8-K 1 jpm010c1_200211.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
November 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 November 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: November 12, 2002

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

1011/1512/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1512/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-C1

PRIOR PAYMENT:

0910/1215/2002

NEXT PAYMENT:

1112/12/2002

RECORD DATE:

0910/3031/2002

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_200210_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

JPM010C1_200211_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

10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 1 OF 28

11/07/2002 - 08:35 (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:									1011/1512/2002
										SERIES 2001-C1																										PAYMENT DATE:						1011/1512/2002
WAC:						7.~~256607~~496680%																														PRIOR PAYMENT:							0910/1215/2002
																																				NEXT PAYMENT:								1112/12/2002
WAMM:						~~107~~106
																																				RECORD DATE:									0910/3031/2002
										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					4443,~~467~~631,~~507~~815.6951					~~835~~659,~~692~~063.1834			0.00			0.00				4342,~~631~~972,~~815~~752.5117				~~150~~147,~~596~~766.6342				0.00				4.06400000%
	46625MFA2													~~871~~855.~~911915490~~525794314			1612.~~386121176~~922810588			0.000000000			0.000000000				~~855~~842.~~525794314~~602983725					2.~~952875098~~897380784			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,~~064~~063,~~122~~287,~~695~~003.6951					0.00			0.00			0.00				1,~~063~~062,~~287~~627,~~003~~940.5117				~~637~~830,~~917~~944.1846				0.00				0.~~71937251~~93778382%
	46625MFH7/U48138CH9/46625MFJ3													993.~~898603039~~118060256			0.000000000			0.000000000			0.000000000				~~993~~992.~~118060256~~502490139					0.~~595819445~~776108377			0.000000000						0.~~937783823~~715844152%
	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,~~024~~612.8479				0.00				6.~~42539777~~66630573%
	46625MFG9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~354498487~~555254829			0.000000000						6.~~666305726~~425248089%
	F						25,782,000.00					25,782,000.00					0.00			0.00			0.00				25,782,000.00				~~147~~152,~~116~~292.3425				0.00				67.~~84739777~~08830573%
	46625MFM6/U48138CK2/46625MFN4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~706164766~~906921496			0.000000000						76.~~088305726~~847248089%
	G						12,891,000.00					12,891,000.00					0.00			0.00			0.00				12,891,000.00				7779,~~285~~873.8277				0.00				7.~~19439777~~43530573%
	46625MFP9/U48138CL0/46625MFQ7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					56.~~995331627~~196087968			0.000000000						7.~~435305726~~194248089%
	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				9088,~~210~~036.6745				(~~448~~2,622.5173)				5.62600000%
	46625MGD5/U48138CT3/46625MGE3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.~~665139006~~552701768			(0.~~023194169~~135631406)						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~~472900000%
	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~~472900000%
	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,~~064~~063,~~122~~287,~~695~~003.6951				~~835~~659,~~692~~063.1834			0.00			0.00				1,~~063~~062,~~287~~627,~~003~~940.5117				6,~~355~~561,~~651~~207.6771				(~~448~~2,622.5173)
																										TOTAL P&I PAYMENT				7,~~191~~220,~~343~~271.8505
	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
10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 28
11/07/2002 - 08:35 (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:

1011/1512/2002

SERIES 2001-C1

PAYMENT DATE:

1011/1512/2002

PRIOR PAYMENT:

0910/1215/2002

NEXT PAYMENT:

1112/12/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8921-10-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

64,~~099~~749,~~714~~330.0400

CURRENT SERVICING FEES

5941,~~926~~545.5992

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~782~~443,~~535~~860.0355

PLUS ADVANCE INTEREST

~~330~~1,~~432~~870,165.9013

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

53215,~~157~~202.1579

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

423,~~786~~106.1476

SCHEDULED PRINCIPAL DISTRIBUTION

~~835~~659,~~692~~063.1834

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

7776,~~059~~999.3935

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(7253,~~315~~897.8604)

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

(~~405~~2,618.9027)

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,~~369~~575,~~771~~326.8449

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,~~773~~772.5415)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~835~~659,~~692~~063.1834

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~~234,~~464~~389.0283

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

6,~~368~~573,~~264~~821.9701

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,~~064~~063,~~122~~287,~~694~~002.6951

169

SCHEDULED PRINCIPAL DISTRIBUTION

~~835~~659,~~692~~063.1834

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,~~063~~062,~~287~~627,~~002~~939.5117

