EX-19 2 pncmac366cs0401.htm MONTHLY REMITTANCE STMT TO CERTIFICATEHOLDERS 4: 5: pncmac366cs0401

ABN AMRO
LaSalle Bank N.A.
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Reporting Package Table of Contents

Statement Date: 04/12/2001
Payment Date: 04/12/2001
Prior Payment:

N/A
Next Payment: 05/14/2001
Record Date: 03/30/2001

Administrator:
Cathy Johnson (312) 904-4207
cathy.johnson@abnamro.com

Analyst:
Thomas Helms (714) 282-3980 (203)
thelms@lnbabs.com

Closing Date: 03/30/2001
First Payment Date: 04/12/2001
Assumed Final Payment: 03/12/2034

Issue Id: PMAC01C1
Monthly Data File Name: PMAC01C1 _200104_3.EXE

Reporting Package Table of Contents

Statements to Certificateholders Pages 2-4
Cash Reconciliation Summary Page 5
Bond Interest Reconciliation Page 6
Asset-Backed Facts ~ 15 Month Loan Status Summary Page 7
Asset-Backed Facts ~ 15 Month Payoff/Loss Summary Page 8
Delinquent Loan Detail Pages 9
Historical Collateral Prepayment Pages 10
Mortgage Loan Characteristics Pages 11-13
Loan Level Detail Pages 14-18
Specially Serviced (Part I) ~ Loan Detail Page 19
Specially Serviced Loan Detail (Part II) ~ Servicer Comments Page 20
Historical REO Report Page 21
Modified Loan Detail Page 22
Realized Loss Detail Page 23
Appraisal Reduction Detail Page 24

 

Parties to The Transaction
Issuer: PNC Mortgage Acceptance Corp.
Depositor: PNC Mortgage Acceptance Corp.
Underwriter: Morgan Stanley Dean Witter
Master Servicer: Midland Loan Services, Inc.
Special Servicer: Midland Loan Services, Inc.
Rating Agency: Standard & Poor's Corporation/Moody's Investors Service, Inc.

Information is available for this issue from the following sources

LaSalle Web Site: www.lnbabs.com
Servicer Web Site: www.midlandls.com
LaSalle Bulletin Board: (714) 282-3990
LaSalle Factor Line: (800) 246-5761

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 1 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

REMIC III

  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)
A1 146,701,000.00   146,701,000.00 409,523.55 0.00 0.00 146,291,476.45 722,502.43 0.00 5.91000000%
69348HDE5     1000.000000000 2.791552546 0.000000000 0.000000000 997.208447454 4.925000034 0.000000000 Fixed
A2 560,781,000.00   560,781,000.00 0.00 0.00 0.00 560,781,000.00 2,972,139.30 0.00 6.36000000%
69348HDF2     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.300000000 0.000000000 Fixed
X-1 409,943,173.00 N 409,943,173.00 0.00 0.00 0.00 409,752,745.34 242,161.00 0.00 0.70886215%
69348HDJ4/U72642AA6     1000.000000000 0.000000000 0.000000000 0.000000000 999.535477909 0.590718460 0.000000000 0.465460187%
X-2 249,944,680.00 N 249,944,680.00 0.00 0.00 0.00 249,944,680.00 307,838.36 0.00 1.47795118%
69348HDK1/U72642AB4     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 1.231625974 0.000000000 1.250563012%
X 471,655,049.00 N 471,655,049.00 0.00 0.00 0.00 471,435,954.31 632,794.96 0.00 1.60997737%
69348HDL9/U72642AC2     1000.000000000 0.000000000 0.000000000 0.000000000 999.535476848 1.341647802 0.000000000 1.369452285%
B 33,060,000.00   33,060,000.00 0.00 0.00 0.00 33,060,000.00 181,279.00 0.00 6.58000000%
69348HDG0     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.483333333 0.000000000 6.580000000%
C-1 18,856,000.00   18,856,000.00 0.00 0.00 0.00 18,856,000.00 106,850.67 0.00 6.80000000%
69348HDH8     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.666666843 0.000000000 6.800000000%
C-2 12,000,000.00   12,000,000.00 0.00 0.00 0.00 12,000,000.00 25,700.00 0.00 2.57000000%
69348HDY1     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 2.141666667 0.000000000 2.570000000%
C-2X 12,000,000.00 N 12,000,000.00 0.00 0.00 0.00 12,000,000.00 42,300.00 0.00 4.23000000%
69348HDZ8     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 3.525000000 0.000000000 4.230000000%
D 11,020,000.00   11,020,000.00 0.00 0.00 0.00 11,020,000.00 63,640.50 0.00 6.93000000%
69348HDM7/U72642AD0     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.775000000 0.000000000 6.930000000%
E 8,816,000.00   8,816,000.00 0.00 0.00 0.00 8,816,000.00 48,410.60 0.00 6.58946518%
69348HDN5/U72642AE8     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.491220508 0.000000000 6.340722104%
F 13,224,000.00   13,224,000.00 0.00 0.00 0.00 13,224,000.00 78,787.11 0.00 7.14946518%
69348HDP0/U72642AF5     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.957887931 0.000000000 6.900722104%
G 7,714,000.00   7,714,000.00 0.00 0.00 0.00 7,714,000.00 44,480.63 0.00 6.91946518%
69348HDQ8/U72642AG3     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.766221156 0.000000000 6.670722104%
H 16,530,000.00   16,530,000.00 0.00 0.00 0.00 16,530,000.00 81,410.25 0.00 5.91000000%
69348HDR6/U72642AH1     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.925000000 0.000000000 5.910000000%
J 14,326,000.00   14,326,000.00 0.00 0.00 0.00 14,326,000.00 70,555.55 0.00 5.91000000%
69348HDS4/U72642AJ7     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.925000000 0.000000000 5.910000000%
K 5,510,000.00   5,510,000.00 0.00 0.00 0.00 5,510,000.00 27,136.75 0.00 5.91000000%
69348HDT2/U72642AK4     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.925000000 0.000000000 5.910000000%

