8-K 1 jpm010c1_200207.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

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

Date of Report: January 16, 2001
(Date of earliest event reported)

J.P. Morgan Commercial Mortgage Securities Corp.,
(Sponsor)
(Issuer in Respect of
Mortgage Pass-Through Certificates,
Series 2001-C1)
(Exact name of registrant as specified in charter)

Delaware 333-70246 133789046
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

60 Wall Street New York, N.Y. 10260-0066
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (212) 648-3063

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

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly
distribution reported to the holders of J.P. Morgan Chase
Commercial Mortgage Securities Corp., Commercial Mortgage
Pass-Through Certificates Series 2001-C1, which was made on
July 12, 2002.

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 7.02 of the Pooling and Servicing Agreement
for distribution on July 12, 2002.

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

LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS PAYING AGENT UNDER THE
POOLING AND SERVICING AGREEMENT ON
BEHALF OF J.P. MORGAN CHASE COMMERCIAL MORTGAGE
SECURITIES CORP.,
REGISTRANT

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

Date: July 12, 2002

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

07/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

07/12/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-C1

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

AAH KOCHA-CHADDHA (312) 904-0648

CHRISTINE PAIDOSH (714) 238-6707

LAURA.KOCHA.CHADDHA@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

JPM010C1

CLOSING DATE:

12/14/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY-JPM010C1

PAGE 5

FIRST PAYMENT DATE:

1/14/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

10/12/2035

JPM010C1_200207_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

DELINQUENT LOAN DETAIL

PAGE 9

HISTORICAL COLLATERAL PREPAYMENT

PAGE 10

MORTGAGE LOAN CHARACTERISTICS

PAGE 11-13

LOAN LEVEL DETAIL

PAGE 14-20

HISTORICAL REO REPORT

PAGE 21

RATING INFORMATION

PAGE 22-23

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 24

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 25

APPRAISAL REDUCTION DETAIL

PAGE 26

MODIFIED LOAN DETAIL

PAGE 27

REALIZED LOSS DETAIL

PAGE 28

PARTIES TO THE TRANSACTION

DEPOSITOR: J.P. MORGAN & CO.

UNDERWRITER: J.P. MORGAN SECURITIES INC

MASTER SERVICER: MIDLAND LOAN SERVICES, INC.

SPECIAL SERVICER: MIDLAND LOAN SERVICES, INC.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.MIDLANDLS.COM

LASALLE FACTOR LINE

(800) 246-5761

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 1 OF 28





	ABN AMRO

	LASALLE BANK		N.A.
*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*

										*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																											STATEMENT DATE:								07/12/2002

										*SERIES 2001-C1*																											PAYMENT DATE:						07/12/2002

WAC:						7.256860%																															PRIOR PAYMENT:							06/12/2002
																																		NEXT PAYMENT:							08/12/2002
WAMM:						110
																																		RECORD DATE:								06/28/2002
										*UPPER-TIER REMIC*
										*ABN AMRO ACCT: 67-8921-10-7*


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

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						51,000,000.00					46,585,314.48					822,659.79			0.00			0.00				45,762,654.69				157,768.93					0.00				4.06400000%
	46625MFA2													913.437538824			16.130584118			0.000000000			0.000000000				897.306954706					3.093508431				0.000000000						FIXED

	A-2						156,200,000.00					156,200,000.00					0.00			0.00			0.00				156,200,000.00				711,230.67					0.00				5.46400000%
	46625MFB0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.553333355				0.000000000						FIXED

	A-3						603,652,000.00					603,652,000.00					0.00			0.00			0.00				603,652,000.00				2,946,324.80					0.00				5.85700000%
	46625MFC8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.880833328				0.000000000						FIXED

	X-1						1,070,655,188.00				N	1,066,240,502.48					0.00			0.00			0.00				1,065,417,842.69				643,612.29					0.00				0.72435323%
	46625MFH7/U48138CH9/46625MFJ3													995.876650513			0.000000000			0.000000000			0.000000000				995.108280081					0.601138721				0.000000000						0.942844118%

	X-2						577,418,000.00				N	577,418,000.00					0.00			0.00			0.00				577,418,000.00				568,185.03					0.00				1.18081187%
	46625MFK0/U48138CJ5/46625MFL8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.984009903				0.000000000						1.180811873%

	B						47,697,000.00					47,697,000.00					0.00			0.00			0.00				47,697,000.00				242,777.73					0.00				6.10800000%
	46625MFD6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.090000000				0.000000000						FIXED

	C						21,915,000.00					21,915,000.00					0.00			0.00			0.00				21,915,000.00				113,702.33					0.00				6.22600000%
	46625MFE4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.188333561				0.000000000						FIXED

	D						21,915,000.00					21,915,000.00					0.00			0.00			0.00				21,915,000.00				116,971.31					0.00				6.40500000%
	46625MFF1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.337499886				0.000000000						6.405000000%

	E						12,891,000.00					12,891,000.00					0.00			0.00			0.00				12,891,000.00				69,027.09					0.00				6.42560750%
	46625MFG9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.354673028				0.000000000						6.666517001%

	F						25,782,000.00					25,782,000.00					0.00			0.00			0.00				25,782,000.00				147,120.85					0.00				6.84760750%
	46625MFM6/U48138CK2/46625MFN4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.706339694				0.000000000						7.088517001%

	G						12,891,000.00					12,891,000.00					0.00			0.00			0.00				12,891,000.00				77,288.07					0.00				7.19460750%
	46625MFP9/U48138CL0/46625MFQ7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.995506167				0.000000000						7.435517001%

	H						21,915,000.00					21,915,000.00					0.00			0.00			0.00				21,915,000.00				102,744.83					0.00				5.62600000%
	46625MFR5/U48138CM8/46625MFS3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333561				0.000000000						5.626000000%

	J						9,024,000.00					9,024,000.00					0.00			0.00			0.00				9,024,000.00				42,307.52					0.00				5.62600000%
	46625MFT1/U48138CN6/46625MFU8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333333				0.000000000						5.626000000%

	K						6,446,000.00					6,446,000.00					0.00			0.00			0.00				6,446,000.00				30,221.00					0.00				5.62600000%
	46625MFV6/U48138CP1/46625MFW4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333850				0.000000000						5.626000000%

	L						10,313,000.00					10,313,000.00					0.00			0.00			0.00				10,313,000.00				48,350.78					0.00				5.62600000%
	46625MFX2/U48138CQ9/46625MFY0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333172				0.000000000						5.626000000%

	M						5,156,000.00					5,156,000.00					0.00			0.00			0.00				5,156,000.00				24,173.05					0.00				5.62600000%
	46625MFZ7/U48138CR7/46625MGA1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333980				0.000000000						5.626000000%

	N						5,156,000.00					5,156,000.00					0.00			0.00			0.00				5,156,000.00				24,173.05					0.00				5.62600000%
	46625MGB9/U48138CS5/46625MGC7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.688333980				0.000000000						5.626000000%

	NR						19,337,188.00					19,337,188.00					0.00			0.00			0.00				19,337,188.00				90,641.88					(17.30)				5.62600000%
	46625MGD5/U48138CT3/46625MGE3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.687438525				(0.000894649)						5.626000000%

	NC-1						32,658,000.00					32,658,000.00					0.00			0.00			0.00				32,658,000.00				176,159.97					0.00				6.47290000%
	46625MGF0/U48138CU0/46625MGG8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.394083226				0.000000000						6.691816667%

	NC-2						6,707,000.00					6,707,000.00					0.00			0.00			0.00				6,707,000.00				36,178.12					0.00				6.47290000%
	46625MGH6/U48138CV8/46625MGJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.394083793				0.000000000						6.691816667%