169

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

6128,~~417~~852.8810

~~494~~123,~~901~~511.4002

53215,~~157~~202.1579

~~330~~1,~~432~~870,165.9013

8552,~~722~~731.9371

~~701~~330,~~823~~858.2812

28191,~~852~~323.1018

~~123~~1,~~511~~662,818.0204

10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 5 OF 28

11/07/2002 - 08:35 (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:				1011/1512/2002
																																																												PAYMENT DATE:				1011/1512/2002
																SERIES 2001-C1
																																																												PRIOR PAYMENT:					0910/1215/2002
																																																									NEXT PAYMENT:									1112/12/2002
																																																									RECORD DATE:										0910/3031/2002
																ABN AMRO ACCT: 67-8921-10-7
																BOND INTEREST RECONCILIATION
																						DEDUCTIONS																		ADDITIONS
																																																										REMAINING
							ACCRUAL						PASS						ACCRUED
DEFERRED &
						PRIOR					INT ACCRUAL				PREPAY-					OTHER		DISTRIBUTABLE					INTEREST				CURRENT PERIOD				OUTSTANDING
																																																														CREDIT SUPPORT
														THRU							CERTIFICATE					ALLOCABLE				ACCRETION				INTEREST			INT. SHORT-					ON PRIOR		MENT					INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/			INTEREST
			CLASS			METHOD DAYS									RATE					INTEREST					PPIS				INTEREST				LOSS/EXP						FALLS DUE			SHORTFALL (3)			PENALTIES	PROCEEDS (1)
INTEREST (2)
				AMOUNT				RECOVERY				SHORTFALLS			ORIGINAL						CURRENT(4)
		A-1							30	4.064000000%								~~150~~147,~~596~~766.6342						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~150~~147,~~596~~766.6342			~~150~~147,~~596~~766.6342		0.00				0.00				24.27%					24.4345%
		A-2							30	5.464000000%								711,230.67						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%					24.4345%
		A-3							30	5.857000000%								2,946,324.80						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%					24.4345%
		X-1							30	0.~~719372513~~937783823%								~~637~~830,~~917~~944.1846						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~637~~830,~~917~~944.1846			~~637~~830,~~917~~944.1846		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			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			242,777.73			242,777.73		0.00				0.00				19.81%					19.9596%
		C							30	6.226000000%								113,702.33						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%					17.8990%
		D							30	6.405000000%								116,971.31						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%					15.8384%
		E							30	6.~~425397767~~666305726%								6971,~~024~~612.8479						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6971,~~024~~612.8479			6971,~~024~~612.8479		0.00				0.00				14.51%					14.6162%
		F							30	67.~~847397767~~088305726%								~~147~~152,~~116~~292.3425						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~147~~152,~~116~~292.3425			~~147~~152,~~116~~292.3425		0.00				0.00				12.11%					12.1920%
		G							30	7.~~194397767~~435305726%								7779,~~285~~873.8277						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7779,~~285~~873.8277			7779,~~285~~873.8277		0.00				0.00				10.90%					10.98%
		H							30	5.626000000%								102,744.83						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%					8.92%
		J							30	5.626000000%								42,307.52						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%					8.07%
		K							30	5.626000000%								30,221.00						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%					7.4647%
		L							30	5.626000000%								48,350.78						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%					6.49%
		M							30	5.626000000%								24,173.05						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%					6.01%
		N							30	5.626000000%								24,173.05						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%					5.52%
		NR							30	5.626000000%								90,659.18						0.00				0.00				0.00						12,~~555~~004.5305			0.00			0.00			0.00			92,~~214~~663.7123			9088,~~210~~036.6745		(~~448~~2,622.5274)				24,~~004~~626.0579				3.68%					3.70%
		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			~~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			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				NA					NA
																	6,356,100.18						0.00				0.00					0.00				1,555.53					0.00		0.00					0.00		6,357,655.71		6,355,651.67			(448.52)				2,004.05
																	6,563,830.44						0.00				0.00					0.00				2,004.05					0.00		0.00					0.00		6,565,834.49		6,561,207.71			(2,622.74)				4,626.79
	(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) 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 6 OF 28
																																																													PAGE 6 OF 29
	10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.
	11/07/2002 - 08:35 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
																																											STATEMENT DATE:					1011/1512/2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1011/1512/2002
																																											SERIES 2001-C1
												PRIOR PAYMENT:									0910/1215/2002
																																											NEXT PAYMENT:						1112/12/2002
																																											RECORD DATE:							0910/3031/2002
												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
					10/15/2002		1		1,945,898						0	0				0		0			0	0				0	0		0			0			1	1,945,898					0		0
					11/12/02		1		1,943,879						0	0				0		0			0	0				0	0		0			0			2	12,558,401					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%		1.18%			1.18%				0.00%					0.00%
					10/15/02		1		1,945,898						0	0				0		0			0	0				0	0		0			0			1	1,945,898					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%		0.59%			0.18%				0.00%					0.00%
					9/12/2002		0		0						0	0				0		0			0	0				0	0		0			0			1	1,948,313					0		0
					9/12/02		0		0						0	0				0		0			0	0				0	0		0			0			1	1,948,313					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%
					8/12/2002		0		0						0	0				0		0			0	0				0	0		0			0			1	1,950,302					0		0
					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%
					7/12/2002		0		0						1	1,952,279				0		0			0	0				0	0		0			0			1	1,952,279					0		0
					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%
					6/12/2002		1		1,954,654						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					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%
					5/13/2002		1		1,956,602						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					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%
					4/12/2002		1		1,958,950						0	0				0		0			0	0				0	0		0			0			1	1,958,950					0		0
					4/12/02		1		1,958,950						0	0				0		0			0	0				0	0		0			0			1	1,958,950					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%		0.59%			0.18%				0.00%					0.00%
					3/12/2002		2		9,708,607						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					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%