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

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 2 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

REMIC III

  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)
L 8,816,000.00 8,816,000.00 0.00 0.00 0.00 8,816,000.00 43,418.80 0.00 5.91000000%
69348HDU9/U72642AL2   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.925000000 0.000000000 5.910000000%
M 4,408,000.00 4,408,000.00 0.00 0.00 0.00 4,408,000.00 21,709.40 0.00 5.91000000%
69348HDV7/U72642AMO 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.925000000 0.000000000 5.910000000%
N 2,204,000.00 2,204,000.00 0.00 0.00 0.00 2,204,000.00 10,854.70 0.00 5.91000000%
69348HDW5/U72642AN8   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.925000000 0.000000000 5.910000000%
O 17,632,223.20 17,632,223.20 0.00 0.00 0.00 17,632,223.20 86,838.70 0.00 5.91000000%
69348HDX3/U72642AP3   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.925000042 0.000000000 5.910000000%
R-III 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

N/A
9ABSF177   0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000  
R-I 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

N/A
9ABSF175   0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000  
R-II 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

N/A
9ABSF176   0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000  
Total 881,598,223.20 881,598,223.20 409,523.55 0.00 0.00 881,188,699.65 5,810,808.71 0.00  
          Total P&I Payment   6,220,332.26    

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

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 3 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Grantor Trust

  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)
V 0.00 0.00 0.00 0.00

0.00

 0.00 0.00 0.00 N/A
9ABSF178   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

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 4 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Cash Reconciliation Summary

Interest Summary
Current Scheduled Interest 4,542,595.15
Less Deferred Interest 0.00
Plus Advance Interest 1,291,777.40
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled 0.00
Less Total Fees Paid To Servicer (18,338.34)
Plus Fees Advanced for PPIS 0.00
Less Fee Strips Paid by Servicer (3,108.18)
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 5,812,926.04
Less Trustee Fee (680.57)
Less Fee Strips Paid by Trust (1,436.76)
Less Misc. Fees Paid by Trust 0.00
Less Interest Reserve Withholding 0.00
Plus Interest Reserve Deposit 0.00
Remittance Interest 5,810,808.71

 

Servicing Fee Summary
Current Servicing Fees 18,338.34
Plus Fees Advanced for PPIS 0.00
Less Reduction for PPIS 0.00
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 18,338.34

 

PPIS Summary
Gross PPIS 0.00
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees 0.00
Reduced by Other Amounts 0.00
Net PPIS 0.00
PPIS Reducing Servicing Fee 0.00
PPIS Allocated to Certificates 0.00

 

Pool Balance Summary
 

Balance/Amount

Count
Beginning Pool 881,598,223.20 124
Scheduled Principal Distribution 409,523.56  
Unscheduled Principal (0.01) 0
Deferred Interest 0.00  
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 881,188,699.65 124

 

Principal Summary
Scheduled:  
Current Scheduled Principal 333,249.28
Advanced Scheduled Principal 76,274.28
Scheduled Principal Distribution 409,523.56
Unscheduled:  
Curtailments (0.01)
Prepayments in Full 0.00
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Unscheduled Principal Distribution (0.01)
Remittance Principal 409,523.55
Servicer Wire Amount 6,222,449.59

 

  Advances
  Prior Outstanding Current Period Recovered Ending Outstanding
  Principal Interest Principal Interest Principal Interest Principal Interest
 

Made by: Servicer

 0.00 0.00 76,274.28 1,291,777.40 0.00 0.00 76,274.28 1,291,777.40

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 5 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Bond Interest Reconciliation

   

