8-K 1 pru010c1_200208.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
August 12, 2002

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

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

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

Date: August 12, 2002

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

08/12/2002

ROCK 2001-C1

PAYMENT DATE:

08/12/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/10/2002

SERIES 2001-C1

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8793-40-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MICHELLE GOCHENOUR (312) 904-7475

CHRISTINE PAIDOSH (714) 238-6707

MICHELLE.GOCHENOUR@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_200208_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

MORTGAGE LOAN CHARACTERISTICS

PAGE 11-13

LOAN LEVEL DETAIL

PAGE 14-18

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 19

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 20

MODIFIED LOAN DETAIL

PAGE 21

REALIZED LOSS DETAIL

PAGE 22

APPRAISAL REDUCTION DETAIL

PAGE 23

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 RATINGS

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

08/07/2002 - 15:49 (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:								08/12/2002

										*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						08/12/2002

WAC:						7.819566%				*SERIES 2001-C1*																											PRIOR PAYMENT:							07/10/2002
																																		NEXT PAYMENT:							09/10/2002
WAMM:						124
																																		RECORD DATE:								07/31/2002
										*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					174,419,345.11					635,432.59			0.00			0.00				173,783,912.52				905,817.80					0.00				6.23200000%
	74438WAA4/US74438WAA45													949.401764200			3.458795362			0.000000000			0.000000000				945.942968838					4.930559835				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				461,790.27					0.00				1.02228090%
	74438WAR7/US74438WAR79													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.851900750				0.000000000						0.804851141%

	X-2						908,240,310.00				N	898,944,654.49					0.00			0.00			0.00				898,309,221.90				412,138.51					0.00				0.55016314%
	74438WAS5/US74438WAS52													989.765202659			0.000000000			0.000000000			0.000000000				989.065572194					0.453776941				0.000000000						0.683128585%

	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				70,691.31					0.00				7.47199651%
	74438WAF3/US74438WAF32													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.226663437				0.000000000						7.474559614%

	F						15,894,000.00					15,894,000.00					0.00			0.00			0.00				15,894,000.00				100,256.66					0.00				7.56939651%
	74438WAG1/US74438WAG15													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.307830628				0.000000000						7.571959614%

	G						13,624,000.00					13,624,000.00					0.00			0.00			0.00				13,624,000.00				88,004.19					0.00				7.75139651%
	74438WAH9/US74438WAH97													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.459497211				0.000000000						7.753959614%

	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				58,070.45					(2,471.07)				6.39900000%
	74438WAQ9/US74438WAQ96													999.999945390			0.000000000			0.000000000			0.000000000				999.999945390					5.114847564				(0.217651945)						FIXED



		TOTAL			908,240,310.00								898,944,654.49				635,432.59			0.00			0.00				898,309,221.90				5,804,259.30					(2,471.07)

																										TOTAL P&I PAYMENT				6,439,691.89


	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
08/07/2002 - 15:49 (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:

08/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/12/2002

PRIOR PAYMENT:

07/10/2002

SERIES 2001-C1

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8793-40-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

4,839,647.65

CURRENT SERVICING FEES

32,004.06

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

567,808.84

PLUS ADVANCE INTEREST

1,011,636.23

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

67,623.75

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

6,525.42

SCHEDULED PRINCIPAL DISTRIBUTION

635,432.59

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

38,529.48

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(32,004.06)

CURTAILMENTS

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

0.00

LESS FEE STRIPS PAID BY SERVICER

(10,777.63)

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

(2,470.53)

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

5,806,031.66

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,772.36)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

635,432.59

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

6,441,464.25

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

5,804,259.30

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

898,944,654.49

119

SCHEDULED PRINCIPAL DISTRIBUTION

635,432.59

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

898,309,221.90

119

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

164,193.82

1,664,624.04

67,623.75

1,011,636.23

154,707.36

1,594,586.13

77,110.21

1,081,674.14

08/07/2002 - 15:49 (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:					08/12/2002
																																																	PAYMENT DATE:					08/12/2002
															*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:						07/10/2002
															*SERIES 2001-C1*
																																																	NEXT PAYMENT:							09/10/2002
																																		RECORD DATE:								07/31/2002


