8-K 1 pru010c1_200209.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
September 10, 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: September 10, 2002

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

REVISED DATE:

09/16/2002

ROCK 2001-C1

PAYMENT DATE:

09/10/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/12/2002

SERIES 2001-C1

NEXT PAYMENT:

10/10/2002

RECORD DATE:

08/30/2002

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_200209_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

DELINQUENT LOAN DETAIL

PAGE 10-11

MORTGAGE LOAN CHARACTERISTICS

PAGE 12-14

LOAN LEVEL DETAIL

PAGE 15-19

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 20

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 21

MODIFIED LOAN DETAIL

PAGE 22

REALIZED LOSS DETAIL

PAGE 23

APPRAISAL REDUCTION DETAIL

PAGE 24

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

09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 1 OF 24





	ABN AMRO

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

										*ROCK 2001-C1*																											REVISED DATE:								09/16/2002

										*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						09/10/2002

WAC:						7.822146%				*SERIES 2001-C1*																											PRIOR PAYMENT:							08/12/2002
																																		NEXT PAYMENT:							10/10/2002
WAMM:						123
																																		RECORD DATE:								08/30/2002
										*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					173,783,912.52					646,994.42			0.00			0.00				173,136,918.10				902,517.79					0.00				6.23200000%
	74438WAA4/US74438WAA45													945.942968838			3.521728874			0.000000000			0.000000000				942.421239964					4.912597175				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				462,860.79					0.00				1.02465076%
	74438WAR7/US74438WAR79													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.853875623				0.000000000						0.821427291%

	X-2						908,240,310.00				N	898,309,221.90					0.00			0.00			0.00				897,662,227.48				412,094.85					0.00				0.55049398%
	74438WAS5/US74438WAS52													989.065572194			0.000000000			0.000000000			0.000000000				988.353211806					0.453728871				0.000000000						0.462725971%

	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				70,715.56					0.00				7.47455962%
	74438WAF3/US74438WAF32													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.228799436				0.000000000						7.254764015%

	F						15,894,000.00					15,894,000.00					0.00			0.00			0.00				15,894,000.00				100,290.61					0.00				7.57195962%
	74438WAG1/US74438WAG15													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.309966654				0.000000000						7.352164015%

	G						13,624,000.00					13,624,000.00					0.00			0.00			0.00				13,624,000.00				88,033.29					0.00				7.75395962%
	74438WAH9/US74438WAH97													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.461633147				0.000000000						7.534164015%

	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				58,072.54					(2,468.98)				6.39900000%
	74438WAQ9/US74438WAQ96													999.999945390			0.000000000			0.000000000			0.000000000				999.999945390					5.115031652				(0.217467857)						FIXED



		TOTAL			908,240,310.00								898,309,221.90				646,994.42			0.00			0.00				897,662,227.48				5,802,075.54					(2,468.98)

																										TOTAL P&I PAYMENT				6,449,069.96


	GTR						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


	GTV						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
09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

ROCK 2001-C1

REVISED DATE:

09/16/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

09/10/2002

PRIOR PAYMENT:

08/12/2002

SERIES 2001-C1

NEXT PAYMENT:

10/10/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8793-40-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

4,166,109.84

CURRENT SERVICING FEES

27,451.50

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

524,793.23

PLUS ADVANCE INTEREST

1,678,427.91

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

122,201.19

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

11,050.69

SCHEDULED PRINCIPAL DISTRIBUTION

646,994.42

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

38,502.19

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(27,451.50)

CURTAILMENTS

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

0.00

LESS FEE STRIPS PAID BY SERVICER

(10,770.63)

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

(2,468.98)

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

5,803,846.65

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,771.10)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

646,994.42

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

6,450,841.07

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

5,802,075.55

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

898,309,221.90

119

SCHEDULED PRINCIPAL DISTRIBUTION

646,994.42

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

897,662,227.48

119

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

77,110.21

1,081,674.14

122,201.19

1,678,427.91

60,425.31

939,386.03

138,886.09

1,820,716.02

09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 6 OF 24





	ABN AMRO

	LASALLE BANK	N.A.

					*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*

															*ROCK 2001-C1*																																			REVISED DATE:					09/16/2002
																																																		PAYMENT DATE:					09/10/2002
															*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
																																																		PRIOR PAYMENT:						08/12/2002
															*SERIES 2001-C1*
																																																		NEXT PAYMENT:							10/10/2002
																																		RECORD DATE:									08/30/2002


