275			0.000000000						FIXED
	N						4,541,000.00					4,541,000.00					0.00			0.00			0.00				4,541,000.00				24,214.88				0.00				6.39900000%
	74438WAP1/US74438WAP14													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.332499449			0.000000000						FIXED
	O						11,353,310.00					11,353,309.38					0.00			0.00			0.00				11,353,309.38				60,541.5259				0.0007				6.39900000%
	74438WAQ9/US74438WAQ96													999.999945390			0.000000000			0.000000000			0.000000000				999.999945390					5.~~332499509~~332505675			0.~~000000000~~000006166						FIXED
		TOTAL			908,240,310.00								~~903~~902,~~266~~678,~~304~~341.5098				~~587~~1,~~962~~009,125.5200			0.00			0.00				~~902~~901,~~678~~669,~~341~~216.98				5,~~669~~675,~~920~~457.5793				0.0007
																										TOTAL P&I PAYMENT				6,~~257~~684,~~883~~582.0993
	GRANTOR TRUST V						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSF606													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			0.00								0.00				0.00			0.00			0.00				0.00				0.00				0.00
																										TOTAL P&I PAYMENT				0.00
	GRANTOR TRUST R						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSF607													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			0.00								0.00				0.00			0.00			0.00				0.00				0.00				0.00
																										TOTAL P&I PAYMENT				0.00
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 24
03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

ROCK 2001-C1

STATEMENT DATE:

0203/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0203/11/2002

PRIOR PAYMENT:

0102/1011/2002

SERIES 2001-C1

NEXT PAYMENT:

0304/1110/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8793-40-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

4,~~273~~696,~~209~~256.8768

CURRENT SERVICING FEES

2831,~~490~~016.9691

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~499~~942,~~261~~920.7907

PLUS ADVANCE INTEREST

1692,~~602,879~~419.6697

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

8866,~~700~~204.7393

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

104,~~224~~487.2186

SCHEDULED PRINCIPAL DISTRIBUTION

~~587~~1,~~962~~009,125.5200

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

3835,~~715~~504.1778

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(2831,~~490~~016.9691)

CURTAILMENTS

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

0.00

LESS FEE STRIPS PAID BY SERVICER

(10,~~827~~821.8216)

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,~~836~~346,~~770~~838.7558

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,~~780~~633.9021)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~587~~1,~~962~~009,125.5200

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,~~424~~355,~~733~~963.2758

LESS INTEREST RESERVE WITHHOLDING

~~(165,069~~0.~~27)~~00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0330,252.0057

REMITTANCE INTEREST

5,~~669~~675,~~920~~457.5894

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~903~~902,~~266~~678,~~304~~341.5098

119

SCHEDULED PRINCIPAL DISTRIBUTION

~~587~~1,~~962~~009,125.5200

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~902~~901,~~678~~669,~~341~~216.98

119

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

4288,~~741~~700.5973

~~833~~1,~~026~~602,927.7691

8866,~~700~~204.7393

1692,~~602,879~~419.6697

4288,~~741~~700.5973

~~832~~1,~~978~~602,879.5166

8866,~~700~~204.7393

1692,~~602,927~~468.9123

02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 6 OF 24

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

PAGE 6 OF 23

	ABN AMRO
	LASALLE BANK	N.A.
				PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
																ROCK 2001-C1																																														STATEMENT DATE:				0203/11/2002
																																																														PAYMENT DATE:				0203/11/2002
																COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
																																																														PRIOR PAYMENT:					0102/1011/2002
																SERIES 2001-C1
																																																														NEXT PAYMENT:						0304/1110/2002
																																																													RECORD DATE:								0102/3128/2002
																ABN AMRO ACCT: 67-8793-40-7
																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	6.232000000%									~~928~~925,~~261~~208.5708								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~928~~925,~~261~~208.5708		~~928~~925,~~261~~208.5708			0.00						79.77%						80.2635%
		A-2					30/360		30	6.605000000%									2,950,591.10								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,950,591.10		2,950,591.10			0.00						20.75%						20.8890%
		X-1					30/360		30	0.~~819454461~~831283766%									~~370~~375,~~168~~512.4101								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~370~~375,~~168~~512.4101		~~370~~375,~~168~~512.4101			0.00						NA						NA
		X-2					30/360		30	0.~~467583437~~471649283%									~~351~~354,~~960~~789.3066								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~351~~354,~~960~~789.3066		~~351~~354,~~960~~789.3066			0.00						NA						NA
		B					30/360		30	6.760000000%									153,491.43								0.00					0.00			0.00		0.00						0.00		0.00				0.00				153,491.43		153,491.43			0.00						17.75%						17.8688%
		C					30/360		30	6.936000000%									223,108.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				223,108.00		223,108.00			0.00						13.50%						13.5860%
		D					30/360		30	7.053000000%									53,385.33								0.00					0.00			0.00		0.00						0.00		0.00				0.00				53,385.33		53,385.33			0.00						12.50%						12.5859%
		E					30/360		30	7.~~253156745~~265424250%									68,~~620~~736.9197								0.00					0.00			0.00		0.00						0.00		0.00				0.00				68,~~620~~736.9197		68,~~620~~736.9197			0.00						11.25%						11.3233%
		F					30/360		30	7.~~350556745~~362824250%									97,~~358~~520.1261								0.00					0.00			0.00		0.00						0.00		0.00				0.00				97,~~358~~520.1261		97,~~358~~520.1261			0.00						9.50%						9.5657%
		G					30/360		30	7.~~532556745~~544824250%									85,~~519~~658.6390								0.00					0.00			0.00		0.00						0.00		0.00				0.00				85,~~519~~658.6390		85,~~519~~658.6390			0.00						8.00%						8.0506%
		H					30/360		30	6.399000000%									72,644.65								0.00					0.00			0.00		0.00						0.00		0.00				0.00				72,644.65		72,644.65			0.00						6.50%						6.5455%
		J					30/360		30	6.399000000%									121,079.75								0.00					0.00			0.00		0.00						0.00		0.00				0.00				121,079.75		121,079.75			0.00						4.00%						4.0203%
		K					30/360		30	6.399000000%									36,324.99								0.00					0.00			0.00		0.00						0.00		0.00				0.00				36,324.99		36,324.99			0.00						3.25%						3.27%
		L					30/360		30	6.399000000%									24,214.88								0.00					0.00			0.00		0.00						0.00		0.00				0.00				24,214.88		24,214.88			0.00						2.75%						2.77%
		M					30/360		30	6.399000000%									48,435.10								0.00					0.00			0.00		0.00						0.00		0.00				0.00				48,435.10		48,435.10			0.00						1.75%						1.76%
		N					30/360		30	6.399000000%									24,214.88								0.00					0.00			0.00		0.00						0.00		0.00				0.00				24,214.88		24,214.88			0.00						1.25%						1.26%
		O					30/360		30	6.399000000%									60,541.52								0.00					0.00			0.00		0.00						1.68		0.00				0.00				60,543.20		60,541.5259			1.6861						0.00%						0.00%
																				5,669,920.57						0.00				0.00				0.00			0.00					1.68				0.00				0.00			5,669,922.25		5,669,920.57				1.68
																				5,675,457.86						0.00				0.00				0.00			0.00					1.68				0.00				0.00			5,675,459.54		5,675,457.93				1.61
	(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 7 OF 24
																																																															PAGE 7 OF 23
	02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.
	03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
																																											STATEMENT DATE:					0203/11/2002
												ROCK 2001-C1																															PAYMENT DATE:					0203/11/2002
																																											COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0102/1011/2002
												SERIES 2001-C1
																																											NEXT PAYMENT:						0304/1110/2002
																																											RECORD DATE:							0102/3128/2002
												ABN AMRO ACCT: 67-8793-40-7
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					3/11/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/11/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/10/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/13/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/10/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/11/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 24
				03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 23