															*ABN AMRO ACCT: 67-8793-40-7*
															*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				LOSS/EXP				FALLS DUE (3)				PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		A-1							30/360	30	6.232000000%						905,817.80								0.00						0.00				0.00				0.00			0.00				0.00				905,817.80			905,817.80					0.00		0.00			79.77%	80.65%
		A-2							30/360	30	6.605000000%						2,950,591.10								0.00						0.00				0.00				0.00			0.00				0.00				2,950,591.10			2,950,591.10					0.00		0.00			20.75%	20.98%
		X-1							30/360	30	1.022280899%						461,790.27								0.00						0.00				0.00				0.00			0.00				0.00				461,790.27			461,790.27					0.00		0.00			NA	NA
		X-2							30/360	30	0.550163141%						412,138.51								0.00						0.00				0.00				0.00			0.00				0.00				412,138.51			412,138.51					0.00		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				153,491.43			153,491.43					0.00		0.00			17.75%	17.95%
		C							30/360	30	6.936000000%						223,108.00								0.00						0.00				0.00				0.00			0.00				0.00				223,108.00			223,108.00					0.00		0.00			13.50%	13.65%
		D							30/360	30	7.053000000%						53,385.33								0.00						0.00				0.00				0.00			0.00				0.00				53,385.33			53,385.33					0.00		0.00			12.50%	12.64%
		E							30/360	30	7.471996505%						70,691.31								0.00						0.00				0.00				0.00			0.00				0.00				70,691.31			70,691.31					0.00		0.00			11.25%	11.37%
		F							30/360	30	7.569396505%						100,256.66								0.00						0.00				0.00				0.00			0.00				0.00				100,256.66			100,256.66					0.00		0.00			9.50%	9.61%
		G							30/360	30	7.751396505%						88,004.19								0.00						0.00				0.00				0.00			0.00				0.00				88,004.19			88,004.19					0.00		0.00			8.00%	8.09%
		H							30/360	30	6.399000000%						72,644.65								0.00						0.00				0.00				0.00			0.00				0.00				72,644.65			72,644.65					0.00		0.00			6.50%	6.57%
		J							30/360	30	6.399000000%						121,079.75								0.00						0.00				0.00				0.00			0.00				0.00				121,079.75			121,079.75					0.00		0.00			4.00%	4.04%
		K							30/360	30	6.399000000%						36,324.99								0.00						0.00				0.00				0.00			0.00				0.00				36,324.99			36,324.99					0.00		0.00			3.25%	3.29%
		L							30/360	30	6.399000000%						24,214.88								0.00						0.00				0.00				0.00			0.00				0.00				24,214.88			24,214.88					0.00		0.00			2.75%	2.78%
		M							30/360	30	6.399000000%						48,435.10								0.00						0.00				0.00				0.00			0.00				0.00				48,435.10			48,435.10					0.00		0.00			1.75%	1.77%
		N							30/360	30	6.399000000%						24,214.88								0.00						0.00				0.00				0.00			0.00				0.00				24,214.88			24,214.88					0.00		0.00			1.25%	1.26%
		O							30/360	30	6.399000000%						60,541.52								0.00						0.00				0.00				5,588.43			0.00				0.00				66,129.95			58,070.45					(2,471.08)		8,059.51			0.00%	0.00%
		GRANTOR TRUST V							30/360	30	0.000000000%						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			NA	NA
																		5,806,730.37						0.00						0.00					0.00			5,588.43					0.00				0.00			5,812,318.80		5,804,259.30						(2,471.08)			8,059.51

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																		PAGE 7 OF 23
	08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
		*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*

																																	STATEMENT DATE:							08/12/2002
												*ROCK 2001-C1*																															PAYMENT DATE:							08/12/2002
																																											*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									07/10/2002
												*SERIES 2001-C1*
																																											NEXT PAYMENT:									09/10/2002
																																	RECORD DATE:									07/31/2002

												*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


					8/12/02		1		11,468,805						0	0				0		0			0	0				0	0			0			0				1		11,468,805					0			0
						0.84%				1.28%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.84%				1.28%				0.00%				0.00%
					7/10/02		0		0						0	0				0		0			0	0				0	0			0			0				1		11,476,004					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.84%				1.28%				0.00%				0.00%
					6/10/02		0		0						0	0				0		0			0	0				0	0			0			0				1		11,485,490					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.84%				1.28%				0.00%				0.00%
					5/10/02		0		0						0	0				0		0			0	0				0	0			0			0				1		14,823,000					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.84%				1.65%				0.00%				0.00%
					4/10/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/11/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/11/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/10/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/10/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/13/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/10/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/10/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/10/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/10/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/11/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				08/07/2002 - 15:49 (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:						08/12/2002
																												PAYMENT DATE:								08/12/2002
											*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					07/10/2002
											*SERIES 2001-C1*
																												NEXT PAYMENT:										09/10/2002
																												RECORD DATE:											07/31/2002
											*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
				8/12/02		119			898,309,222				0		0				0	0			0	0			0				0			0			0						124		314		7.82%		7.75%
					100.00%					98.90%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/10/02		119			898,944,654				0		0				0	0			0	0			0				0			0			0						125		314		7.60%		7.54%
					100.00%					98.97%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/10/02		119			899,722,148				0		0				0	0			0	0			0				0			0			0						126		315		7.82%		7.75%
					100.00%					99.06%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/10/02		119			900,329,486				0		0				0	0			0	0			0				0			0			0						127		316		7.60%		7.54%
					100.00%					99.12%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/10/02		119			901,070,707				0		0				0	0			0	0			0				0			0			0						128		317		7.82%		7.75%
					100.00%					99.21%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/11/02		119			901,669,217				0		0				0	0			0	0			0				0			0			0						129		318		7.17%		7.54%
					100.00%					99.27%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/11/02		119			902,678,342				0		0				0	0			0	0			0				0			0			0						130		319		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 23
			08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK	N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*															STATEMENT DATE:		08/12/2002

								*ROCK 2001-C1*											PAYMENT DATE:		08/12/2002
								*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*											PRIOR PAYMENT:			07/10/2002
																			NEXT PAYMENT:				09/10/2002
								*SERIES 2001-C1*											RECORD DATE:					07/31/2002

								*ABN AMRO ACCT: 67-8793-40-7*
							*DELINQUENT LOAN DETAIL*



DISCLOSURE
CONTROL #

PAID
THRU
DATE


CURRENT P&I
ADVANCE

OUTSTANDING
P&I
ADVANCES**

OUT. PROPERTY
PROTECTION
ADVANCES


ADVANCE
DESCRIPTION (1)