Accrual

     Deductions Additions    

Remaining

    
      Pass

Accrued

   Add. Deferred &   Prior Prepay- Other

Distributable

Interest

Outstanding

    
        Thru Certificate Allocable Trust Accretion Interest Int. Short- ment Interest

Certificate

Payment

Interest

Credit Support

Class

   Method Days Rate Interest PPIS Expense (1) Interest Losses falls Due Penalties Proceeds (2)

Interest

Amount

Shortfalls

 Original Current(3)
A1   30/360 30 5.910000000% 722,502.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 722,502.43

722,502.43

 0.00 83.36% 83.40%
A2   30/360 30 6.360000000% 2,972,139.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,972,139.30 2,972,139.30 0.00 19.75% 19.76%
X-1   30/360 30 0.708862153% 242,161.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 242,161.00 242,161.00 0.00 NA NA
X-2   30/360 30 1.477951177% 307,838.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 307,838.36 307,838.36 0.00 NA NA
X   30/360 30 1.609977375% 632,794.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 632,794.96 632,794.96 0.00 NA NA
B   30/360 30 6.580000000% 181,279.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 181,279.00 181,279.00 0.00 16.00% 16.01%
C-1   30/360 30 6.800000000% 106,850.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 106,850.67 106,850.67 0.00 12.50% 12.51%
C-2   30/360 30 2.570000000% 25,700.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25,700.00 25,700.00 0.00 12.50% 12.51%
C-2X   30/360 30 4.230000000% 42,300.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42,300.00 42,300.00 0.00 NA NA
D   30/360 30 6.930000000% 63,640.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 63,640.50 63,640.50 0.00 11.25% 11.26%
E   30/360 30 6.589465180% 48,410.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 48,410.60 48,410.60 0.00 10.25% 10.25%
F   30/360 30 7.149465180% 78,787.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 78,787.11 78,787.11 0.00 8.75% 8.75%
G   30/360 30 6.919465180% 44,480.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44,480.63 44,480.63 0.00 7.88% 7.88%
H   30/360 30 5.910000000% 81,410.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 81,410.25 81,410.25 0.00 6.00% 6.00%
J   30/360 30 5.910000000% 70,555.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 70,555.55 70,555.55 0.00 4.38% 4.38%
K   30/360 30 5.910000000% 27,136.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,136.75 27,136.75 0.00 3.75% 3.75%
L   30/360 30 5.910000000% 43,418.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43,418.80 43,418.80 0.00 2.75% 2.75%
M   30/360 30 5.910000000% 21,709.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,709.40 21,709.40 0.00 2.25% 2.25%
N   30/360 30 5.910000000% 10,854.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,854.70 10,854.70 0.00 2.00% 2.00%
O   30/360 30 5.910000000% 86,838.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 86,838.70 86,838.70 0.00 0.00% 0.00%
          5,810,808.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,810,808.71 5,810,808.71 0.00    
         
   

 

(1) Additional Trust Expenses are fees allocated directly to the bond resulting in a deduction to accrued interest.
(2)   Other Interest Proceeds include default interest, PPIE, interest due on outstanding losses, interest due on outstanding shortfalls and recoveries of interest.
(3)   Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 6 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

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

04/12/01

   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

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 7 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution Date    

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

    

Remaining Term

Curr Weighted Avg.

     

#

   Balance

#

   Balance

#

   Amount

#

   Balance

#

   Balance

#

   Amount    

Life

   Amort. Coupon Remit

04/12/01

       124  

881,188,700

   0   0   0   0   0   0   0   0   0   0       118   343   7.95%   7.91%
        100.00%   99.95%   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.

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 8 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Delinquent Loan Detail

Delinquent Loan Detail
  Paid   Outstanding Out. Property   Special      
Disclosure Thru Current P&I P&I Protection Advance Servicer Foreclosure Bankruptcy REO
Control # Date Advance Advances** Advances Description (1) Transfer Date Date Date Date
4 3/1/01 180,649.06 180,649.06 0.00 B        
15 3/1/01 94,066.06 94,066.06 0.00 B        
16 3/1/01 96,475.68 96,475.68 0.00 B        
19 3/1/01 91,370.64 91,370.64 0.00 B        
21 3/1/01 75,211.60 75,211.60 0.00 B        
28 3/1/01 73,506.40 73,506.40 0.00 B        
29 3/1/01 69,482.20 69,482.20 0.00 B        
32 3/1/01 59,021.42 59,021.42 0.00 B        
34 3/1/01 66,095.17 66,095.17 0.00 B        
36 3/1/01 60,474.28 60,474.28 0.00 B        
41 3/1/01 55,671.01 55,671.01 0.00 B        
42 3/1/01 51,355.10 51,355.10 0.00 B        
50 3/1/01 46,769.21 46,769.21 0.00 B        
52 3/1/01 44,340.65 44,340.65 0.00 B        
59 3/1/01 39,028.38 39,028.38 0.00 B        
62 3/1/01 34,193.65 34,193.65 0.00 B        
70 3/1/01 30,249.57 30,249.57 0.00 B        
72 3/1/01 29,194.90 29,194.90 0.00 B        
73 3/1/01 33,214.12 33,214.12 0.00 B        
82 3/1/01 23,245.96 23,245.96 0.00 B        
85 3/1/01 23,232.48 23,232.48 0.00 B        
87 3/1/01 21,938.07 21,938.07 0.00 B        
94 3/1/01 18,334.82 18,334.82 0.00 B        
96 3/1/01 18,634.97 18,634.97 0.00 B        
99 3/1/01 18,736.75 18,736.75 0.00 B        
128 3/1/01 6,375.67 6,375.67 0.00 B        
129 3/1/01 7,183.89 7,183.89 0.00 B        
                   