	ABN AMRO
	LASALLE BANK		N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
	ROCK 2001-C1																																		STATEMENT DATE:				0203/11/2002
																																										PAYMENT DATE:				0203/11/2002
											COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0102/1011/2002
											SERIES 2001-C1
																																										NEXT PAYMENT:						0304/1110/2002
																																										RECORD DATE:							0102/3128/2002
											ABN AMRO ACCT: 67-8793-40-7
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)						REMAINING TERM							CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT							LIFE AMORT.					COUPON REMIT
				3/11/02		119			901,669,217				0		0				0	0			0	0			0			0			0		0					129		318		7.17%					7.54%
					100.00%					99.27%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				2/11/02		119			902,678,342				0		0				0	0			0	0			0			0			0		0					130		319		7.82%					7.53%
					100.00%					99.38%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/10/02		119			903,266,304				0		0				0	0			0	0			0			0			0		0					131		320		7.82%					7.53%
					100.00%					99.45%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/10/01		119			903,850,425				0		0				0	0			0	0			0			0			0		0					132		321		7.60%					7.54%
					100.00%					99.51%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/13/01		119			904,569,277				0		0				0	0			0	0			0			0			0		0					133		322		7.82%					7.75%
					100.00%					99.59%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				10/10/01		119			905,144,870				0		0				0	0			0	0			0			0			0		0					134		323		7.60%					7.54%
					100.00%					99.65%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				9/10/01		119			905,855,504				0		0				0	0			0	0			0			0			0		0					135		324		7.82%					7.75%
					100.00%					99.73%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				8/10/01		119			906,422,679				0		0				0	0			0	0			0			0			0		0					136		325		7.82%					7.75%
					100.00%					99.80%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				7/10/01		119			906,984,872				0		0				0	0			0	0			0			0			0		0					137		326		7.60%					7.54%
					100.00%					99.86%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				6/11/01		119			907,683,831				0		0				0	0			0	0			0			0			0		0					138		327		7.82%					7.75%
					100.00%					99.93%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 9 OF 24
																																											PAGE 9 OF 23
			02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.
			03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION															STATEMENT DATE:	0203/11/2002
								ROCK 2001-C1											PAYMENT DATE:		0203/11/2002
								COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES											PRIOR PAYMENT:			0102/1011/2002
																			NEXT PAYMENT:				0304/1110/2002
								SERIES 2001-C1											RECORD DATE:					0102/3128/2002
								ABN AMRO ACCT: 67-8793-40-7
								DELINQUENT LOAN DETAIL
DISCLOSURE
CONTROL #
PAID
THRU
DATE
CURRENT P&I
ADVANCE
OUTSTANDING
P&I
ADVANCES**
OUT. PROPERTY
PROTECTION
ADVANCES
ADVANCE
DESCRIPTION (1)
SPECIAL
SERVICER
TRANSFER DATE
FORECLOSURE
DATE
BANKRUPTCY
DATE
REO
DATE
					2		1/1/02		250,923.58		250,923.58	0.00			A
					3		2/1/02		26,851.72		26,851.72	0.00			A
					3		1/1/02		26,837.23		26,837.23	0.00			A
					4		2/1/02		75,130.22		75,130.22	0.00			A
					4		1/1/02		83,179.89		83,179.89	0.00			A
					11		2/1/02		9,070.34		9,070.34	0.00			A
					10		1/1/02		102,947.06		102,947.06	0.00			A
					17		2/1/02		10,542.51		10,542.51	0.00			A
					11		1/1/02		9,065.36		9,065.36	0.00			A
					21		2/1/02		59,902.89		59,902.89	0.00			A
					17		1/1/02		10,536.69		10,536.69	0.00			A
					28		2/1/02		17,251.21		17,251.21	0.00			A
					18		1/1/02		25,961.22		25,961.22	0.00			A
					30		2/1/02		35,872.26		35,872.26	0.00			A
					20		1/1/02		24,128.01		24,128.01	0.00			A
					31		2/1/02		122,601.62		122,601.62	0.00			A
					21		1/1/02		66,321.06		66,321.06	0.00			A
					41		2/1/02		16,919.10		16,919.10	0.00			A
					23		1/1/02		141,437.47		141,437.47	0.00			A
					42		2/1/02		119,148.05		119,148.05	0.00			A
					28		1/1/02		17,241.45		17,241.45	0.00			A
					45		2/1/02		35,113.95		35,113.95	0.00			A
					29		1/1/02		13,199.99		13,199.99	0.00			A
					47		2/1/02		11,147.67		11,147.67	0.00			A
					30		1/1/02		35,851.43		35,851.43	0.00			A
					53		2/1/02		16,271.20		16,271.20	0.00			A
					31		1/1/02		135,737.50		135,737.50	0.00			A
					57		2/1/02		35,042.15		35,042.15	0.00			A
					35		1/1/02		12,726.48		12,726.48	0.00			A
					64		2/1/02		86,394.18		86,394.18	0.00			A
					41		1/1/02		16,909.12		16,909.12	0.00			A
					97		2/1/02		10,281.83		10,281.83	0.00			A
					42		1/1/02		131,913.91		131,913.91	0.00			A
					108		2/1/02		21,489.44		21,489.44	0.00			A
					45		1/1/02		35,094.85		35,094.85	0.00			A
					109		2/1/02		49,594.57		49,594.57	0.00			A
					46		1/1/02		24,893.29		24,893.29	0.00			A
						TOTAL			758,624.90		758,624.90
					53		1/1/02		16,261.46		16,261.46	0.00			A
					57		1/1/02		35,021.36		35,021.36	0.00			A
					58		1/1/02		9,143.33		9,143.33	0.00			A
					65		1/1/02		23,541.19		23,541.19	0.00			A
					67		1/1/02		23,563.06		23,563.06	0.00			A
					68		1/1/02		17,357.16		17,357.16	0.00			A
					75		1/1/02		93,847.33		93,847.33	0.00			A
					77		1/1/02		91,995.08		91,995.08	0.00			A
					78		1/1/02		22,910.09		22,910.09	0.00			A
					99		1/1/02		29,830.45		29,830.45	0.00			A
					101		1/1/02		32,599.64		32,599.64	0.00			A
					103		1/1/02		12,837.99		12,837.99	0.00			A
					104		1/1/02		14,207.37		14,207.37	0.00			A
					105		1/1/02		13,351.51		13,351.51	0.00			A
					106		1/1/02		14,665.62		14,665.62	0.00			A
					107		1/1/02		25,966.45		25,966.45	0.00			A
					109		1/1/02		49,563.77		49,563.77	0.00			A
						TOTAL			1,691,568.45		1,691,568.45
				A. P&I ADVANCE - LOAN IN GRACE PERIOD						1. P&I ADVANCE - LOAN DELINQ. 1 MONTH				3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS				7. P &I ADVANCE (FORECLOSURE)
				B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.						2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS			4. MATURED BALLOON/ASSUMED SCHED. PAYMENT					9. P&I ADVANCE (REO)
				** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
			02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.																	PAGE 10 OF 24
			03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.																	PAGE 10 OF 23