SPECIAL
SERVICER
TRANSFER DATE


FORECLOSURE
DATE


BANKRUPTCY
DATE


REO
DATE



				3		7/1/02			26,837.81		26,837.81	0.00			A
				4		7/1/02			83,179.89		83,179.89	0.00			B
				10		7/1/02			102,947.06		102,947.06	0.00			A
				19		7/1/02			87,391.68		87,391.68	0.00			B
				21		7/1/02			66,321.06		66,321.06	0.00			A
				28		7/1/02			17,241.86		17,241.86	0.00			A
				30		7/1/02			35,852.37		35,852.37	0.00			A
				31		7/1/02			145,356.37		145,356.37	0.00			B
				41		7/1/02			16,909.58		16,909.58	0.00			B
				42		7/1/02			141,261.90		141,261.90	0.00			B
				53		7/1/02			16,261.91		16,261.91	0.00			B
				57		7/1/02			35,022.34		35,022.34	0.00			A
				58		7/1/02			9,143.65		9,143.65	0.00			A
				64		7/1/02			86,345.07		86,345.07	0.00			A
				66		7/1/02			66,194.51		66,194.51	0.00			A
				78		7/1/02			22,911.09		22,911.09	0.00			B
				106		7/1/02			14,666.02		14,666.02	0.00			B
				107		7/1/02			25,967.16		25,967.16	0.00			B
				110		6/1/02			79,436.70		158,888.93	0.00			1		4/22/02
					TOTAL				1,079,248.03		1,158,700.27
			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
		08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.																		PAGE 10 OF 23





		ABN AMRO

		LASALLE BANK		N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
									STATEMENT DATE:					08/12/2002
					*ROCK 2001-C1*								PAYMENT DATE:				08/12/2002
					*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
													PRIOR PAYMENT:				07/10/2002
					*SERIES 2001-C1*								NEXT PAYMENT:				09/10/2002
													RECORD DATE:				07/31/2002
					*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				1,818,122							0.20	%			98				7.67	%	1.67
		1,000,000							TO		2,000,000				22				33,377,274							3.72	%			127				7.74	%	1.56
		2,000,000							TO		3,000,000				17				40,054,291							4.46	%			120				7.74	%	1.38
		3,000,000							TO		4,000,000				17				57,841,797							6.44	%			131				7.77	%	1.45
		4,000,000							TO		5,000,000				10				45,523,828							5.07	%			117				7.58	%	1.43
		5,000,000							TO		6,000,000				6				33,696,864							3.75	%			131				7.66	%	1.61
		6,000,000							TO		7,000,000				3				18,993,443							2.11	%			81				7.48	%	1.57
		7,000,000				TO		8,000,000				6				44,728,350							4.98	%			172				7.40	%	1.56
		8,000,000				TO		9,000,000				6				51,045,601							5.68	%			118				7.56	%	1.77
		9,000,000				TO		10,000,000				5				47,450,269							5.28	%			150				7.81	%	1.49
		10,000,000				TO		11,000,000				1				10,457,859							1.16	%			101				7.66	%	1.75
		11,000,000				TO		12,000,000				4				46,904,428							5.22	%			152				7.69	%	1.84
		12,000,000				TO		13,000,000				4				50,288,993							5.60	%			94				7.52	%	1.54
		13,000,000				TO		14,000,000				2				26,429,327							2.94	%			99				8.29	%	1.47
		14,000,000				TO		15,000,000				3				44,541,409							4.96	%			181				7.62	%	1.51
		15,000,000				TO		25,000,000				8				155,606,735							17.32	%			103				7.64	%	1.54
		25,000,000				TO		35,000,000				1				29,547,131							3.29	%			212				8.90	%	1.52
		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				160,003,501							17.81	%			102				7.09	%	3.44
												119					898,309,222					100.00		%
			AVERAGE SCHEDULE BALANCE														7,548,817
			MAXIMUM SCHEDULE BALANCE												91,000,000
			MINIMUM SCHEDULE BALANCE												831,772



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							10.13		%					105		6.64	%		4.58
			6.751%			TO		7.000%				1							8,411,653							0.94		%					69		7.00	%		2.21
			7.001%			TO		7.250%				18							140,170,054							15.60		%					88		7.16	%		1.61
			7.251%			TO		7.500%				19							88,166,230							9.81		%					219		7.40	%		1.49
			7.501%			TO		7.750%				26							238,936,943							26.60		%					111		7.64	%		1.72
			7.751%			TO		8.000%				33							186,542,639							20.77		%					100		7.86	%		1.48
			8.001%			TO		8.250%				10							60,403,013							6.72		%					158		8.10	%		1.48
			8.251%			TO		8.500%				8							38,558,851							4.29		%					155		8.33	%		1.48
			8.501%			TO		8.750%				1							3,450,002							0.38		%					334		8.53	%		1.00
			8.751%			TO		9.000%				2							42,669,836							4.75		%					177		8.87	%		1.57
			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					898,309,222							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			684,274,548					76.17				%			97				7.65	%		1.60
			121			TO		180					2			6,035,071					0.67				%			139				7.82	%		1.40
			181			TO		240					3			40,943,775					4.56				%			215				8.64	%		1.54
			241			&		ABOVE					11			71,849,998					8.00				%			342				7.65	%		1.43






