8-K 1 jpm010c1_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: 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
August 12, 2002.

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

(c) Exhibits

Exhibit No. Description

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

Pursuant to the requirements of the Securities
Exchange Act of 1934, the Registrant has duly caused
this report to be signed on behalf of the Registrant
by the undersigned 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: August 12, 2002

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0708/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0708/12/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-C1

PRIOR PAYMENT:

0607/12/2002

NEXT PAYMENT:

0809/12/2002

RECORD DATE:

0607/2831/2002

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

JPM010C1_200208_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

DELINQUENT LOAN DETAIL

PAGE 9-10

HISTORICAL COLLATERAL PREPAYMENT

PAGE 1011

MORTGAGE LOAN CHARACTERISTICS

PAGE 1112-1314

LOAN LEVEL DETAIL

PAGE 1415-2021

HISTORICAL REO REPORT

PAGE 2122

RATING INFORMATION

PAGE ~~22-~~23-24

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 2425

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 2526

APPRAISAL REDUCTION DETAIL

PAGE 2627

MODIFIED LOAN DETAIL

PAGE 2728

REALIZED LOSS DETAIL

PAGE 2829

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

08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 1 OF 29

	ABN AMRO
	LASALLE BANK		N.A.
J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:									0708/12/2002
										SERIES 2001-C1																										PAYMENT DATE:						0708/12/2002
WAC:						7.~~256860~~496937%																														PRIOR PAYMENT:							0607/12/2002
																																				NEXT PAYMENT:								0809/12/2002
WAMM:						~~110~~109
																																				RECORD DATE:									0607/2831/2002
										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					4645,~~585~~762,~~314~~654.4869					~~822~~645,~~659~~523.7900			0.00			0.00				45,~~762~~117,~~654~~131.69				~~157~~154,~~768~~982.9386				0.00				4.06400000%
	46625MFA2													~~913~~897.~~437538824~~306954706			1612.~~130584118~~657313725			0.000000000			0.000000000				~~897~~884.~~306954706~~649640980					3.~~093508431~~038879608			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~~065,~~240~~417,~~502~~842.4869					0.00			0.00			0.00				1,~~065~~064,~~417~~772,~~842~~319.69				~~643~~837,~~612~~102.2946				0.00				0.~~72435323~~94284412%
	46625MFH7/U48138CH9/46625MFJ3													995.~~876650513~~108280081			0.000000000			0.000000000			0.000000000				~~995~~994.~~108280081~~505356742					0.~~601138721~~781859995			0.000000000						0.~~942844118~~941314380%
	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				6971,~~027~~615.0906				0.00				6.~~42560750~~66651700%
	46625MFG9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~354673028~~555430921			0.000000000						6.~~666517001~~666454302%
	F						25,782,000.00					25,782,000.00					0.00			0.00			0.00				25,782,000.00				~~147~~152,~~120~~296.8579				0.00				67.~~84760750~~08851700%
	46625MFM6/U48138CK2/46625MFN4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~706339694~~907097587			0.000000000						7.~~088517001~~088454302%
	G						12,891,000.00					12,891,000.00					0.00			0.00			0.00				12,891,000.00				7779,~~288~~876.0704				0.00				7.~~19460750~~43551700%
	46625MFP9/U48138CL0/46625MFQ7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					56.~~995506167~~196264060			0.000000000						7.~~435517001~~435454302%
	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~~252.8846				(17406.3072)				5.62600000%
	46625MGD5/U48138CT3/46625MGE3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.~~687438525~~667300127			(0.~~000894649~~021033048)						5.626000000%
	NC-1						32,658,000.00					32,658,000.00					0.00			0.00			0.00				32,658,000.00				~~176~~182,~~159~~117.9779				0.00				6.~~47290000~~69181667%
	46625MGF0/U48138CU0/46625MGG8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~394083226~~576513871			0.000000000						6.691816667%
	NC-2						6,707,000.00					6,707,000.00					0.00			0.00			0.00				6,707,000.00				3637,~~178~~401.1268				0.00				6.~~47290000~~69181667%
	46625MGH6/U48138CV8/46625MGJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~394083793~~576514090			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~~065,~~240~~417,~~502~~842.4869				~~822~~645,~~659~~523.7900			0.00			0.00				1,~~065~~064,~~417~~772,~~842~~319.69				6,~~368~~576,~~959~~807.3024				(17406.3072)
																										TOTAL P&I PAYMENT				7,~~191~~222,~~619~~330.0924
	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
08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

0708/12/2002

SERIES 2001-C1

PAYMENT DATE:

0708/12/2002

PRIOR PAYMENT:

0607/12/2002

NEXT PAYMENT:

0809/12/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8921-10-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

5,~~796~~729,~~713~~449.1099

CURRENT SERVICING FEES

5652,~~437~~731.8103

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~729~~525,~~843~~048.3120

PLUS ADVANCE INTEREST

~~642~~914,~~825~~617.0233

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

92120,~~816~~474.4880

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

812,~~427~~075.3300

SCHEDULED PRINCIPAL DISTRIBUTION

~~822~~645,~~659~~523.7900

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

77,~~211~~152.8070

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(6865,~~801~~077.7770)

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(406.0072)

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~~590,~~083~~929.0157

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,~~777~~775.0770)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~822~~645,~~659~~523.7900

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~~236,~~742~~452.8057

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

6,~~381~~589,~~572~~420.6154

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,~~066~~065,~~240~~417,~~501~~841.4869

169

SCHEDULED PRINCIPAL DISTRIBUTION

~~822~~645,~~659~~523.7900

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,~~065~~064,~~417~~772,~~841~~318.69