															*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%						902,517.79									0.00					0.00				0.00					0.00			0.00			0.00					902,517.79			902,517.79				0.00		0.00			79.77%	80.71%
		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%	20.99%
		X-1							30/360	30	1.024650757%						462,860.79									0.00					0.00				0.00					0.00			0.00			0.00					462,860.79			462,860.79				0.00		0.00			NA	NA
		X-2							30/360	30	0.550493983%						412,094.85									0.00					0.00				0.00					0.00			0.00			0.00					412,094.85			412,094.85				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%	17.96%
		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%	13.66%
		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%	12.65%
		E							30/360	30	7.474559617%						70,715.56									0.00					0.00				0.00					0.00			0.00			0.00					70,715.56			70,715.56				0.00		0.00			11.25%	11.38%
		F							30/360	30	7.571959617%						100,290.61									0.00					0.00				0.00					0.00			0.00			0.00					100,290.61			100,290.61				0.00		0.00			9.50%	9.61%
		G							30/360	30	7.753959617%						88,033.29									0.00					0.00				0.00					0.00			0.00			0.00					88,033.29			88,033.29				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%	6.58%
		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%	4.05%
		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					8,059.51			0.00			0.00					68,601.03			58,072.54				(2,468.98)		10,528.49			0.00%	0.00%
		GTR							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
																		5,804,544.52							0.00					0.00					0.00			8,059.51					0.00				0.00				5,812,604.03		5,802,075.54					(2,468.98)			10,528.49

	(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 24
	09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.





		ABN AMRO

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

																																	REVISED DATE:							09/16/2002
												*ROCK 2001-C1*																															PAYMENT DATE:							09/10/2002
																																											*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									08/12/2002
												*SERIES 2001-C1*
																																											NEXT PAYMENT:									10/10/2002
																																	RECORD DATE:									08/30/2002

												*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


					9/10/02		0		0						1	11,461,561				0		0			0	0				0	0			0			0				1		11,461,561					0			0
						0.00%				0.00%			0.84%				1.28%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.84%				1.28%				0.00%				0.00%
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 24





	ABN AMRO

	LASALLE BANK		N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
	*ROCK 2001-C1*																															REVISED DATE:						09/16/2002
																												PAYMENT DATE:								09/10/2002
											*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					08/12/2002
											*SERIES 2001-C1*
																												NEXT PAYMENT:										10/10/2002
																												RECORD DATE:											08/30/2002
											*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
				9/10/02		119			897,662,227				0		0				0	0			0	0			0				0			0			0						123		313		7.82%		7.75%
					100.00%					98.84%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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%					98.91%		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%					98.98%		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%					99.13%		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%					99.28%		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%					99.39%		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%					99.52%		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%					99.60%		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%					99.66%		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%					99.74%		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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 9 OF 24
			09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK	N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*															REVISED DATE:		09/16/2002

								*ROCK 2001-C1*											PAYMENT DATE:		09/10/2002
								*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*											PRIOR PAYMENT:			08/12/2002
																			NEXT PAYMENT:				10/10/2002
								*SERIES 2001-C1*											RECORD DATE:					08/30/2002

								*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		8/1/02			26,837.87		26,837.87	0.00			A
				4		8/1/02			83,179.89		83,179.89	0.00			A
				10		8/1/02			112,300.02		112,300.02	0.00			A
				17		8/1/02			10,536.95		10,536.95	0.00			A
				20		8/1/02			24,129.47		24,129.47	0.00			A
				21		8/1/02			66,321.06		66,321.06	0.00			A
				23		8/1/02			141,441.27		141,441.27	0.00			A
				28		8/1/02			17,241.92		17,241.92	0.00			A
				29		8/1/02			13,200.81		13,200.81	0.00			A
				30		8/1/02			35,852.50		35,852.50	0.00			A
				31		8/1/02			145,356.79		145,356.79	0.00			A
				37		8/1/02			28,199.61		28,199.61	0.00			A
				41		8/1/02			16,909.63		16,909.63	0.00			A
				50		8/1/02			17,074.77		17,074.77	0.00			A
				53		8/1/02			16,261.97		16,261.97	0.00			A
				57		8/1/02			35,022.47		35,022.47	0.00			A
				58		8/1/02			9,143.68		9,143.68	0.00			A
				64		8/1/02			86,345.40		86,345.40	0.00			A
				66		8/1/02			66,194.73		66,194.73	0.00			A
				68		8/1/02			17,357.75		17,357.75	0.00			A
				70		8/1/02			127,206.74		127,206.74	0.00			A
				75		8/1/02			93,847.33		93,847.33	0.00			A
				76		8/1/02			135,831.67		135,831.67	0.00			A
				77		8/1/02			91,995.08		91,995.08	0.00			A
				78		8/1/02			22,911.23		22,911.23	0.00			A
				101		8/1/02			32,600.73		32,600.73	0.00			A
				102		8/1/02			14,656.12		14,656.12	0.00			A
				103		8/1/02			12,838.42		12,838.42	0.00			A
				104		8/1/02			14,207.84		14,207.84	0.00			A
				105		8/1/02			13,351.95		13,351.95	0.00			A
				106		8/1/02			14,666.08		14,666.08	0.00			A
				107		8/1/02			25,967.26		25,967.26	0.00			A
				109		8/1/02			49,565.55		49,565.55	0.00			A
				110		6/1/02			79,437.00		238,325.93	0.00			2		4/22/02
				111		8/1/02			102,637.55		102,637.55	0.00			A
					TOTAL				1,800,629.10		1,959,518.03
			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
		09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.																		PAGE 10 OF 24