											116							803,103,392				89.40			%
		MINIMUM REMAINING TERM													63
		MAXIMUM REMAINING TERM													345







	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							10.13		%					105		6.64			%		4.58
			121		TO		180			0				0							0.00		%					0		0.00			%		0.00
			181		TO		240			2				4,205,830							0.47		%					220		8.41			%		1.54
			241		&		ABOVE			0				0							0.00		%					0		0.00			%		0.00
										3				95,205,830							10.60		%
																	MINIMUM REMAINING TERM															105
																	MAXIMUM REMAINING TERM														221












	08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.													PAGE 11 OF 23





			ABN AMRO

			LASALLE BANK		N.A.
		*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
									STATEMENT DATE:				08/12/2002
				*ROCK 2001-C1*							PAYMENT DATE:			08/12/2002
				*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
											PRIOR PAYMENT:			07/10/2002
				*SERIES 2001-C1*							NEXT PAYMENT:			09/10/2002
											RECORD DATE:			07/31/2002
				*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								2	7,003,950					0.78	%			215		8.20	%	1.06
				1.126 1.250								12	57,406,905					6.39	%			133		7.82	%	1.21
				1.251 1.375								24	160,227,962					17.84	%			130		7.79	%	1.33
				1.376 1.500								24	129,925,145					14.46	%			150		7.47	%	1.43
				1.501 1.625								17	130,831,016					14.56	%			139		7.93	%	1.57
				1.626 & ABOVE								39	410,540,939					45.70	%			105		7.42	%	2.47
				UNKNOWN								1	2,373,304					0.26	%			103		7.64	%	0.00
										119			898,309,222					100.00	%
			MAXIMUM DSCR			4.583
			MINIMUM DSCR				1.004



GEOGRAPHIC
LOCATION

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR



			CALIFORNIA			22					126,690,537				14.10		%			78		7.54	%		1.77
			UNDEFINED			3					102,112,363				11.37		%			115		6.79	%		4.26
			FLORIDA			16					80,980,359				9.01		%			111		7.78	%		1.39
			NEW YORK			2					78,129,703				8.70		%			99		7.71	%		1.89
			TENNESSEE			5					55,548,827				6.18		%			101		7.25	%		1.45
			HIWAII			4					50,202,387				5.59		%			101		7.68	%		1.85
			ARIZONA			3					47,160,070				5.25		%			106		7.73	%		1.34
			OHIO			6					43,383,231				4.83		%			127		7.83	%		1.40
			TEXAS			13					41,537,489				4.62		%			101		7.71	%		1.43
			ILLINOIS			3					39,593,837				4.41		%			263		7.51	%		1.47
			PENNSYLVANIA			6					32,779,514				3.65		%			216		7.67	%		1.37
			NORTH CAROLINA			4					32,456,803				3.61		%			103		7.63	%		1.52
			NEW JERSEY			1					29,547,131				3.29		%			212		8.90	%		1.52
			ALASKA			2					22,219,809				2.47		%			101		7.66	%		1.91
			INDIANA			2					19,521,048				2.17		%			120		7.67	%		1.71
			MASSACHUSETTS			4					16,165,310				1.80		%			105		7.59	%		1.53
			DISTRICT OF COLUMBIA			1					12,400,000				1.38		%			102		7.84	%		1.35
			GEORGIA			5					9,496,663				1.06		%			148		7.45	%		1.44
			WASHINGTON			1					8,343,600				0.93		%			101		8.35	%		1.87
			NORTH DAKOTA			1					7,915,326				0.88		%			344		7.63	%		1.50
			NEW HAMPSHIRE			1					7,139,640				0.79		%			339		8.01	%		1.45
			CONNECTICUT			3					6,326,813				0.70		%			288		8.25	%		1.51
			LOUISIANA			3					5,688,868				0.63		%			188		8.30	%		1.51
			SOUTH CAROLINA			1					4,947,398				0.55		%			101		7.80	%		1.26
			MARYLAND			1					4,508,703				0.50		%			101		7.93	%		1.68
			NEVEDA			1					3,701,913				0.41		%			124		7.87	%		1.52
			MISSISSIPPI			1					3,313,533				0.37		%			101		7.60	%		1.74
			ALABAMA			2					2,565,006				0.29		%			101		7.48	%		1.45
			RHODE ISLAND			1					2,333,159				0.26		%			164		7.75	%		1.23
			VIRGINIA			1					1,600,182				0.18		%			103		7.60	%		2.09
























						119					898,309,222				100.00		%
























		DISTRIBUTION OF DSCR (CUTOFF)