169

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~109~~97,~~795~~112.3142

~~801~~667,~~446~~646.5311

92120,~~816~~474.4880

~~642~~914,~~825~~617.0233

~~105~~97,~~499~~112.3742

~~776~~667,~~625~~646.4411

97120,~~112~~474.4280

~~667~~914,~~646~~617.1133

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

PAGE 5 OF 28

08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 5 OF 29

	ABN AMRO
	LASALLE BANK		N.A.
						J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
																	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																														STATEMENT DATE:				0708/12/2002
																																																															PAYMENT DATE:				0708/12/2002
																	SERIES 2001-C1
																																																															PRIOR PAYMENT:					0607/12/2002
																																																														NEXT PAYMENT:							0809/12/2002
																																																														RECORD DATE:								0607/2831/2002
																	ABN AMRO ACCT: 67-8921-10-7
																	BOND INTEREST RECONCILIATION
																									DEDUCTIONS																ADDITIONS
																																																										REMAINING
										ACCRUAL				PASS							ACCRUED
DEFERRED &
							PRIOR		~~PRIOR~~				PREPAY-					OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD		OUTSTANDING
																																																																		CREDIT SUPPORT
															THRU								CERTIFICATE						ALLOCABLE					ACCRETION			INTEREST	INT. SHORT-		~~INT. SHORT-~~						MENT				INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/				INTEREST
				CLASS				METHOD DAYS								RATE						INTEREST						PPIS					INTEREST			~~LOSSES~~LOSS/EXP		~~FALLS DUE~~		FALLS DUE (3)					PENALTIES				PROCEEDS (1)
INTEREST (2)
					AMOUNT				RECOVERY			SHORTFALLS				ORIGINAL								CURRENT(34)
			A-1								30	4.064000000%							~~157~~154,~~768~~982.9386								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~157~~154,~~768~~982.9386			~~157~~154,~~768~~982.9386		0.00			0.00						24.27%						24.3940%
			A-2								30	5.464000000%							711,230.67								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				711,230.67			711,230.67		0.00			0.00						24.27%						24.3940%
			A-3								30	5.857000000%							2,946,324.80								0.00					0.00			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%						24.3940%
			X-1								30	0.~~724353230~~942844118%							~~643~~837,~~612~~102.2946								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~643~~837,~~612~~102.2946			~~643~~837,~~612~~102.2946		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	~~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	~~0.00~~				0.00				242,777.73			242,777.73		0.00			0.00						19.81%						19.9192%
			C								30	6.226000000%							113,702.33								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				113,702.33			113,702.33		0.00			0.00						17.76%						17.8586%
			D								30	6.405000000%							116,971.31								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				116,971.31			116,971.31		0.00			0.00						15.72%						15.7980%
			E								30	6.~~425607501~~666517001%							6971,~~027~~615.0906								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				6971,~~027~~615.0906			6971,~~027~~615.0906		0.00			0.00						14.51%						14.5859%
			F								30	67.~~847607501~~088517001%							~~147~~152,~~120~~296.8579								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~147~~152,~~120~~296.8579			~~147~~152,~~120~~296.8579		0.00			0.00						12.11%						12.1617%
			G								30	7.~~194607501~~435517001%							7779,~~288~~876.0704								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				7779,~~288~~876.0704			7779,~~288~~876.0704		0.00			0.00						10.90%						10.9596%
			H								30	5.626000000%							102,744.83								0.00					0.00			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	~~0.00~~				0.00				42,307.52			42,307.52		0.00			0.00						8.01%						8.0506%
			K								30	5.626000000%							30,221.00								0.00					0.00			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	~~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	~~0.00~~				0.00				24,173.05			24,173.05		0.00			0.00						5.96%						56.9900%
			N								30	5.626000000%							24,173.05								0.00					0.00			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				298.31	~~281.00~~		0.00	~~0.00~~				0.00				90,~~940~~957.1849			90,~~641~~252.8846		(17406.3173)			~~298~~705.3104						3.68%						3.6970%
			NC-1								30	6.~~472900000~~691816667%							~~176~~182,~~159~~117.9779								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~176~~182,~~159~~117.9779			~~176~~182,~~159~~117.9779		0.00			0.00						0.63%						0.63%
			NC-2								30	6.~~472900000~~691816667%							3637,~~178~~401.1268								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				3637,~~178~~401.1268			3637,~~178~~401.1268		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		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
																				6,577,213.96						0.00					0.00				0.00			298.31						0.00				0.00			6,577,512.27		6,576,807.24			(406.73)				705.04
	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.	~~(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).
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
																																																																PAGE 6 OF 28
	(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).
	07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.
																																																																PAGE 6 OF 29
	08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
																																											STATEMENT DATE:					0708/12/2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					0708/12/2002
																																											SERIES 2001-C1
												PRIOR PAYMENT:									0607/12/2002
																																											NEXT PAYMENT:						0809/12/2002
																																											RECORD DATE:							0607/2831/2002
												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
					8/12/02		0		0						0	0				0		0			0	0				0	0		0			0			1	1,950,302					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%		0.59%			0.18%				0.00%					0.00%
					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
				08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 29

	ABN AMRO
	LASALLE BANK		N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																			STATEMENT DATE:				0708/12/2002
																																										PAYMENT DATE:				0708/12/2002
											SERIES 2001-C1																															PRIOR PAYMENT:					0607/12/2002
																																										NEXT PAYMENT:						0809/12/2002
																																										RECORD DATE:							0607/2831/2002
											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
				8/12/02		169			1,064,772,319				0		0				0	0			0	0			0			0			0		0					109		338		7.50%					7.42%
					100.00%					99.45%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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
																																											PAGE 8 OF 29
			07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.
			08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	~~J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.~~	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.																				~~STATEMENT DATE:~~	STATEMENT DATE:		~~07/12/2002~~		08/12/2002
								~~COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES~~	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																			~~PAYMENT DATE:~~	PAYMENT DATE:		~~07/12/2002~~		08/12/2002
								~~SERIES 2001-C1~~	SERIES 2001-C1																			~~PRIOR PAYMENT:~~	PRIOR PAYMENT:			~~06/12/2002~~		07/12/2002
																												~~NEXT PAYMENT:~~	NEXT PAYMENT:				~~08/12/2002~~		09/12/2002
																												~~RECORD DATE:~~	RECORD DATE:					~~06/28/2002~~		07/31/2002
								~~ABN AMRO ACCT: 67-8921-10-7~~	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		7/1/02				90,989.01				90,989.01		0.00				A
					10		6/1/02			90,988.40				90,988.40		0.00				A
					19		7/1/02				74,919.65				74,919.65		0.00				A
					27		6/1/02			54,898.67				54,898.67		0.00				B
					30		7/1/02				64,649.53				64,649.53		0.00				A
					36		6/1/02			60,739.80				60,739.80		0.00				B
					35		7/1/02				57,061.03				57,061.03		0.00				A
					40		6/1/02			61,281.92				61,281.92		0.00				B
					39		7/1/02				54,130.64				54,130.64		0.00				A
					44		6/1/02			47,602.55				47,602.55		0.00				A
					41		7/1/02				60,469.85				60,469.85		0.00				A
					45		6/1/02			55,367.15				55,367.15		0.00				A
					44		7/1/02				47,602.96				47,602.96		0.00				A
					51		6/1/02			44,775.76				44,775.76		0.00				A
					45		7/1/02				55,368.35				55,368.35		0.00				A
					78		6/1/02			25,215.48				25,215.48		0.00				A
					51		7/1/02				44,776.07				44,776.07		0.00				A
					79		6/1/02			25,408.89				25,408.89		0.00				A
					55		7/1/02				40,389.00				40,389.00		0.00				A
					92		6/1/02			22,432.03				22,432.03		0.00				A
					67		7/1/02				33,416.12				33,416.12		0.00				A
					97		6/1/02			21,939.39				21,939.39		0.00				A
					72		7/1/02				30,289.58				30,289.58		0.00				A
					107		6/1/02			20,327.31				20,327.31		0.00				B
					78		7/1/02				25,215.97				25,215.97		0.00				A
					121		6/1/02			17,534.14				17,534.14		0.00				B
					79		7/1/02				25,409.33				25,409.33		0.00				A
					131		6/1/02			15,281.67				15,281.67		0.00				A
					84		7/1/02				26,833.33				26,833.33		0.00				A
					136		4/1/02			14,558.88				43,675.91		0.00				2			7/2/02
					86		7/1/02				23,840.14				23,840.14		0.00				A
					137		6/1/02			12,903.29				12,903.29		0.00				B
					92		7/1/02				22,432.28				22,432.28		0.00				A
					138		6/1/02			13,155.87				13,155.87		0.00				A
					97		7/1/02				21,939.95				21,939.95		0.00				A
					148		6/1/02			9,803.92				9,803.92		0.00				A
					110		7/1/02				18,882.36				18,882.36		0.00				A
					151		6/1/02			10,121.56				10,121.56		0.00				A
					111		7/1/02				18,466.41				18,466.41		0.00				A
					163		6/1/02			6,850.26				6,850.26		0.00				A
					112		7/1/02				19,771.55				19,771.55		0.00				A
						TOTAL				735,641.50				764,758.53
					121		7/1/02				17,534.26				17,534.26		0.00				A
				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)
					123		7/1/02				17,090.05				17,090.05		0.00				A
				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)
					126		7/1/02				15,861.13				15,861.13		0.00				A
				** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
					127		7/1/02				16,077.92				16,077.92		0.00				A
			07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.																										PAGE 9 OF 28
					134		7/1/02				14,882.46				14,882.46		0.00				A
					136		7/1/02				14,559.15				14,559.15		0.00				A			7/2/02
					137		7/1/02				12,903.38				12,903.38		0.00				A
					138		7/1/02				13,156.02				13,156.02		0.00				A
					145		7/1/02				11,221.21				11,221.21		0.00				A
					147		7/1/02				9,233.21				9,233.21		0.00				A
					148		7/1/02				9,803.99				9,803.99		0.00				A
					153		7/1/02				7,584.42				7,584.42		0.00				A
					161		7/1/02				7,006.02				7,006.02		0.00				A
					164		7/1/02				7,038.95				7,038.95		0.00				A
					169		7/1/02				4,286.85				4,286.85		0.00				A
						TOTAL					1,035,092.13				1,035,092.13
				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 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.																											PAGE 9 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0708/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES~~