		ABN AMRO

		LASALLE BANK		N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
									REVISED DATE:					09/16/2002
					*ROCK 2001-C1*								PAYMENT DATE:				09/10/2002
					*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
													PRIOR PAYMENT:				08/12/2002
					*SERIES 2001-C1*								NEXT PAYMENT:				10/10/2002
													RECORD DATE:				08/30/2002
					*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				1,817,012							0.20	%			97				7.67	%	1.67
		1,000,000							TO		2,000,000				22				33,350,986							3.72	%			126				7.74	%	1.56
		2,000,000							TO		3,000,000				17				40,009,072							4.46	%			119				7.74	%	1.38
		3,000,000							TO		4,000,000				17				57,798,654							6.44	%			130				7.77	%	1.45
		4,000,000							TO		5,000,000				10				45,473,108							5.07	%			116				7.58	%	1.43
		5,000,000							TO		6,000,000				6				33,654,570							3.75	%			128				7.66	%	1.61
		6,000,000							TO		7,000,000				3				18,969,980							2.11	%			80				7.48	%	1.57
		7,000,000				TO		8,000,000				6				44,682,461							4.98	%			171				7.40	%	1.56
		8,000,000				TO		9,000,000				6				50,980,199							5.68	%			117				7.56	%	1.77
		9,000,000				TO		10,000,000				5				47,428,226							5.28	%			149				7.81	%	1.49
		10,000,000				TO		11,000,000				1				10,442,435							1.16	%			100				7.66	%	1.75
		11,000,000				TO		12,000,000				4				46,868,621							5.22	%			151				7.69	%	1.84
		12,000,000				TO		13,000,000				4				50,253,272							5.60	%			93				7.53	%	1.54
		13,000,000				TO		14,000,000				2				26,410,497							2.94	%			98				8.29	%	1.47
		14,000,000				TO		15,000,000				3				44,524,671							4.96	%			179				7.62	%	1.51
		15,000,000				TO		25,000,000				8				155,515,353							17.32	%			102				7.64	%	1.54
		25,000,000				TO		35,000,000				1				29,521,373							3.29	%			211				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				159,961,738							17.82	%			101				7.09	%	3.44
												119					897,662,227					100.00		%
			AVERAGE SCHEDULE BALANCE														7,543,380
			MAXIMUM SCHEDULE BALANCE												91,000,000
			MINIMUM SCHEDULE BALANCE												831,298



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							10.14		%					104		6.64	%		4.58
			6.751%			TO		7.000%				1							8,396,404							0.94		%					68		7.00	%		2.21
			7.001%			TO		7.250%				18							140,043,382							15.60		%					87		7.16	%		1.61
			7.251%			TO		7.500%				19							88,093,681							9.81		%					218		7.40	%		1.49
			7.501%			TO		7.750%				26							238,728,372							26.59		%					110		7.64	%		1.72
			7.751%			TO		8.000%				33							186,436,315							20.77		%					99		7.86	%		1.48
			8.001%			TO		8.250%				10							60,356,131							6.72		%					156		8.10	%		1.48
			8.251%			TO		8.500%				8							38,526,713							4.29		%					154		8.33	%		1.48
			8.501%			TO		8.750%				1							3,448,357							0.38		%					333		8.53	%		1.00
			8.751%			TO		9.000%				2							42,632,873							4.75		%					176		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					897,662,227							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			683,729,028					76.17				%			96				7.65	%		1.60
			121			TO		180					2			6,028,850					0.67				%			138				7.82	%		1.40
			181			TO		240					3			40,898,165					4.56				%			214				8.64	%		1.54
			241			&		ABOVE					11			71,807,398					8.00				%			341				7.65	%		1.43






											116							802,463,440				89.39			%
		MINIMUM REMAINING TERM													62
		MAXIMUM REMAINING TERM													344







	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							10.14		%					104		6.64			%		4.58
			121		TO		180			0				0							0.00		%					0		0.00			%		0.00
			181		TO		240			2				4,198,787							0.47		%					219		8.41			%		1.54
			241		&		ABOVE			0				0							0.00		%					0		0.00			%		0.00
										3				95,198,787							10.61		%
																	MINIMUM REMAINING TERM															104
																	MAXIMUM REMAINING TERM														220












	09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.													PAGE 12 OF 24