DEBT SERVICE
COVERAGE RATIO

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


					LESS THAN ZERO					0						0				0.00	%			0		0.00	%	0.00
					0.000 0.124					0						0				0.00	%			0		0.00	%	0.00
					0.125 0.249					0						0				0.00	%			0		0.00	%	0.00
					0.250 0.374					0						0				0.00	%			0		0.00	%	0.00
					0.375 0.499					0						0				0.00	%			0		0.00	%	0.00
					0.500 0.624					0						0				0.00	%			0		0.00	%	0.00
					0.625 0.749					0						0				0.00	%			0		0.00	%	0.00
					0.750 0.874					0						0				0.00	%			0		0.00	%	0.00
					0.875 0.999					0						0				0.00	%			0		0.00	%	0.00
					1.000 1.124					0						0				0.00	%			0		0.00	%	0.00
					1.125 1.249					0						0				0.00	%			0		0.00	%	0.00
					1.250 1.374					25						240,429,278				26.76	%			126		7.89	%	1.36
					1.375 1.499					41						185,191,930				20.62	%			158		7.65	%	1.49
					1.500 1.624					30						155,302,827				17.29	%			134		7.66	%	1.58
					1.625 & ABOVE					7						43,277,433				4.82	%			98		7.69	%	1.84
					UNKNOWN					16						274,107,754				30.51	%			97		7.27	%	0.00
											119					898,309,222			100.00		%
				MAXIMUM DSCR		4.290
				MINIMUM DSCR			1.250




























		08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.						PAGE 12 OF 23





		ABN AMRO

		LASALLE BANK		N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
									STATEMENT DATE:					08/12/2002
						*ROCK 2001-C1*								PAYMENT DATE:				08/12/2002
						*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
														PRIOR PAYMENT:				07/10/2002
						*SERIES 2001-C1*								NEXT PAYMENT:				09/10/2002
														RECORD DATE:				07/31/2002
						*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				274,650,302							30.57		%					117		7.80	%		1.71
		MULTIFAMILY				33				178,681,244							19.89		%					111		7.55	%		1.39
		UNDEFINED				5				155,410,983							17.30		%					104		7.18	%		3.44
		RETAIL				31				138,822,714							15.45		%					162		7.64	%		1.50
		INDUSTRIAL				14				99,527,198							11.08		%					152		7.62	%		1.65
		MOBILE HOME PARK				2				39,853,193							4.44		%					106		7.84	%		1.33
		SELF STORAGE				4				11,363,589							1.26		%					101		7.93	%		1.68
















							119			898,309,222						100.00			%




NUMBER OF MONTHS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			0		TO		12					0				0				0.00		%				0			0.00	%		0.00
			13		TO		24					104				789,271,027				87.86		%				125			7.59	%		1.92
			25		TO		36					2				32,997,134				3.67		%				225			8.86	%		1.46
			37		TO		48					2				18,985,179				2.11		%				71			7.16	%		1.79
			49		TO		60				11				57,055,883				6.35		%				69			7.15	%		1.75
			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					898,309,222				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				803,103,392					89.40		%			125				7.71	%	1.58
								FULL AMORTIZING						3				95,205,830					10.60		%			110				6.71	%	4.45


























									119				898,309,222			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			11,818,445				1.32		%			63				7.98	%	2.11
			2008					14			80,469,444				8.96		%			69				7.20	%	1.76
			2009					0			0				0.00		%			0				0.00	%	0.00
			2010					19			170,520,348				18.98		%			99				7.96	%	1.64
			2011					67			512,466,311				57.05		%			103				7.44	%	2.08
			2012					1			3,701,913				0.41		%			124				7.87	%	1.52
			2013 & GREATER					17			119,332,761				13.28		%			291				8.02	%	1.47



								119			898,309,222			100.00			%


























	08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.														PAGE 13 OF 23





		ABN AMRO

		LASALLE BANK	N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
																					STATEMENT DATE:				08/12/2002
							*ROCK 2001-C1*																		PAYMENT DATE:			08/12/2002
							*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																		PRIOR PAYMENT:				07/10/2002
							*SERIES 2001-C1*																		NEXT PAYMENT:					09/10/2002
																							RECORD DATE:				07/31/2002