PAYMENT DATE:

~~PAYMENT DATE:~~

08/12/2002

~~07/12/2002~~

SERIES 2001-C1

~~SERIES 2001-C1~~

PRIOR PAYMENT:

~~PRIOR PAYMENT:~~

07/12/2002

~~06/12/2002~~

NEXT PAYMENT:

~~NEXT PAYMENT:~~

09/12/2002

~~08/12/2002~~

RECORD DATE:

~~RECORD DATE:~~

07/31/2002

~~06/28/2002~~

ABN AMRO ACCT: 67-8921-10-7

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

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

~~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

~~CURRENT~~

CUMULATIVE

~~CUMULATIVE~~

PAGE 10 OF 28

PAGE 11 OF 29

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

08/07/2002 - 15:21 (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
									STATEMENT DATE:					08/12/2002
													PAYMENT DATE:			07/12/2002
					COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				08/12/2002
					SERIES 2001-C1								~~PRIOR PAYMENT:~~			~~06/12/2002~~
													NEXT PAYMENT:			08/12/2002
													PRIOR PAYMENT:				07/12/2002
													RECORD DATE:			06/28/2002
													NEXT PAYMENT:				09/12/2002
													RECORD DATE:				07/31/2002
					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~~256,~~510~~638							0.96	%		~~122~~121					7.65	%	0.00
								1,000,000				TO		1,500,000				15			19,~~196~~176,~~615~~648							1.80	%		~~113~~112					7.49	%	0.00
								1,500,000				TO		2,000,000				8			14,~~332~~321,~~925~~663							1.35	%		~~102~~101					7.32	%	0.00
								2,000,000				TO		2,500,000				15			34,~~274~~249,~~674~~659							3.22	%		~~118~~117					7.33	%	0.00
								2,500,000				TO		3,000,000				18			50,~~386~~350,~~407~~621							4.73	%		~~107~~106					7.27	%	0.00
								3,000,000				TO		3,500,000				16			50,~~897~~862,~~969~~002							4.78	%		~~106~~105					7.29	%	0.00
		3,500,000				TO		4,000,000				10				37,~~619~~593,~~769~~982						3.53	%			9897				7.19	%	0.00
		4,000,000				TO		4,500,000				5				21,~~411~~396,~~567~~227						2.01	%			~~109~~108				7.29	%	0.00
		4,500,000				TO		5,000,000				6				28,~~446~~428,~~035~~610						2.67	%			~~109~~108				7.36	%	0.00
		5,000,000				TO		6,000,000				89				4349,~~126~~097,~~617~~106						4.0561	%			~~131~~127				7.2932	%	0.00
		6,000,000				TO		7,000,000				98				5751,~~511~~473,~~134~~129						54.4083	%			~~109~~108				7.4341	%	0.00
		7,000,000				TO		8,000,000				8				59,~~657~~600,~~554~~220						5.60	%			~~110~~109				7.30	%	0.00
		8,000,000				TO		9,000,000				8				67,~~070~~025,~~960~~370						6.3029	%			~~107~~106				7.37	%	0.00
		9,000,000				TO		10,000,000				8				75,~~995~~953,~~263~~613						7.13	%			~~101~~100				7.27	%	0.00
		10,000,000				TO		11,000,000				5				53,~~746~~713,~~857~~639						5.04	%			~~110~~109				7.32	%	0.00
		11,000,000				TO		12,000,000				4				45,~~581~~554,~~868~~274						4.28	%			~~109~~108				7.40	%	0.00
		12,000,000				TO		13,000,000				4				50,~~513~~482,~~568~~284						4.74	%			~~121~~120				7.52	%	0.00
		13,000,000				TO		14,000,000				2				26,~~531~~514,~~060~~435						2.49	%			~~111~~110				7.23	%	0.00
		14,000,000				&		ABOVE				8				318,~~844~~722,~~489~~196						29.93	%			~~109~~108				7.07	%	0.00
												169					1,~~065~~064,~~417~~772,~~842~~319				100.00		%
			AVERAGE SCHEDULE BALANCE														6,~~304~~300,~~248~~428
			MAXIMUM SCHEDULE BALANCE												160,000,000
			MINIMUM SCHEDULE BALANCE												644,~~919~~482
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									~~6.000%~~	6.000%		TO	TO	~~6.250%~~	6.250%			0	0					0	0					~~0.00~~	0.00	%	%					0	0	~~0.00~~	%0.00	%	~~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~~457,~~070~~384						15.6263		%					~~111~~110		6.57	%		0.00
			6.751%			TO		7.000%				23							121,~~833~~754,~~437~~697						11.4443		%					~~106~~105		6.98	%		0.00
			7.001%			TO		7.250%				54							251,~~679~~489,~~910~~569						23.62		%					~~113~~112		7.16	%		0.00
			7.251%			TO		7.500%				37							226,~~557~~392,~~336~~848						21.26		%					~~111~~110		7.38	%		0.00
			7.501%			TO		7.750%				30							178,~~869~~752,~~491~~996						16.79		%					~~105~~104		7.61	%		0.00
			7.751%			TO		8.000%				18							113,~~133~~047,~~274~~220						10.62		%					~~108~~107		7.89	%		0.00
			8.001%			TO		8.250%				1							1,~~029~~027,~~192~~513						0.10		%					~~108~~107		8.06	%		0.00
			8.251%			TO		8.500%				2							4,~~993~~991,~~589~~219						0.47		%					~~100~~99		8.38	%		0.00
			8.501%			TO		8.750%				1							~~859~~858,~~544~~872						0.08		%					~~109~~108		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~~064,~~417~~772,~~842~~319						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~~129,~~093~~463				4.24				%			4847				7.19	%		0.00
			61			TO		120					151			985,~~965~~393,~~825~~154				92.54				%			~~109~~108				7.26	%		0.00
			121			TO		180					3			17,~~651~~640,~~063~~535				1.66				%			~~169~~168				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~~163,~~982~~151			98.44			%
		MINIMUM REMAINING TERM													4544
		MAXIMUM REMAINING TERM													~~171~~170
	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~~662,~~387~~073						0.34		%					~~168~~167		7.77			%		0.00
			181		TO		240			1				7,~~678~~662,~~209~~528						0.72		%					~~230~~229		7.14			%		0.00
			241		&		ABOVE			1				5,~~288~~284,~~264~~566						0.50		%					~~345~~344		7.02			%		0.00
										6				16,~~639~~609,~~860~~167						1.56		%
																	MINIMUM REMAINING TERM														~~167~~166
																	MAXIMUM REMAINING TERM													~~345~~344
	07/09/2002 - 15:46 (H001 - H0049) 2002 LASALLE BANK N.A.													PAGE 11 OF 28
	08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.													PAGE 12 OF 29