	R						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	46625MGK9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	LR						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSH001													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			1,070,655,188.00								1,066,240,502.48				822,659.79			0.00			0.00				1,065,417,842.69				6,368,959.30					(17.30)

																										TOTAL P&I PAYMENT				7,191,619.09


	S						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSH049													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			0.00								0.00				0.00			0.00			0.00				0.00				0.00					0.00

																										TOTAL P&I PAYMENT				0.00


NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 28





	ABN AMRO

	LASALLE BANK	N.A.
	*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																													STATEMENT DATE:				07/12/2002
				*SERIES 2001-C1*																																	PAYMENT DATE:	07/12/2002
																											PRIOR PAYMENT:				06/12/2002
																											NEXT PAYMENT:					08/12/2002
																											RECORD DATE:						06/28/2002
				*ABN AMRO ACCT: 67-8921-10-7*
				*CASH RECONCILIATION SUMMARY*


			INTEREST SUMMARY										SERVICING FEE SUMMARY																								PRINCIPAL SUMMARY
			CURRENT SCHEDULED INTEREST				5,796,713.10						CURRENT SERVICING FEES									56,437.81															SCHEDULED:
			LESS DEFERRED INTEREST				0.00						PLUS FEES ADVANCED FOR PPIS									0.00															CURRENT SCHEDULED PRINCIPAL					729,843.31
			PLUS ADVANCE INTEREST				642,825.02						LESS REDUCTION FOR PPIS									0.00															ADVANCED SCHEDULED PRINCIPAL					92,816.48
			PLUS UNSCHEDULED INTEREST				0.00						PLUS DELINQUENT SERVICING FEES										8,427.33														SCHEDULED PRINCIPAL DISTRIBUTION					822,659.79
			PPIS REDUCING SCHEDULED INTEREST				0.00						TOTAL SERVICING FEES									77,211.80															UNSCHEDULED:
			LESS TOTAL FEES PAID TO SERVICER				(68,801.77)																														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				6,383,083.01							REDUCED BY SHORTFALLS IN FEES								0.00															UNSCHEDULED PRINCIPAL DISTRIBUTION					0.00
			LESS TRUSTEE FEE				(1,777.07)							REDUCED BY OTHER AMOUNTS								0.00															REMITTANCE PRINCIPAL					822,659.79
			LESS FEE STRIPS PAID BY TRUST				0.00							NET PPIS								0.00
			LESS MISC. FEES PAID BY TRUST				0.00						PPIS REDUCING SERVICING FEE									0.00															SERVICER WIRE AMOUNT					7,205,742.80
			LESS INTEREST RESERVE WITHHOLDING						0.00				PPIS ALLOCATED TO CERTIFICATES									0.00
			PLUS INTEREST RESERVE DEPOSIT					0.00
			REMITTANCE INTEREST				6,381,572.61								POOL BALANCE SUMMARY
																							BALANCE/AMOUNT					COUNT
													BEGINNING POOL									1,066,240,501.48								169
													SCHEDULED PRINCIPAL DISTRIBUTION									822,659.79
													UNSCHEDULED PRINCIPAL DISTRIBUTION							0.00															0
													DEFERRED INTEREST							0.00
													LIQUIDATIONS							0.00																0
													REPURCHASES							0.00													0
													ENDING POOL							1,065,417,841.69									169
					ADVANCES
						PRIOR OUTSTANDING							CURRENT PERIOD								RECOVERED																ENDING OUTSTANDING
							PRINCIPAL				INTEREST					PRINCIPAL		INTEREST						PRINCIPAL		INTEREST													PRINCIPAL		INTEREST
		MADE BY: SERVICER		109,795.31						801,446.53		92,816.48					642,825.02		105,499.37						776,625.44												97,112.42			667,646.11

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.																																											PAGE 5 OF 28





	ABN AMRO

	LASALLE BANK		N.A.

						*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*

														*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																																			STATEMENT DATE:					07/12/2002
																																																	PAYMENT DATE:					07/12/2002
														*SERIES 2001-C1*
																																																	PRIOR PAYMENT:						06/12/2002
																																	NEXT PAYMENT:							08/12/2002
																																	RECORD DATE:								06/28/2002


														*ABN AMRO ACCT: 67-8921-10-7*
														*BOND INTEREST RECONCILIATION*


																						DEDUCTIONS																	ADDITIONS
																																	REMAINING
														ACCRUAL						PASS								ACCRUED
DEFERRED &

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

					AMOUNT			RECOVERY		SHORTFALLS			ORIGINAL								CURRENT(3)

			A-1						30	4.064000000%						157,768.93								0.00						0.00				0.00				0.00				0.00				0.00				157,768.93			157,768.93				0.00		0.00			24.27%	24.39%
			A-2						30	5.464000000%						711,230.67								0.00						0.00				0.00				0.00				0.00				0.00				711,230.67			711,230.67				0.00		0.00			24.27%	24.39%
			A-3						30	5.857000000%						2,946,324.80								0.00						0.00				0.00				0.00				0.00				0.00				2,946,324.80			2,946,324.80				0.00		0.00			24.27%	24.39%
			X-1						30	0.724353230%						643,612.29								0.00						0.00				0.00				0.00				0.00				0.00				643,612.29			643,612.29				0.00		0.00			NA	NA
			X-2						30	1.180811873%						568,185.03								0.00						0.00				0.00				0.00				0.00				0.00				568,185.03			568,185.03				0.00		0.00			NA	NA
			B						30	6.108000000%						242,777.73								0.00						0.00				0.00				0.00				0.00				0.00				242,777.73			242,777.73				0.00		0.00			19.81%	19.91%
			C						30	6.226000000%						113,702.33								0.00						0.00				0.00				0.00				0.00				0.00				113,702.33			113,702.33				0.00		0.00			17.76%	17.85%
			D						30	6.405000000%						116,971.31								0.00						0.00				0.00				0.00				0.00				0.00				116,971.31			116,971.31				0.00		0.00			15.72%	15.79%
			E						30	6.425607501%						69,027.09								0.00						0.00				0.00				0.00				0.00				0.00				69,027.09			69,027.09				0.00		0.00			14.51%	14.58%
			F						30	6.847607501%						147,120.85								0.00						0.00				0.00				0.00				0.00				0.00				147,120.85			147,120.85				0.00		0.00			12.11%	12.16%
			G						30	7.194607501%						77,288.07								0.00						0.00				0.00				0.00				0.00				0.00				77,288.07			77,288.07				0.00		0.00			10.90%	10.95%
			H						30	5.626000000%						102,744.83								0.00						0.00				0.00				0.00				0.00				0.00				102,744.83			102,744.83				0.00		0.00			8.85%	8.90%
			J						30	5.626000000%						42,307.52								0.00						0.00				0.00				0.00				0.00				0.00				42,307.52			42,307.52				0.00		0.00			8.01%	8.05%
			K						30	5.626000000%						30,221.00								0.00						0.00				0.00				0.00				0.00				0.00				30,221.00			30,221.00				0.00		0.00			7.41%	7.45%
			L						30	5.626000000%						48,350.78								0.00						0.00				0.00				0.00				0.00				0.00				48,350.78			48,350.78				0.00		0.00			6.45%	6.48%
			M						30	5.626000000%						24,173.05								0.00						0.00				0.00				0.00				0.00				0.00				24,173.05			24,173.05				0.00		0.00			5.96%	5.99%
			N						30	5.626000000%						24,173.05								0.00						0.00				0.00				0.00				0.00				0.00				24,173.05			24,173.05				0.00		0.00			5.48%	5.51%
			NR						30	5.626000000%						90,659.18								0.00						0.00				0.00				281.00				0.00				0.00				90,940.18			90,641.88				(17.31)		298.31			3.68%	3.69%
			NC-1						30	6.472900000%						176,159.97								0.00						0.00				0.00				0.00				0.00				0.00				176,159.97			176,159.97				0.00		0.00			0.63%	0.63%
			NC-2						30	6.472900000%						36,178.12								0.00						0.00				0.00				0.00				0.00				0.00				36,178.12			36,178.12				0.00		0.00			0.00%	0.00%
			S						30	0.000000000%						0.00								0.00						0.00				0.00				0.00				0.00				0.00				0.00			0.00				0.00		0.00			NA	NA
																	6,368,976.60						0.00						0.00					0.00				281.00					0.00				0.00			6,369,257.60		6,368,959.30					(17.31)			298.31