		ABN AMRO
		LASALLE BANK		N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
	ROCK 2001-C1								STATEMENT DATE:				0203/11/2002
													PAYMENT DATE:			0203/11/2002
					COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PRIOR PAYMENT:			0102/1011/2002
					SERIES 2001-C1								NEXT PAYMENT:			0304/1110/2002
													RECORD DATE:			0102/3128/2002
					ABN AMRO ACCT: 67-8793-40-7
					MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
								0				TO		1,000,000				2			1,~~826~~824,~~543~~322							0.20	%		~~104~~103				7.67	%	0.00
								1,000,000				TO		2,000,000				22			33,~~566~~520,~~932~~247							3.72	%		~~133~~132				7.74	%	0.00
								2,000,000				TO		3,000,000				17			40,~~362~~292,~~012~~831							4.47	%		~~126~~125				7.74	%	0.00
								3,000,000				TO		4,000,000				17			58,~~152~~076,~~853~~367							6.44	%		~~137~~136				7.77	%	0.00
								4,000,000				TO		5,000,000				10			45,~~869~~791,~~008~~517							5.08	%		~~123~~122				7.58	%	0.00
								5,000,000				TO		6,000,000				56			2733,~~963~~913,~~501~~986							3.1076	%		~~150~~136				7.7766	%	0.00
								6,000,000				TO		7,000,000				43			2519,~~156~~116,~~495~~296							2.7912	%		8486				7.3948	%	0.00
		7,000,000				TO		8,000,000				6				4544,~~043~~971,~~320~~642						4.99	%			~~178~~177				7.40	%	0.00
		8,000,000				TO		9,000,000				56				4251,~~471~~384,~~382~~231						45.7170	%			~~127~~123				7.5756	%	0.00
		9,000,000				TO		10,000,000				65				5647,~~622~~574,~~670~~302						65.2728	%			~~148~~155				7.7681	%	0.00
		10,000,000				TO		11,000,000				1				10,~~559~~537,~~356~~861						1.17	%			~~107~~106				7.66	%	0.00
		11,000,000				TO		12,000,000				4				47,~~151~~094,~~061~~544						5.22	%			~~158~~157				7.69	%	0.00
		12,000,000				TO		13,000,000				4				50,~~537~~479,~~378~~642						5.60	%			~~100~~99				7.52	%	0.00
		13,000,000				TO		14,000,000				2				26,~~569~~533,~~596~~418						2.94	%			~~105~~104				8.29	%	0.00
		14,000,000				TO		15,000,000				3				44,~~611~~593,~~337~~289						4.9495	%			~~187~~186				7.62	%	0.00
		15,000,000				TO		25,000,000				8				156,~~159~~040,~~982~~219						17.3031	%			~~109~~108				7.64	%	0.00
		25,000,000				TO		35,000,000				1				29,~~733~~687,~~719~~338						3.29	%			~~218~~217				8.90	%	0.00
		35,000,000				TO		45,000,000				0				0						0.00	%			0				0.00	%	0.00
		45,000,000				TO		55,000,000				0				0						0.00	%			0				0.00	%	0.00
		55,000,000				&		ABOVE				2				160,~~321~~237,~~194~~166						17.7677	%			~~108~~107				7.09	%	0.00
												119					~~902~~901,~~678~~669,~~342~~217				100.00		%
			AVERAGE SCHEDULE BALANCE														7,~~585~~577,~~532~~052
			MAXIMUM SCHEDULE BALANCE												91,000,000
			MINIMUM SCHEDULE BALANCE												~~835~~834,~~460~~456
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									0.000%			TO		6.000%				0						0						0.00		%					0	0.00	%	0.00
			6.001%			TO		6.250%				0							0						0.00		%					0	0.00	%		0.00
			6.251%			TO		6.500%				0							0						0.00		%					0	0.00	%		0.00
			6.501%			TO		6.750%				1							91,000,000						10.0809		%					~~111~~110	6.64	%		0.00
			6.751%			TO		7.000%				1							8,~~501~~486,~~307~~581						0.94		%					7574	7.00	%		0.00
			7.001%			TO		7.250%				18							140,~~989~~821,~~459~~898						15.62		%					9493	7.16	%		0.00
			7.251%			TO		7.500%				19							88,~~681~~557,~~714~~781						9.82		%					~~225~~224	7.40	%		0.00
			7.501%			TO		7.750%				26							240,~~411~~059,~~056~~210						26.6362		%					~~117~~116	7.64	%		0.00
			7.751%			TO		8.000%				33							187,~~221~~064,~~250~~309						20.7475		%					~~106~~105	7.86	%		0.00
			8.001%			TO		8.250%				10							60,~~741~~657,~~118~~835						6.73		%					~~164~~163	8.10	%		0.00
			8.251%			TO		8.500%				8							38,~~731~~690,~~043~~855						4.29		%					~~161~~160	8.33	%		0.00
			8.501%			TO		8.750%				1							3,~~463~~459,~~659~~652						0.38		%					~~340~~339	8.53	%		0.00
			8.751%			TO		9.000%				2							42,~~937~~871,~~736~~094						4.7675		%					~~183~~182	8.87	%		0.00
			9.001%			TO		9.250%				0							0						0.00		%					0	0.00	%		0.00
			9.251%			&		ABOVE				0							0						0.00		%					0	0.00	%		0.00
													119					~~902~~901,~~678~~669,~~342~~217						100.00			%
		MINIMUM MORTGAGE INTEREST RATE																		6.635%
		MAXIMUM MORTGAGE INTEREST RATE																		8.900%
											DISTRIBUTION OF REMAINING TERM (BALLOON)
BALLOON
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0			TO		12					0			0				0.00				%			0				0.00	%	0.00
			13			TO		24					0			0				0.00				%			0				0.00	%	0.00
			25			TO		36					0			0				0.00				%			0				0.00	%	0.00
			37			TO		60					0			0				0.00				%			0				0.00	%	0.00
			61			TO		120					100			687,~~913~~083,~~817~~770				76.2120				%			~~103~~102				7.65	%	0.00
			121			TO		180					2			6,~~078~~068,~~038~~142				0.67				%			~~146~~145				7.82	%	0.00
			181			TO		240					3			41,~~259~~186,~~202~~197				4.57				%			~~221~~220				8.64	%	0.00
			241			&		ABOVE					11			72,~~175~~088,~~372~~884				8.00				%			~~348~~347				7.65	%	0.00
											116							~~807~~806,426,~~429~~993			89.4544			%
		MINIMUM REMAINING TERM													6968
		MAXIMUM REMAINING TERM													~~351~~350
	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0		TO		60			0				0						0.00		%					0		0.00			%	0.00
			61		TO		120			1				91,000,000						10.0809		%					~~111~~110		6.64			%	0.00
			121		TO		180			0				0						0.00		%					0		0.00			%	0.00
			181		TO		240			2				4,~~251~~242,~~913~~224						0.47		%					~~226~~225		8.41			%	0.00
			241		&		ABOVE			0				0						0.00		%					0		0.00			%	0.00
										3				95,~~251~~242,~~913~~224						10.5556		%
																	MINIMUM REMAINING TERM														~~111~~110
																	MAXIMUM REMAINING TERM													~~227~~226
	02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.													PAGE 12 OF 24
	03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.													PAGE 11 OF 23