			ABN AMRO
			LASALLE BANK		N.A.
		J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
		COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				07/12/2002
										STATEMENT DATE:					08/12/2002
												PAYMENT DATE:			07/12/2002
				COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				08/12/2002
				SERIES 2001-C1								~~PRIOR PAYMENT:~~			~~06/12/2002~~
												NEXT PAYMENT:			08/12/2002
												PRIOR PAYMENT:				07/12/2002
												RECORD DATE:			06/28/2002
												NEXT PAYMENT:				09/12/2002
												RECORD DATE:				07/31/2002
				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~~064,~~417~~772,~~842~~319					100.00		%				~~110~~109		7.26	%		0.00
											169				1,~~065~~064,~~417~~772,~~842~~319					100.00		%
			MAXIMUM DSCR				0.000
			MINIMUM DSCR					0.000
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											~~NEW JERSEY~~	NEW JERSEY			6	6				~~233,866,382~~	233,804,078				~~21.95~~	21.96	%	%			~~112~~	111		~~6.89~~	%6.89	%	~~0.00~~	0.00
											~~CALIFORNIA~~	CALIFORNIA			23	23				~~137,106,564~~	137,017,504				~~12.87~~	12.87	%	%			~~104~~	103		~~7.53~~	%7.53	%	~~0.00~~	0.00
											~~TEXAS~~	TEXAS			19	19				~~100,616,083~~	100,541,508				~~9.44~~	9.44	%	%			~~116~~	115		~~7.22~~	%7.22	%	~~0.00~~	0.00
											~~NEW YORK~~	NEW YORK			4	4				~~55,795,606~~	55,760,908				~~5.24~~	5.24	%	%			~~124~~	123		~~7.29~~	%7.29	%	~~0.00~~	0.00
											~~MARYLAND~~	MARYLAND			7	7				~~49,192,175~~	49,160,669				~~4.62~~	4.62	%	%			~~108~~	107		~~7.42~~	%7.42	%	~~0.00~~	0.00
											~~ILLINOIS~~	ILLINOIS			10	10				~~45,300,948~~	45,270,684				~~4.25~~	4.25	%	%			~~100~~	99		~~7.08~~	%7.08	%	~~0.00~~	0.00
											~~MICHIGAN~~	MICHIGAN			15	15				~~37,129,636~~	37,105,248				~~3.48~~	3.48	%	%			~~113~~	112		~~7.39~~	%7.39	%	~~0.00~~	0.00
											~~WASHINGTON~~	WASHINGTON			1	1				~~35,614,318~~	35,580,944				~~3.34~~	3.34	%	%			~~108~~	107		~~7.93~~	%7.93	%	~~0.00~~	0.00
											~~NEVEDA~~	NEVEDA			6	6				~~34,132,389~~	34,110,462				~~3.20~~	3.20	%	%			~~109~~	108		~~7.36~~	%7.36	%	~~0.00~~	0.00
											~~OHIO~~	OHIO			7	7				~~32,576,740~~	32,550,774				~~3.06~~	3.06	%	%			~~114~~	113		~~7.05~~	%7.05	%	~~0.00~~	0.00
											~~FLORIDA~~	FLORIDA			6	6				~~31,577,819~~	31,547,370				~~2.96~~	2.96	%	%			~~137~~	136		~~7.32~~	%7.32	%	~~0.00~~	0.00
											~~PENNSYLVANIA~~	PENNSYLVANIA			4	4				~~31,208,488~~	31,190,671				~~2.93~~	2.93	%	%			~~106~~	105		~~7.67~~	%7.67	%	~~0.00~~	0.00
											~~INDIANA~~	INDIANA			4	4				~~29,415,106~~	29,398,068				~~2.76~~	2.76	%	%			91	90		~~7.55~~	%7.55	%	~~0.00~~	0.00
											~~NORTH CAROLINA~~	NORTH CAROLINA			7	7				~~26,130,112~~	26,112,613				~~2.45~~	2.45	%	%			~~109~~	108		~~7.30~~	%7.30	%	~~0.00~~	0.00
											~~SOUTH CAROLINA~~	SOUTH CAROLINA			6	6				~~25,768,634~~	25,758,320				~~2.42~~	2.42	%	%			~~110~~	109		~~7.15~~	%7.15	%	~~0.00~~	0.00
											~~MASSACHUSETTS~~	MASSACHUSETTS			4	4				~~23,471,701~~	23,449,210				~~2.20~~	2.20	%	%			~~106~~	105		~~7.40~~	%7.40	%	~~0.00~~	0.00
											~~COLORADO~~	COLORADO			4	4				~~22,401,602~~	22,386,986				~~2.10~~	2.10	%	%			~~111~~	110		~~7.09~~	%7.09	%	~~0.00~~	0.00
											~~ARIZONA~~	ARIZONA			6	6				~~15,804,021~~	15,790,258				~~1.48~~	1.48	%	%			~~102~~	101		~~7.34~~	%7.34	%	~~0.00~~	0.00
											~~WISCONSIN~~	WISCONSIN			2	2				~~13,343,617~~	13,335,868				~~1.25~~	1.25	%	%			~~108~~	107		~~7.55~~	%7.55	%	~~0.00~~	0.00
											~~TENNESSEE~~	TENNESSEE			2	2				~~12,882,159~~	12,874,151				~~1.21~~	1.21	%	%			66	65		~~7.30~~	%7.30	%	~~0.00~~	0.00
											~~KENTUCKY~~	KENTUCKY			3	3				~~9,248,858~~	9,241,742				~~0.87~~	0.87	%	%			89	88		~~7.33~~	%7.33	%	~~0.00~~	0.00
											~~DELAWARE~~	DELAWARE			1	1				~~8,753,144~~	8,747,521				~~0.82~~	0.82	%	%			~~113~~	112		~~7.10~~	%7.10	%	~~0.00~~	0.00
											~~VIRGINIA~~	VIRGINIA			1	1				~~8,497,334~~	8,491,521				~~0.80~~	0.80	%	%			~~104~~	103		~~7.12~~	%7.12	%	~~0.00~~	0.00
											~~CONNECTICUT~~	CONNECTICUT			4	4				~~8,376,557~~	8,367,234				~~0.79~~	0.79	%	%			~~107~~	106		~~7.57~~	%7.57	%	~~0.00~~	0.00
											~~MISSOURI~~	MISSOURI			3	3				~~6,864,340~~	6,859,421				~~0.64~~	0.64	%	%			76	75		~~7.26~~	%7.26	%	~~0.00~~	0.00
											~~MINNESOTA~~	MINNESOTA			2	2				~~6,462,070~~	6,457,384				~~0.61~~	0.61	%	%			~~113~~	112		~~6.68~~	%6.68	%	~~0.00~~	0.00
											~~ALABAMA~~	ALABAMA			2	2				~~5,563,993~~	5,560,654				~~0.52~~	0.52	%	%			~~110~~	109		~~7.41~~	%7.41	%	~~0.00~~	0.00
											~~GEORGIA~~	GEORGIA			2	2				~~4,522,887~~	4,519,347				~~0.42~~	0.42	%	%			~~109~~	108		~~7.28~~	%7.28	%	~~0.00~~	0.00
											~~MISSISSIPPI~~	MISSISSIPPI			2	2				~~3,667,921~~	3,665,341				~~0.34~~	0.34	%	%			~~111~~	110		~~7.39~~	%7.39	%	~~0.00~~	0.00
											~~MAINE~~	MAINE			1	1				~~2,383,314~~	2,381,713				~~0.22~~	0.22	%	%			~~111~~	110		~~7.00~~	%7.00	%	~~0.00~~	0.00
											~~ARKANSAS~~	ARKANSAS			1	1				~~2,338,740~~	2,337,308				~~0.22~~	0.22	%	%			~~171~~	170		~~7.31~~	%7.31	%	~~0.00~~	0.00
											~~OREGON~~	OREGON			1	1				~~2,181,208~~	2,178,759				~~0.20~~	0.20	%	%			~~113~~	112		~~6.90~~	%6.90	%	~~0.00~~	0.00
											~~LOUISIANA~~	LOUISIANA			2	2				~~2,032,217~~	2,027,594				~~0.19~~	0.19	%	%			~~132~~	131		~~7.47~~	%7.47	%	~~0.00~~	0.00
											~~NEW HAMPSHIRE~~	NEW HAMPSHIRE			1	1				~~1,191,161~~	1,190,485				~~0.11~~	0.11	%	%			~~109~~	108		~~7.61~~	%7.61	%	~~0.00~~	0.00
							169					1,~~065~~064,~~417~~772,~~842~~319					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~~064,~~417~~772,~~842~~319					100.00	%				~~110~~109			7.26	%		0.00
												169						1,~~065~~064,~~417~~772,~~842~~319				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
		08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.							PAGE 13 OF 29