			ABN AMRO

			LASALLE BANK		N.A.
		*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
									REVISED DATE:				09/16/2002
				*ROCK 2001-C1*							PAYMENT DATE:			09/10/2002
				*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
											PRIOR PAYMENT:			08/12/2002
				*SERIES 2001-C1*							NEXT PAYMENT:			10/10/2002
											RECORD DATE:			08/30/2002
				*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	7,000,306					0.78	%			214		8.20	%	1.06
				1.126 1.250								12	57,371,395					6.39	%			131		7.82	%	1.21
				1.251 1.375								24	160,138,668					17.84	%			129		7.79	%	1.33
				1.376 1.500								24	129,838,700					14.46	%			149		7.47	%	1.43
				1.501 1.625								17	130,713,491					14.56	%			138		7.93	%	1.57
				1.626 & ABOVE								39	410,227,762					45.70	%			104		7.42	%	2.47
				UNKNOWN								1	2,371,906					0.26	%			102		7.64	%	0.00
										119			897,662,227					100.00	%
			MAXIMUM DSCR			4.583
			MINIMUM DSCR				1.004



GEOGRAPHIC
LOCATION

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR



			CALIFORNIA			22					126,506,390				14.09		%			77		7.54	%		1.77
			UNDEFINED			3					102,096,187				11.37		%			114		6.79	%		4.26
			FLORIDA			16					80,936,142				9.02		%			110		7.78	%		1.39
			NEW YORK			2					78,082,851				8.70		%			98		7.71	%		1.89
			TENNESSEE			5					55,545,917				6.19		%			100		7.25	%		1.45
			HIWAII			4					50,147,370				5.59		%			100		7.68	%		1.85
			ARIZONA			3					47,135,771				5.25		%			105		7.73	%		1.34
			OHIO			6					43,357,175				4.83		%			126		7.83	%		1.40
			TEXAS			13					41,510,546				4.62		%			99		7.71	%		1.43
			ILLINOIS			3					39,569,607				4.41		%			262		7.51	%		1.47
			PENNSYLVANIA			6					32,748,075				3.65		%			215		7.67	%		1.37
			NORTH CAROLINA			4					32,434,656				3.61		%			102		7.63	%		1.52
			NEW JERSEY			1					29,521,373				3.29		%			211		8.90	%		1.52
			ALASKA			2					22,191,946				2.47		%			100		7.66	%		1.91
			INDIANA			2					19,498,474				2.17		%			119		7.67	%		1.71
			MASSACHUSETTS			4					16,150,866				1.80		%			104		7.59	%		1.53
			DISTRICT OF COLUMBIA			1					12,400,000				1.38		%			101		7.84	%		1.35
			GEORGIA			5					9,490,781				1.06		%			147		7.45	%		1.44
			WASHINGTON			1					8,336,006				0.93		%			100		8.35	%		1.87
			NORTH DAKOTA			1					7,910,681				0.88		%			343		7.63	%		1.50
			NEW HAMPSHIRE			1					7,135,735				0.79		%			338		8.01	%		1.45
			CONNECTICUT			3					6,323,677				0.70		%			287		8.25	%		1.51
			LOUISIANA			3					5,680,992				0.63		%			187		8.30	%		1.51
			SOUTH CAROLINA			1					4,944,562				0.55		%			100		7.80	%		1.26
			MARYLAND			1					4,504,200				0.50		%			100		7.93	%		1.68
			NEVEDA			1					3,699,823				0.41		%			123		7.87	%		1.52
			MISSISSIPPI			1					3,311,512				0.37		%			100		7.60	%		1.74
			ALABAMA			2					2,563,384				0.29		%			100		7.48	%		1.45
			RHODE ISLAND			1					2,329,026				0.26		%			163		7.75	%		1.23
			VIRGINIA			1					1,598,502				0.18		%			102		7.60	%		2.09
























						119					897,662,227				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						240,310,444				26.77	%			124		7.89	%	1.36
					1.375 1.499					41						185,038,907				20.61	%			157		7.65	%	1.49
					1.500 1.624					30						155,148,169				17.28	%			133		7.66	%	1.58
					1.625 & ABOVE					7						43,228,443				4.82	%			97		7.69	%	1.84
					UNKNOWN					16						273,936,265				30.52	%			96		7.27	%	0.00
											119					897,662,227			100.00		%
				MAXIMUM DSCR		4.290
				MINIMUM DSCR			1.250




























		09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.						PAGE 13 OF 24





		ABN AMRO

		LASALLE BANK		N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
									REVISED DATE:					09/16/2002
						*ROCK 2001-C1*								PAYMENT DATE:				09/10/2002
						*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*
														PRIOR PAYMENT:				08/12/2002
						*SERIES 2001-C1*								NEXT PAYMENT:				10/10/2002
														RECORD DATE:				08/30/2002
						*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				274,415,543							30.57		%					116		7.80	%		1.71
		MULTIFAMILY				33				178,610,816							19.90		%					110		7.55	%		1.39
		UNDEFINED				5				155,347,447							17.31		%					103		7.18	%		3.44
		RETAIL				31				138,705,176							15.45		%					161		7.64	%		1.50
		INDUSTRIAL				14				99,397,061							11.07		%					151		7.62	%		1.65
		MOBILE HOME PARK				2				39,833,911							4.44		%					105		7.84	%		1.33
		SELF STORAGE				4				11,352,275							1.26		%					100		7.93	%		1.68
