					2/12/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					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%
					1/14/2002		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					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
				10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 28
				11/07/2002 - 08:35 (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:				1011/1512/2002
																																										PAYMENT DATE:				1011/1512/2002
											SERIES 2001-C1																															PRIOR PAYMENT:					0910/1215/2002
																																										NEXT PAYMENT:						1112/12/2002
																																										RECORD DATE:							0910/3031/2002
											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
				10/15/2002		169			1,063,287,003				0		0				0	0			0	0			0			0			0		0					107		336		7.26%					7.18%
				11/12/02		169			1,062,627,939				0		0				0	0			0	0			0			0			0		0					106		335		7.50%					7.42%
					100.00%					99.25%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/15/02		169			1,063,287,003				0		0				0	0			0	0			0			0			0		0					107		336		7.26%					7.18%
					100.00%					99.31%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/12/2002		169			1,064,122,695				0		0				0	0			0	0			0			0			0		0					108		337		7.50%					7.42%
				9/12/02		169			1,064,122,695				0		0				0	0			0	0			0			0			0		0					108		337		7.50%					7.42%
					100.00%					99.39%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/12/2002		169			1,064,772,319				0		0				0	0			0	0			0			0			0		0					109		338		7.50%					7.42%
				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%
				7/12/2002		169			1,065,417,842				0		0				0	0			0	0			0			0			0		0					110		339		7.26%					7.18%
				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%
				6/12/2002		169			1,066,240,501				0		0				0	0			0	0			0			0			0		0					111		340		7.50%					7.42%
				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%
				5/13/2002		169			1,066,868,687				0		0				0	0			0	0			0			0			0		0					112		341		7.26%					7.18%
				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%
				4/12/2002		169			1,067,671,582				0		0				0	0			0	0			0			0			0		0					113		342		7.50%					7.42%
				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%
				3/12/2002		169			1,068,290,739				0		0				0	0			0	0			0			0			0		0					114		343		7.26%					7.18%
				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%
				2/12/2002		169			1,069,443,069				0		0				0	0			0	0			0			0			0		0					115		344		7.26%					7.18%
				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%
				1/14/2002		169			1,070,051,047				0		0				0	0			0	0			0			0			0		0					116		345		7.26%					7.18%
				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
			10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.
			11/07/2002 - 08:35 (H001 - H0049) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK	N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.															STATEMENT DATE:		1011/1512/2002
								COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES											PAYMENT DATE:		1011/1512/2002
								SERIES 2001-C1											PRIOR PAYMENT:			0910/1215/2002
																			NEXT PAYMENT:				1112/12/2002
																			RECORD DATE:					0910/3031/2002
								ABN AMRO ACCT: 67-8921-10-7
							DELINQUENT LOAN DETAIL
DISCLOSURE
CONTROL #
PAID
THRU
DATE
CURRENT P&I
ADVANCE
OUTSTANDING
P&I
ADVANCES**
OUT. PROPERTY
PROTECTION
ADVANCES
ADVANCE
DESCRIPTION (1)
SPECIAL
SERVICER
TRANSFER DATE
FORECLOSURE
DATE
BANKRUPTCY
DATE
REO
DATE
				8		9/1/2002			104,457.39		104,457.39	0.00			B
				4		10/1/02			173,055.73		173,055.73	0.00			A
				44		9/1/2002			47,603.60		47,603.60	0.00			A
				5		10/1/02			113,893.50		113,893.50	0.00			A
				51		9/1/2002			44,776.56		44,776.56	0.00			A
				6		10/1/02			113,130.45		113,130.45	0.00			A
				61		9/1/2002			37,224.65		37,224.65	0.00			B
				8		10/1/02			104,458.55		104,458.55	0.00			A
				97		9/1/2002			21,940.92		21,940.92	0.00			A
				10		10/1/02			90,990.52		90,990.52	0.00			A
				105		9/1/2002			20,816.83		20,816.83	0.00			B
				14		10/1/02			81,517.00		81,517.00	0.00			A
				107		9/1/2002			20,327.86		20,327.86	0.00			B
				17		10/1/02			76,441.37		76,441.37	0.00			A
				115		9/1/2002			20,266.68		20,266.68	0.00			B
				23		10/1/02			70,169.73		70,169.73	0.00			A		11/4/02
				129		9/1/2002			16,360.24		16,360.24	0.00			A
				27		10/1/02			56,749.78		56,749.78	0.00			A
				136		8/1/2002			14,559.61		29,119.00	0.00			1		7/2/2002
				30		10/1/02			64,650.58		64,650.58	0.00			A
				145		9/1/2002			11,221.50		11,221.50	0.00			A
				32		10/1/02			58,556.51		58,556.51	0.00			A
				149		9/1/2002			12,896.66		12,896.66	0.00			A
				36		10/1/02			60,741.01		60,741.01	0.00			A
				163		9/1/2002			6,850.65		6,850.65	0.00			A
				39		10/1/02			54,131.68		54,131.68	0.00			A
				169		9/1/2002			4,286.90		4,286.90	0.00			B
				40		10/1/02			61,283.79		61,283.79	0.00			A
					TOTAL				383,590.05		398,149.44
				41		10/1/02			60,475.37		60,475.37	0.00			A
				42		10/1/02			52,284.83		52,284.83	0.00			A
				44		10/1/02			47,604.02		47,604.02	0.00			A
				45		10/1/02			55,371.70		55,371.70	0.00			A
				47		10/1/02			47,115.57		47,115.57	0.00			A
				51		10/1/02			44,776.87		44,776.87	0.00			A
				56		10/1/02			41,728.08		41,728.08	0.00			A
				65		10/1/02			32,981.39		32,981.39	0.00			A
				67		10/1/02			33,416.67		33,416.67	0.00			A
				78		10/1/02			25,217.22		25,217.22	0.00			A
				81		10/1/02			25,364.61		25,364.61	0.00			A
				83		10/1/02			25,263.00		25,263.00	0.00			A
				86		10/1/02			23,840.56		23,840.56	0.00			A
				87		10/1/02			23,656.60		23,656.60	0.00			A
				89		10/1/02			25,611.64		25,611.64	0.00			A
				92		10/1/02			22,432.94		22,432.94	0.00			A
				97		10/1/02			21,941.49		21,941.49	0.00			A
				107		10/1/02			20,328.10		20,328.10	0.00			A
				110		10/1/02			18,882.73		18,882.73	0.00			A
				111		10/1/02			18,466.77		18,466.77	0.00			A
				112		10/1/02			19,772.12		19,772.12	0.00			A
				115		10/1/02			20,266.90		20,266.90	0.00			A
				121		10/1/02			17,534.55		17,534.55	0.00			A
				123		10/1/02			17,090.91		17,090.91	0.00			A
				126		10/1/02			15,861.42		15,861.42	0.00			A
				127		10/1/02			16,078.20		16,078.20	0.00			A
				129		10/1/02			16,360.34		16,360.34	0.00			A
				134		10/1/02			14,882.89		14,882.89	0.00			A
				136		9/1/02			14,559.90		29,119.51	0.00			1		7/2/02
				137		10/1/02			12,903.62		12,903.62	0.00			A
				138		10/1/02			13,156.40		13,156.40	0.00			A
				145		10/1/02			11,221.67		11,221.67	0.00			A
				148		10/1/02			9,804.15		9,804.15	0.00			A
				149		10/1/02			12,896.91		12,896.91	0.00			A
				155		10/1/02			8,270.75		8,270.75	0.00			A
				163		10/1/02			6,850.81		6,850.81	0.00			A
				164		10/1/02			7,039.08		7,039.08	0.00			A
				169		10/1/02			4,286.94		4,286.94	0.00			A
					TOTAL				2,085,367.92		2,099,927.54
			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
		10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.																		PAGE 9 OF 28
		11/07/2002 - 08:35 (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:

1011/1512/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1512/2002

SERIES 2001-C1

PRIOR PAYMENT:

0910/1215/2002

NEXT PAYMENT:

1112/12/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8921-10-7

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CURRENT

CUMULATIVE

PAGE 10 OF 28

PAGE 11 OF 29

10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.

11/07/2002 - 08:35 (H001 - H0049) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
									STATEMENT DATE:					1011/1512/2002
					COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				1011/1512/2002
					SERIES 2001-C1
													PRIOR PAYMENT:				0910/1215/2002
													NEXT PAYMENT:				1112/12/2002
													RECORD DATE:				0910/3031/2002
					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,~~222~~206,~~406~~205							0.96	%		~~119~~118					7.65	%	1.23
								1,000,000				TO		1,500,000				15			19,~~132~~111,~~342~~958							1.80	%		~~110~~109					7.48	%	1.55
								1,500,000				TO		2,000,000				8			14,~~296~~284,~~017~~524							1.34	%		9998					7.32	%	0.99
								2,000,000				TO		2,500,000				15			34,~~192~~166,~~192~~658							3.22	%		~~115~~114					7.33	%	0.94
								2,500,000				TO		3,000,000				18			50,~~268~~231,~~216~~693							4.73	%		~~104~~103					7.27	%	1.18
								3,000,000				TO		3,500,000				16			50,~~779~~742,~~104~~396							4.78	%		~~103~~102					7.29	%	0.54
		3,500,000				TO		4,000,000				10				37,~~534~~508,~~428~~113						3.53	%			9594				7.19	%	1.1601
		4,000,000				TO		4,500,000				5				21,~~360~~345,~~924~~265						2.01	%			~~106~~105				7.29	%	1.41
		4,500,000				TO		5,000,000				6				28,~~387~~369,~~622~~828						2.67	%			~~106~~105				7.36	%	1.49
		5,000,000				TO		6,000,000				9				4948,~~025~~993,~~215~~900						4.61	%			~~125~~124				7.32	%	0.65
		6,000,000				TO		7,000,000				8				51,~~388~~350,~~134~~508						4.83	%			~~106~~105				7.41	%	1.11
		7,000,000				TO		8,000,000				89				5967,~~473~~413,~~918~~395						56.5934	%			~~107~~105				7.3028	%	0.7385
		8,000,000				TO		9,000,000				87				6658,~~919~~875,~~612~~109						65.2954	%			~~104~~103				7.3740	%	1.4339
		9,000,000				TO		10,000,000				8				75,~~856~~813,~~053~~529						7.13	%			9897				7.27	%	1.00
		10,000,000				TO		11,000,000				5				53,~~635~~601,~~659~~742						5.04	%			~~107~~106				7.32	%	0.84
		11,000,000				TO		12,000,000				4				45,~~489~~461,~~199~~016						4.28	%			~~106~~105				7.40	%	1.57
		12,000,000				TO		13,000,000				4				50,~~408~~376,~~565~~603						4.74	%			~~118~~117				7.52	%	0.90
		13,000,000				TO		14,000,000				2				26,~~475~~458,~~555~~585						2.49	%			~~108~~107				7.23	%	0.60
		14,000,000				&		ABOVE				8				318,~~441~~316,~~841~~915						29.9596	%			~~106~~105				7.07	%	1.7675
												169					1,~~063~~062,~~287~~627,~~003~~939				100.00		%
			AVERAGE SCHEDULE BALANCE														6,~~291~~287,~~639~~739
			MAXIMUM SCHEDULE BALANCE												160,000,000
			MINIMUM SCHEDULE BALANCE												643,~~475~~029
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
										6.000%			TO		6.250%				0						0						0.00		%						0	0.00	%	0.00
			6.251%			TO		6.500%				0							0						0.00		%					0		0.00	%		0.00
			6.501%			TO		6.750%				3							166,~~446~~441,~~735~~961						15.6566		%					~~108~~107		6.57	%		21.0498
			6.751%			TO		7.000%				23							121,~~574~~493,~~073~~776						11.43		%					~~103~~102		6.98	%		0.90
			7.001%			TO		7.250%				54							~~251~~250,~~056~~862,~~888~~715						23.61		%					~~110~~109		7.16	%		1.09
			7.251%			TO		7.500%				37							~~226~~225,~~014~~846,~~336~~392						21.2625		%					~~108~~107		7.38	%		1.12
			7.501%			TO		7.750%				30							178,~~479~~360,~~925~~875						16.7978		%					~~102~~101		7.61	%		1.10
			7.751%			TO		8.000%				18							112,~~848~~760,~~581~~590						10.61		%					~~105~~104		7.89	%		1.32
			8.001%			TO		8.250%				1							1,~~023~~022,~~891~~175						0.10		%					~~105~~104		8.06	%		2.06
			8.251%			TO		8.500%				2							4,~~985~~982,~~267~~836						0.47		%					9796		8.38	%		1.48
			8.501%			TO		8.750%				1							~~857~~856,~~307~~618						0.08		%					~~106~~105		8.67	%		1.60
			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,~~063~~062,~~287~~627,~~003~~939						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,~~056~~024,~~611~~334				4.24				%			4544				7.19	%		1.47
			61			TO		120					151			~~984~~983,~~069~~484,~~372~~623				92.55				%			~~106~~105				7.26	%		1.2625
			121			TO		180					3			17,~~615~~604,~~631~~876				1.66				%			~~166~~165				7.44	%		0.97
			181			TO		240					0			0				0.00				%			0				0.00	%		0.00
			241			&		ABOVE					0			0				0.00				%			0				0.00	%		0.00
											163							1,046,~~741~~113,~~614~~833			98.4445			%
		MINIMUM REMAINING TERM													4241
		MAXIMUM REMAINING TERM													~~168~~167
	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,~~638~~626,~~428~~879						0.34		%					~~165~~164		7.77			%		1.24
			181		TO		240			1				7,~~630~~614,~~887~~925						0.72		%					~~227~~226		7.14			%		0.00
			241		&		ABOVE			1				5,~~276~~272,~~073~~302						0.50		%					~~342~~341		7.02			%		1.18
										6				16,~~545~~514,~~388~~106						1.5655		%
																	MINIMUM REMAINING TERM														~~164~~163
																	MAXIMUM REMAINING TERM													~~342~~341
	10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.													PAGE 11 OF 28
	11/07/2002 - 08:35 (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.
										STATEMENT DATE:				1011/1512/2002
				COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:			1011/1512/2002
				SERIES 2001-C1
												PRIOR PAYMENT:			0910/1215/2002
												NEXT PAYMENT:			1112/12/2002
												RECORD DATE:			0910/3031/2002
				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								1		~~906~~905,~~645~~755					0.09		%			~~106~~105		7.80	%		0.56
				0.751 0.875									1	12,~~872~~864,~~572~~545					1.21		%				~~166~~165	7.38	%		0.81
				0.876 1.000									10	~~25,576,505~~0					20.4100		%				~~108~~0	70.2400	%		10.00
				1.001 1.125									5	49,~~878~~847,~~978~~638					4.69		%				~~100~~99	7.40	%		1.08
				1.126 1.250									1314	6287,~~093~~610,~~524~~362					58.8424		%				~~124~~118	7.4237	%		1.20
				1.251 1.375									2423	~~119~~115,~~723~~754,~~024~~296					1110.2689		%				~~103~~101	7.4849	%		1.31
				1.376 1.500									24	~~141~~140,~~056~~950,~~097~~715					13.2726		%				~~106~~105	7.36	%		1.45
				1.501 1.625									17	110,~~082~~003,~~542~~285					10.35		%				9594	7.46	%		1.56
				1.626 1.750									10	42,~~644~~612,~~492~~382					4.01		%				8685	7.23	%		1.69
				1.751 1.875									8	35,~~911~~886,~~772~~846					3.38		%				~~107~~106	7.38	%		1.82
				1.876 2.000									34	44204,~~125~~085,~~333~~478					419.1521		%				~~106~~107	76.7783	%		1.9599