			ABN AMRO
			LASALLE BANK		N.A.
		PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
		ROCK 2001-C1								STATEMENT DATE:				0203/11/2002
												PAYMENT DATE:			0203/11/2002
				COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PRIOR PAYMENT:			0102/1011/2002
				SERIES 2001-C1								NEXT PAYMENT:			0304/1110/2002
												RECORD DATE:			0102/3128/2002
				ABN AMRO ACCT: 67-8793-40-7
				MORTGAGE LOAN CHARACTERISTICS
		DISTRIBUTION OF DSCR (PFY)								GEOGRAPHIC DISTRIBUTION
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
	% OF
BALANCE
WAMM WAC PFY DSCR
						LESS THAN ZERO									0	0				0.00		%				0		0.00	%		0.00
						0.000 0.125									0	0				0.00		%				0		0.00	%		0.00
				0.126 0.250									0		0				0.00	%				0		0.00	%		0.00
				0.251 0.375									0		0				0.00	%				0		0.00	%		0.00
				0.376 0.500									0		0				0.00	%				0		0.00	%		0.00
				0.501 0.626									0		0				0.00	%				0		0.00	%		0.00
				0.626 0.750									0		0				0.00	%				0		0.00	%		0.00
				0.751 0.875									0		0				0.00	%				0		0.00	%		0.00
				0.876 1.000									0		0				0.00	%				0		0.00	%		0.00
				1.001 1.125									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 & ABOVE									0		0				0.00	%				0		0.00	%		0.00
				UNKNOWN									119		~~902~~901,~~678~~669,~~342~~217				100.00	%				~~130~~129		7.60	%		0.00
											119				~~902~~901,~~678~~669,~~342~~217				100.00	%
			MAXIMUM DSCR				0.000
			MINIMUM DSCR					0.000
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											CALIFORNIA				22				127,~~867~~632,~~093~~051				14.1716		%				8483			7.54	%		0.00
											UNDEFINED				3				102,~~219~~196,~~433~~475				11.3233		%				~~121~~120			6.79	%		0.00
											FLORIDA				16				81,~~255~~184,~~494~~467				9.00		%				~~117~~116			7.78	%		0.00
											NEW YORK				2				78,~~487~~392,~~160~~251				8.69		%				~~105~~104			7.71	%		0.00
											TENNESSEE				5				55,~~569~~564,~~524~~536				6.16		%				~~107~~106			7.25	%		0.00
											HIWAII				4				50,~~578~~493,~~057~~155				5.60		%				~~107~~106			7.68	%		0.00
											ARIZONA				3				47,~~243~~234,~~517~~360				5.2324		%				~~112~~111			7.73	%		0.00
											OHIO				6				43,~~582~~529,~~639~~474				4.83		%				~~133~~132			7.83	%		0.00
											TEXAS				13				41,~~739~~687,~~486~~052				4.62		%				~~107~~106			7.71	%		0.00
											ILLINOIS				3				39,~~776~~728,~~844~~909				4.41		%				~~269~~268			7.51	%		0.00
											PENNSYLVANIA				6				32,~~998~~947,~~485~~400				3.6665		%				~~221~~220			7.67	%		0.00
											NORTH CAROLINA				4				32,~~620~~578,~~699~~899				3.61		%				~~109~~108			7.63	%		0.00
											NEW JERSEY				1				29,~~733~~687,~~719~~338				3.29		%				~~218~~217			8.90	%		0.00
											ALASKA				2				22,~~406~~365,~~648~~715				2.48		%				~~107~~106			7.66	%		0.00
											INDIANA				2				19,~~674~~639,~~031~~899				2.18		%				~~126~~125			7.67	%		0.00
											MASSACHUSETTS				4				16,~~266~~242,~~904~~838				1.80		%				~~111~~110			7.59	%		0.00
											DISTRICT OF COLUMBIA				1				12,400,000				1.3738		%				~~108~~107			7.84	%		0.00
											GEORGIA				5				9,~~540~~529,~~902~~383				1.06		%				~~154~~153			7.45	%		0.00
											WASHINGTON				1				8,~~397~~384,~~616~~567				0.93		%				~~107~~106			8.35	%		0.00
											NORTH DAKOTA				1				7,~~950~~941,~~864~~397				0.88		%				~~350~~349			7.63	%		0.00
											NEW HAMPSHIRE				1				7,~~170~~161,~~366~~886				0.79		%				~~345~~344			8.01	%		0.00
											CONNECTICUT				3				6,~~352~~345,~~331~~010				0.70		%				~~294~~293			8.25	%		0.00
											LOUISIANA				3				5,~~741~~729,~~458~~990				0.64		%				~~194~~193			8.30	%		0.00
											SOUTH CAROLINA				1				4,~~969~~963,~~318~~399				0.55		%				~~107~~106			7.80	%		0.00
											MARYLAND				1				4,~~540~~532,~~002~~713				0.50		%				~~107~~106			7.93	%		0.00
											NEVEDA				1				3,~~718~~713,~~158~~740				0.41		%				~~130~~129			7.87	%		0.00
											MISSISSIPPI				1				3,~~328~~324,~~848~~819				0.37		%				~~107~~106			7.60	%		0.00
											ALABAMA				2				2,~~577~~574,~~159~~009				0.29		%				~~107~~106			7.48	%		0.00
											RHODE ISLAND				1				2,~~359~~354,~~880~~402				0.26		%				~~170~~169			7.75	%		0.00
											VIRGINIA				1				1,~~611~~609,~~707~~082				0.18		%				~~109~~108			7.60	%		0.00
							119					~~902~~901,~~678~~669,~~342~~217				100.00		%
		DISTRIBUTION OF DSCR (CUTOFF)
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
							LESS THAN ZERO						0						0				0.00	%				0			0.00	%		0.00
							0.000 0.124						0						0				0.00	%				0			0.00	%		0.00
					0.125 0.249						0						0				0.00	%				0			0.00	%		0.00
					0.250 0.374						0						0				0.00	%				0			0.00	%		0.00
					0.375 0.499						0						0				0.00	%				0			0.00	%		0.00
					0.500 0.624						0						0				0.00	%				0			0.00	%		0.00
					0.625 0.749						0						0				0.00	%				0			0.00	%		0.00
					0.750 0.874						0						0				0.00	%				0			0.00	%		0.00
					0.875 0.999						0						0				0.00	%				0			0.00	%		0.00
					1.000 1.124						0						0				0.00	%				0			0.00	%		0.00
					1.125 1.249						0						0				0.00	%				0			0.00	%		0.00
					1.250 1.374						25						~~241~~240,~~155~~983,~~736~~023				26.7273	%				~~132~~131			7.89	%		0.00
					1.375 1.499						41						186,~~269~~013,~~458~~698				20.6463	%				~~164~~163			7.65	%		0.00
					1.500 1.624						30						156,~~368~~123,~~145~~996				17.3231	%				~~140~~139			7.66	%		0.00
					1.625 & ABOVE						7						43,~~610~~535,~~544~~806				4.83	%				~~104~~103			7.69	%		0.00
					UNKNOWN						16						275,~~274~~012,~~459~~694				30.50	%				~~103~~102			7.27	%		0.00
												119					~~902~~901,~~678~~669,~~342~~217			100.00		%
				MAXIMUM DSCR			4.290
				MINIMUM DSCR				1.250
		02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.							PAGE 13 OF 24
		03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.							PAGE 12 OF 23