		ABN AMRO
		LASALLE BANK		N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				07/12/2002
									STATEMENT DATE:					08/12/2002
														PAYMENT DATE:			07/12/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				08/12/2002
						SERIES 2001-C1								~~PRIOR PAYMENT:~~			~~06/12/2002~~
														NEXT PAYMENT:			08/12/2002
														PRIOR PAYMENT:				07/12/2002
														RECORD DATE:			06/28/2002
														NEXT PAYMENT:				09/12/2002
														RECORD DATE:				07/31/2002
						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~~442,~~177~~986,~~244~~636						41.60		%					~~107~~106		7.12	%	0.00
									MULTIFAMILY				79				~~329~~328,~~009~~766,~~124~~665						30.88		%					~~116~~115		7.20	%	0.00
									OFFICE				20				107,~~694~~622,~~324~~429						10.11		%					~~109~~108		7.39	%	0.00
									INDUSTRIAL				15				99,~~660~~594,~~233~~168						9.35		%					~~104~~103		7.48	%	0.00
									LODGING				3				49,~~685~~639,~~927~~618						4.66		%					~~108~~107		7.94	%	0.00
									MOBILE HOME PARK				9				30,~~328~~306,~~714~~175						2.85		%					~~112~~111		7.38	%	0.00
									SELF STORAGE				3				5,~~862~~856,~~276~~628						0.55		%					~~109~~108		7.76	%	0.00
							169			1,~~065~~064,~~417~~772,~~842~~319						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											0	0	TO	TO	12	12			~~149~~	140		~~920,165,908~~	893,860,719			~~86.37~~	83.95	%	%			~~110~~	110	~~7.21~~	%7.21	%	~~0.00~~	0.00
											13	13	TO	TO	24	24			20	29		~~145,251,934~~	170,911,600			~~13.63~~	16.05	%	%			~~109~~	104	~~7.52~~	%7.50	%	~~0.00~~	0.00
											25	25	TO	TO	36	36			0	0		0	0			~~0.00~~	0.00	%	%			0	0	~~0.00~~	%0.00	%	~~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~~064,~~417~~772,~~842~~319				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~~865,~~268~~662,~~948~~312				81.3130		%			~~107~~106				7.38	%	0.00
								FULL AMORTIZING						6				16,~~639~~609,~~860~~167				1.56		%			~~253~~252				7.24	%	0.00
								IO MATURITY BALLOON						2				22,~~509~~500,~~034~~839				2.11		%			~~105~~104				7.51	%	0.00
								IO/AMORTIZING/BALLOON						1				160,000,000				15.0203		%			~~111~~110				6.57	%	0.00
									169				1,~~065~~064,~~417~~772,~~842~~319			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~~129,~~093~~463				4.24		%			4847			7.19	%	0.00
			2007					0			0				0.00		%			0			0.00	%	0.00
			2008					1			14,~~879~~871,~~584~~147				1.40		%			7372			7.61	%	0.00
			2009					0			0				0.00		%			0			0.00	%	0.00
			2010					3			24,~~937~~923,~~834~~195				2.34		%			~~100~~99			7.95	%	0.00
			2011					146			910,~~620~~107,~~762~~898				85.47		%			~~110~~109			7.22	%	0.00
			2012					1			35,~~527~~490,~~645~~914				3.33		%			~~120~~119			7.48	%	0.00
			2013 & GREATER					9			34,~~290~~249,~~923~~702				3.22		%			~~210~~209			7.35	%	0.00
								169			1,~~065~~064,~~417~~772,~~842~~319			100.00			%
								PAGE 13 OF 28
	08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.														PAGE 14 OF 29
	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:		0708/12/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES										PAYMENT DATE:	0708/12/2002
						SERIES 2001-C1										PRIOR PAYMENT:		0607/12/2002
																NEXT PAYMENT:			0809/12/2002
																RECORD DATE:				0607/2831/2002
						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~~904,~~667~~856		0
				2	JPM010CB		LODGING	7/1/11	0.00	WA	35,~~614~~580,~~318~~944	7.93000%	276,570		0
				3	JPM010CB		RETAIL	7/1/12	0.00	NJ	35,~~527~~490,~~645~~914	7.48000%	265,569		0
				4	JPM010CB		RETAIL	10/1/11	0.00	NY	25,~~630~~614,~~065~~028	7.24000%	175,827		0
				5	JPM010CB		INDUSTRIAL	8/1/11	0.00	NJ	16,~~081~~072,~~515~~484	7.64000%	114,830		0
				6	JPM010CB		RETAIL	3/1/11	0.00	PA	15,~~834~~825,~~161~~102	7.71000%	114,184		0
				7	JPM010CB		MULTIFAMILY	8/1/11	0.00	NV	15,~~277~~267,~~201~~577	7.27000%	105,264		0
				8	JPM010CB		RETAIL	8/1/08	0.00	IN	14,~~879~~871,~~584~~147	7.61000%	105,944		0						B
				9	JPM010CB		MULTIFAMILY	10/1/11	0.00	TX	13,~~406~~397,~~559~~605	7.02000%	89,997		0
				10	JPM010CB		MULTIFAMILY	11/1/11	0.00	TX	13,~~124~~116,~~501~~830	7.44000%	91,755		0						A
				11	JPM010CB		RETAIL	12/1/10	0.00	CA	12,~~989~~980,~~034~~839	7.88000%	96,333		0
				12	JPM010CB		MULTIFAMILY	8/10/16	0.00	NY	12,~~898~~891,~~941~~082	7.38000%	89,832		0
				13	JPM010CB		RETAIL	1/1/11	0.00	CA	12,~~351~~344,~~526~~543	7.82000%	90,157		0
				14	JPM010CB		MULTIFAMILY	10/1/11	0.00	OH	12,~~274~~265,~~066~~820	7.00000%	82,231		0
				15	JPM010CB		INDUSTRIAL	7/1/11	0.00	CA	11,~~955~~948,~~511~~771	7.65000%	85,496		0
				16	JPM010CB		OFFICE	8/1/11	0.00	NJ	11,~~396~~390,~~632~~293	7.67000%	81,610		0
				17	JPM010CB		INDUSTRIAL	9/1/11	0.00	MD	11,~~118~~112,~~822~~010	7.34000%	77,089		0
				18	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	11,~~110~~103,~~904~~199	6.92000%	73,913		0
				19	JPM010CB		OFFICE	9/1/11	0.00	MD	10,~~920~~914,~~986~~377	7.38000%	76,012		0						A
				20	JPM010CB		MULTIFAMILY	9/1/11	0.00	TX	10,~~796~~789,~~254~~085	7.07000%	72,897		0
				21	JPM010CB		MOBILE HOME PARK	7/1/11	0.00	WI	10,~~714~~708,~~651~~549	7.61800%	76,390		0
				22	JPM010CB		INDUSTRIAL	8/1/11	0.00	CA	10,~~669~~663,~~498~~312	7.54000%	75,460		0
				23	JPM010CB		MULTIFAMILY	10/1/11	0.00	CO	10,~~645~~638,~~469~~317	7.00000%	71,320		0
				24	JPM010CB		RETAIL	9/1/11	0.00	IL	9,~~862~~855,~~301~~618	7.00000%	66,131		0
				25	JPM010CB		RETAIL	9/1/11	0.00	IL	9,~~862~~855,~~301~~618	7.00000%	66,131		0
				26	JPM010CB		RETAIL	4/1/11	0.00	FL	9,~~599~~594,~~875~~050	7.50000%	67,824		0
				27	JPM010CB		MULTIFAMILY	10/1/11	0.00	SC	9,520,000	7.00000%	5557,~~533~~384		0						B
				28	JPM010CB		RETAIL	8/1/06	0.00	TN	9,~~424~~418,~~769~~885	7.30000%	65,129		0
				29	JPM010CB		INDUSTRIAL	7/1/11	0.00	NV	9,~~423~~417,~~493~~992	7.54000%	66,686		0
				30	JPM010CB		MULTIFAMILY	7/1/11	0.00	IN	9,~~176~~170,~~223~~933	7.58000%	65,185		0						A
				31	JPM010CB		MULTIFAMILY	8/1/11	0.00	NY	9,~~126~~120,~~301~~517	7.25000%	62,760		0
				32	JPM010CB		RETAIL	12/1/11	0.00	DE	8,~~753~~747,~~144~~521	7.10000%	59,139		0
				33	JPM010CB		RETAIL	12/1/10	0.00	MD	8,~~592~~588,~~998~~168	7.86000%	62,990		0
				34	JPM010CB		INDUSTRIAL	4/1/11	0.00	MA	8,~~549~~539,~~425~~916	7.25000%	62,884		0
				35	JPM010CB		OFFICE	3/1/11	0.00	VA	8,~~497~~491,~~334~~521	7.12000%	57,911		0						A
				36	JPM010CB		RETAIL	8/1/11	0.00	PA	8,~~342~~338,~~692~~434	7.93000%	61,227		0						B
				37	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	8,~~173~~168,~~916~~728	7.24500%	56,183		0
				38	JPM010CB		OFFICE	9/1/11	0.00	NY	8,~~140~~135,~~298~~281	7.32000%	56,328		0
				39	JPM010CB		OFFICE	6/1/11	0.00	CA	8,~~021~~015,~~154~~803	7.13000%	54,599		0						A
				40	JPM010CB		LODGING	11/1/11	0.00	NJ	7,~~934~~927,~~739~~655	8.00000%	61,745		0						B
				41	JPM010CB		MULTIFAMILY	9/1/21	0.00	FL	7,~~678~~662,~~209~~528	7.14000%	61,366		0						A
				42	JPM010CB		INDUSTRIAL	6/1/06	0.00	CA	7,~~724~~719,~~595~~487	7.16000%	52,734		0
				43	JPM010CB		OFFICE	8/1/11	0.00	CA	7,~~692~~687,~~100~~655	7.55000%	54,455		0
				44	JPM010CB		RETAIL	10/1/11	0.00	NC	7,~~176~~171,~~754~~932	7.00000%	48,081		0						A
				45	JPM010CB		MULTIFAMILY	4/1/11	0.00	TX	7,~~136~~125,~~050~~441	7.40000%	56,082		0						A
				46	JPM010CB		RETAIL	5/1/06	0.00	TX	7,~~174~~169,~~190~~330	7.10000%	48,722		0
				47	JPM010CB		RETAIL	12/1/11	0.00	OH	7,~~140~~136,~~918~~193	7.00000%	47,769		0
				48	JPM010CB		OFFICE	8/1/11	0.00	MA	6,~~916~~909,~~221~~229	7.55000%	51,957		0
				49	JPM010CB		MULTIFAMILY	5/1/11	0.00	TX	6,~~801~~796,~~085~~316	6.98000%	45,647		0