				2.001 2.125									65	~~173~~13,~~318~~306,~~694~~399					161.3025		%				~~108~~106	67.6115	%		2.07
				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									5657	~~245~~248,~~096~~800,~~823~~237					23.0541		%				~~111~~110	7.27	%		0.00
											169			1,~~063~~062,~~287~~627,~~003~~939					100.00		%
			MAXIMUM DSCR				3.110
			MINIMUM DSCR					0.560
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
												NEW JERSEY			6					233,~~662~~599,~~710~~078					21.98	%				~~109~~108			6.89	%	1.8984
												CALIFORNIA			23					136,~~809~~718,~~019~~034					12.87	%				~~101~~100			7.53	%	0.94
												TEXAS			19					100,~~370~~294,~~821~~719					9.44	%				~~113~~112			7.22	%	0.7974
												NEW YORK			4					55,~~679~~644,~~580~~154					5.24	%				~~121~~120			7.29	%	1.0717
												MARYLAND			7					49,~~086~~054,~~930~~752					4.62	%				~~105~~104			7.42	%	1.75
												ILLINOIS			10					45,~~200~~169,~~703~~828					4.25	%				9796			7.08	%	0.37
												MICHIGAN			15					37,~~048~~023,~~396~~493					3.48	%				~~110~~109			7.39	%	1.44
												WASHINGTON			1					35,~~505~~471,~~681~~565					3.34	%				~~105~~104			7.93	%	1.96
												NEVEDA			6					34,~~059~~036,~~225~~835					3.20	%				~~106~~105			7.36	%	1.03
												OHIO			7					32,~~491~~465,~~987~~500					3.06	%				~~111~~110			7.05	%	0.10
												FLORIDA			6					31,~~481~~449,~~019~~974					2.96	%				~~134~~133			7.32	%	0.90
												PENNSYLVANIA			4					31,~~148~~129,~~045~~829					2.93	%				~~103~~102			7.67	%	0.7978
												INDIANA			4					29,~~357~~340,~~498~~086					2.76	%				8887			7.55	%	1.28
												NORTH CAROLINA			7					26,~~071~~054,~~996~~131					2.45	%				~~106~~105			7.30	%	1.45
												SOUTH CAROLINA			6					25,~~734~~723,~~233~~705					2.42	%				~~107~~106			7.15	%	1.32
												MASSACHUSETTS			4					23,~~398~~376,~~980~~026					2.20	%				~~103~~102			7.40	%	1.08
												COLORADO			4					22,~~353~~338,~~077~~165					2.10	%				~~108~~107			7.09	%	1.22
												ARIZONA			6					15,~~759~~745,~~253~~204					1.48	%				9998			7.3433	%	0.80
												WISCONSIN			2					13,~~317~~309,~~424~~505					1.25	%				~~105~~104			7.55	%	1.29
												TENNESSEE			2					12,~~855~~847,~~373~~197					1.21	%				6362			7.30	%	1.11
												KENTUCKY			3					9,~~225~~218,~~497~~236					0.87	%				8685			7.33	%	1.27
												DELAWARE			1					8,~~734~~728,~~447~~710					0.82	%				~~110~~109			7.10	%	1.40
												VIRGINIA			1					8,~~478~~472,~~110~~180					0.80	%				~~101~~100			7.12	%	2.79
												CONNECTICUT			4					8,~~346~~337,~~652~~138					0.78	%				~~104~~103			7.57	%	0.85
												MISSOURI			3					6,~~848~~843,~~106~~084					0.64	%				7372			7.26	%	1.40
												MINNESOTA			2					6,~~446~~441,~~735~~961					0.61	%				~~110~~109			6.68	%	1.39
												ALABAMA			2					5,~~552~~549,~~769~~359					0.52	%				~~107~~106			7.41	%	0.85
												GEORGIA			2					4,~~511~~507,~~287~~674					0.42	%				~~106~~105			7.28	%	0.9091
												MISSISSIPPI			2					3,~~659~~656,~~380~~745					0.34	%				~~108~~107			7.39	%	1.18
												MAINE			1					2,~~378~~376,~~019~~385					0.22	%				~~108~~107			7.00	%	0.00
												ARKANSAS			1					2,~~333~~332,~~941~~478					0.22	%				~~168~~167			7.31	%	1.48
												OREGON			1					2,~~173~~170,~~400~~904					0.20	%				~~110~~109			6.90	%	2.06
												LOUISIANA			2					2,~~017~~013,~~840~~124					0.19	%				~~129~~128			7.46	%	2.37
												NEW HAMPSHIRE			1					1,188,~~870~~179					0.11	%				~~106~~105			7.61	%	1.84
							169					1,~~063~~062,~~287~~627,~~003~~939				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,~~063~~062,~~287~~627,~~003~~939					100.00	%			~~107~~106			7.26	%		0.00
												169					1,~~063~~062,~~287~~627,~~003~~939				100.00		%
				MAXIMUM DSCR			0.000
				MINIMUM DSCR				0.000
		10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.							PAGE 12 OF 28
		11/07/2002 - 08:35 (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.
									STATEMENT DATE:					1011/1512/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				1011/1512/2002
						SERIES 2001-C1
														PRIOR PAYMENT:				0910/1215/2002
														NEXT PAYMENT:				1112/12/2002
														RECORD DATE:				0910/3031/2002
						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				442,~~543~~348,~~312~~645						41.6263		%				~~104~~103		7.12	%	1.3534
									MULTIFAMILY				79				~~328~~327,~~214~~967,~~896~~517						30.8786		%				~~113~~112		7.20	%	10.0098
									OFFICE				20				107,~~455~~381,~~175~~759						10.11		%				~~106~~105		7.39	%	1.34
									INDUSTRIAL				15				99,~~440~~372,~~094~~615						9.35		%				~~101~~100		7.48	%	1.29
									LODGING				3				49,~~535~~487,~~109~~770						4.66		%				~~105~~104		7.94	%	1.79
									MOBILE HOME PARK				9				30,~~254~~231,~~460~~446						2.8584		%				~~109~~108		7.38	%	1.21
									SELF STORAGE				3				5,~~843~~838,~~957~~187						0.55		%				~~106~~105		7.76	%	1.52
							169			1,~~063~~062,~~287~~627,~~003~~939						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
												0		TO		12				7746			~~515~~378,~~905~~247,~~953~~684			4835.5260		%				~~109~~106		6.9790	%	1.2132
												13		TO		24				91122			~~544~~681,~~030~~031,~~910~~771			5164.1709		%				105		7.5245	%	1.2920
												25		TO		36				1			3,~~350~~348,~~140~~484			0.32		%				9493		8.43	%	1.36
			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,~~063~~062,~~287~~627,~~003~~939				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				~~864~~863,~~260~~640,~~172~~773				81.2827		%		~~104~~103				7.38	%	1.11
								FULL AMORTIZING						6				16,~~545~~514,~~388~~106				1.5655		%		~~250~~249				7.24	%	0.65
								IO MATURITY BALLOON						2				22,~~481~~473,~~443~~060				2.11		%		~~102~~101				7.51	%	1.44
								IO/AMORTIZING/BALLOON						1				160,000,000				15.0506		%		~~108~~107				6.57	%	2.0700
									169				1,~~063~~062,~~287~~627,~~003~~939			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,~~056~~024,~~611~~334				4.24		%			4544			7.19	%	1.47
			2007					0			0				0.00		%			0			0.00	%	0.00
			2008					1			14,~~850~~842,~~965~~340				1.40		%			7069			7.61	%	1.60
			2009					0			0				0.00		%			0			0.00	%	0.00
			2010					3			24,~~888~~873,~~117~~138				2.34		%			9796			7.95	%	1.40
			2011					146			908,~~920~~397,~~916~~263				85.4849		%			~~107~~106			7.22	%	1.2423
			2012					1			35,~~409~~371,~~374~~881				3.33		%			~~117~~116			7.48	%	1.48
			2013 & GREATER					9			34,~~161~~118,~~019~~982				3.21		%			~~207~~206			7.35	%	0.81
								169			1,~~063~~062,~~287~~627,~~003~~939			100.00			%
	10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.														PAGE 13 OF 28
	11/07/2002 - 08:35 (H001 - H0049) 2002 LASALLE BANK N.A.														PAGE 14 OF 29