		ABN AMRO
		LASALLE BANK		N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
	ROCK 2001-C1								STATEMENT DATE:				0203/11/2002
														PAYMENT DATE:			0203/11/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PRIOR PAYMENT:			0102/1011/2002
						SERIES 2001-C1								NEXT PAYMENT:			0304/1110/2002
														RECORD DATE:			0102/3128/2002
						ABN AMRO ACCT: 67-8793-40-7
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									OFFICE				30				~~276~~275,~~294~~907,~~872~~639						30.6160		%				~~123~~122		7.80	%	0.00
									MULTIFAMILY				33				179,~~143~~027,~~932~~312						19.8586		%				~~117~~116		7.55	%	0.00
									UNDEFINED				5				155,~~853~~750,~~636~~207						17.27		%				~~110~~109		7.18	%	0.00
									RETAIL				31				139,~~654~~455,~~333~~524						15.47		%				~~168~~167		7.64	%	0.00
									INDUSTRIAL				14				100,~~389~~204,~~286~~593						11.1211		%				~~158~~157		7.61	%	0.00
									MOBILE HOME PARK				2				39,900,000						4.4243		%				~~112~~111		7.84	%	0.00
									SELF STORAGE				4				11,~~442~~423,~~283~~942						1.27		%				~~107~~106		7.93	%	0.00
							119			~~902~~901,~~678~~669,~~342~~217						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											0		TO		12				7750			~~548~~366,~~969~~941,~~580~~664				6040.8270		%			~~136~~139		7.4333	%	0.00
											13		TO		24				2956			~~276~~457,~~814~~997,~~334~~682				3050.6779		%			~~133~~129		87.0789	%	0.00
											25		TO		36				0			0				0.00		%			0		0.00	%	0.00
			37		TO		48				13				76,~~894~~729,~~428~~871				8.5251		%			7574			7.15	%	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
										119					~~902~~901,~~678~~669,~~342~~217				100.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						116				~~807~~806,426,~~429~~993				89.4544		%			~~131~~130			7.71	%	0.00
								FULL AMORTIZING						3				95,~~251~~242,~~913~~224				10.5556		%			~~116~~115			6.71	%	0.00
									119				~~902~~901,~~678~~669,~~342~~217			100.00			%
YEAR
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
			2002					0			0				0.00		%			0			0.00	%	0.00
			2003					0			0				0.00		%			0			0.00	%	0.00
			2004					0			0				0.00		%			0			0.00	%	0.00
			2005					0			0				0.00		%			0			0.00	%	0.00
			2006					0			0				0.00		%			0			0.00	%	0.00
			2007					1			11,~~872~~863,~~922~~992				1.32		%			6968			7.98	%	0.00
			2008					14			81,~~352~~180,~~216~~689				9.0100		%			7574			7.20	%	0.00
			2009					0			0				0.00		%			0			0.00	%	0.00
			2010					19			171,~~221~~038,~~291~~271				18.97		%			~~105~~104			7.96	%	0.00
			2011					67			514,~~467~~000,~~388~~818				5657.9901		%			~~109~~108			7.44	%	0.00
			2012					1			3,~~718~~713,~~158~~740				0.41		%			~~130~~129			7.87	%	0.00
			2013 & GREATER					17			~~120~~119,~~046~~871,~~367~~707				13.3029		%			~~297~~296			8.02	%	0.00
								119			~~902~~901,~~678~~669,~~342~~217			100.00			%
								PAGE 14 OF 24
								PAGE 13 OF 23
	02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.
	03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
																					STATEMENT DATE:			0203/11/2002
							ROCK 2001-C1																	PAYMENT DATE:		0203/11/2002
							COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																	PRIOR PAYMENT:			0102/1011/2002
							SERIES 2001-C1																	NEXT PAYMENT:				0304/1110/2002
																								RECORD DATE:					0102/3128/2002
							ABN AMRO ACCT: 67-8793-40-7
							LOAN LEVEL DETAIL
DISCLOSURE
CONTROL #
GROUP
PROPERTY
TYPE
MATURITY
DATE
PFY
DSCR
OPERATING
STATEMENT
DATE
		GEO. LOCATION
ENDING
PRINCIPAL
BALANCE
NOTE
RATE
SCHEDULED
P&I
PREPAYMENT
AMOUNT
PREPAYMENT
DATE
LOAN
STATUS
CODE (1)
				1		PRU010CA		SELF STORAGE		2/1/11	0.00			CA		3,~~754~~748,~~750~~796	8.03000%			29,405			0
				2		PRU010CA		OFFICE		4/1/20	0.00		12/31/00	NJ		29,~~733~~687,~~719~~338	8.90000%			252,205			0							A
				3		PRU010CA		OFFICE		6/1/30	0.00			FL		3,~~463~~459,~~659~~652	8.53000%			26,986			0							A
				4		PRU010CA		MULTIFAMILY		2/1/11	0.00			DC		12,400,000	7.84000%			8375,~~714~~612			0							A
				5		PRU010CA		RETAIL		9/1/10	0.00		12/31/00	TX		1,~~207~~206,~~471~~030	7.97000%			8,926			0
				6		PRU010CA		RETAIL		7/1/10	0.00		12/31/00	TX		~~835~~834,~~460~~456	7.97000%			6,183			0
				7		PRU010CA		RETAIL		9/1/10	0.00		12/31/00	TX		1,~~088~~087,~~704~~404	7.97000%			8,048			0
				8		PRU010CA		RETAIL		8/1/10	0.00		12/31/00	TX		1,~~117~~116,~~821~~482	7.97000%			8,268			0
				9		PRU010CA		RETAIL		9/1/10	0.00		12/31/00	LA		1,~~489~~487,~~545~~767	7.97000%			11,012			0
				10		PRU010CA		MULTIFAMILY		8/1/10	0.00			FL		14,823,000	8.27000%			103,585			0							A
				11		PRU010CA		INDUSTRIAL		11/1/30	0.00			CT		1,~~190~~188,~~252~~884	8.37000%			9,117			0							A
				12		PRU010CA		RETAIL		1/1/11	0.00			TN		1,~~488~~486,~~123~~364	7.90000%			10,902			0
				13		PRU010CA		RETAIL		11/1/10	0.00			CA		3,~~266~~264,~~606~~256	8.21000%			24,699			0
				14		PRU010CA				9/1/10	0.00			CA		13,~~204~~183,~~016~~756	8.79000%			110,532			0
				15		PRU010CA		RETAIL		1/1/11	0.00			TX		5,~~061~~055,~~232~~325	8.06000%			37,636			0
				16		PRU010CA		INDUSTRIAL		11/1/30	0.00			PA		5,~~809~~803,~~916~~238	8.37000%			44,501			0
				17		PRU010CA		OFFICE		1/1/11	0.00			CT		1,~~390~~388,~~082~~491	8.33000%			10,597			0							A