							119			897,662,227						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					103				787,955,929				87.78		%				124			7.59	%		1.92
			25		TO		36					3				33,801,027				3.77		%				221			8.84	%		1.47
			37		TO		48					2				18,955,145				2.11		%				70			7.16	%		1.79
			49		TO		60				11				56,950,126				6.34		%				68			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					897,662,227				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				802,463,440					89.39		%			124				7.71	%	1.58
								FULL AMORTIZING						3				95,198,787					10.61		%			109				6.71	%	4.45


























									119				897,662,227			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			11,809,154				1.32		%			62				7.98	%	2.11
			2008					14			80,329,470				8.95		%			68				7.20	%	1.76
			2009					0			0				0.00		%			0				0.00	%	0.00
			2010					20			175,457,293				19.55		%			97				7.96	%	1.63
			2011					66			507,133,111				56.49		%			102				7.43	%	2.09
			2012					1			3,699,823				0.41		%			123				7.87	%	1.52
			2013 & GREATER					17			119,233,377				13.28		%			290				8.02	%	1.47



								119			897,662,227			100.00			%


























	09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.														PAGE 14 OF 24





		ABN AMRO

		LASALLE BANK	N.A.
	*PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION*
																					REVISED DATE:			09/16/2002
							*ROCK 2001-C1*																	PAYMENT DATE:			09/10/2002
							*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																	PRIOR PAYMENT:				08/12/2002
							*SERIES 2001-C1*																	NEXT PAYMENT:					10/10/2002
																							RECORD DATE:			08/30/2002