		(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) 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 28
	07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
		*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*

																																	STATEMENT DATE:							07/12/2002
												*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							07/12/2002
																																											*SERIES 2001-C1*
												PRIOR PAYMENT:									06/12/2002
																																	NEXT PAYMENT:								08/12/2002
																																	RECORD DATE:									06/28/2002

												*ABN AMRO ACCT: 67-8921-10-7*

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



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


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


					7/12/02		0		0						1	1,952,279				0		0			0	0				0	0			0			0				1		1,952,279					0			0
						0.00%				0.00%			0.59%				0.18%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.59%				0.18%				0.00%			0.00%
					6/12/02		1		1,954,654						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.59%				0.18%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
					5/13/02		1		1,956,602						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.59%				0.18%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
					4/12/02		1		1,958,950						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.59%				0.18%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
					3/12/02		2		9,708,607						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.18%				0.91%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
					2/12/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
					1/14/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%			0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 28





	ABN AMRO

	LASALLE BANK		N.A.
	*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															STATEMENT DATE:						07/12/2002
																												PAYMENT DATE:								07/12/2002
											*SERIES 2001-C1*																														PRIOR PAYMENT:					06/12/2002
																												NEXT PAYMENT:										08/12/2002
																												RECORD DATE:											06/28/2002
											*ABN AMRO ACCT: 67-8921-10-7*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*


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

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE						# AMOUNT									LIFE			AMORT		COUPON REMIT
				7/12/02		169			1,065,417,842				0		0				0	0			0	0			0				0			0			0						110		339		7.26%		7.18%
					100.00%					99.51%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/12/02		169			1,066,240,501				0		0				0	0			0	0			0				0			0			0						111		340		7.50%		7.42%
					100.00%					99.59%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/13/02		169			1,066,868,687				0		0				0	0			0	0			0				0			0			0						112		341		7.26%		7.18%
					100.00%					99.65%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/12/02		169			1,067,671,582				0		0				0	0			0	0			0				0			0			0						113		342		7.50%		7.42%
					100.00%					99.72%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/12/02		169			1,068,290,739				0		0				0	0			0	0			0				0			0			0						114		343		7.26%		7.18%
					100.00%					99.78%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/12/02		169			1,069,443,069				0		0				0	0			0	0			0				0			0			0						115		344		7.26%		7.18%
					100.00%					99.89%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/14/02		169			1,070,051,047				0		0				0	0			0	0			0				0			0			0						116		345		7.26%		7.18%
					100.00%					99.94%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 8 OF 28
			07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK	N.A.
	*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*															STATEMENT DATE:		07/12/2002

								*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*												PAYMENT DATE:		07/12/2002
								*SERIES 2001-C1*												PRIOR PAYMENT:			06/12/2002
																				NEXT PAYMENT:				08/12/2002
																				RECORD DATE:					06/28/2002

								*ABN AMRO ACCT: 67-8921-10-7*
								*DELINQUENT LOAN DETAIL*



DISCLOSURE
CONTROL #

PAID
THRU
DATE


CURRENT P&I
ADVANCE

OUTSTANDING
P&I
ADVANCES**

OUT. PROPERTY
PROTECTION
ADVANCES


ADVANCE
DESCRIPTION (1)

SPECIAL
SERVICER
TRANSFER DATE


FORECLOSURE
DATE


BANKRUPTCY
DATE


REO
DATE



					8		6/1/02		104,454.54		104,454.54	0.00			B
					10		6/1/02		90,988.40		90,988.40	0.00			A
					27		6/1/02		54,898.67		54,898.67	0.00			B
					36		6/1/02		60,739.80		60,739.80	0.00			B
					40		6/1/02		61,281.92		61,281.92	0.00			B
					44		6/1/02		47,602.55		47,602.55	0.00			A
					45		6/1/02		55,367.15		55,367.15	0.00			A
					51		6/1/02		44,775.76		44,775.76	0.00			A
					78		6/1/02		25,215.48		25,215.48	0.00			A
					79		6/1/02		25,408.89		25,408.89	0.00			A
					92		6/1/02		22,432.03		22,432.03	0.00			A
					97		6/1/02		21,939.39		21,939.39	0.00			A
					107		6/1/02		20,327.31		20,327.31	0.00			B
					121		6/1/02		17,534.14		17,534.14	0.00			B
					131		6/1/02		15,281.67		15,281.67	0.00			A
					136		4/1/02		14,558.88		43,675.91	0.00			2		7/2/02
					137		6/1/02		12,903.29		12,903.29	0.00			B
					138		6/1/02		13,155.87		13,155.87	0.00			A
					148		6/1/02		9,803.92		9,803.92	0.00			A
					151		6/1/02		10,121.56		10,121.56	0.00			A
					163		6/1/02		6,850.26		6,850.26	0.00			A
						TOTAL			735,641.50		764,758.53
				A. P&I ADVANCE - LOAN IN GRACE PERIOD						1. P&I ADVANCE - LOAN DELINQ. 1 MONTH				3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS					7. P &I ADVANCE (FORECLOSURE)
				B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.						2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS			4. MATURED BALLOON/ASSUMED SCHED. PAYMENT						9. P&I ADVANCE (REO)

				** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
			07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.																		PAGE 9 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

07/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

07/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CURRENT

CUMULATIVE

PAGE 10 OF 28

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								STATEMENT DATE:				07/12/2002
													PAYMENT DATE:			07/12/2002
					*SERIES 2001-C1*								PRIOR PAYMENT:			06/12/2002
													NEXT PAYMENT:			08/12/2002
													RECORD DATE:			06/28/2002

					*ABN AMRO ACCT: 67-8921-10-7*
					*MORTGAGE LOAN CHARACTERISTICS*

	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES



CURRENT SCHEDULED
BALANCE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


		0							TO		500,000				0				0							0.00	%			0				0.00	%	0.00
		500,000							TO		1,000,000				12				10,272,510							0.96	%			122				7.65	%	0.00
		1,000,000							TO		1,500,000				15				19,196,615							1.80	%			113				7.49	%	0.00
		1,500,000							TO		2,000,000				8				14,332,925							1.35	%			102				7.32	%	0.00
		2,000,000							TO		2,500,000				15				34,274,674							3.22	%			118				7.33	%	0.00
		2,500,000							TO		3,000,000				18				50,386,407							4.73	%			107				7.27	%	0.00
		3,000,000							TO		3,500,000				16				50,897,969							4.78	%			106				7.29	%	0.00
		3,500,000				TO		4,000,000				10				37,619,769							3.53	%			98				7.19	%	0.00
		4,000,000				TO		4,500,000				5				21,411,567							2.01	%			109				7.29	%	0.00
		4,500,000				TO		5,000,000				6				28,446,035							2.67	%			109				7.36	%	0.00
		5,000,000				TO		6,000,000				8				43,126,617							4.05	%			131				7.29	%	0.00
		6,000,000				TO		7,000,000				9				57,511,134							5.40	%			109				7.43	%	0.00
		7,000,000				TO		8,000,000				8				59,657,554							5.60	%			110				7.30	%	0.00
		8,000,000				TO		9,000,000				8				67,070,960							6.30	%			107				7.37	%	0.00
		9,000,000				TO		10,000,000				8				75,995,263							7.13	%			101				7.27	%	0.00
		10,000,000				TO		11,000,000				5				53,746,857							5.04	%			110				7.32	%	0.00
		11,000,000				TO		12,000,000				4				45,581,868							4.28	%			109				7.40	%	0.00
		12,000,000				TO		13,000,000				4				50,513,568							4.74	%			121				7.52	%	0.00
		13,000,000				TO		14,000,000				2				26,531,060							2.49	%			111				7.23	%	0.00
		14,000,000				&		ABOVE				8				318,844,489							29.93	%			109				7.07	%	0.00
												169					1,065,417,842					100.00		%
			AVERAGE SCHEDULE BALANCE														6,304,248
			MAXIMUM SCHEDULE BALANCE												160,000,000
			MINIMUM SCHEDULE BALANCE												644,919