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

STATEMENT DATE:

1011/1512/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1512/2002

SERIES 2001-C1

PRIOR PAYMENT:

0910/1215/2002

NEXT PAYMENT:

1112/12/2002

RECORD DATE:

0910/3031/2002

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)

JPM010CA

RETAIL

10/10/~~2011~~11

2.0700

12/31/~~200~~01

160,000,000

6.56750%

~~875~~904,~~667~~856

JPM010CB

LODGING

7/1/~~2011~~11

1.96

12/31/~~200~~01

35,~~505~~471,~~681~~565

7.93000%

276,570

JPM010CB

RETAIL

7/1/~~2012~~12

1.48

12/31/~~200~~01

35,~~409~~371,~~374~~881

7.48000%

265,569

JPM010CB

RETAIL

10/1/~~2011~~11

1.0021

12/31/~~200~~01

25,~~576~~560,~~505~~134

7.24000%

175,827

JPM010CB

INDUSTRIAL

8/1/~~2011~~11

1.57

12/31/~~200~~01

16,~~050~~041,~~834~~600

7.64000%

114,830

JPM010CB

RETAIL

3/1/~~2011~~11

1.09

12/31/~~200~~01

15,~~803~~794,~~418~~155

7.71000%

114,184

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.09

12/31/~~200~~01

15,~~245~~235,~~065~~239

7.27000%

105,264

JPM010CB

RETAIL

8/1/~~2008~~08

1.60

12/31/~~200~~01

14,~~850~~842,~~965~~340

7.61000%

105,944

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

0.00

13,~~376~~367,~~922~~788

7.02000%

89,997

JPM010CB

MULTIFAMILY

11/1/~~2011~~11

1.21

12/31/~~200~~01

13,~~098~~090,~~633~~797

7.44000%

91,755

JPM010CB

RETAIL

12/1/~~2010~~10

1.47

12/31/~~200~~01

12,~~961~~953,~~443~~060

7.88000%

96,333

JPM010CB

MULTIFAMILY

8/10/~~2016~~16

0.81

12/31/~~200~~01

12,~~872~~864,~~572~~545

7.38000%

89,832

JPM010CB

RETAIL

1/1/~~2011~~11

1.27

12/31/~~200~~01

12,~~327~~320,~~755~~612

7.82000%

90,157

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

0.00

12,~~246~~238,~~795~~385

7.00000%

82,231

JPM010CB

INDUSTRIAL

7/1/~~2011~~11

1.42

12/31/~~200~~01

11,~~932~~925,~~621~~731

7.65000%

85,496

JPM010CB

OFFICE

8/1/~~2011~~11

1.53

12/31/~~200~~01

11,~~375~~368,~~065~~583

7.67000%

81,610

JPM010CB

INDUSTRIAL

9/1/~~2011~~11

1.82

12/31/~~200~~01

11,~~095~~089,~~993~~038

7.34000%

77,089

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

1.51

12/31/~~200~~01

11,~~085~~077,~~520~~664

6.92000%

73,913

JPM010CB

OFFICE

9/1/~~2011~~11

1.81

12/31/~~200~~01

10,~~898~~892,~~797~~047

7.38000%

76,012

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

0.00

10,~~772~~765,~~499~~185

7.07000%

72,897

JPM010CB

MOBILE HOME PARK

7/1/~~2011~~11

1.30

12/31/~~200~~01

10,~~693~~687,~~959~~721

7.61800%

76,390

JPM010CB

INDUSTRIAL

8/1/~~2011~~11

0.00

10,~~648~~642,~~589~~267

7.54000%

75,460

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

1.07

12/31/~~200~~01

10,~~621~~614,~~816~~522

7.00000%

71,320

JPM010CB

RETAIL

9/1/~~2011~~11

0.00

9,~~840~~833,~~215~~398

7.00000%

66,131

JPM010CB

RETAIL

9/1/~~2011~~11

0.00

9,~~840~~833,~~215~~398

7.00000%

66,131

JPM010CB

RETAIL

4/1/~~2011~~11

1.27

12/31/~~200~~01

9,~~580~~574,~~290~~339

7.50000%

67,824

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

1.39

12/31/~~200~~01

9,520,000

7.00000%

5557,~~533~~384

JPM010CB

RETAIL

8/1/~~2006~~06

1.52

12/31/~~200~~01

9,~~405~~399,~~097~~089

7.30000%

65,129

JPM010CB

INDUSTRIAL

7/1/~~2011~~11

1.37

12/31/~~200~~01

9,~~404~~399,~~911~~289

7.54000%

66,686

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

1.15

12/31/~~200~~01

9,~~158~~152,~~321~~914

7.58000%

65,185

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.42

12/31/~~200~~01

9,~~107~~101,~~005~~100

7.25000%

62,760

JPM010CB

RETAIL

12/1/~~2011~~11

1.40

12/31/~~200~~01

8,~~734~~728,~~447~~710

7.10000%

59,139

JPM010CB

RETAIL

12/1/~~2010~~10

1.32

12/31/~~200~~01

8,~~576~~571,~~535~~593

7.86000%

62,990

JPM010CB

INDUSTRIAL

4/1/~~2011~~11

1.61

12/31/~~200~~01

8,~~519~~509,~~000~~300

7.25000%

62,884

JPM010CB

OFFICE

3/1/~~2011~~11

2.79

12/31/~~200~~01

8,~~478~~472,~~110~~180

7.12000%

57,911

JPM010CB

RETAIL

8/1/~~2011~~11

0.00

8,~~327~~323,~~995~~637

7.93000%

61,227

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.28

12/31/~~200~~01

8,~~156~~151,~~611~~314

7.24500%

56,183

JPM010CB

OFFICE

9/1/~~2011~~11

1.33

12/31/~~200~~01

8,~~123~~118,~~498~~375

7.32000%

56,328

JPM010CB

OFFICE

6/1/~~2011~~11

1.72

12/31/~~200~~01

87,~~003~~997,~~416~~956

7.13000%

54,599

JPM010CB

LODGING

11/1/~~2011~~11

1.21

12/31/~~200~~01

7,~~911~~904,~~580~~337

8.00000%

61,745

JPM010CB

MULTIFAMILY

9/1/~~2021~~21

0.00

7,~~630~~614,~~887~~925

7.14000%

61,366

JPM010CB

INDUSTRIAL

6/1/~~2006~~06

1.68

12/31/~~200~~01

7,~~707~~702,~~642~~429

7.16000%

52,734

JPM010CB

OFFICE

8/1/~~2011~~11

0.00

7,~~677~~672,~~066~~523

7.55000%

54,455

JPM010CB

RETAIL

10/1/~~2011~~11

1.30

12/31/~~200~~01

7,~~160~~155,~~808~~891

7.00000%

48,081

JPM010CB

MULTIFAMILY

4/1/~~2011~~11

0.00

7,~~102~~091,~~556~~733

7.40000%

56,082

JPM010CB

RETAIL

5/1/~~2006~~06

1.63

12/31/~~200~~01

7,~~158~~153,~~108~~149

7.10000%

48,722

JPM010CB

RETAIL

12/1/~~2011~~11

0.00

7,~~125~~120,~~271~~452

7.00000%

47,769

JPM010CB

OFFICE

8/1/~~2011~~11

0.00

6,~~893~~886,~~660~~521

7.55000%

51,957

JPM010CB

MULTIFAMILY

5/1/~~2011~~11

1.49

12/31/~~200~~01

6,~~785~~780,~~375~~512

6.98000%

45,647

JPM010CB

OFFICE

11/1/~~2011~~11

1.91

12/31/~~200~~01

6,~~639~~635,~~730~~362

7.12500%

45,105

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.19

12/31/~~200~~01

6,~~533~~529,~~756~~557

7.28000%

45,158

JPM010CB

RETAIL

8/1/~~2011~~11

0.00

6,~~244~~240,~~085~~662

7.79000%

45,308

JPM010CB

LODGING

5/1/~~2011~~11

1.57

12/31/~~200~~01

6,~~117~~111,~~848~~867

7.93000%

47,757

JPM010CB

RETAIL

8/1/~~2011~~11

0.00

6,~~137~~133,~~540~~976

7.61000%

43,784

JPM010CB

RETAIL

8/1/~~2011~~11

2.81

12/31/~~200~~01

6,~~036~~032,~~140~~051

7.10000%

40,994

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

1.49

12/31/~~200~~01

5,~~989~~985,~~294~~703

7.53000%

42,427

JPM010CB

RETAIL

8/1/~~2011~~11

0.00

5,~~732~~729,~~764~~549

7.72000%

41,325

JPM010CB

INDUSTRIAL

2/1/~~2011~~11

1.53

12/31/~~200~~01

5,~~619~~615,~~165~~619

7.52000%

39,933

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

0.00

5,~~452~~449,~~912~~474

7.29000%

37,669

JPM010CB

MULTIFAMILY

11/1/~~2006~~06

1.46

12/31/~~200~~01

5,~~402~~398,~~459~~645

6.88000%

35,821

JPM010CB

RETAIL

8/1/~~2011~~11

0.00

5,~~344~~341,~~480~~258

7.49000%

37,693

JPM010CB

MULTIFAMILY

4/1/~~2031~~31

1.18

12/31/~~200~~01

5,~~276~~272,~~073~~302

7.02000%

35,666

JPM010CB

OFFICE

9/1/~~2011~~11

0.00

5,~~201~~198,~~923~~721

7.40000%

36,350

JPM010CB

MULTIFAMILY

11/1/~~2011~~11

0.00

5,~~006~~002,~~144~~630

6.90000%

33,259

JPM010CB

MOBILE HOME PARK

8/1/~~2011~~11

1.74