				50	JPM010CB		OFFICE	11/1/11	0.00	CO	6,~~653~~649,~~966~~685	7.12500%	45,105		0
				51	JPM010CB		MULTIFAMILY	8/1/11	0.00	TX	6,~~547~~543,~~493~~381	7.28000%	45,158		0						A
				52	JPM010CB		RETAIL	8/1/11	0.00	CA	6,~~255~~252,~~541~~196	7.79000%	45,308		0
				53	JPM010CB		LODGING	5/1/11	0.00	CA	6,~~136~~131,~~870~~019	7.93000%	47,757		0
				54	JPM010CB		RETAIL	8/1/11	0.00	CA	6,~~149~~145,~~368~~881	7.61000%	43,784		0
				55	JPM010CB		RETAIL	8/1/11	0.00	MD	6,~~049~~045,~~431~~422	7.10000%	40,994		0						A
				56	JPM010CB		MULTIFAMILY	7/1/11	0.00	NC	65,~~001~~997,~~159~~645	7.53000%	42,427		0
				57	JPM010CB		RETAIL	8/1/11	0.00	CA	5,~~743~~740,~~486~~343	7.72000%	41,325		0
				58	JPM010CB		INDUSTRIAL	2/1/11	0.00	MA	5,~~630~~627,~~820~~349	7.52000%	39,933		0
				59	JPM010CB		MULTIFAMILY	10/1/11	0.00	TX	5,~~464~~460,~~184~~816	7.29000%	37,669		0
				60	JPM010CB		MULTIFAMILY	11/1/06	0.00	IL	5,~~414~~411,~~783~~041	6.88000%	35,821		0
				61	JPM010CB		RETAIL	8/1/11	0.00	CA	5,~~355~~351,~~115~~961	7.49000%	37,693		0
				62	JPM010CB		MULTIFAMILY	4/1/31	0.00	TX	5,~~288~~284,~~264~~566	7.02000%	35,666		0
				63	JPM010CB		OFFICE	9/1/11	0.00	FL	5,~~212~~209,~~458~~323	7.40000%	36,350		0
				64	JPM010CB		MULTIFAMILY	11/1/11	0.00	OH	5,~~017~~014,~~507~~060	6.90000%	33,259		0
				65	JPM010CB		MOBILE HOME PARK	8/1/11	0.00	MI	4,~~958~~955,~~314~~004	7.07500%	33,517		0
				66	JPM010CB		OFFICE	12/1/11	0.00	TX	4,~~815~~812,~~073~~117	7.25000%	33,017		0
				67	JPM010CB		MULTIFAMILY	7/1/11	0.00	NC	4,~~761~~758,~~344~~564	7.54000%	33,694		0						A
				68	JPM010CB		RETAIL	5/1/11	0.00	PA	4,~~702~~698,~~047~~998	7.25000%	32,403		0
				69	JPM010CB		INDUSTRIAL	7/1/11	0.00	KY	4,~~613~~611,~~626~~034	7.66000%	33,024		0
				70	JPM010CB		OFFICE	10/1/11	0.00	AZ	4,~~595~~592,~~631~~892	7.40000%	32,023		0
				71	JPM010CB		OFFICE	10/1/11	0.00	MD	4,~~470~~467,~~428~~639	7.25000%	30,698		0
				72	JPM010CB		MULTIFAMILY	7/1/11	0.00	MD	4,~~388~~385,~~410~~759	7.43000%	30,728		0						A
				73	JPM010CB		OFFICE	4/10/11	0.00	CT	4,~~218~~214,~~958~~502	7.50000%	31,703		0
				74	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	4,~~166~~163,~~589~~700	6.92000%	27,717		0
				75	JPM010CB		MOBILE HOME PARK	8/1/11	0.00	MI	4,~~167~~164,~~183~~627	7.35800%	28,960		0
				76	JPM010CB		RETAIL	11/1/11	0.00	CA	3,~~976~~973,~~404~~977	7.30000%	27,423		0
				77	JPM010CB		MULTIFAMILY	11/1/11	0.00	TX	3,~~900~~897,~~549~~983	7.05000%	26,245		0
				78	JPM010CB		MULTIFAMILY	8/1/11	0.00	NC	3,~~866~~863,~~404~~713	6.93000%	25,764		0						A
				79	JPM010CB		MULTIFAMILY	7/1/11	0.00	FL	3,~~747~~745,~~839~~490	7.31000%	25,940		0						A
				80	JPM010CB		MULTIFAMILY	12/1/11	0.00	MN	3,~~728~~725,~~117~~414	6.68000%	24,148		0
				81	JPM010CB		INDUSTRIAL	11/1/11	0.00	IL	3,~~727~~725,~~634~~325	7.25000%	25,582		0
				82	JPM010CB		MULTIFAMILY	7/1/06	0.00	MO	3,~~717~~715,~~563~~184	7.24000%	25,556		0
				83	JPM010CB		RETAIL	9/1/11	0.00	MI	3,~~692~~690,~~733~~436	7.29000%	25,478		0
				84	JPM010CB		INDUSTRIAL	7/1/11	0.00	MD	3,~~651~~647,~~102~~295	7.44000%	27,198		0						A
				85	JPM010CB		MULTIFAMILY	4/1/06	0.00	AZ	3,~~611~~609,~~425~~166	7.40000%	25,272		0
				86	JPM010CB		MULTIFAMILY	7/1/11	0.00	TX	3,~~470~~468,~~292~~123	7.32000%	24,043		0						A
				87	JPM010CB		MULTIFAMILY	10/1/11	0.00	TN	3,~~457~~455,~~390~~265	7.30000%	23,858		0
				88	JPM010CB		MULTIFAMILY	7/1/11	0.00	FL	3,~~355~~352,~~072~~956	7.29000%	23,177		0
				89	JPM010CB		RETAIL	8/1/10	0.00	CA	3,~~355~~354,~~803~~188	8.43000%	25,975		0
				90	JPM010CB		MULTIFAMILY	9/1/11	0.00	NV	3,~~274~~272,~~261~~049	7.01000%	21,977		0
				91	JPM010CB		INDUSTRIAL	11/1/11	0.00	NV	3,~~181~~179,~~412~~511	7.37000%	22,091		0
				92	JPM010CB		MULTIFAMILY	10/1/06	0.00	KY	3,~~165~~161,~~522~~986	7.00000%	22,617		0						A
				93	JPM010CB		RETAIL	10/1/11	0.00	IL	3,~~174~~172,~~004~~024	7.25000%	21,796		0
				94	JPM010CB		RETAIL	11/1/11	0.00	IL	3,~~100~~098,~~492~~443	7.03300%	20,827		0
				95	JPM010CB		MULTIFAMILY	9/1/11	0.00	MI	3,~~083~~079,~~335~~974	7.16000%	22,371		0
				96	JPM010CB		RETAIL	10/1/11	0.00	IL	3,~~089~~087,~~562~~635	7.25000%	21,216		0
				97	JPM010CB		MULTIFAMILY	7/1/11	0.00	TX	3,~~071~~068,~~879~~497	7.18000%	22,375		0						A
				98	JPM010CB		RETAIL	11/1/11	0.00	IL	3,~~075~~073,~~648~~615	7.03300%	20,660		0
				99	JPM010CB		RETAIL	11/1/11	0.00	OH	3,~~021~~019,~~869~~997	7.25000%	20,738		0
				100	JPM010CB		RETAIL	10/1/11	0.00	AZ	3,~~013~~011,~~605~~667	7.15000%	20,492		0
				101	JPM010CB		RETAIL	9/1/11	0.00	AL	3,~~007~~006,~~825~~071	7.50000%	21,179		0
				102	JPM010CB		RETAIL	10/1/11	0.00	AZ	2,~~994~~992,~~732~~807	7.15000%	20,364		0
				103	JPM010CB		MULTIFAMILY	8/1/06	0.00	IL	2,~~975~~974,~~968~~082	7.25000%	20,465		0
				104	JPM010CB		OFFICE	7/1/11	0.00	MI	2,~~948~~946,~~234~~715	7.92400%	21,636		0
				105	JPM010CB		OFFICE	12/1/11	0.00	NJ	2,~~925~~922,~~851~~732	7.15000%	21,133		0
				106	JPM010CB		MULTIFAMILY	8/1/11	0.00	GA	2,~~901~~899,~~542~~700	7.24500%	19,944		0
				107	JPM010CB		OFFICE	8/1/11	0.00	MI	2,~~898~~896,~~440~~792	7.60000%	20,617		0						B
				108	JPM010CB		OFFICE	11/1/11	0.00	CO	2,~~882~~880,~~704~~918	7.25000%	19,783		0
				109	JPM010CB		MULTIFAMILY	11/1/11	0.00	OH	2,~~827~~824,~~242~~738	7.10000%	19,789		0
				110	JPM010CB		MULTIFAMILY	9/1/11	0.00	MI	2,~~827~~826,~~938~~047	7.04500%	19,047		0						A
				111	JPM010CB		MULTIFAMILY	9/1/11	0.00	IN	2,~~778~~776,~~113~~230	7.00000%	18,628		0						A
				112	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	2,~~766~~763,~~643~~578	7.08000%	19,933		0						A
				113	JPM010CB		RETAIL	11/1/11	0.00	MS	2,~~758~~756,~~450~~740	7.25000%	18,930		0
				114	JPM010CB		MULTIFAMILY	12/1/11	0.00	MN	2,~~733~~731,~~953~~970	6.68000%	17,709		0
				115	JPM010CB		SELF STORAGE	9/1/11	0.00	CA	2,~~719~~717,~~890~~173	7.57000%	20,448		0
				116	JPM010CB		MOBILE HOME PARK	9/1/11	0.00	MI	2,~~680~~678,~~386~~739	7.33000%	18,565		0
				117	JPM010CB		MULTIFAMILY	8/1/11	0.00	WI	2,~~628~~627,~~966~~320	7.29000%	18,150		0
				118	JPM010CB		OFFICE	8/1/11	0.00	IN	2,~~581~~579,~~186~~757	7.68500%	18,510		0
				119	JPM010CB		RETAIL	9/1/11	0.00	AL	2,~~556~~554,~~168~~583	7.30000%	17,653		0
				120	JPM010CB		MULTIFAMILY	9/1/11	0.00	TX	2,~~481~~480,~~634~~086	7.28000%	17,105		0
				121	JPM010CB		MULTIFAMILY	8/1/16	0.00	MI	2,~~413~~412,~~381~~145	7.92000%	17,695		0						BA
				122	JPM010CB		MULTIFAMILY	10/1/11	0.00	ME	2,~~383~~381,~~314~~713	7.00000%	15,967		0
				123	JPM010CB		MULTIFAMILY	10/1/11	0.00	MA	2,~~375~~372,~~235~~716	7.25000%	17,347		0						A
				124	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~370~~369,~~832~~328	7.24500%	16,296		0
				125	JPM010CB		MULTIFAMILY	10/1/16	0.00	AR	2,~~338~~337,~~740~~308	7.31000%	16,154		0
				126	JPM010CB		MOBILE HOME PARK	10/1/11	0.00	PA	2,~~329~~328,~~590~~136	7.25000%	15,997		0						A
				127	JPM010CB		MULTIFAMILY	6/1/11	0.00	CA	2,~~322~~321,~~516~~082	7.39000%	16,213		0						A
				128	JPM010CB		SELF STORAGE	8/1/11	0.00	NV	2,~~282~~280,~~841~~583	7.65000%	17,297		0
				129	JPM010CB		MULTIFAMILY	9/1/11	0.00	CT	2,~~284~~283,~~852~~626	7.76000%	16,493		0
				130	JPM010CB		MULTIFAMILY	9/1/11	0.00	CO	2,~~219~~218,~~463~~066	7.25000%	15,253		0
				131	JPM010CB		MULTIFAMILY	12/1/11	0.00	OR	2,~~181~~178,~~208~~759	6.90000%	15,409		0						A
				132	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~132~~131,~~757~~403	7.24500%	14,660		0
				133	JPM010CB		MULTIFAMILY	8/1/11	0.00	SC	2,~~083~~081,~~158~~836	7.24500%	14,319		0
				134	JPM010CB		MULTIFAMILY	9/1/11	0.00	CA	2,~~075~~072,~~152~~872	7.12000%	15,004		0						A