CURRENT MORTGAGE
INTEREST RATE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


									6.000%			TO		6.250%				0							0						0.00		%						0	0.00	%	0.00
				6.251%			TO		6.500%				0							0							0.00		%					0		0.00	%		0.00
				6.501%			TO		6.750%				3							166,462,070							15.62		%					111		6.57	%		0.00
				6.751%			TO		7.000%				23							121,833,437							11.44		%					106		6.98	%		0.00
			7.001%			TO		7.250%				54							251,679,910							23.62		%					113		7.16	%		0.00
			7.251%			TO		7.500%				37							226,557,336							21.26		%					111		7.38	%		0.00
			7.501%			TO		7.750%				30							178,869,491							16.79		%					105		7.61	%		0.00
			7.751%			TO		8.000%				18							113,133,274							10.62		%					108		7.89	%		0.00
			8.001%			TO		8.250%				1							1,029,192							0.10		%					108		8.06	%		0.00
			8.251%			TO		8.500%				2							4,993,589							0.47		%					100		8.38	%		0.00
			8.501%			TO		8.750%				1							859,544							0.08		%					109		8.67	%		0.00
			8.751%			TO		9.000%				0							0							0.00		%					0		0.00	%		0.00
			9.001%			TO		9.250%				0							0							0.00		%					0		0.00	%		0.00
			9.251%			TO		9.500%				0							0							0.00		%					0		0.00	%		0.00
			9.501%			&		ABOVE				0							0							0.00		%					0		0.00	%		0.00
													169					1,065,417,842							100.00			%
			MINIMUM MORTGAGE INTEREST RATE																			6.568%
			MAXIMUM MORTGAGE INTEREST RATE																			8.670%

























											DISTRIBUTION OF REMAINING TERM (BALLOON)



BALLOON
MORTGAGE LOANS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


			0			TO		12						0			0					0.00				%			0				0.00	%		0.00
			13			TO		24					0			0					0.00				%			0				0.00	%		0.00
			25			TO		36					0			0					0.00				%			0				0.00	%		0.00
			37			TO		60					9			45,161,093					4.24				%			48				7.19	%		0.00
			61			TO		120					151			985,965,825					92.54				%			109				7.26	%		0.00
			121			TO		180					3			17,651,063					1.66				%			169				7.44	%		0.00
			181			TO		240					0			0					0.00				%			0				0.00	%		0.00
			241			&		ABOVE					0			0					0.00				%			0				0.00	%		0.00






											163							1,048,777,982				98.44			%
		MINIMUM REMAINING TERM													45
		MAXIMUM REMAINING TERM													171






	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)




FULLY AMORTIZING
MORTGAGE LOANS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


			0		TO		60			0				0							0.00		%					0		0.00			%		0.00
			61		TO		120			0				0							0.00		%					0		0.00			%		0.00
			121		TO		180			4				3,673,387							0.34		%					168		7.77			%		0.00
			181		TO		240			1				7,678,209							0.72		%					230		7.14			%		0.00
			241		&		ABOVE			1				5,288,264							0.50		%					345		7.02			%		0.00
										6				16,639,860							1.56		%
																	MINIMUM REMAINING TERM															167
																	MAXIMUM REMAINING TERM														345










	07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.													PAGE 11 OF 28





			ABN AMRO

			LASALLE BANK		N.A.
		*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*
		*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*							STATEMENT DATE:				07/12/2002
											PAYMENT DATE:			07/12/2002
				*SERIES 2001-C1*							PRIOR PAYMENT:			06/12/2002
											NEXT PAYMENT:			08/12/2002
											RECORD DATE:			06/28/2002

				*ABN AMRO ACCT: 67-8921-10-7*
				*MORTGAGE LOAN CHARACTERISTICS*

		DISTRIBUTION OF DSCR (PFY)							GEOGRAPHIC DISTRIBUTION



DEBT SERVICE
COVERAGE RATIO

# OF
LOANS

SCHEDULED
BALANCE

	% OF
BALANCE


WAMM WAC PFY DSCR


				LESS THAN ZERO								0		0				0.00	%			0		0.00	%	0.00
				0.001 0.750								0		0				0.00	%			0		0.00	%	0.00
				0.751 0.875								0		0				0.00	%			0		0.00	%	0.00
				0.876 1.000								0		0				0.00	%			0		0.00	%	0.00
				1.001 1.125								0		0				0.00	%			0		0.00	%	0.00
				1.126 1.250								0		0				0.00	%			0		0.00	%	0.00
				1.251 1.375								0		0				0.00	%			0		0.00	%	0.00
				1.376 1.500								0		0				0.00	%			0		0.00	%	0.00
				1.501 1.625								0		0				0.00	%			0		0.00	%	0.00
				1.626 1.750								0		0				0.00	%			0		0.00	%	0.00
				1.751 1.875								0		0				0.00	%			0		0.00	%	0.00
				1.876 2.000								0		0				0.00	%			0		0.00	%	0.00
				2.001 2.125								0		0				0.00	%			0		0.00	%	0.00
				2.126 2.250								0		0				0.00	%			0		0.00	%	0.00
				2.251 & ABOVE								0		0				0.00	%			0		0.00	%	0.00
				UNKNOWN								169		1,065,417,842				100.00	%			110		7.26	%	0.00
										169				1,065,417,842				100.00	%
			MAXIMUM DSCR			0.000
			MINIMUM DSCR				0.000