				18		PRU010CA		MULTIFAMILY		12/1/10	0.00			OH		3,~~569~~565,~~510~~273	7.88000%			26,115			0							A
				19		PRU010CA		OFFICE		11/1/07	0.00			CA		11,~~872~~863,~~922~~992	7.98000%			87,885			0
				20		PRU010CA		MULTIFAMILY		11/1/20	0.00			LA		2,~~734~~727,~~052~~818	8.47000%			24,246			0							A
				21		PRU010CA		MULTIFAMILY		11/1/10	0.00			FL		9,700,000	7.99000%			6660,~~739~~280			0							A
				22		PRU010CA		RETAIL		12/1/10	0.00			HI		2,~~868~~860,~~264~~452	8.35000%			26,440			0
				23		PRU010CA		OFFICE		11/1/10	0.00			OH		18,~~984~~962,~~309~~098	8.13000%			142,255			0							A
				24		PRU010CA		RETAIL		11/1/30	0.00			NH		7,~~170~~161,~~366~~886	8.01000%			53,151			0
				25		PRU010CA		RETAIL		12/1/10	0.00			FL		9,~~668~~657,~~486~~052	7.93000%			71,067			0
				26		PRU010CA		MULTIFAMILY		11/1/10	0.00			OJ		2,~~544~~541,~~313~~278	7.88000%			18,629			0
				27		PRU010CA		OFFICE		11/1/10	0.00			NY		69,~~321~~237,~~194~~166	7.68000%			498,107			0
				28		PRU010CA		MULTIFAMILY		12/1/10	0.00			FL		2,~~331~~328,~~010~~281	8.06000%			17,342			0							A
				29		PRU010CA		MULTIFAMILY		1/1/21	0.00			LA		1,~~517~~514,~~861~~406	8.31000%			13,265			0							A
				30		PRU010CA		RETAIL		1/1/11	0.00			SC		4,~~969~~963,~~318~~399	7.80000%			36,066			0							A
				31		PRU010CA		MOBILE HOME PARK		6/1/11	0.00			AZ		20,235,000	7.84000%			~~136~~123,~~609~~389			0							A
				32		PRU010CA		OFFICE		4/1/11	0.00			FL		2,~~083~~080,~~328~~456	7.62000%			15,220			0
				33		PRU010CA		OFFICE		4/1/08	0.00			HI		4,~~457~~450,~~789~~818	8.05000%			34,881			0
				34		PRU010CA		OFFICE		11/1/10	0.00			NY		9,~~165~~155,~~966~~084	7.94000%			67,487			0
				35		PRU010CA		MULTIFAMILY		12/1/10	0.00			PA		1,~~759~~757,~~733~~634	7.82000%			12,802			0							A
				36		PRU010CA		RETAIL		1/1/11	0.00			TX		2,~~381~~378,~~236~~433	7.95000%			17,527			0
				37		PRU010CA		INDUSTRIAL		1/1/31	0.00			CT		3,~~771~~767,~~998~~635	8.18000%			28,361			0
				38		PRU010CA		OFFICE		12/1/10	0.00			CA		4,~~275~~270,~~882~~801	7.87000%			31,254			0
				39		PRU010CA		RETAIL		2/1/11	0.00			PA		98,~~002~~981,~~928~~317	7.49000%			74,058			0
				40		PRU010CA		OFFICE		1/1/11	0.00			AK		11,~~847~~827,~~292~~854	7.66000%			90,022			0
				41		PRU010CA		MULTIFAMILY		3/1/11	0.00			FL		2,~~383~~381,~~995~~149	7.64000%			17,012			0							A
				42		PRU010CA		MOBILE HOME PARK		6/1/11	0.00			AZ		19,665,000	7.84000%			~~132~~119,~~761~~913			0							A
				43		PRU010CA		SELF STORAGE		1/1/11	0.00			CA		1,~~667~~664,~~501~~800	7.82000%			12,843			0
				44		PRU010CA		SELF STORAGE		1/1/11	0.00			CA		1,~~480~~477,~~030~~633	7.82000%			11,399			0
				45		PRU010CA		SELF STORAGE		1/1/11	0.00			MD		4,~~540~~532,~~002~~713	7.93000%			35,291			0							A
				46		PRU010CA		RETAIL		1/1/11	0.00			FL		3,~~267~~263,~~938~~543	8.12000%			25,034			0							A
				47		PRU010CA		MULTIFAMILY		1/1/11	0.00			AL		1,~~586~~584,~~076~~143	7.52000%			11,209			0							A
				48		PRU010CA		MULTIFAMILY		1/1/11	0.00			AL		~~991~~989,~~083~~866	7.42000%			6,937			0
				49		PRU010CA		INDUSTRIAL		5/1/11	0.00			MA		7,~~629~~616,~~099~~718	7.52000%			57,003			0
				50		PRU010CA		RETAIL		2/1/11	0.00			TX		2,~~056~~051,~~181~~317	7.69000%			17,162			0
				51		PRU010CA		INDUSTRIAL		2/1/21	0.00			XX		8,~~675~~655,~~121~~197	8.10000%			74,577			0
				52		PRU010CA		OFFICE		1/1/11	0.00			CA		5,~~475~~462,~~434~~498	7.79000%			46,111			0
				53		PRU010CA		INDUSTRIAL		4/1/11	0.00			TX		2,~~325~~322,~~123~~325	7.50000%			16,362			0							A
				54		PRU010CA		OFFICE		1/1/11	0.00			TX		4,~~502~~497,~~949~~577	7.78000%			32,619			0
				55		PRU010CA		MULTIFAMILY		12/1/12	0.00			NV		3,~~718~~713,~~158~~740	7.87000%			27,177			0
				56		PRU010CA		INDUSTRIAL		1/1/31	0.00			PA		9,~~910~~898,~~402~~204	7.40000%			69,238			0
				57		PRU010CA		MULTIFAMILY		2/1/11	0.00			PA		4,~~959~~953,~~928~~934	7.58000%			35,235			0							A
				58		PRU010CA		MULTIFAMILY		2/1/11	0.00			FL		1,~~262~~260,~~002~~235	7.57000%			9,198			0							A
				59		PRU010CA		RETAIL		2/1/11	0.00			PA		1,~~555~~553,~~578~~074	7.84000%			11,990			0
				60		PRU010CA		RETAIL		1/1/11	0.00			IL		13,~~365~~349,~~580~~661	7.80000%			97,003			0
				61		PRU010CA		OFFICE		3/1/11	0.00			NC		11,~~907~~893,~~921~~740	7.76000%			86,052			0
				62		PRU010CA		OFFICE		1/1/11	0.00			TX		12,~~889~~873,~~063~~462	7.60000%			91,790			0
				63		PRU010CA				1/1/11	0.00			WA		8,~~397~~384,~~616~~567	8.35000%			67,587			0
				64		PRU010CA		MULTIFAMILY		2/1/11	0.00			NC		12,~~299~~284,~~184~~248	7.52000%			86,872			0							A
				65		PRU010CA		RETAIL		2/1/11	0.00			FL		3,~~171~~166,~~043~~849	7.90000%			23,678			0							A
				66		PRU010CA		OFFICE		1/1/11	0.00			OH		9,~~174~~163,~~888~~961	7.80000%			66,588			0
				67		PRU010CA		RETAIL		1/1/11	0.00			MS		3,~~328~~324,~~848~~819	7.60000%			23,706			0							A
				68		PRU010CA		MULTIFAMILY		2/1/11	0.00			TX		2,~~513~~510,~~542~~446	7.35000%			17,465			0							A
				69		PRU010CA		OFFICE		4/1/21	0.00			IN		2,~~850~~843,~~362~~662	7.58000%			23,504			0
				70		PRU010CA		INDUSTRIAL		2/1/11	0.00			IN		16,~~823~~796,~~669~~236	7.68000%			127,926			0
				71		PRU010CA		OFFICE		4/1/11	0.00			OH		3,~~974~~969,~~301~~502	7.46000%			27,859			0
				72		PRU010CA		OFFICE		4/1/31	0.00		12/31/00	ND		7,~~950~~941,~~864~~397	7.63000%			56,651			0