12/31/~~200~~01

4,~~947~~943,~~352~~975

7.07500%

33,517

JPM010CB

OFFICE

12/1/~~2011~~11

1.34

12/31/~~200~~01

4,~~805~~802,~~180~~161

7.25000%

33,017

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

1.57

12/31/~~200~~01

4,~~751~~749,~~955~~114

7.54000%

33,694

JPM010CB

RETAIL

5/1/~~2011~~11

1.54

12/31/~~200~~01

4,~~691~~688,~~899~~788

7.25000%

32,403

JPM010CB

INDUSTRIAL

7/1/~~2011~~11

1.08

12/31/~~200~~01

4,~~604~~602,~~817~~166

7.66000%

33,024

JPM010CB

OFFICE

10/1/~~2011~~11

1.63

12/31/~~200~~01

4,~~586~~583,~~420~~623

7.40000%

32,023

JPM010CB

OFFICE

10/1/~~2011~~11

1.52

12/31/~~200~~01

4,~~461~~458,~~110~~263

7.25000%

30,698

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

1.22

12/31/~~200~~01

4,~~379~~376,~~501~~793

7.43000%

30,728

JPM010CB

OFFICE

4/10/~~2011~~11

1.28

12/31/~~200~~01

4,~~204~~200,~~628~~080

7.50000%

31,703

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

1.69

12/31/~~200~~01

4,~~157~~154,~~070~~124

6.92000%

27,717

JPM010CB

MOBILE HOME PARK

8/1/~~2011~~11

1.33

12/31/~~200~~01

4,~~158~~156,~~615~~005

7.35800%

28,960

JPM010CB

RETAIL

11/1/~~2011~~11

0.00

3,~~968~~965,~~272~~794

7.30000%

27,423

JPM010CB

MULTIFAMILY

11/1/~~2011~~11

10.3600

~~12/31/200~~

3,~~892~~889,~~043~~426

7.05000%

26,245

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

2.04

12/31/~~200~~01

3,~~857~~854,~~539~~795

6.93000%

25,764

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

1.46

12/31/~~200~~01

3,~~739~~737,~~988~~590

7.31000%

25,940

JPM010CB

MULTIFAMILY

12/1/~~2011~~11

1.31

12/31/~~200~~01

3,~~719~~716,~~270~~516

6.68000%

24,148

JPM010CB

INDUSTRIAL

11/1/~~2011~~11

1.44

12/31/~~200~~01

3,~~719~~717,~~912~~554

7.25000%

25,582

JPM010CB

MULTIFAMILY

7/1/~~2006~~06

1.34

12/31/~~200~~01

3,~~709~~707,~~634~~205

7.24000%

25,556

JPM010CB

RETAIL

9/1/~~2011~~11

0.00

3,~~685~~682,~~052~~707

7.29000%

25,478

JPM010CB

INDUSTRIAL

7/1/~~2011~~11

1.58

12/31/~~200~~01

3,~~638~~634,~~854~~969

7.44000%

27,198

JPM010CB

MULTIFAMILY

4/1/~~2006~~06

1.05

12/31/~~200~~01

3,~~603~~601,~~863~~556

7.40000%

25,272

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

1.85

12/31/~~200~~01

3,~~463~~460,~~041~~827

7.32000%

24,043

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

0.00

3,~~450~~448,~~276~~107

7.30000%

23,858

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

2.06

12/31/~~200~~01

3,~~348~~345,~~007~~848

7.29000%

23,177

JPM010CB

RETAIL

8/1/~~2010~~10

1.36

12/31/~~200~~01

3,~~350~~348,~~140~~484

8.43000%

25,975

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

0.00

3,~~266~~264,~~947~~690

7.01000%

21,977

JPM010CB

INDUSTRIAL

11/1/~~2011~~11

0.00

3,~~175~~173,~~024~~083

7.37000%

22,091

JPM010CB

MULTIFAMILY

10/1/~~2006~~06

1.47

12/31/~~200~~01

3,~~154~~150,~~236~~632

7.00000%

22,617

JPM010CB

RETAIL

10/1/~~2011~~11

0.00

3,~~167~~165,~~388~~367

7.25000%

21,796

JPM010CB

RETAIL

11/1/~~2011~~11

0.00

3,~~093~~091,~~702~~611

7.03300%

20,827

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

1.59

12/31/~~200~~01

3,~~072~~069,~~579~~152

7.16000%

22,371

JPM010CB

RETAIL

10/1/~~2011~~11

0.00

3,~~083~~081,~~122~~155

7.25000%

21,216

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

0.00

3,~~061~~057,~~058~~609

7.18000%

22,375

JPM010CB

RETAIL

11/1/~~2011~~11

0.00

3,~~068~~066,~~912~~838

7.03300%

20,660

JPM010CB

RETAIL

11/1/~~2011~~11

0.00

3,~~015~~013,~~609~~697

7.25000%

20,738

100

JPM010CB

RETAIL

10/1/~~2011~~11

0.00

3,~~007~~005,~~159~~182

7.15000%

20,492

101

JPM010CB

RETAIL

9/1/~~2011~~11

0.00

3,~~001~~000,~~904~~112

7.50000%

21,179

102

JPM010CB

RETAIL

10/1/~~2011~~11

0.00

2,~~988~~986,~~327~~363

7.15000%

20,364

103

JPM010CB

MULTIFAMILY

8/1/~~2006~~06

1.16

12/31/~~200~~01

2,~~969~~967,~~675~~750

7.25000%

20,465

104

JPM010CB

OFFICE

7/1/~~2011~~11

1.81

12/31/~~200~~01

2,~~942~~941,~~999~~444

7.92400%

21,636

105

JPM010CB

OFFICE

12/1/~~2011~~11

2.12

12/31/~~200~~01

2,~~915~~912,~~857~~677

7.15000%

21,133

106

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.41

12/31/~~200~~01

2,~~895~~893,~~399~~519

7.24500%

19,944

107

JPM010CB

OFFICE

8/1/~~2011~~11

1.70

12/31/~~200~~01

2,~~892~~891,~~851~~165

7.60000%

20,617

108

JPM010CB

OFFICE

11/1/~~2011~~11

0.00

2,~~876~~874,~~732~~908

7.25000%

19,783

109

JPM010CB

MULTIFAMILY

11/1/~~2011~~11

0.00

2,~~819~~816,~~129~~576

7.10000%

19,789

110

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

1.84

12/31/~~200~~01

2,~~821~~819,~~677~~747

7.04500%

19,047

111

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

0.00

2,~~771~~769,~~892~~971

7.00000%

18,628

112

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

1.28

12/31/~~200~~01

2,~~756~~753,~~847~~722

7.08000%

19,933

113

JPM010CB

RETAIL

11/1/~~2011~~11

1.38

12/31/~~200~~01

2,~~752~~750,~~735~~990

7.25000%

18,930

114

JPM010CB

MULTIFAMILY

12/1/~~2011~~11

1.50

12/31/~~200~~01

2,~~727~~725,~~465~~445

6.68000%

17,709

115

JPM010CB

SELF STORAGE

9/1/~~2011~~11

1.48

12/31/~~200~~01

2,~~711~~708,~~113~~338

7.57000%

20,448

116

JPM010CB

MOBILE HOME PARK

9/1/~~2011~~11

1.30

12/31/~~200~~01

2,~~674~~673,~~869~~187

7.33000%

18,565

117

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.23

12/31/~~200~~01

2,~~623~~621,~~465~~784

7.29000%

18,150

118

JPM010CB

OFFICE

8/1/~~2011~~11

1.30

12/31/~~200~~01

2,~~576~~574,~~321~~860

7.68500%

18,510

119

JPM010CB

RETAIL

9/1/~~2011~~11

1.84

12/31/~~200~~01

2,~~550~~549,~~865~~247

7.30000%

17,653

120

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

0.00

2,~~476~~474,~~459~~879

7.28000%

17,105

121

JPM010CB

MULTIFAMILY

8/1/~~2016~~16

1.33

12/31/~~200~~01

2,~~409~~407,~~118~~853

7.92000%

17,695

122

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

0.00

2,~~378~~376,~~019~~385

7.00000%

15,967

123

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

1.21

12/31/~~200~~01

2,~~367~~364,~~154~~585

7.25000%

17,347

124

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.23

12/31/~~200~~01

2,~~365~~364,~~813~~277

7.24500%

16,296

125

JPM010CB

MULTIFAMILY

10/1/~~2016~~16

1.48

12/31/~~200~~01

2,~~333~~332,~~941~~478

7.31000%

16,154

126

JPM010CB

MOBILE HOME PARK

10/1/~~2011~~11

0.00

2,~~324~~323,~~734~~250

7.25000%

15,997

127

JPM010CB

MULTIFAMILY

6/1/~~2011~~11

1.38

12/31/~~200~~01

2,~~317~~316,~~710~~246

7.39000%

16,213

128

JPM010CB

SELF STORAGE

8/1/~~2011~~11

1.53

12/31/~~200~~01

2,~~275~~273,~~537~~230

7.65000%

17,297

129

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

0.00

2,~~280~~279,~~659~~405

7.76000%

16,493

130