GEOGRAPHIC
LOCATION

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR



			NEW JERSEY			6					233,866,382				21.95		%			112		6.89	%		0.00
			CALIFORNIA			23					137,106,564				12.87		%			104		7.53	%		0.00
			TEXAS			19					100,616,083				9.44		%			116		7.22	%		0.00
			NEW YORK			4					55,795,606				5.24		%			124		7.29	%		0.00
			MARYLAND			7					49,192,175				4.62		%			108		7.42	%		0.00
			ILLINOIS			10					45,300,948				4.25		%			100		7.08	%		0.00
			MICHIGAN			15					37,129,636				3.48		%			113		7.39	%		0.00
			WASHINGTON			1					35,614,318				3.34		%			108		7.93	%		0.00
			NEVEDA			6					34,132,389				3.20		%			109		7.36	%		0.00
			OHIO			7					32,576,740				3.06		%			114		7.05	%		0.00
			FLORIDA			6					31,577,819				2.96		%			137		7.32	%		0.00
			PENNSYLVANIA			4					31,208,488				2.93		%			106		7.67	%		0.00
			INDIANA			4					29,415,106				2.76		%			91		7.55	%		0.00
			NORTH CAROLINA			7					26,130,112				2.45		%			109		7.30	%		0.00
			SOUTH CAROLINA			6					25,768,634				2.42		%			110		7.15	%		0.00
			MASSACHUSETTS			4					23,471,701				2.20		%			106		7.40	%		0.00
			COLORADO			4					22,401,602				2.10		%			111		7.09	%		0.00
			ARIZONA			6					15,804,021				1.48		%			102		7.34	%		0.00
			WISCONSIN			2					13,343,617				1.25		%			108		7.55	%		0.00
			TENNESSEE			2					12,882,159				1.21		%			66		7.30	%		0.00
			KENTUCKY			3					9,248,858				0.87		%			89		7.33	%		0.00
			DELAWARE			1					8,753,144				0.82		%			113		7.10	%		0.00
			VIRGINIA			1					8,497,334				0.80		%			104		7.12	%		0.00
			CONNECTICUT			4					8,376,557				0.79		%			107		7.57	%		0.00
			MISSOURI			3					6,864,340				0.64		%			76		7.26	%		0.00
			MINNESOTA			2					6,462,070				0.61		%			113		6.68	%		0.00
			ALABAMA			2					5,563,993				0.52		%			110		7.41	%		0.00
			GEORGIA			2					4,522,887				0.42		%			109		7.28	%		0.00
			MISSISSIPPI			2					3,667,921				0.34		%			111		7.39	%		0.00
			MAINE			1					2,383,314				0.22		%			111		7.00	%		0.00
			ARKANSAS			1					2,338,740				0.22		%			171		7.31	%		0.00
			OREGON			1					2,181,208				0.20		%			113		6.90	%		0.00
			LOUISIANA			2					2,032,217				0.19		%			132		7.47	%		0.00
			NEW HAMPSHIRE			1					1,191,161				0.11		%			109		7.61	%		0.00
















						169					1,065,417,842				100.00		%























		DISTRIBUTION OF DSCR (CUTOFF)



DEBT SERVICE
COVERAGE RATIO

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


					LESS THAN ZERO					0						0				0.00	%			0		0.00	%	0.00
					0.001 0.750					0						0				0.00	%			0		0.00	%	0.00
					0.751 0.875					0						0				0.00	%			0		0.00	%	0.00
					0.876 1.000					0						0				0.00	%			0		0.00	%	0.00
					1.001 1.125					0						0				0.00	%			0		0.00	%	0.00
					1.126 1.250					0						0				0.00	%			0		0.00	%	0.00
					1.251 1.375					0						0				0.00	%			0		0.00	%	0.00
					1.376 1.500					0						0				0.00	%			0		0.00	%	0.00
					1.501 1.625					0						0				0.00	%			0		0.00	%	0.00
					1.626 1.750					0						0				0.00	%			0		0.00	%	0.00
					1.751 1.875					0						0				0.00	%			0		0.00	%	0.00
					1.876 2.000					0						0				0.00	%			0		0.00	%	0.00
					2.001 2.125					0						0				0.00	%			0		0.00	%	0.00
					2.126 2.250					0						0				0.00	%			0		0.00	%	0.00
					2.251 & ABOVE					0						0				0.00	%			0		0.00	%	0.00
					UNKNOWN					169						1,065,417,842				100.00	%			110		7.26	%	0.00
											169					1,065,417,842			100.00		%
				MAXIMUM DSCR		0.000
				MINIMUM DSCR			0.000


























		07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.						PAGE 12 OF 28





		ABN AMRO

		LASALLE BANK		N.A.
	*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								STATEMENT DATE:				07/12/2002
														PAYMENT DATE:			07/12/2002
						*SERIES 2001-C1*								PRIOR PAYMENT:			06/12/2002
														NEXT PAYMENT:			08/12/2002
														RECORD DATE:			06/28/2002

						*ABN AMRO ACCT: 67-8921-10-7*
						*MORTGAGE LOAN CHARACTERISTICS*

	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING


									PROPERTY TYPES
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


		RETAIL				40				443,177,244							41.60		%					107		7.12	%		0.00
		MULTIFAMILY				79				329,009,124							30.88		%					116		7.20	%		0.00
		OFFICE				20				107,694,324							10.11		%					109		7.39	%		0.00
		INDUSTRIAL				15				99,660,233							9.35		%					104		7.48	%		0.00
		LODGING				3				49,685,927							4.66		%					108		7.94	%		0.00
		MOBILE HOME PARK				9				30,328,714							2.85		%					112		7.38	%		0.00
		SELF STORAGE				3				5,862,276							0.55		%					109		7.76	%		0.00
















							169			1,065,417,842						100.00			%




NUMBER OF MONTHS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			0		TO		12				149				920,165,908				86.37		%				110			7.21	%	0.00
			13		TO		24				20				145,251,934				13.63		%				109			7.52	%	0.00
			25		TO		36				0				0				0.00		%				0			0.00	%	0.00
			37		TO		48				0				0				0.00		%				0			0.00	%	0.00
			49		TO		60				0				0				0.00		%				0			0.00	%	0.00
			61		TO		72				0				0				0.00		%				0			0.00	%	0.00
			73		TO		84				0				0				0.00		%				0			0.00	%	0.00
			85		TO		96				0				0				0.00		%				0			0.00	%	0.00
			97		TO		108				0				0				0.00		%				0			0.00	%	0.00
			109		TO		120				0				0				0.00		%				0			0.00	%	0.00
			121		OR		MORE				0				0				0.00		%				0			0.00	%	0.00








											169					1,065,417,842				100.00		%























	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING


								AMORTIZATION TYPE
# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


								AMORTIZINGBALLOON						160				866,268,948					81.31		%			107			7.38	%	0.00
								FULL AMORTIZING						6				16,639,860					1.56		%			253			7.24	%	0.00
								IO MATURITY BALLOON						2				22,509,034					2.11		%			105			7.51	%	0.00
								IO/AMORTIZING/BALLOON						1				160,000,000					15.02		%			111			6.57	%	0.00






















									169				1,065,417,842			100.00			%




YEAR

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			2002					0			0				0.00		%			0				0.00	%	0.00
			2003					0			0				0.00		%			0				0.00	%	0.00
			2004					0			0				0.00		%			0				0.00	%	0.00
			2005					0			0				0.00		%			0				0.00	%	0.00
			2006					9			45,161,093				4.24		%			48				7.19	%	0.00
			2007					0			0				0.00		%			0				0.00	%	0.00
			2008					1			14,879,584				1.40		%			73				7.61	%	0.00
			2009					0			0				0.00		%			0				0.00	%	0.00
			2010					3			24,937,834				2.34		%			100				7.95	%	0.00
			2011					146			910,620,762				85.47		%			110				7.22	%	0.00
			2012					1			35,527,645				3.33		%			120				7.48	%	0.00
			2013 & GREATER					9			34,290,923				3.22		%			210				7.35	%	0.00



								169			1,065,417,842			100.00			%
























								PAGE 13 OF 28
	07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK	N.A.
	*J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.*
														STATEMENT DATE:			07/12/2002
						*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*											PAYMENT DATE:			07/12/2002
						*SERIES 2001-C1*											PRIOR PAYMENT:				06/12/2002
															NEXT PAYMENT:			08/12/2002
															RECORD DATE:				06/28/2002

						*ABN AMRO ACCT: 67-8921-10-7*

						*LOAN LEVEL DETAIL*




DISCLOSURE
CONTROL #



GROUP


PROPERTY
TYPE


MATURITY
DATE


PFY
DSCR

OPERATING
STATEMENT
DATE


		GEO. LOCATION

ENDING
PRINCIPAL
BALANCE


NOTE
RATE


SCHEDULED
P&I


PREPAYMENT
AMOUNT


PREPAYMENT
DATE

LOAN
STATUS
CODE (1)