				73		PRU010CA		MULTIFAMILY		4/1/11	0.00			NC		6,~~160~~153,~~583~~169	7.50000%			43,351			0
				74		PRU010CA		RETAIL		4/1/16	0.00			RI		2,~~359~~354,~~880~~402	7.75000%			19,703			0
				75		PRU010CA		MULTIFAMILY		1/1/11	0.00			TN		15,200,000	7.22000%			9485,~~502~~356			0							A
				76		PRU010CA		MULTIFAMILY		1/1/11	0.00			TN		22,000,000	7.22000%			~~136~~123,~~779~~542			0
				77		PRU010CA		MULTIFAMILY		1/1/11	0.00			TN		14,900,000	7.22000%			9283,~~637~~672			0							A
				78		PRU010CA		MULTIFAMILY		3/1/11	0.00		12/31/00	OH		3,~~122~~117,~~770~~578	7.35000%			23,045			0							A
				79		PRU010CA		OFFICE		4/22/08	0.00		12/31/00	CA		7,~~601~~585,~~428~~057	7.05000%			58,051			0
				80		PRU010CA		INDUSTRIAL		5/11/08	0.00			CA		65,~~005~~995,~~814~~536	7.11000%			45,862			0
				81		PRU010CA		OFFICE		5/11/08	0.00			CA		5,~~641~~631,~~395~~741	7.11000%			43,079			0
				82		PRU010CA		OFFICE		5/11/08	0.00			CA		8,~~501~~486,~~307~~581	7.00000%			64,317			0
				83		PRU010CA		INDUSTRIAL		7/13/08	0.00			CA		12,~~949~~921,~~132~~932	7.15000%			99,211			0
				84		PRU010CA		OFFICE		4/1/08	0.00		12/31/00	CA		4,~~632~~622,~~201~~116	7.02000%			35,376			0
				85		PRU010CA		OFFICE		4/22/08	0.00			CA		7,~~348~~332,~~047~~223	7.05000%			56,116			0
				86		PRU010CA		OFFICE		4/22/08	0.00		12/31/00	CA		1,~~251~~248,~~068~~374	7.05000%			9,554			0
				87		PRU010CA		OFFICE		4/22/08	0.00		12/31/00	CA		3,~~065~~059,~~909~~306	7.05000%			23,414			0
				88		PRU010CA		INDUSTRIAL		5/15/08	0.00			CA		4,~~560~~541,~~965~~741	7.11000%			44,446			0
				89		PRU010CA		RETAIL		7/17/08	0.00			CA		6,~~231~~218,~~195~~125	7.17000%			47,819			0
				90		PRU010CA		INDUSTRIAL		6/1/08	0.00			CA		6,~~758~~745,~~903~~003	7.74000%			54,589			0
				91		PRU010CA		RETAIL		4/22/08	0.00			CA		2,~~347~~342,~~064~~134	7.40000%			18,439			0
				92		PRU010CA		INDUSTRIAL		5/1/11	0.00			MA		3,~~419~~414,~~537~~083	7.73000%			26,014			0
				93		PRU010CA		OFFICE		5/1/11	0.00		12/31/00	MA		3,~~034~~031,~~547~~011	7.84000%			22,041			0
				94		PRU010CA		OFFICE		1/1/11	0.00			CA		5,~~975~~965,~~525~~648	7.57000%			45,059			0
				95		PRU010CA		INDUSTRIAL		1/1/11	0.00			AK		10,~~559~~537,~~356~~861	7.66000%			84,405			0
				96		PRU010CA		RETAIL		3/1/11	0.00			VA		1,~~611~~609,~~707~~082	7.60000%			12,152			0
				97		PRU010CA		RETAIL		5/1/11	0.00			FL		1,~~442~~440,~~356~~657	7.70000%			10,338			0							A
				98		PRU010CA		MULTIFAMILY		3/1/11	0.00			FL		3,~~370~~365,~~493~~882	7.40000%			24,010			0
				99		PRU010CA		MULTIFAMILY		3/1/11	0.00			FL		4,~~213~~207,~~116~~353	7.40000%			30,012			0							A
				100		PRU010CA		RETAIL		2/1/11	0.00			NC		2,~~253~~247,~~011~~743	7.85000%			19,024			0
				101		PRU010CA		MULTIFAMILY		5/1/31	0.00		12/31/00	OH		4,~~756~~751,~~860~~064	7.30000%			32,805			0							A
				102		PRU010CA		OFFICE		5/1/11	0.00		12/31/00	TN		1,~~981~~978,~~401~~172	7.47000%			14,741			0
				103		PRU010CA		MULTIFAMILY		4/1/11	0.00		12/31/00	GA		1,~~862~~860,~~603~~333	7.35000%			12,918			0							A
				104		PRU010CA		MULTIFAMILY		4/1/11	0.00		12/31/00	GA		2,~~061~~058,~~281~~768	7.35000%			14,296			0							A
				105		PRU010CA		MULTIFAMILY		4/1/11	0.00		12/31/00	GA		1,~~937~~934,~~107~~746	7.35000%			13,435			0							A
				106		PRU010CA		MULTIFAMILY		3/1/11	0.00			TX		2,~~085~~083,~~649~~141	7.55000%			14,755			0							A
				107		PRU010CA		MULTIFAMILY		3/1/11	0.00			TX		3,~~675~~670,~~055~~654	7.60000%			26,125			0							A
				108		PRU010CA		MULTIFAMILY		4/1/11	0.00		12/31/00	FL		3,~~177~~173,~~730~~789	7.15000%			21,613			0							A
				109		PRU010CA		MULTIFAMILY		3/1/11	0.00		12/31/00	AZ		7,~~343~~334,~~517~~360	7.13000%			49,880			0							A
				110		PRU010CA		RETAIL		5/1/31	0.00		12/31/00	IL		11,~~522~~508,~~927~~958	7.36000%			79,931			0
				111		PRU010CA		RETAIL		5/1/31	0.00		12/31/00	IL		14,~~888~~870,~~337~~289	7.36000%			103,276			0
				112		PRU010CA				4/1/11	0.00		12/31/00	HI		22,~~714~~677,~~725~~900	7.60000%			171,094			0
				113		PRU010CA				4/1/11	0.00		12/31/00	HI		20,~~537~~503,~~279~~984	7.60000%			154,693			0
				114		PRU010CA		MULTIFAMILY		3/1/11	0.00			MA		2,~~183~~181,~~721~~027	7.25000%			15,008			0
				115		PRU010CA		RETAIL		5/1/11	0.00		12/31/00	FL		8,~~448~~438,~~669~~284	7.20000%			57,697			0
				116		PRU010CA		RETAIL		5/1/11	0.00		12/31/00	FL		8,~~448~~438,~~669~~284	7.20000%			57,697			0
				117		PRU010CB				5/1/11	0.00		12/31/00	XX		91,000,000	6.63500%			503,154			0
				118		PRU010CA		OFFICE		5/1/11	0.00		12/31/00	GA		1,~~940~~937,~~120~~859	7.84000%			14,092			0
				119		PRU010CA		RETAIL		5/1/31	0.00			GA		1,~~739~~737,~~791~~676	7.33000%			12,033			0
															902,678,342				6,474,264			0
															901,669,217				6,402,290			0
* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE
ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.
				(1) LEGEND:	A. P&I ADV - IN GRACE PERIOD				1. P&I ADV - DELINQUENT 1 MONTH			3. P&I ADV - DELINQUENT 3+ MONTHS						7. FORECLOSURE
					B. P&I ADV -<ONE MONTH DELINQ				2. P&I ADV - DELINQUENT 2 MONTHS			4. MAT. BALLOON/ASSUMED P&I						9. REO
			02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.																						PAGE 15 OF 24
			03/06/2002 - 12:32 (F572-F607) 2002 LASALLE BANK N.A.																						PAGE 14 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0203/11/2002