Total   1,368,051.68 1,368,051.68            

 

A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < 1 month delinq.
1. P&I Advance - Loan delinq. 1 month
2. P&I Advance - Loan delinq. 2 months
3. P&I Advance - Loan delinquent 3 + months
4. Matured Balloon/Assumed Sched. Payment
7. P &I Advance (Foreclosure)
9. P&I Advance (REO)

** Outstanding P&I Advances include the current period P&I Advance

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 9 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Historical Collateral Level Prepayment Report

Disclosure Control #

Payoff Period

  

Initial Balance

Type

Payoff Amount

Penalty Amount

  

Prepayment Date

Maturity Date

  

Property Type

Geographic Location
                         
        Cumulative                

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 10 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Mortgage Loan Characteristics

Distribution of Principal Balances
Current Scheduled # of Scheduled % of   Weighted Average
Balance Loans Balance Balance Term Coupon PFY DSCR
0 to 1,000,000 4 3,135,278 0.36% 80 7.25% 0.00
1,000,000 to 2,000,000 12 19,168,985 2.18% 121 7.87% 0.00
2,000,000 to 3,000,000 25 60,736,917 6.89% 118 7.69% 0.00
3,000,000 to 4,000,000 16 53,667,479 6.09% 117 7.78% 0.00
4,000,000 to 5,000,000 14 61,211,621 6.95% 117 7.75% 0.00
5,000,000 to 6,000,000 10 54,732,348 6.21% 123 7.71% 0.00
6,000,000 to 7,000,000 3 18,975,190 2.15% 118 7.55% 0.00
7,000,000 to 8,000,000 10 73,632,575 8.36% 114 7.97% 0.00
8,000,000 to 9,000,000 5 42,261,020 4.80% 107 7.86% 0.00
9,000,000 to 10,000,000 4 38,143,111 4.33% 148 7.64% 0.00
10,000,000 to 15,000,000 10 126,754,008 14.38% 116 7.85% 0.00
15,000,000 to 20,000,000 7 120,346,356 13.66% 112 7.61% 0.00
20,000,000 to 25,000,000 1 20,459,536 2.32% 117 8.13% 0.00
25,000,000 & Above 3 187,964,275 21.33% 119 7.46% 0.00
                 
      124 881,188,700 100.00%      
     
     
                 
Average Schedule Balance 7,106,360        
Maximum Schedule Balance 83,964,275        
Minimum Schedule Balance 530,102        

 

Distribution of Remaining Term (Fully Amortizing)
Fully Amortizing # of Scheduled % of Weighted Average
Mortgage Loans Loans Balance Balance 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 0 0 0.00% 0 0.00% 0.00
181 to 240 0 0 0.00% 0 0.00% 0.00
241 & Above 0 0 0.00% 0 0.00% 0.00
      0 0 0.00%      
     
     

 

Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of Weighted Average
Interest Rate Loans Balance Balance Term Coupon PFY DSCR
0.000% to 6.000% 1 2,427,380 0.28% 91 5.97% 0.00
6.001% to 6.500% 0 0 0.00% 0 0.00% 0.00
6.501% to 7.000% 4 10,730,161 1.22% 75 6.85% 0.00
7.001% to 7.500% 34 281,333,642 31.93% 117 7.40% 0.00
7.501% to 8.000% 50 392,384,622 44.53% 118 7.70% 0.00
8.001% to 8.500% 33 189,197,287 21.47% 119 8.20% 0.00
8.501% &

Above

 2 5,115,608 0.58% 135 8.61% 0.00
      124 881,188,700 100.00%      
     
     
Minimum Mortgage Interest Rate 5.970%        
Maximum Mortgage Interest Rate 8.630%        

 

Distribution of Remaining Term (Balloon)
Balloon # of Scheduled % of Weighted Average
Mortgage Loans Loans Balance Balance 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 3 12,369,130 1.40% 55 7.33% 0.00
61 to 120 113 830,767,005 94.28% 115 7.69% 0.00
121 to 180 5 22,858,530 2.59% 175 8.11% 0.00
181 to 240 3 15,194,036 1.72% 238 7.99% 0.00
241 &