				1	JPM010CA		RETAIL	10/10/11	0.00	NJ	160,000,000	6.56750%	875,667			0
				2	JPM010CB		LODGING	7/1/11	0.00	WA	35,614,318	7.93000%	276,570			0
				3	JPM010CB		RETAIL	7/1/12	0.00	NJ	35,527,645	7.48000%	265,569			0
				4	JPM010CB		RETAIL	10/1/11	0.00	NY	25,630,065	7.24000%	175,827			0
				5	JPM010CB		INDUSTRIAL	8/1/11	0.00	NJ	16,081,515	7.64000%	114,830			0
				6	JPM010CB		RETAIL	3/1/11	0.00	PA	15,834,161	7.71000%	114,184			0
				7	JPM010CB		MULTIFAMILY	8/1/11	0.00	NV	15,277,201	7.27000%	105,264			0
				8	JPM010CB		RETAIL	8/1/08	0.00	IN	14,879,584	7.61000%	105,944			0						B
				9	JPM010CB		MULTIFAMILY	10/1/11	0.00	TX	13,406,559	7.02000%	89,997			0
				10	JPM010CB		MULTIFAMILY	11/1/11	0.00	TX	13,124,501	7.44000%	91,755			0						A
				11	JPM010CB		RETAIL	12/1/10	0.00	CA	12,989,034	7.88000%	96,333			0
				12	JPM010CB		MULTIFAMILY	8/10/16	0.00	NY	12,898,941	7.38000%	89,832			0
				13	JPM010CB		RETAIL	1/1/11	0.00	CA	12,351,526	7.82000%	90,157			0
				14	JPM010CB		MULTIFAMILY	10/1/11	0.00	OH	12,274,066	7.00000%	82,231			0
				15	JPM010CB		INDUSTRIAL	7/1/11	0.00	CA	11,955,511	7.65000%	85,496			0
				16	JPM010CB		OFFICE	8/1/11	0.00	NJ	11,396,632	7.67000%	81,610			0
				17	JPM010CB		INDUSTRIAL	9/1/11	0.00	MD	11,118,822	7.34000%	77,089			0
				18	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	11,110,904	6.92000%	73,913			0
				19	JPM010CB		OFFICE	9/1/11	0.00	MD	10,920,986	7.38000%	76,012			0
				20	JPM010CB		MULTIFAMILY	9/1/11	0.00	TX	10,796,254	7.07000%	72,897			0
				21	JPM010CB		MOBILE HOME PARK	7/1/11	0.00	WI	10,714,651	7.61800%	76,390			0
				22	JPM010CB		INDUSTRIAL	8/1/11	0.00	CA	10,669,498	7.54000%	75,460			0
				23	JPM010CB		MULTIFAMILY	10/1/11	0.00	CO	10,645,469	7.00000%	71,320			0
				24	JPM010CB		RETAIL	9/1/11	0.00	IL	9,862,301	7.00000%	66,131			0
				25	JPM010CB		RETAIL	9/1/11	0.00	IL	9,862,301	7.00000%	66,131			0
				26	JPM010CB		RETAIL	4/1/11	0.00	FL	9,599,875	7.50000%	67,824			0
				27	JPM010CB		MULTIFAMILY	10/1/11	0.00	SC	9,520,000	7.00000%	55,533			0						B
				28	JPM010CB		RETAIL	8/1/06	0.00	TN	9,424,769	7.30000%	65,129			0
				29	JPM010CB		INDUSTRIAL	7/1/11	0.00	NV	9,423,493	7.54000%	66,686			0
				30	JPM010CB		MULTIFAMILY	7/1/11	0.00	IN	9,176,223	7.58000%	65,185			0
				31	JPM010CB		MULTIFAMILY	8/1/11	0.00	NY	9,126,301	7.25000%	62,760			0
				32	JPM010CB		RETAIL	12/1/11	0.00	DE	8,753,144	7.10000%	59,139			0
				33	JPM010CB		RETAIL	12/1/10	0.00	MD	8,592,998	7.86000%	62,990			0
				34	JPM010CB		INDUSTRIAL	4/1/11	0.00	MA	8,549,425	7.25000%	62,884			0
				35	JPM010CB		OFFICE	3/1/11	0.00	VA	8,497,334	7.12000%	57,911			0
				36	JPM010CB		RETAIL	8/1/11	0.00	PA	8,342,692	7.93000%	61,227			0						B
				37	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	8,173,916	7.24500%	56,183			0
				38	JPM010CB		OFFICE	9/1/11	0.00	NY	8,140,298	7.32000%	56,328			0
				39	JPM010CB		OFFICE	6/1/11	0.00	CA	8,021,154	7.13000%	54,599			0
				40	JPM010CB		LODGING	11/1/11	0.00	NJ	7,934,739	8.00000%	61,745			0						B
				41	JPM010CB		MULTIFAMILY	9/1/21	0.00	FL	7,678,209	7.14000%	61,366			0
				42	JPM010CB		INDUSTRIAL	6/1/06	0.00	CA	7,724,595	7.16000%	52,734			0
				43	JPM010CB		OFFICE	8/1/11	0.00	CA	7,692,100	7.55000%	54,455			0
				44	JPM010CB		RETAIL	10/1/11	0.00	NC	7,176,754	7.00000%	48,081			0						A
				45	JPM010CB		MULTIFAMILY	4/1/11	0.00	TX	7,136,050	7.40000%	56,082			0						A
				46	JPM010CB		RETAIL	5/1/06	0.00	TX	7,174,190	7.10000%	48,722			0
				47	JPM010CB		RETAIL	12/1/11	0.00	OH	7,140,918	7.00000%	47,769			0
				48	JPM010CB		OFFICE	8/1/11	0.00	MA	6,916,221	7.55000%	51,957			0
				49	JPM010CB		MULTIFAMILY	5/1/11	0.00	TX	6,801,085	6.98000%	45,647			0
				50	JPM010CB		OFFICE	11/1/11	0.00	CO	6,653,966	7.12500%	45,105			0
				51	JPM010CB		MULTIFAMILY	8/1/11	0.00	TX	6,547,493	7.28000%	45,158			0						A
				52	JPM010CB		RETAIL	8/1/11	0.00	CA	6,255,541	7.79000%	45,308			0
				53	JPM010CB		LODGING	5/1/11	0.00	CA	6,136,870	7.93000%	47,757			0
				54	JPM010CB		RETAIL	8/1/11	0.00	CA	6,149,368	7.61000%	43,784			0
				55	JPM010CB		RETAIL	8/1/11	0.00	MD	6,049,431	7.10000%	40,994			0
				56	JPM010CB		MULTIFAMILY	7/1/11	0.00	NC	6,001,159	7.53000%	42,427			0
				57	JPM010CB		RETAIL	8/1/11	0.00	CA	5,743,486	7.72000%	41,325			0
				58	JPM010CB		INDUSTRIAL	2/1/11	0.00	MA	5,630,820	7.52000%	39,933			0
				59	JPM010CB		MULTIFAMILY	10/1/11	0.00	TX	5,464,184	7.29000%	37,669			0
				60	JPM010CB		MULTIFAMILY	11/1/06	0.00	IL	5,414,783	6.88000%	35,821			0
				61	JPM010CB		RETAIL	8/1/11	0.00	CA	5,355,115	7.49000%	37,693			0
				62	JPM010CB		MULTIFAMILY	4/1/31	0.00	TX	5,288,264	7.02000%	35,666			0
				63	JPM010CB		OFFICE	9/1/11	0.00	FL	5,212,458	7.40000%	36,350			0
				64	JPM010CB		MULTIFAMILY	11/1/11	0.00	OH	5,017,507	6.90000%	33,259			0
				65	JPM010CB		MOBILE HOME PARK	8/1/11	0.00	MI	4,958,314	7.07500%	33,517			0
				66	JPM010CB		OFFICE	12/1/11	0.00	TX	4,815,073	7.25000%	33,017			0
				67	JPM010CB		MULTIFAMILY	7/1/11	0.00	NC	4,761,344	7.54000%	33,694			0
				68	JPM010CB		RETAIL	5/1/11	0.00	PA	4,702,047	7.25000%	32,403			0
				69	JPM010CB		INDUSTRIAL	7/1/11	0.00	KY	4,613,626	7.66000%	33,024			0
				70	JPM010CB		OFFICE	10/1/11	0.00	AZ	4,595,631	7.40000%	32,023			0
				71	JPM010CB		OFFICE	10/1/11	0.00	MD	4,470,428	7.25000%	30,698			0
				72	JPM010CB		MULTIFAMILY	7/1/11	0.00	MD	4,388,410	7.43000%	30,728			0
				73	JPM010CB		OFFICE	4/10/11	0.00	CT	4,218,958	7.50000%	31,703			0
				74	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	4,166,589	6.92000%	27,717			0
				75	JPM010CB		MOBILE HOME PARK	8/1/11	0.00	MI	4,167,183	7.35800%	28,960			0
				76	JPM010CB		RETAIL	11/1/11	0.00	CA	3,976,404	7.30000%	27,423			0
				77	JPM010CB		MULTIFAMILY	11/1/11	0.00	TX	3,900,549	7.05000%	26,245			0
				78	JPM010CB		MULTIFAMILY	8/1/11	0.00	NC	3,866,404	6.93000%	25,764			0						A
				79	JPM010CB		MULTIFAMILY	7/1/11	0.00	FL	3,747,839	7.31000%	25,940			0						A
				80	JPM010CB		MULTIFAMILY	12/1/11	0.00	MN	3,728,117	6.68000%	24,148			0
				81	JPM010CB		INDUSTRIAL	11/1/11	0.00	IL	3,727,634	7.25000%	25,582			0
				82	JPM010CB		MULTIFAMILY	7/1/06	0.00	MO	3,717,563	7.24000%	25,556			0
				83	JPM010CB		RETAIL	9/1/11	0.00	MI	3,692,733	7.29000%	25,478			0
				84	JPM010CB		INDUSTRIAL	7/1/11	0.00	MD	3,651,102	7.44000%	27,198			0
				85	JPM010CB		MULTIFAMILY	4/1/06	0.00	AZ	3,611,425	7.40000%	25,272			0
				86	JPM010CB		MULTIFAMILY	7/1/11	0.00	TX	3,470,292	7.32000%	24,043			0
				87	JPM010CB		MULTIFAMILY	10/1/11	0.00	TN	3,457,390	7.30000%	23,858			0
				88	JPM010CB		MULTIFAMILY	7/1/11	0.00	FL	3,355,072	7.29000%	23,177			0
				89	JPM010CB		RETAIL	8/1/10	0.00	CA	3,355,803	8.43000%	25,975			0
				90	JPM010CB		MULTIFAMILY	9/1/11	0.00	NV	3,274,261	7.01000%	21,977			0
				91	JPM010CB		INDUSTRIAL	11/1/11	0.00	NV	3,181,412	7.37000%	22,091			0
				92	JPM010CB		MULTIFAMILY	10/1/06	0.00	KY	3,165,522	7.00000%	22,617			0						A
				93	JPM010CB		RETAIL	10/1/11	0.00	IL	3,174,004	7.25000%	21,796			0
				94	JPM010CB		RETAIL	11/1/11	0.00	IL	3,100,492	7.03300%	20,827			0
				95	JPM010CB		MULTIFAMILY	9/1/11	0.00	MI	3,083,335	7.16000%	22,371			0
				96	JPM010CB		RETAIL	10/1/11	0.00	IL	3,089,562	7.25000%	21,216			0
				97	JPM010CB		MULTIFAMILY	7/1/11	0.00	TX	3,071,879	7.18000%	22,375			0						A
				98	JPM010CB		RETAIL	11/1/11	0.00	IL	3,075,648	7.03300%	20,660			0
				99	JPM010CB		RETAIL	11/1/11	0.00	OH	3,021,869	7.25000%	20,738			0
				100	JPM010CB		RETAIL	10/1/11	0.00	AZ	3,013,605	7.15000%	20,492			0
				101	JPM010CB		RETAIL	9/1/11	0.00	AL	3,007,825	7.50000%	21,179			0
				102	JPM010CB		RETAIL	10/1/11	0.00	AZ	2,994,732	7.15000%	20,364			0
				103	JPM010CB		MULTIFAMILY	8/1/06	0.00	IL	2,975,968	7.25000%	20,465			0
				104	JPM010CB		OFFICE	7/1/11	0.00	MI	2,948,234	7.92400%	21,636			0
				105	JPM010CB		OFFICE	12/1/11	0.00	NJ	2,925,851	7.15000%	21,133			0
				106	JPM010CB		MULTIFAMILY	8/1/11	0.00	GA	2,901,542	7.24500%	19,944			0
				107	JPM010CB		OFFICE	8/1/11	0.00	MI	2,898,440	7.60000%	20,617			0						B
				108	JPM010CB		OFFICE	11/1/11	0.00	CO	2,882,704	7.25000%	19,783			0
				109	JPM010CB		MULTIFAMILY	11/1/11	0.00	OH	2,827,242	7.10000%	19,789			0
				110	JPM010CB		MULTIFAMILY	9/1/11	0.00	MI	2,827,938	7.04500%	19,047			0
				111	JPM010CB		MULTIFAMILY	9/1/11	0.00	IN	2,778,113	7.00000%	18,628			0
				112	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	2,766,643	7.08000%	19,933			0
				113	JPM010CB		RETAIL	11/1/11	0.00	MS	2,758,450	7.25000%	18,930			0
				114	JPM010CB		MULTIFAMILY	12/1/11	0.00	MN	2,733,953	6.68000%	17,709			0
				115	JPM010CB		SELF STORAGE	9/1/11	0.00	CA	2,719,890	7.57000%	20,448			0
				116	JPM010CB		MOBILE HOME PARK	9/1/11	0.00	MI	2,680,386	7.33000%	18,565			0
				117	JPM010CB		MULTIFAMILY	8/1/11	0.00	WI	2,628,966	7.29000%	18,150			0
				118	JPM010CB		OFFICE	8/1/11	0.00	IN	2,581,186	7.68500%	18,510			0
				119	JPM010CB		RETAIL	9/1/11	0.00	AL	2,556,168	7.30000%	17,653			0
				120	JPM010CB		MULTIFAMILY	9/1/11	0.00	TX	2,481,634	7.28000%	17,105			0
				121	JPM010CB		MULTIFAMILY	8/1/16	0.00	MI	2,413,381	7.92000%	17,695			0						B
				122	JPM010CB		MULTIFAMILY	10/1/11	0.00	ME	2,383,314	7.00000%	15,967			0
				123	JPM010CB		MULTIFAMILY	10/1/11	0.00	MA	2,375,235	7.25000%	17,347			0
				124	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,370,832	7.24500%	16,296			0
				125	JPM010CB		MULTIFAMILY	10/1/16	0.00	AR	2,338,740	7.31000%	16,154			0
				126	JPM010CB		MOBILE HOME PARK	10/1/11	0.00	PA	2,329,590	7.25000%	15,997			0
				127	JPM010CB		MULTIFAMILY	6/1/11	0.00	CA	2,322,516	7.39000%	16,213			0
				128	JPM010CB		SELF STORAGE	8/1/11	0.00	NV	2,282,841	7.65000%	17,297			0
				129	JPM010CB		MULTIFAMILY	9/1/11	0.00	CT	2,284,852	7.76000%	16,493			0
				130	JPM010CB		MULTIFAMILY	9/1/11	0.00	CO	2,219,463	7.25000%	15,253			0
				131	JPM010CB		MULTIFAMILY	12/1/11	0.00	OR	2,181,208	6.90000%	15,409			0						A
				132	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,132,757	7.24500%	14,660			0
				133	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,083,158	7.24500%	14,319			0
				134	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	2,075,152	7.12000%	15,004			0