							*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	1.54		12/31/01	CA		3,729,447	8.03000%			29,405				0
				2		PRU010CA		OFFICE		4/1/20	1.52		12/31/01	NJ		29,547,131	8.90000%			252,205				0
				3		PRU010CA		OFFICE		6/1/30	1.00		12/31/01	FL		3,450,002	8.53000%			26,986				0							A
				4		PRU010CA		MULTIFAMILY		2/1/11	1.35		12/31/01	DC		12,400,000	7.84000%			83,714				0							B
				5		PRU010CA		RETAIL		9/1/10	1.35		12/31/01	TX		1,202,198	7.97000%			8,926				0
				6		PRU010CA		RETAIL		7/1/10	1.54		12/31/01	TX		831,772	7.97000%			6,183				0
				7		PRU010CA		RETAIL		9/1/10	1.43		12/31/01	TX		1,083,949	7.97000%			8,048				0
				8		PRU010CA		RETAIL		8/1/10	1.45		12/31/01	TX		1,112,913	7.97000%			8,268				0
				9		PRU010CA		RETAIL		9/1/10	1.45		12/31/01	LA		1,483,039	7.97000%			11,012				0
				10		PRU010CA		MULTIFAMILY		8/1/10	1.29		12/31/01	FL		14,823,000	8.27000%			103,585				0							A
				11		PRU010CA		INDUSTRIAL		11/1/30	1.23		12/31/01	CT		1,185,545	8.37000%			9,117				0
				12		PRU010CA		RETAIL		1/1/11	1.52		12/31/01	TN		1,481,696	7.90000%			10,902				0
				13		PRU010CA		RETAIL		11/1/10	2.17		12/31/01	CA		3,252,263	8.21000%			24,699				0
				14		PRU010CA				9/1/10	1.70		12/31/01	CA		13,122,704	8.79000%			110,532				0
				15		PRU010CA		RETAIL		1/1/11	1.22		12/31/01	TX		5,040,110	8.06000%			37,636				0
				16		PRU010CA		INDUSTRIAL		11/1/30	1.21		12/31/01	PA		5,786,940	8.37000%			44,501				0
				17		PRU010CA		OFFICE		1/1/11	2.18		12/31/01	CT		1,384,610	8.33000%			10,597				0
				18		PRU010CA		MULTIFAMILY		12/1/10	1.12		12/31/01	OH		3,553,948	7.88000%			26,115				0
				19		PRU010CA		OFFICE		11/1/07	2.11		12/31/01	CA		11,818,445	7.98000%			87,885				0							B
				20		PRU010CA		MULTIFAMILY		11/1/20	1.57		12/31/01	LA		2,704,449	8.47000%			24,246				0
				21		PRU010CA		MULTIFAMILY		11/1/10	1.37		12/31/01	FL		9,700,000	7.99000%			66,739				0							A
				22		PRU010CA		RETAIL		12/1/10	1.63		12/31/01	HI		2,829,326	8.35000%			26,440				0
				23		PRU010CA		OFFICE		11/1/10	1.37		12/31/01	OH		18,905,229	8.13000%			142,255				0
				24		PRU010CA		RETAIL		11/1/30	1.45		12/31/01	NH		7,139,640	8.01000%			53,151				0
				25		PRU010CA		RETAIL		12/1/10	1.44		12/31/01	FL		9,626,779	7.93000%			71,067				0
				26		PRU010CA		MULTIFAMILY		11/1/10	1.48		12/31/01	OJ		2,533,133	7.88000%			18,629				0
				27		PRU010CA		OFFICE		11/1/10	1.92		12/31/01	NY		69,003,501	7.68000%			498,107				0
				28		PRU010CA		MULTIFAMILY		12/1/10	1.18		12/31/01	FL		2,321,231	8.06000%			17,342				0							A
				29		PRU010CA		MULTIFAMILY		1/1/21	1.48		12/31/01	LA		1,501,381	8.31000%			13,265				0
				30		PRU010CA		RETAIL		1/1/11	1.26		12/31/01	SC		4,947,398	7.80000%			36,066				0							A
				31		PRU010CA		MOBILE HOME PARK		6/1/11	1.33		12/31/01	AZ		20,211,262	7.84000%			146,227				0							B
				32		PRU010CA		OFFICE		4/1/11	1.25		12/31/01	FL		2,071,619	7.62000%			15,220				0
				33		PRU010CA		OFFICE		4/1/08	1.86		12/31/01	HI		4,428,382	8.05000%			34,881				0
				34		PRU010CA		OFFICE		11/1/10	1.66		12/31/01	NY		9,126,202	7.94000%			67,487				0
				35		PRU010CA		MULTIFAMILY		12/1/10	1.62		12/31/01	PA		1,751,962	7.82000%			12,802				0
				36		PRU010CA		RETAIL		1/1/11	1.22		12/31/01	TX		2,371,061	7.95000%			17,527				0
				37		PRU010CA		INDUSTRIAL		1/1/31	1.35		12/31/01	CT		3,756,658	8.18000%			28,361				0
				38		PRU010CA		OFFICE		12/1/10	1.18		12/31/01	CA		4,257,200	7.87000%			31,254				0
				39		PRU010CA		RETAIL		2/1/11	1.47		12/31/01	PA		8,895,841	7.49000%			74,058				0
				40		PRU010CA		OFFICE		1/1/11	2.05		12/31/01	AK		11,761,949	7.66000%			90,022				0
				41		PRU010CA		MULTIFAMILY		3/1/11	0.00			FL		2,373,304	7.64000%			17,012				0							B
				42		PRU010CA		MOBILE HOME PARK		6/1/11	1.32		12/31/01	AZ		19,641,931	7.84000%			142,108				0							B
				43		PRU010CA		SELF STORAGE		1/1/11	1.91		12/31/01	CA		1,655,797	7.82000%			12,843				0
				44		PRU010CA		SELF STORAGE		1/1/11	1.75		12/31/01	CA		1,469,642	7.82000%			11,399				0
				45		PRU010CA		SELF STORAGE		1/1/11	1.68		12/31/01	MD		4,508,703	7.93000%			35,291				0
				46		PRU010CA		RETAIL		1/1/11	1.27		12/31/01	FL		3,250,823	8.12000%			25,034				0
				47		PRU010CA		MULTIFAMILY		1/1/11	1.24		12/31/01	AL		1,578,656	7.52000%			11,209				0
				48		PRU010CA		MULTIFAMILY		1/1/11	1.78		12/31/01	AL		986,350	7.42000%			6,937				0
				49		PRU010CA		INDUSTRIAL		5/1/11	1.52		12/31/01	MA		7,574,600	7.52000%			57,003				0
				50		PRU010CA		RETAIL		2/1/11	1.42		12/31/01	TX		2,032,300	7.69000%			17,162				0
				51		PRU010CA		INDUSTRIAL		2/1/21	1.60		12/31/01	XX		8,579,230	8.10000%			74,577				0
				52		PRU010CA		OFFICE		1/1/11	2.01		12/31/01	CA		5,412,127	7.79000%			46,111				0
				53		PRU010CA		INDUSTRIAL		4/1/11	1.46		12/31/01	TX		2,314,441	7.50000%			16,362				0							B
				54		PRU010CA		OFFICE		1/1/11	1.18		12/31/01	TX		4,483,002	7.78000%			32,619				0
				55		PRU010CA		MULTIFAMILY		12/1/12	1.51		12/31/01	NV		3,701,913	7.87000%			27,177				0
				56		PRU010CA		INDUSTRIAL		1/1/31	1.34		12/31/01	PA		9,862,871	7.40000%			69,238				0
				57		PRU010CA		MULTIFAMILY		2/1/11	1.27		12/31/01	PA		4,937,135	7.58000%			35,235				0							A
				58		PRU010CA		MULTIFAMILY		2/1/11	1.35		12/31/01	FL		1,254,721	7.57000%			9,198				0							A
				59		PRU010CA		RETAIL		2/1/11	1.62		12/31/01	PA		1,544,764	7.84000%			11,990				0
				60		PRU010CA		RETAIL		1/1/11	1.24		12/31/01	IL		13,306,623	7.80000%			97,003				0