		135		JPM010CB	MOBILE HOME PARK		9/1/11	0.00		FL		1,~~984~~983,~~366~~022	7.00000%			13,306		0
		136		JPM010CB	MULTIFAMILY		6/1/06	0.00		TX		1,~~952~~950,~~279~~302	7.62000%			14,787		0		2A
		137		JPM010CB	MOBILE HOME PARK		9/1/11	0.00		NC		1,~~905~~904,~~596~~373	7.18600%			13,015		0		BA
		138		JPM010CB	MULTIFAMILY		9/1/11	0.00		TX		1,~~852~~850,~~396~~314	7.01000%			13,264		0		A
		139		JPM010CB	MULTIFAMILY		10/1/11	0.00		MO		1,~~837~~835,~~138~~904	7.00000%			12,308		0
		140		JPM010CB	RETAIL		6/1/11	0.00		MI		1,637,~~787~~031	8.27000%			12,419		0
		141		JPM010CB	INDUSTRIAL		9/1/11	0.00		GA		1,~~621~~619,~~345~~647	7.35000%			11,960		0
		142		JPM010CB	RETAIL		12/1/11	0.00		MI		1,~~542~~541,~~017~~071	7.25000%			10,574		0
		143		JPM010CB	MULTIFAMILY		10/1/11	0.00		CA		1,~~488~~487,~~156~~227	7.25000%			10,219		0
		144		JPM010CB	MULTIFAMILY		8/1/11	0.00		SC		1,487,~~970~~026	7.24500%			10,228		0
		145		JPM010CB	MULTIFAMILY		7/1/11	0.00		TX		1,~~481~~479,~~398~~966	7.79000%			11,369		0		A
		146		JPM010CB	MULTIFAMILY		10/1/11	0.00		KY		1,~~469~~468,~~710~~723	7.00000%			9,846		0
		147		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		1,~~389~~388,~~057~~115	7.00000%			9,314		0		A
		148		JPM010CB	MULTIFAMILY		8/1/11	0.00		NC		1,~~389~~388,~~663~~873	7.60000%			9,885		0		A
		149		JPM010CB	MULTIFAMILY		7/1/16	0.00		OH		1,~~330~~326,~~749~~633	7.73000%			12,974		0
		150		JPM010CB	MULTIFAMILY		6/1/11	0.00		MO		1,~~309~~308,~~639~~333	7.69000%			9,979		0
		151		JPM010CB	MULTIFAMILY		10/1/11	0.00		LA		1,~~278~~275,~~207~~880	7.15000%			10,196		0		A
		152		JPM010CB	MULTIFAMILY		8/1/11	0.00		NH		1,~~191~~190,~~161~~485	7.61000%			8,481		0
		153		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		1,~~141~~140,~~010~~237	7.00000%			7,651		0		A
		154		JPM010CB	MULTIFAMILY		6/1/11	0.00		MI		1,~~104~~103,~~902~~833	7.83000%			8,519		0
		155		JPM010CB	MULTIFAMILY		8/1/11	0.00		CA		1,~~087~~086,~~547~~520	7.86000%			8,388		0
		156		JPM010CB	RETAIL		7/1/11	0.00		NC		1,~~029~~027,~~192~~513	8.06000%			8,822		0
		157		JPM010CB	INDUSTRIAL		8/1/11	0.00		IL		1,~~018~~017,~~255~~284	7.82000%			7,827		0
		158		JPM010CB	OFFICE		8/1/11	0.00		CA		~~993~~992,~~163~~178	7.64000%			7,519		0
		159		JPM010CB	MULTIFAMILY		8/1/11	0.00		TX		~~992~~991,~~459~~878	7.51000%			6,999		0
		160		JPM010CB	MULTIFAMILY		6/1/11	0.00		CT		~~959~~956,~~239~~086	7.20000%			9,100		0
		161		JPM010CB	MULTIFAMILY		5/1/11	0.00		OH		~~964~~963,~~389~~332	7.28000%			7,102		0		A
		162		JPM010CB	OFFICE		8/1/11	0.00		CT		913,~~508~~019	7.79000%			6,616		0
		163		JPM010CB	MULTIFAMILY		8/1/11	0.00		MS		~~909~~908,~~471~~601	7.80000%			6,979		0		A
		164		JPM010CB	SELF STORAGE		8/1/11	0.00		TX		~~859~~858,~~544~~872	8.67000%			7,089		0		A
		165		JPM010CB	MOBILE HOME PARK		8/1/16	0.00		AZ		~~817~~814,~~334~~831	7.73000%			7,944		0
		166		JPM010CB	MOBILE HOME PARK		7/1/16	0.00		AZ		~~771~~768,~~294~~894	7.67000%			7,494		0
		167		JPM010CB	RETAIL		6/1/16	0.00		LA		~~754~~751,~~010~~714	8.00000%			7,490		0
		168		JPM010CB	INDUSTRIAL		5/1/11	0.00		NV		~~693~~692,~~180~~751	7.40000%			4,847		0
		169		JPM010CB	MULTIFAMILY		9/1/11	0.00		MI		644,~~919~~482	7.00000%			4,324		0		A
											1,065,417,842				7,270,625		0
											1,064,772,319				7,301,665		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
	08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.																		PAGE 15 OF 29