		135		JPM010CB	MOBILE HOME PARK		9/1/11	0.00		FL		1,984,366	7.00000%			13,306		0
		136		JPM010CB	MULTIFAMILY		6/1/06	0.00		TX		1,952,279	7.62000%			14,787		0		2
		137		JPM010CB	MOBILE HOME PARK		9/1/11	0.00		NC		1,905,596	7.18600%			13,015		0		B
		138		JPM010CB	MULTIFAMILY		9/1/11	0.00		TX		1,852,396	7.01000%			13,264		0		A
		139		JPM010CB	MULTIFAMILY		10/1/11	0.00		MO		1,837,138	7.00000%			12,308		0
		140		JPM010CB	RETAIL		6/1/11	0.00		MI		1,637,787	8.27000%			12,419		0
		141		JPM010CB	INDUSTRIAL		9/1/11	0.00		GA		1,621,345	7.35000%			11,960		0
		142		JPM010CB	RETAIL		12/1/11	0.00		MI		1,542,017	7.25000%			10,574		0
		143		JPM010CB	MULTIFAMILY		10/1/11	0.00		CA		1,488,156	7.25000%			10,219		0
		144		JPM010CB	MULTIFAMILY		8/1/11	0.00		SC		1,487,970	7.24500%			10,228		0
		145		JPM010CB	MULTIFAMILY		7/1/11	0.00		TX		1,481,398	7.79000%			11,369		0
		146		JPM010CB	MULTIFAMILY		10/1/11	0.00		KY		1,469,710	7.00000%			9,846		0
		147		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		1,389,057	7.00000%			9,314		0
		148		JPM010CB	MULTIFAMILY		8/1/11	0.00		NC		1,389,663	7.60000%			9,885		0		A
		149		JPM010CB	MULTIFAMILY		7/1/16	0.00		OH		1,330,749	7.73000%			12,974		0
		150		JPM010CB	MULTIFAMILY		6/1/11	0.00		MO		1,309,639	7.69000%			9,979		0
		151		JPM010CB	MULTIFAMILY		10/1/11	0.00		LA		1,278,207	7.15000%			10,196		0		A
		152		JPM010CB	MULTIFAMILY		8/1/11	0.00		NH		1,191,161	7.61000%			8,481		0
		153		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		1,141,010	7.00000%			7,651		0
		154		JPM010CB	MULTIFAMILY		6/1/11	0.00		MI		1,104,902	7.83000%			8,519		0
		155		JPM010CB	MULTIFAMILY		8/1/11	0.00		CA		1,087,547	7.86000%			8,388		0
		156		JPM010CB	RETAIL		7/1/11	0.00		NC		1,029,192	8.06000%			8,822		0
		157		JPM010CB	INDUSTRIAL		8/1/11	0.00		IL		1,018,255	7.82000%			7,827		0
		158		JPM010CB	OFFICE		8/1/11	0.00		CA		993,163	7.64000%			7,519		0
		159		JPM010CB	MULTIFAMILY		8/1/11	0.00		TX		992,459	7.51000%			6,999		0
		160		JPM010CB	MULTIFAMILY		6/1/11	0.00		CT		959,239	7.20000%			9,100		0
		161		JPM010CB	MULTIFAMILY		5/1/11	0.00		OH		964,389	7.28000%			7,102		0
		162		JPM010CB	OFFICE		8/1/11	0.00		CT		913,508	7.79000%			6,616		0
		163		JPM010CB	MULTIFAMILY		8/1/11	0.00		MS		909,471	7.80000%			6,979		0		A
		164		JPM010CB	SELF STORAGE		8/1/11	0.00		TX		859,544	8.67000%			7,089		0
		165		JPM010CB	MOBILE HOME PARK		8/1/16	0.00		AZ		817,334	7.73000%			7,944		0
		166		JPM010CB	MOBILE HOME PARK		7/1/16	0.00		AZ		771,294	7.67000%			7,494		0
		167		JPM010CB	RETAIL		6/1/16	0.00		LA		754,010	8.00000%			7,490		0
		168		JPM010CB	INDUSTRIAL		5/1/11	0.00		NV		693,180	7.40000%			4,847		0
		169		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		644,919	7.00000%			4,324		0
											1,065,417,842				7,270,625		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
	07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.																		PAGE 14 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