				61		PRU010CA		OFFICE		3/1/11	1.74		12/31/01	NC		11,855,228	7.76000%			86,052				0
				62		PRU010CA		OFFICE		1/1/11	1.61		12/31/01	TX		12,829,765	7.60000%			91,790				0
				63		PRU010CA				1/1/11	1.87		12/31/01	WA		8,343,600	8.35000%			67,587				0
				64		PRU010CA		MULTIFAMILY		2/1/11	1.20		12/31/01	NC		12,241,952	7.52000%			86,872				0							A
				65		PRU010CA		RETAIL		2/1/11	1.26		12/31/01	FL		3,154,624	7.90000%			23,678				0
				66		PRU010CA		OFFICE		1/1/11	1.66		12/31/01	OH		9,134,416	7.80000%			66,588				0							A
				67		PRU010CA		RETAIL		1/1/11	1.74		12/31/01	MS		3,313,533	7.60000%			23,706				0
				68		PRU010CA		MULTIFAMILY		2/1/11	1.23		12/31/01	TX		2,501,427	7.35000%			17,465				0
				69		PRU010CA		OFFICE		4/1/21	1.62		12/31/01	IN		2,817,414	7.58000%			23,504				0
				70		PRU010CA		INDUSTRIAL		2/1/11	1.73		12/31/01	IN		16,703,635	7.68000%			127,926				0
				71		PRU010CA		OFFICE		4/1/11	1.33		12/31/01	OH		3,955,887	7.46000%			27,859				0
				72		PRU010CA		OFFICE		4/1/31	1.50		12/31/01	ND		7,915,326	7.63000%			56,651				0
				73		PRU010CA		MULTIFAMILY		4/1/11	1.73		12/31/01	NC		6,132,280	7.50000%			43,351				0
				74		PRU010CA		RETAIL		4/1/16	1.23		12/31/01	RI		2,333,159	7.75000%			19,703				0
				75		PRU010CA		MULTIFAMILY		1/1/11	1.39		12/31/01	TN		15,200,000	7.22000%			94,502				0
				76		PRU010CA		MULTIFAMILY		1/1/11	1.39		12/31/01	TN		22,000,000	7.22000%			136,779				0
				77		PRU010CA		MULTIFAMILY		1/1/11	1.55		12/31/01	TN		14,900,000	7.22000%			92,637				0
				78		PRU010CA		MULTIFAMILY		3/1/11	1.28		12/31/01	OH		3,099,515	7.35000%			23,045				0							B
				79		PRU010CA		OFFICE		4/22/08	1.79		12/31/01	CA		7,521,308	7.05000%			58,051				0
				80		PRU010CA		INDUSTRIAL		5/11/08	2.24		12/31/01	CA		5,943,226	7.11000%			45,862				0
				81		PRU010CA		OFFICE		5/11/08	1.35		12/31/01	CA		5,582,610	7.11000%			43,079				0
				82		PRU010CA		OFFICE		5/11/08	2.21		12/31/01	CA		8,411,653	7.00000%			64,317				0
				83		PRU010CA		INDUSTRIAL		7/13/08	1.97		12/31/01	CA		12,817,276	7.15000%			99,211				0
				84		PRU010CA		OFFICE		4/1/08	1.39		12/31/01	CA		4,582,669	7.02000%			35,376				0
				85		PRU010CA		OFFICE		4/22/08	1.63		12/31/01	CA		7,270,598	7.05000%			56,116				0
				86		PRU010CA		OFFICE		4/22/08	1.64		12/31/01	CA		1,237,882	7.05000%			9,554				0
				87		PRU010CA		OFFICE		4/22/08	1.29		12/31/01	CA		3,033,594	7.05000%			23,414				0
				88		PRU010CA		INDUSTRIAL		5/15/08	1.78		12/31/01	CA		4,455,717	7.11000%			44,446				0
				89		PRU010CA		RETAIL		7/17/08	1.42		12/31/01	CA		6,167,902	7.17000%			47,819				0
				90		PRU010CA		INDUSTRIAL		6/1/08	1.56		12/31/01	CA		6,693,261	7.74000%			54,589				0
				91		PRU010CA		RETAIL		4/22/08	1.85		12/31/01	CA		2,323,365	7.40000%			18,439				0
				92		PRU010CA		INDUSTRIAL		5/1/11	1.49		12/31/01	MA		3,395,939	7.73000%			26,014				0
				93		PRU010CA		OFFICE		5/1/11	1.40		12/31/01	MA		3,021,677	7.84000%			22,041				0
				94		PRU010CA		OFFICE		1/1/11	1.61		12/31/01	CA		5,931,850	7.57000%			45,059				0
				95		PRU010CA		INDUSTRIAL		1/1/11	1.75		12/31/01	AK		10,457,859	7.66000%			84,405				0
				96		PRU010CA		RETAIL		3/1/11	2.09		12/31/01	VA		1,600,182	7.60000%			12,152				0
				97		PRU010CA		RETAIL		5/1/11	1.42		12/31/01	FL		1,436,053	7.70000%			10,338				0
				98		PRU010CA		MULTIFAMILY		3/1/11	1.39		12/31/01	FL		3,351,512	7.40000%			24,010				0
				99		PRU010CA		MULTIFAMILY		3/1/11	1.33		12/31/01	FL		4,189,390	7.40000%			30,012				0
				100		PRU010CA		RETAIL		2/1/11	1.50		12/31/01	NC		2,227,343	7.85000%			19,024				0
				101		PRU010CA		MULTIFAMILY		5/1/31	1.37		12/31/01	OH		4,734,235	7.30000%			32,805				0
				102		PRU010CA		OFFICE		5/1/11	1.73		12/31/01	TN		1,967,131	7.47000%			14,741				0
				103		PRU010CA		MULTIFAMILY		4/1/11	1.36		12/31/01	GA		1,853,772	7.35000%			12,918				0
				104		PRU010CA		MULTIFAMILY		4/1/11	1.48		12/31/01	GA		2,051,508	7.35000%			14,296				0
				105		PRU010CA		MULTIFAMILY		4/1/11	1.35		12/31/01	GA		1,927,923	7.35000%			13,435				0
				106		PRU010CA		MULTIFAMILY		3/1/11	1.47		12/31/01	TX		2,076,117	7.55000%			14,755				0							B
				107		PRU010CA		MULTIFAMILY		3/1/11	1.62		12/31/01	TX		3,658,435	7.60000%			26,125				0							B
				108		PRU010CA		MULTIFAMILY		4/1/11	1.97		12/31/01	FL		3,162,025	7.15000%			21,613				0
				109		PRU010CA		MULTIFAMILY		3/1/11	1.44		12/31/01	AZ		7,306,878	7.13000%			49,880				0
				110		PRU010CA		RETAIL		5/1/31	1.46		12/31/01	IL		11,468,805	7.36000%			79,931				0							1
				111		PRU010CA		RETAIL		5/1/31	1.69		12/31/01	IL		14,818,409	7.36000%			103,276				0
				112		PRU010CA				4/1/11	1.60		12/31/01	HI		22,553,327	7.60000%			171,094				0
				113		PRU010CA				4/1/11	2.16		12/31/01	HI		20,391,352	7.60000%			154,693				0
				114		PRU010CA		MULTIFAMILY		3/1/11	1.79		12/31/01	MA		2,173,093	7.25000%			15,008				0
				115		PRU010CA		RETAIL		5/1/11	1.71		12/31/01	FL		8,407,638	7.20000%			57,697				0
				116		PRU010CA		RETAIL		5/1/11	1.78		12/31/01	FL		8,407,638	7.20000%			57,697				0
				117		PRU010CB				5/1/11	4.58		12/31/01	XX		91,000,000	6.63500%			503,154				0
				118		PRU010CA		OFFICE		5/1/11	1.70		12/31/01	GA		1,931,892	7.84000%			14,092				0
				119		PRU010CA		RETAIL		5/1/31	1.30		12/31/01	GA		1,731,568	7.33000%			12,033				0
															898,309,222				6,493,230			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
			08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.																							PAGE 14 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