Above

 0 0 0.00% 0 0.00% 0.00
                 
      124 881,188,700 100.00%      
     
     
Minimum Remaining Term 53        
Maximum Remaining Term 239        

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 11 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Mortgage Loan Characteristics, continued

Distribution of DSCR (PFY)
Debt Service # of Scheduled % of      
Coverage Ratio Loans Balance 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   0.850 0 0 0.00% 0 0.00% 0.00
0.851   0.950 0 0 0.00% 0 0.00% 0.00
0.951   1.050 0 0 0.00% 0 0.00% 0.00
1.051   1.150 0 0 0.00% 0 0.00% 0.00
1.151   1.250 0 0 0.00% 0 0.00% 0.00
1.251   1.350 0 0 0.00% 0 0.00% 0.00
1.351   1.450 0 0 0.00% 0 0.00% 0.00
1.451   1.550 0 0 0.00% 0 0.00% 0.00
1.551   1.650 0 0 0.00% 0 0.00% 0.00
1.651   1.750 0 0 0.00% 0 0.00% 0.00
1.751   1.850 0 0 0.00% 0 0.00% 0.00
1.851   1.950 0 0 0.00% 0 0.00% 0.00
1.951

&

Above 0 0 0.00% 0 0.00% 0.00

Unknown

 124 881,188,700 100.00% 118 7.70% 0.00
      124 881,188,700 100.00%      
     
     
                 

Maximum DSCR

  

0.000

          

Minimum DSCR

  

0.000

          

 

Distribution of DSCR (Cutoff)

Debt Service

 # of Scheduled % of      
Coverage Ratio Loans Balance 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   0.850 0 0 0.00% 0 0.00% 0.00
0.851   0.950 0 0 0.00% 0 0.00% 0.00
0.951   1.050 0 0 0.00% 0 0.00% 0.00
1.051   1.150 0 0 0.00% 0 0.00% 0.00
1.151   1.250 46 275,563,504 31.27% 120 7.92% 0.00
1.251   1.350 41 270,808,248 30.73% 115 7.63% 0.00
1.351   1.450 18 96,894,113 11.00% 116 7.53% 0.00
1.451   1.550 10 32,223,481 3.66% 112 7.81% 0.00
1.551   1.650 4 34,416,780 3.91% 118 7.84% 0.00
1.651   1.750 1 8,742,374 0.99% 119 7.79% 0.00
1.751   1.850 0 0 0.00% 0 0.00% 0.00
1.851   1.950 0 0 0.00% 0 0.00% 0.00
1.951 & Above 0 0 0.00% 0 0.00% 0.00
Unknown 4 162,540,200 18.45% 121 7.49% 0.00
      124 881,188,700 100.00%      
     
     
Maximum DSCR

2.340

        
Minimum DSCR

1.160

        

 

Geographic Distribution
Geographic # of Scheduled % of      
Location Loans Balance Balance WAMM WAC PFY DSCR
California 21 138,015,514 15.66% 116 7.81% 0.00
Connecticut 3 97,381,054 11.05% 119 7.54% 0.00
Various 2 86,834,519 9.85% 117 7.60% 0.00
Texas 17 80,737,946 9.16% 110 7.89% 0.00
Maryland 5 63,695,155 7.23% 118 7.57% 0.00
Illinois 8 59,076,302 6.70% 114 7.87% 0.00
Kansas 9 43,675,004 4.96% 115 7.66% 0.00
Florida 8 39,485,757 4.48% 124 7.73% 0.00
Michigan 6 36,091,890 4.10% 117 7.70% 0.00
New York 7 35,712,525 4.05% 107 7.87% 0.00
Wisconsin 2 33,997,313 3.86% 120 7.31% 0.00
Pennsylvania 1 15,215,832 1.73% 117 7.50% 0.00
Missouri 3 14,096,889 1.60% 217 7.82% 0.00
Massachusetts 3 12,542,532 1.42% 118 7.85% 0.00
Virginia 3 10,521,575 1.19% 142 7.94% 0.00
Ohio 2 10,227,645 1.16% 105 8.04% 0.00
Mississippi 1 10,097,369 1.15% 114 7.92% 0.00
Colorado 4 10,004,240 1.14% 117 7.65% 0.00
Utah 1 9,778,819 1.11% 117 7.68% 0.00
Tennessee 2 9,478,934 1.08% 116 8.29% 0.00
Georgia 1 8,561,165 0.97% 89 7.02% 0.00
Indiana 1 8,112,663 0.92% 102 8.09% 0.00
Kentucky 2 7,862,058 0.89% 107 7.45% 0.00
Minnesota 2 6,855,982 0.78% 118 7.80% 0.00
New Jersey 2 6,495,504 0.74% 86 7.28% 0.00
Oklahoma 1 6,388,236 0.72% 118 7.01% 0.00
Arizona 1 5,500,000 0.62% 120 7.25% 0.00
Oregon 2 5,177,131 0.59% 195 7.94% 0.00
Vermont 1 3,358,165 0.38% 119 7.43% 0.00
South Carolina 1 2,670,452 0.30% 118 7.50% 0.00
North Carolina 1 2,056,972 0.23% 116 8.08% 0.00
Washington 1 1,483,558 0.17% 115 8.27% 0.00
             