07/12/2002

PAYMENT DATE:

07/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 21 OF 28

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

07/12/2002

SERIES 2001-C1

PAYMENT DATE:

07/12/2002

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

9ABSH001

A-1

46625MFA2

AAA

A-2

46625MFB0

AAA

A-3

46625MFC8

AAA

X-1

46625MFH7

AAA

X-2

46625MFK0

AAA

46625MFD6

46625MFE4

AA-

46625MFF1

46625MFG9

A-

46625MFM6

BBB

46625MFP9

BBB-

46625MFR5

BB+

46625MFT1

46625MFV6

BB-

46625MFX2

B+

46625MFZ7

46625MGB9

B-

46625MGD5

NC-1

46625MGF0

NC-2

46625MGH6

A-

46625MGK9

9ABSH049

NR - DESIGNATES THAT THE CLASS WAS NOT RATED BY THE RATING AGENCY.

(1) CHANGED RATINGS PROVIDED ON THIS REPORT ARE BASED ON INFORMATION PROVIDED BY THE APPLICABLE RATING AGENCY VIA ELECTRONIC TRANSMISSION. IT SHALL BE

UNDERSTOOD THAT THIS TRANSMISSION WILL GENERALLY HAVE BEEN PROVIDED TO LASALLE WITHIN 30 DAYS OF THE PAYMENT DATE LISTED ON THIS STATEMENT. BECAUSE RATINGS MAY HAVE CHANGED DURING THE 30 DAY WINDOW, OR MAY NOT BE BEING PROVIDED BY THE RATING AGENCY IN AN ELECTRONIC FORMAT AND THEREFORE NOT BEING UPDATED ON

THIS REPORT, LASALLE RECOMMENDS THAT INVESTORS OBTAIN CURRENT RATING INFORMATION DIRECTLY FROM THE RATING AGENCY.

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 22 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

07/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

07/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

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

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

GEO.

LOCATION

NOI

DSCR

NOI

DATE

SCHEDULE

ACTUAL

LIFE

AMORT.

136

7/2/02

1,952,279

1,958,950

7.62%

6/1/06

288

MULTIFAMILY

NOT AVAIL.

1,952,279

1,958,950

(1) LEGEND:

A. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 24 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

07/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

07/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

136

MODIFICATION

LOAN TRANSFERRED TO SPECIAL SERVICER 07/01/02 DUE TO DELINQUENCY.

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 25 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

07/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

07/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

ARA

AMOUNT

CURRENT P&I

ADVANCE

ASER

NOTE

RATE

MATURITY

DATE

REMAINING TERM

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

LIFE

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 26 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

07/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

07/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 27 OF 28

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

07/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

07/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

06/12/2002

NEXT PAYMENT:

08/12/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8921-10-7

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 28 OF 28

COMMERCIAL MORTGAGE PASS THROUGH CERT SER 2001-C1 8-K