							*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		3,725,831	8.03000%			29,405
				2		PRU010CA		OFFICE		4/1/20	1.52		12/31/01	NJ		29,521,373	8.90000%			252,205
				3		PRU010CA		OFFICE		6/1/30	1.00		12/31/01	FL		3,448,357	8.53000%			26,986										A
				4		PRU010CA		MULTIFAMILY		2/1/11	1.35		12/31/01	DC		12,400,000	7.84000%			83,714										A
				5		PRU010CA		RETAIL		9/1/10	1.35		12/31/01	TX		1,201,522	7.97000%			8,926
				6		PRU010CA		RETAIL		7/1/10	1.54		12/31/01	TX		831,298	7.97000%			6,183
				7		PRU010CA		RETAIL		9/1/10	1.43		12/31/01	TX		1,083,339	7.97000%			8,048
				8		PRU010CA		RETAIL		8/1/10	1.45		12/31/01	TX		1,112,283	7.97000%			8,268
				9		PRU010CA		RETAIL		9/1/10	1.45		12/31/01	LA		1,482,205	7.97000%			11,012
				10		PRU010CA		MULTIFAMILY		8/1/10	1.29		12/31/01	FL		14,815,622	8.27000%			112,938										A
				11		PRU010CA		INDUSTRIAL		11/1/30	1.23		12/31/01	CT		1,184,973	8.37000%			9,117
				12		PRU010CA		RETAIL		1/1/11	1.52		12/31/01	TN		1,480,874	7.90000%			10,902
				13		PRU010CA		RETAIL		11/1/10	2.17		12/31/01	CA		3,249,815	8.21000%			24,699
				14		PRU010CA				9/1/10	1.70		12/31/01	CA		13,111,501	8.79000%			110,532
				15		PRU010CA		RETAIL		1/1/10	1.22		12/31/01	TX		5,037,456	8.06000%			37,636
				16		PRU010CA		INDUSTRIAL		11/1/30	1.21		12/31/01	PA		5,784,149	8.37000%			44,501
				17		PRU010CA		OFFICE		1/1/11	2.18		12/31/01	CT		1,383,945	8.33000%			10,597										A
				18		PRU010CA		MULTIFAMILY		12/1/10	1.12		12/31/01	OH		3,551,948	7.88000%			26,115
				19		PRU010CA		OFFICE		11/1/07	2.11		12/31/01	CA		11,809,154	7.98000%			87,885
				20		PRU010CA		MULTIFAMILY		11/1/20	1.57		12/31/01	LA		2,699,928	8.47000%			24,246										A
				21		PRU010CA		MULTIFAMILY		11/1/10	1.37		12/31/01	FL		9,700,000	7.99000%			66,739										A
				22		PRU010CA		RETAIL		12/1/10	1.63		12/31/01	HI		2,823,230	8.35000%			26,440
				23		PRU010CA		OFFICE		11/1/10	1.37		12/31/01	OH		18,895,326	8.13000%			142,255										A
				24		PRU010CA		RETAIL		11/1/30	1.45		12/31/01	NH		7,135,735	8.01000%			53,151
				25		PRU010CA		RETAIL		12/1/10	1.44		12/31/01	FL		9,621,450	7.93000%			71,067
				26		PRU010CA		MULTIFAMILY		11/1/10	1.48		12/31/01	OJ		2,531,693	7.88000%			18,629
				27		PRU010CA		OFFICE		11/1/10	1.92		12/31/01	NY		68,961,738	7.68000%			498,107
				28		PRU010CA		MULTIFAMILY		12/1/10	1.18		12/31/01	FL		2,319,999	8.06000%			17,342										A
				29		PRU010CA		MULTIFAMILY		1/1/21	1.48		12/31/01	LA		1,498,859	8.31000%			13,265										A
				30		PRU010CA		RETAIL		1/1/11	1.26		12/31/01	SC		4,944,562	7.80000%			36,066										A
				31		PRU010CA		MOBILE HOME PARK		6/1/11	1.33		12/31/01	AZ		20,201,484	7.84000%			146,227										A
				32		PRU010CA		OFFICE		4/1/11	1.25		12/31/01	FL		2,069,993	7.62000%			15,220
				33		PRU010CA		OFFICE		4/1/08	1.86		12/31/01	HI		4,424,199	8.05000%			34,881
				34		PRU010CA		OFFICE		11/1/10	1.66		12/31/01	NY		9,121,113	7.94000%			67,487
				35		PRU010CA		MULTIFAMILY		12/1/10	1.62		12/31/01	PA		1,750,958	7.82000%			12,802
				36		PRU010CA		RETAIL		1/1/11	1.22		12/31/01	TX		2,369,766	7.95000%			17,527
				37		PRU010CA		INDUSTRIAL		1/1/31	1.35		12/31/01	CT		3,754,758	8.18000%			28,361										A
				38		PRU010CA		OFFICE		12/1/10	1.18		12/31/01	CA		4,254,797	7.87000%			31,254
				39		PRU010CA		RETAIL		2/1/11	1.47		12/31/01	PA		8,879,159	7.49000%			74,058
				40		PRU010CA		OFFICE		1/1/11	2.05		12/31/01	AK		11,749,511	7.66000%			90,022
				41		PRU010CA		MULTIFAMILY		3/1/11	0.00			FL		2,371,906	7.64000%			17,012										A
				42		PRU010CA		MOBILE HOME PARK		6/1/11	1.32		12/31/01	AZ		19,632,427	7.84000%			142,108
				43		PRU010CA		SELF STORAGE		1/1/11	1.91		12/31/01	CA		1,654,104	7.82000%			12,843
				44		PRU010CA		SELF STORAGE		1/1/11	1.75		12/31/01	CA		1,468,140	7.82000%			11,399
				45		PRU010CA		SELF STORAGE		1/1/11	1.68		12/31/01	MD		4,504,200	7.93000%			35,291
				46		PRU010CA		RETAIL		1/1/11	1.27		12/31/01	FL		3,248,519	8.12000%			25,034
				47		PRU010CA		MULTIFAMILY		1/1/11	1.24		12/31/01	AL		1,577,670	7.52000%			11,209
				48		PRU010CA		MULTIFAMILY		1/1/11	1.78		12/31/01	AL		985,714	7.42000%			6,937
				49		PRU010CA		INDUSTRIAL		5/1/11	1.52		12/31/01	MA		7,566,647	7.52000%			57,003
				50		PRU010CA		RETAIL		2/1/11	1.42		12/31/01	TX		2,028,596	7.69000%			17,162										A
				51		PRU010CA		INDUSTRIAL		2/1/21	1.60		12/31/01	XX		8,564,493	8.10000%			74,577
				52		PRU010CA		OFFICE		1/1/11	2.01		12/31/01	CA		5,402,321	7.79000%			46,111
				53		PRU010CA		INDUSTRIAL		4/1/11	1.46		12/31/01	TX		2,313,027	7.50000%			16,362										A
				54		PRU010CA		OFFICE		1/1/11	1.18		12/31/01	TX		4,480,416	7.78000%			32,619
				55		PRU010CA		MULTIFAMILY		12/1/12	1.51		12/31/01	NV		3,699,823	7.87000%			27,177
				56		PRU010CA		INDUSTRIAL		1/1/31	1.34		12/31/01	PA		9,856,482	7.40000%			69,238
				57		PRU010CA		MULTIFAMILY		2/1/11	1.27		12/31/01	PA		4,934,125	7.58000%			35,235										A
				58		PRU010CA		MULTIFAMILY		2/1/11	1.35		12/31/01	FL		1,253,702	7.57000%			9,198										A
				59		PRU010CA		RETAIL		2/1/11	1.62		12/31/01	PA		1,543,204	7.84000%			11,990
				60		PRU010CA		RETAIL		1/1/11	1.24		12/31/01	IL		13,298,996	7.80000%			97,003
				61		PRU010CA		OFFICE		3/1/11	1.74		12/31/01	NC		11,848,395	7.76000%			86,052