ABN AMRO

LASALLE BANK

N.A.

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

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

~~COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES~~

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~STATEMENT DATE:~~

STATEMENT DATE:

~~07/12/2002~~

08/12/2002

~~PAYMENT DATE:~~

PAYMENT DATE:

~~07/12/2002~~

08/12/2002

~~SERIES 2001-C1~~

SERIES 2001-C1

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~06/12/2002~~

07/12/2002

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~08/12/2002~~

09/12/2002

~~RECORD DATE:~~

RECORD DATE:

~~06/28/2002~~

07/31/2002

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

ABN AMRO ACCT: 67-8921-10-7

~~HISTORICAL COLLATERAL LEVEL REO REPORT~~

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

PAGE 22 OF 29

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

08/07/2002 - 15:21 (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:

0708/12/2002

SERIES 2001-C1

PAYMENT DATE:

0708/12/2002

PRIOR PAYMENT:

0607/12/2002

NEXT PAYMENT:

0809/12/2002

RECORD DATE:

0607/2831/2002

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

08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 23 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0708/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0708/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0607/12/2002

NEXT PAYMENT:

0809/12/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8921-10-7

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

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

~~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~~950,~~279~~302

1,~~958~~952,~~950~~279

7.62%

6/1/06

4746

~~288~~287

MULTIFAMILY

NOT AVAIL.

1,~~952~~950,~~279~~302

1,~~958~~952,~~950~~279

(1) LEGEND:

~~A. P&I ADV - IN GRACE PERIOD~~

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~~

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

08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 25 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0708/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0708/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0607/12/2002

NEXT PAYMENT:

0809/12/2002

RECORD DATE:

0607/2831/2002

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

08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 26 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0708/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0708/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0607/12/2002

NEXT PAYMENT:

0809/12/2002

RECORD DATE:

0607/2831/2002

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

08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 27 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0708/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0708/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0607/12/2002

NEXT PAYMENT:

0809/12/2002

RECORD DATE:

0607/2831/2002

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

08/07/2002 - 15:21 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 28 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

0708/12/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0708/12/2002

SERIES 2001-C1

PRIOR PAYMENT:

0607/12/2002

NEXT PAYMENT:

0809/12/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8921-10-7

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

Filing Compare · COMMERCIAL MORTGAGE PASS THROUGH CERT SER 2001-C1