ROCK 2001-C1

PAYMENT DATE:

0203/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0102/1011/2002

NEXT PAYMENT:

0304/1110/2002

SERIES 2001-C1

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8793-40-7

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.

02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 20 OF 24

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

PAGE 19 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0203/11/2002

ROCK 2001-C1

PAYMENT DATE:

0203/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0102/1011/2002

NEXT PAYMENT:

0304/1110/2002

SERIES 2001-C1

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8793-40-7

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 21 OF 24

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

PAGE 20 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0203/11/2002

ROCK 2001-C1

PAYMENT DATE:

0203/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0102/1011/2002

SERIES 2001-C1

NEXT PAYMENT:

0304/1110/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8793-40-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 22 OF 24

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

PAGE 21 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0203/11/2002

ROCK 2001-C1

PAYMENT DATE:

0203/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0102/1011/2002

SERIES 2001-C1

NEXT PAYMENT:

0304/1110/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8793-40-7

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 23 OF 24

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

PAGE 22 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

0203/11/2002

ROCK 2001-C1

PAYMENT DATE:

0203/11/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0102/1011/2002

SERIES 2001-C1

NEXT PAYMENT:

0304/1110/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8793-40-7

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

02/07/2002 - 08:51 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 24 OF 24

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

PAGE 23 OF 23

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