08/12/2002

ROCK 2001-C1

PAYMENT DATE:

08/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/10/2002

SERIES 2001-C1

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8793-40-7

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.

110

4/22/02

11,468,805

11,485,490

7.36%

5/1/31

345

344

RETAIL

1,396,968

1.46

12/31/01

11,468,805

11,485,490

(1) LEGEND:

A. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 19 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

08/12/2002

ROCK 2001-C1

PAYMENT DATE:

08/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/10/2002

NEXT PAYMENT:

09/10/2002

SERIES 2001-C1

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8793-40-7

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

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

110

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

08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 20 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

08/12/2002

ROCK 2001-C1

PAYMENT DATE:

08/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/10/2002

SERIES 2001-C1

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8793-40-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 21 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

08/12/2002

ROCK 2001-C1

PAYMENT DATE:

08/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/10/2002

SERIES 2001-C1

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

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..

08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 22 OF 23

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

STATEMENT DATE:

08/12/2002

ROCK 2001-C1

PAYMENT DATE:

08/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/10/2002

SERIES 2001-C1

NEXT PAYMENT:

09/10/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8793-40-7

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

08/07/2002 - 15:49 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 23 OF 23

PRUDENTIAL SECURITIES SEC FIN CORP MOR PAS THR CER 2001-C1 8-K