  124 881,188,700 100.00%      
 
     

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 12 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Mortgage Loan Characteristics, continued

Distribution of Property Types
Property # of Scheduled % of      
Types Loans Balance Balance WAMM WAC PFY DSCR
Retail 34 350,446,346 39.77% 121 7.66% 0.00
Office 31 216,642,043 24.59% 118 7.67% 0.00
Multifamily 35 149,988,973 17.02% 113 7.70% 0.00
Industrial 11 83,520,130 9.48% 114 7.71% 0.00
Lodging 8 52,971,991 6.01% 116 7.89% 0.00
Self storage 3 15,695,630 1.78% 113 8.46% 0.00
Planned unit development 2 11,923,585 1.35% 102 7.72% 0.00
             
  124 881,188,700 100.00%      
 
     

 

Distribution of Amortization Type
  # of Scheduled % of      
Amortization Type Loans Balance Balance WAMM WAC PFY DSCR
AmortizingBalloon 122 722,224,425 81.96% 117 7.75% 0.00
IO Maturity Balloon 2 158,964,275 18.04% 119 7.49% 0.00
 
     
  124 881,188,700 100.00%      
 
     

 

Distribution of Loan Seasoning
      # of Scheduled % of      
Number of Months Loans Balance Balance WAMM WAC PFY DSCR
0 to 12 108 795,782,969 90.31% 121 7.70% 0.00
13 to 24 5 35,994,549 4.08% 103 8.31% 0.00
25 to 36 8 23,209,924 2.63% 83 6.85% 0.00
37 to 48 1 3,445,790 0.39% 83 7.57% 0.00
49 to 60 1 15,669,712 1.78% 68 7.91% 0.00
61 to 72 1 7,085,755 0.80% 56 7.67% 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
      124 881,188,700 100.00%      
     
     

 

Distribution of Year Loans Maturing
  # of Scheduled % of      
Year Loans Balance Balance WAMM WAC PFY DSCR
2001 0 0 0.00% 0 0.00% 0.00
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 2 11,369,130 1.29% 55 7.32% 0.00
2006 2 16,669,712 1.89% 68 7.88% 0.00
2007 1 3,443,639 0.39% 69 8.47% 0.00
2008 9 27,264,048 3.09% 87 7.08% 0.00
2009 3 20,018,498 2.27% 102 8.17% 0.00
2010 30 142,468,991 16.17% 112 8.13% 0.00
2011 69 621,902,116 70.58% 118 7.59% 0.00

2012 & Greater

 8 38,052,565 4.32% 200 8.06% 0.00
  124 881,188,700 100.00%      
 
     

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 13 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Loan Level Detail

          Operating   Ending         Loan
Disclosure   Property Maturity PFY Statement Geo. Principal Note Scheduled

Prepayment

 Prepayment Status
Control # Group Type Date DSCR Date Location Balance Rate P&I

Amount

 Date Code (1)
1   Retail 3/10/11 0.00   CT 83,964,275 7.51000% 542,992 0    
2   Retail 3/7/11 0.00   VV 75,000,000 7.46000% 481,792 0    
4   Office 4/1/11 0.00   WI 29,000,000 7.28400% 181,898 0   B
5   Retail 1/1/11 0.00   IL 20,459,536 8.13000% 152,284 0    
6   Office 2/1/11 0.00   MD 19,067,062 7.41000% 132,375 0    
7   Retail 2/1/11 0.00   KS 19,020,632 7.91000% 138,596 0    
8   Office 3/10/11 0.00   CA 18,989,975 7.53500% 133,306 0    
9   Retail 2/1/11 0.00   MI 17,270,644 7.51200% 121,106 0    
10   Multifamily 12/1/06 0.00   TX 15,669,712 7.91000% 122,201 0    
11   Industrial 1/1/11 0.00   PA 15,215,832 7.50000% 106,630 0    
12   Industrial 3/1/11 0.00   CA 15,112,500 7.50000% 97,602 0    
14   Lodging 2/1/11 0.00   CA 14,913,987 7.77000% 113,118 0    
15   Retail 4/1/11 0.00   IL 14,150,000 7.75000% 94,432 0   B
16   Industrial 1/1/11 0.00   MD 13,421,622 7.80000% 96,823 0   B
17   Office 3/1/11 0.00   MD 12,992,992 7.47000% 90,631 0    
18   Office 9/1/10 0.00   CA 12,846,906 8.22000% 96,641 0    
19   Office 1/1/11 0.00   CT 12,772,721 7.75000% 91,701 0   B
20   Office 1/1/11 0.00   MD 12,223,893 7.75000% 87,761 0    
21   Office 4/1/11 0.00   IL 11,500,000 7.62500% 75,509 0   B
22   Self storage 1/1/10 0.00   VV 11,834,519 8.50000% 96,627 0    
28   Multifamily 10/1/10 0.00   MS 10,097,369 7.91500% 73,767 0   B
29   Multifamily 1/1/11 0.00   UT 9,778,819 7.68000% 69,735 0   B
30   Office 1/1/11 0.00   TX 9,578,491 7.50000% 67,125 0    
31   Retail 3/1/21 0.00   MO 9,485,801 7.92000% 78,989 0    
32   Industrial 4/1/11 0.00   CA 9,300,000 7.45000% 59,662 0   B
33   Retail 10/1/10 0.00   NY 8,769,740 8.23000% 65,988 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
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
7. Foreclosure
9. REO