				62		PRU010CA		OFFICE		1/1/11	1.61		12/31/01	TX		12,821,939	7.60000%			91,790
				63		PRU010CA				1/1/11	1.87		12/31/01	WA		8,336,006	8.35000%			67,587
				64		PRU010CA		MULTIFAMILY		2/1/11	1.20		12/31/01	NC		12,234,353	7.52000%			86,872										A
				65		PRU010CA		RETAIL		2/1/11	1.26		12/31/01	FL		3,152,407	7.90000%			23,678
				66		PRU010CA		OFFICE		1/1/11	1.66		12/31/01	OH		9,129,181	7.80000%			66,588										A
				67		PRU010CA		RETAIL		1/1/11	1.74		12/31/01	MS		3,311,512	7.60000%			23,706
				68		PRU010CA		MULTIFAMILY		2/1/11	1.23		12/31/01	TX		2,499,793	7.35000%			17,465										A
				69		PRU010CA		OFFICE		4/1/21	1.62		12/31/01	IN		2,812,299	7.58000%			23,504
				70		PRU010CA		INDUSTRIAL		2/1/11	1.73		12/31/01	IN		16,686,175	7.68000%			127,926										A
				71		PRU010CA		OFFICE		4/1/11	1.33		12/31/01	OH		3,953,440	7.46000%			27,859
				72		PRU010CA		OFFICE		4/1/31	1.50		12/31/01	ND		7,910,681	7.63000%			56,651
				73		PRU010CA		MULTIFAMILY		4/1/11	1.73		12/31/01	NC		6,128,533	7.50000%			43,351
				74		PRU010CA		RETAIL		4/1/16	1.23		12/31/01	RI		2,329,026	7.75000%			19,703
				75		PRU010CA		MULTIFAMILY		1/1/11	1.39		12/31/01	TN		15,200,000	7.22000%			94,502										A
				76		PRU010CA		MULTIFAMILY		1/1/11	1.39		12/31/01	TN		22,000,000	7.22000%			136,779										A
				77		PRU010CA		MULTIFAMILY		1/1/11	1.55		12/31/01	TN		14,900,000	7.22000%			92,637										A
				78		PRU010CA		MULTIFAMILY		3/1/11	1.28		12/31/01	OH		3,096,088	7.35000%			23,045										A
				79		PRU010CA		OFFICE		4/22/08	1.79		12/31/01	CA		7,508,917	7.05000%			58,051
				80		PRU010CA		INDUSTRIAL		5/11/08	2.24		12/31/01	CA		5,932,577	7.11000%			45,862
				81		PRU010CA		OFFICE		5/11/08	1.35		12/31/01	CA		5,572,609	7.11000%			43,079
				82		PRU010CA		OFFICE		5/11/08	2.21		12/31/01	CA		8,396,404	7.00000%			64,317
				83		PRU010CA		INDUSTRIAL		7/13/08	1.97		12/31/01	CA		12,796,980	7.15000%			99,211
				84		PRU010CA		OFFICE		4/1/08	1.39		12/31/01	CA		4,574,995	7.02000%			35,376
				85		PRU010CA		OFFICE		4/22/08	1.63		12/31/01	CA		7,258,621	7.05000%			56,116
				86		PRU010CA		OFFICE		4/22/08	1.64		12/31/01	CA		1,235,842	7.05000%			9,554
				87		PRU010CA		OFFICE		4/22/08	1.29		12/31/01	CA		3,028,596	7.05000%			23,414
				88		PRU010CA		INDUSTRIAL		5/15/08	1.78		12/31/01	CA		4,438,551	7.11000%			44,446
				89		PRU010CA		RETAIL		7/17/08	1.42		12/31/01	CA		6,158,165	7.17000%			47,819
				90		PRU010CA		INDUSTRIAL		6/1/08	1.56		12/31/01	CA		6,683,283	7.74000%			54,589
				91		PRU010CA		RETAIL		4/22/08	1.85		12/31/01	CA		2,319,732	7.40000%			18,439
				92		PRU010CA		INDUSTRIAL		5/1/11	1.49		12/31/01	MA		3,392,530	7.73000%			26,014
				93		PRU010CA		OFFICE		5/1/11	1.40		12/31/01	MA		3,020,037	7.84000%			22,041
				94		PRU010CA		OFFICE		1/1/11	1.61		12/31/01	CA		5,925,458	7.57000%			45,059
				95		PRU010CA		INDUSTRIAL		1/1/11	1.75		12/31/01	AK		10,442,435	7.66000%			84,405
				96		PRU010CA		RETAIL		3/1/11	2.09		12/31/01	VA		1,598,502	7.60000%			12,152
				97		PRU010CA		RETAIL		5/1/11	1.42		12/31/01	FL		1,435,237	7.70000%			10,338
				98		PRU010CA		MULTIFAMILY		3/1/11	1.39		12/31/01	FL		3,348,859	7.40000%			24,010
				99		PRU010CA		MULTIFAMILY		3/1/11	1.33		12/31/01	FL		4,186,073	7.40000%			30,012
				100		PRU010CA		RETAIL		2/1/11	1.50		12/31/01	NC		2,223,375	7.85000%			19,024
				101		PRU010CA		MULTIFAMILY		5/1/31	1.37		12/31/01	OH		4,731,190	7.30000%			32,805										A
				102		PRU010CA		OFFICE		5/1/11	1.73		12/31/01	TN		1,965,044	7.47000%			14,741										A
				103		PRU010CA		MULTIFAMILY		4/1/11	1.36		12/31/01	GA		1,852,587	7.35000%			12,918										A
				104		PRU010CA		MULTIFAMILY		4/1/11	1.48		12/31/01	GA		2,050,196	7.35000%			14,296										A
				105		PRU010CA		MULTIFAMILY		4/1/11	1.35		12/31/01	GA		1,926,690	7.35000%			13,435										A
				106		PRU010CA		MULTIFAMILY		3/1/11	1.47		12/31/01	TX		2,074,859	7.55000%			14,755										A
				107		PRU010CA		MULTIFAMILY		3/1/11	1.62		12/31/01	TX		3,656,253	7.60000%			26,125										A
				108		PRU010CA		MULTIFAMILY		4/1/11	1.97		12/31/01	FL		3,159,881	7.15000%			21,613
				109		PRU010CA		MULTIFAMILY		3/1/11	1.44		12/31/01	AZ		7,301,860	7.13000%			49,880										A
				110		PRU010CA		RETAIL		5/1/31	1.46		12/31/01	IL		11,461,561	7.36000%			79,931										2
				111		PRU010CA		RETAIL		5/1/31	1.69		12/31/01	IL		14,809,049	7.36000%			103,276										A
				112		PRU010CA				4/1/11	1.60		12/31/01	HI		22,529,831	7.60000%			171,094
				113		PRU010CA				4/1/11	2.16		12/31/01	HI		20,370,109	7.60000%			154,693
				114		PRU010CA		MULTIFAMILY		3/1/11	1.79		12/31/01	MA		2,171,652	7.25000%			15,008
				115		PRU010CA		RETAIL		5/1/11	1.71		12/31/01	FL		8,402,068	7.20000%			57,697
				116		PRU010CA		RETAIL		5/1/11	1.78		12/31/01	FL		8,402,068	7.20000%			57,697
				117		PRU010CB				5/1/11	4.58		12/31/01	XX		91,000,000	6.63500%			503,154
				118		PRU010CA		OFFICE		5/1/11	1.70		12/31/01	GA		1,930,843	7.84000%			14,092
				119		PRU010CA		RETAIL		5/1/31	1.30		12/31/01	GA		1,730,464	7.33000%			12,033
															897,662,227				6,502,583			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
			09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.																						PAGE 15 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