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

1.47

12/31/~~200~~01

2,~~214~~213,~~799~~373

7.25000%

15,253

131

JPM010CB

MULTIFAMILY

12/1/~~2011~~11

2.06

12/31/~~200~~01

2,~~173~~170,~~400~~904

6.90000%

15,409

132

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.28

12/31/~~200~~01

2,~~128~~126,~~242~~860

7.24500%

14,660

133

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.24

12/31/~~200~~01

2,~~078~~077,~~748~~398

7.24500%

14,319

134

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

0.00

2,~~067~~065,~~859~~534

7.12000%

15,004

135

JPM010CB

MOBILE HOME PARK

9/1/~~2011~~11

1.91

12/31/~~200~~01

1,~~979~~978,~~923~~551

7.00000%

13,306

136

JPM010CB

MULTIFAMILY

6/1/~~2006~~06

1.31

12/31/~~200~~01

1,~~945~~943,~~898~~879

7.62000%

14,787

137

JPM010CB

MOBILE HOME PARK

9/1/~~2011~~11

0.00

1,~~901~~900,~~525~~277

7.18600%

13,015

138

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

1.15

12/31/~~200~~01

1,~~845~~843,~~751~~629

7.01000%

13,264

139

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

1.56

12/31/~~200~~01

1,~~833~~831,~~056~~797

7.00000%

12,308

140

JPM010CB

RETAIL

6/1/~~2011~~11

1.74

12/31/~~200~~01

1,~~635~~634,~~127~~352

8.27000%

12,419

141

JPM010CB

INDUSTRIAL

9/1/~~2011~~11

0.00

1,~~615~~614,~~888~~156

7.35000%

11,960

142

JPM010CB

RETAIL

12/1/~~2011~~11

0.00

1,~~538~~537,~~849~~882

7.25000%

10,574

143

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

1.24

12/31/~~200~~01

1,~~485~~484,~~054~~106

7.25000%

10,219

144

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.48

12/31/~~200~~01

1,~~484~~483,~~820~~856

7.24500%

10,228

145

JPM010CB

MULTIFAMILY

7/1/~~2011~~11

1.59

7/31/~~2001~~01

1,~~476~~475,~~753~~289

7.79000%

11,369

146

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

1.46

6/30/~~2001~~01

1,~~466~~465,~~445~~438

7.00000%

9,846

147

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

2.39

12/31/~~200~~01

1,~~385~~384,~~946~~986

7.00000%

9,314

148

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.49

12/31/~~200~~01

1,386,~~983~~175

7.60000%

9,885

149

JPM010CB

MULTIFAMILY

7/1/~~2016~~16

1.41

12/31/~~200~~01

1,~~318~~313,~~036~~835

7.73000%

12,974

150

JPM010CB

MULTIFAMILY

6/1/~~2011~~11

1.36

12/31/~~200~~01

1,~~305~~304,~~416~~082

7.69000%

9,979

151

JPM010CB

MULTIFAMILY

10/1/~~2011~~11

2.74

12/31/~~200~~01

1,~~270~~268,~~931~~560

7.15000%

10,196

152

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.84

12/31/~~200~~01

1,188,~~870~~179

7.61000%

8,481

153

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

2.55

12/31/~~200~~01

1,~~138~~137,~~455~~666

7.00000%

7,651

154

JPM010CB

MULTIFAMILY

6/1/~~2011~~11

1.35

12/31/~~200~~01

1,~~101~~100,~~434~~342

7.83000%

8,519

155

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

0.00

1,~~084~~083,~~207~~157

7.86000%

8,388

156

JPM010CB

RETAIL

7/1/~~2011~~11

2.06

6/30/~~2001~~01

1,~~023~~022,~~891~~175

8.06000%

8,822

157

JPM010CB

INDUSTRIAL

8/1/~~2011~~11

0.00

1,~~015~~014,~~103~~111

7.82000%

7,827

158

JPM010CB

OFFICE

8/1/~~2011~~11

0.00

~~989~~988,~~979~~974

7.64000%

7,519

159

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

1.38

12/31/~~200~~01

~~990~~989,~~498~~905

7.51000%

6,999

160

JPM010CB

MULTIFAMILY

6/1/~~2011~~11

1.77

12/31/~~200~~01

~~949~~946,~~531~~317

7.20000%

9,100

161

JPM010CB

MULTIFAMILY

5/1/~~2011~~11

1.31

12/31/~~200~~01

~~961~~959,~~004~~926

7.28000%

7,102

162

JPM010CB

OFFICE

8/1/~~2011~~11

0.00

911,~~835~~335

7.79000%

6,616

163

JPM010CB

MULTIFAMILY

8/1/~~2011~~11

0.56

12/31/~~200~~01

~~906~~905,~~645~~755

7.80000%

6,979

164

JPM010CB

SELF STORAGE

8/1/~~2011~~11

1.60

12/31/~~200~~01

~~857~~856,~~307~~618

8.67000%

7,089

165

JPM010CB

MOBILE HOME PARK

8/1/~~2016~~16

1.66

12/31/~~200~~01

~~809~~807,~~599~~044

7.73000%

7,944

166

JPM010CB

MOBILE HOME PARK

7/1/~~2016~~16

0.00

~~763~~761,~~885~~436

7.67000%

7,494

167

JPM010CB

RETAIL

6/1/~~2016~~16

1.73

12/31/~~200~~01

~~746~~744,~~909~~564

8.00000%

7,490

168

JPM010CB

INDUSTRIAL

5/1/~~2011~~11

3.11

12/31/~~200~~01

691,~~741~~302

7.40000%

4,847

169

JPM010CB

MULTIFAMILY

9/1/~~2011~~11

2.46

12/31/~~200~~01

643,~~475~~029

7.00000%

4,324

1,063,287,003

7,270,625

1,062,627,939

7,301,665

* 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

10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 14 OF 28

11/07/2002 - 08:35 (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.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1011/1512/2002

PAYMENT DATE:

1011/1512/2002

SERIES 2001-C1

PRIOR PAYMENT:

0910/1215/2002

NEXT PAYMENT:

1112/12/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8921-10-7

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 21 OF 28

PAGE 22 OF 29

10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.

11/07/2002 - 08:35 (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:

1011/1512/2002

SERIES 2001-C1

PAYMENT DATE:

1011/1512/2002

PRIOR PAYMENT:

0910/1215/2002

NEXT PAYMENT:

1112/12/2002

RECORD DATE:

0910/3031/2002

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.

10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 22 OF 28

11/07/2002 - 08:35 (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:

1011/1512/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1512/2002

SERIES 2001-C1

PRIOR PAYMENT:

0910/1215/2002

NEXT PAYMENT:

1112/12/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8921-10-7

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

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

GEO.

LOCATION

NOI

DSCR

NOI

DATE

SCHEDULE

ACTUAL

LIFE

AMORT.

136

7/2/~~2002~~02

1,~~945~~943,~~898~~879

1,~~950~~948,~~302~~313

7.62%

6/1/~~2006~~06

4443

~~285~~284

MULTIFAMILY

233,189

1.31

12/31/~~2001~~01

1,945,898

1,950,302

11/4/02

10,614,522

10,621,816

7.00%

10/1/11

107

348

MULTIFAMILY

913,456

1.07

12/31/01

12,558,401

12,570,129

(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

10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.

PAGE 24 OF 28

11/07/2002 - 08:35 (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:

1011/1512/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1512/2002

SERIES 2001-C1

PRIOR PAYMENT:

0910/1215/2002

NEXT PAYMENT:

1112/12/2002

RECORD DATE:

0910/3031/2002

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

~~BORROWER~~BOWR. EVASIVE. DEMAND LETTER FORWARDED BY COUNSEL 9/27/02. MUST CURE BY 10/15/02. PROPERTY DETERIORATING AND UTILITY LIENS HAVE BEEN FILED OF RECORD.

10/09/2002 - 18:50 (H001 - H0049) 2002 LASALLE BANK N.A.

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