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 14 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Loan Level Detail, continued

          Operating   Ending         Loan
Disclosure   Property Maturity PFY Statement Geo. Principal Note Scheduled Prepayment Prepayment Status
Control # Group Type Date DSCR Date Location Balance Rate P&I Amount Date Code (1)
34   Lodging 3/1/11 0.00   CA 8,742,374 7.79000% 66,321 0   B
35   Retail 9/1/08 0.00   GA 8,561,165 7.02000% 58,532 0    
36   Retail 10/1/09 0.00   IN 8,112,663 8.09000% 60,684 0   B
37   Multifamily 5/1/10 0.00   TX 8,075,078 8.20000% 60,755 0    
38   Industrial 9/1/09 0.00   OH 7,991,484 8.21000% 63,986 0    
39   Lodging 1/1/11 0.00   MA 7,974,921 8.08000% 62,170 0    
40   Multifamily 11/1/15 0.00   TX 7,476,624 8.08000% 55,451 0    
41   Office 6/1/10 0.00   FL 7,359,426 8.35000% 56,115 0   B
42   Retail 2/1/11 0.00   NY 7,287,784 7.60000% 51,543 0   B
43   Retail 3/1/11 0.00   FL 7,221,079 7.45000% 50,271 0    
44   Office 12/1/10 0.00   TX 7,132,847 8.15000% 53,214 0    
45   Retail 12/31/05 0.00   NY 7,085,755 7.67000% 58,131 0    
46   Office 9/1/10 0.00   CA 7,070,778 8.22000% 53,190 0    
47   Planned unit development 12/1/10 0.00   MI 7,031,877 7.85200% 51,005 0    
48   Multifamily 2/1/11 0.00   OK 6,388,236 7.01000% 42,622 0    
49   Industrial 3/1/11 0.00   CA 6,296,615 7.48000% 43,964 0    
50   Office 2/1/11 0.00   CA 6,290,340 8.16000% 46,932 0   B
51   Retail 2/1/11 0.00   MD 5,989,587 7.37000% 41,420 0    
52   Office 11/1/10 0.00   TN 5,981,434 8.11200% 44,495 0   B
53   Multifamily 1/1/11 0.00   FL 5,826,249 7.25000% 39,839 0    
54   Retail 1/1/11 0.00   FL 5,616,338 7.48000% 39,282 0    
55   Multifamily 4/1/11 0.00   AZ 5,500,000 7.25000% 34,337 0    
56   Lodging 1/1/11 0.00   NY 5,457,697 8.03000% 42,366 -0    
57   Retail 11/1/15 0.00   FL 5,119,247 8.15000% 38,217 0    
58   Multifamily 1/1/11 0.00   KY 5,109,044 7.73000% 36,610 0    
59   Lodging 3/1/11 0.00   VA 5,095,710 7.94000% 39,160 0   B

* 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
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
7. Foreclosure
9. REO

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 15 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Loan Level Detail, continued