REVISED DATE:

09/16/2002

ROCK 2001-C1

PAYMENT DATE:

09/10/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/12/2002

SERIES 2001-C1

NEXT PAYMENT:

10/10/2002

RECORD DATE:

08/30/2002

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

11,461,561

11,485,490

7.36%

5/1/31

344

343

RETAIL

1,396,968

1.46

12/31/01

11,461,561

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

09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 20 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

REVISED DATE:

09/16/2002

ROCK 2001-C1

PAYMENT DATE:

09/10/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/12/2002

NEXT PAYMENT:

10/10/2002

SERIES 2001-C1

RECORD DATE:

08/30/2002

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) REJECTED LEASE. DEFAULT LETTER MAILED. TALKING TO BORROWER ABOUT SELLING PROPERTY OR DIL. LEGAL ASSIGNED.

09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 21 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

REVISED DATE:

09/16/2002

ROCK 2001-C1

PAYMENT DATE:

09/10/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/12/2002

SERIES 2001-C1

NEXT PAYMENT:

10/10/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8793-40-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 22 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

REVISED DATE:

09/16/2002

ROCK 2001-C1

PAYMENT DATE:

09/10/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/12/2002

SERIES 2001-C1

NEXT PAYMENT:

10/10/2002

RECORD DATE:

08/30/2002

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..

09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 23 OF 24

ABN AMRO

LASALLE BANK

N.A.

PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

REVISED DATE:

09/16/2002

ROCK 2001-C1

PAYMENT DATE:

09/10/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/12/2002

SERIES 2001-C1

NEXT PAYMENT:

10/10/2002

RECORD DATE:

08/30/2002

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

09/16/2002 - 11:58 (F572-F607) 2002 LASALLE BANK N.A.

PAGE 24 OF 24

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