          Operating   Ending         Loan
Disclosure   Property Maturity PFY Statement Geo. Principal Note Scheduled Prepayment Prepayment Status
Control # Group Type Date DSCR Date Location Balance Rate P&I Amount Date Code (1)
60   Multifamily 12/1/10 0.00   TX 5,037,042 7.86000% 36,563 0    
61   Multifamily 3/1/11 0.00   WI 4,997,313 7.48000% 34,892 0    
62   Planned unit development 2/1/08 0.00   IL 4,891,708 7.53000% 34,362 0   B
63   Office 2/1/11 0.00   CA 4,592,736 7.97000% 33,657 0    
64   Retail 11/1/10 0.00   KS 4,585,204 7.94000% 33,561 0    
65   Retail 12/1/15 0.00   VA 4,353,284 8.05000% 32,174 0    
66   Multifamily 1/1/16 0.00   KS 4,291,268 7.99000% 31,522 0    
67   Multifamily 12/1/10 0.00   MI 4,288,582 7.71000% 30,687 0    
68   Multifamily 9/1/05 0.00   KS 4,283,375 6.74000% 28,509 0    
69   Lodging 2/1/11 0.00   MN 4,240,087 8.01000% 32,830 0    
70   Office 2/1/11 0.00   CA 4,189,147 7.25000% 30,358 0   B
71   Multifamily 1/1/11 0.00   CA 4,190,922 7.68000% 29,886 0    
72   Industrial 3/1/11 0.00   FL 4,147,857 7.60000% 29,302 0   B
73   Industrial 1/1/10 0.00   CA 4,141,532 8.45000% 33,678 0   B
74   Retail 11/1/10 0.00   CA 4,018,606 8.14000% 29,972 0    
75   Multifamily 12/1/09 0.00   TX 3,914,352 8.26000% 29,703 0    
76   Multifamily 3/1/11 0.00   TX 3,735,333 7.27000% 27,074 0    
77   Lodging 3/1/11 0.00   TN 3,497,500 8.60000% 28,419 0    
78   Retail 5/1/10 0.00   KS 3,477,286 7.99000% 25,657 0    
79   Office 3/1/08 0.00   NJ 3,445,790 7.57000% 26,768 0    
80   Industrial 1/1/07 0.00   CA 3,443,639 8.46500% 26,442 0    
81   Office 12/1/20 0.00   OR 3,378,124 8.23000% 28,928 0    
82   Multifamily 3/1/11 0.00   VT 3,358,165 7.43000% 23,333 0   B
83   Multifamily 3/1/11 0.00   TX 3,346,715 7.27000% 24,257 0    
84   Multifamily 3/1/11 0.00   MA 3,321,797 7.35000% 24,248 0    
85   Industrial 1/1/11 0.00   CO 3,292,853 7.67000% 23,459 0   B

* 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
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
7. Foreclosure
9. REO

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 16 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Loan Level Detail, continued

          Operating   Ending         Loan
Disclosure   Property Maturity PFY Statement Geo. Principal Note Scheduled Prepayment Prepayment Status
Control # Group Type Date DSCR Date Location Balance Rate P&I Amount Date Code (1)
86   Office 2/1/11 0.00   CO 3,144,728 7.60000% 22,241 0    
87   Multifamily 2/1/11 0.00   NY 3,144,695 7.56000% 22,155 0   B
88   Retail 2/1/11 0.00   CA 3,092,682 7.92000% 23,762 0    
89   Lodging 10/1/08 0.00   NJ 3,049,714 6.95000% 22,304 0    
90   Multifamily 5/1/10 0.00   TX 3,024,105 8.16000% 22,669 0    
91   Multifamily 1/1/11 0.00   MI 2,833,825 7.65000% 20,150 0    
92   Multifamily 11/1/10 0.00   MI 2,831,619 8.32000% 21,476 0    
93   Multifamily 8/1/10 0.00   TX 2,787,293 8.23000% 20,996 0    
94   Retail 9/1/08 0.00   KY 2,753,013 6.92000% 18,643 0   B
95   Multifamily 5/1/10 0.00   TX 2,686,392 8.20000% 20,212 0    
96   Retail 2/1/11 0.00   SC 2,670,452 7.50000% 18,704 0   B
97   Office 1/1/11 0.00   MN 2,615,894 7.45000% 19,313 0    
98   Office 1/1/11 0.00   CA 2,544,400 7.60000% 18,005 0    
99   Retail 2/1/11 0.00   TX 2,493,921 7.70000% 18,801 0   B
100   Office 3/1/11 0.00   KS 2,438,715 7.54000% 17,128 0    
101   Office 11/1/08 0.00   KS 2,427,380 5.97000% 14,941 0    
102   Retail 7/1/10 0.00   IL 2,388,805 8.47000% 18,403 0    
103   Office 12/1/10 0.00   CA 2,382,271 8.15000% 17,773 0    
104   Office 3/1/11 0.00   NY 2,348,746 7.50000% 16,432 0    
105   Retail 1/1/11 0.00   IL 2,345,032 7.79000% 16,901 0    
106   Retail 2/1/11 0.00   IL 2,341,221 7.84000% 16,946 0    
107   Retail 11/1/20 0.00   MO 2,330,111 7.92000% 19,540 0    
108   Office 2/1/11 0.00   TX 2,296,114 7.54000% 16,145 0    
109   Multifamily 6/1/10 0.00   MO 2,280,977 7.28000% 15,634 0    
110   Self storage 1/1/11 0.00   CA 2,243,004 8.13000% 17,560 0    
111   Office 2/1/11 0.00   OH 2,236,162 7.45000% 15,586 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
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
7. Foreclosure
9. REO

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 17 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Loan Level Detail, continued

          Operating   Ending         Loan
Disclosure   Property Maturity PFY Statement Geo. Principal Note Scheduled Prepayment Prepayment Status
Control # Group Type Date DSCR Date Location Balance Rate P&I Amount Date Code (1)
112   Multifamily 1/1/11 0.00   CO 2,209,040 7.50000% 15,481 0    
113   Office 3/1/11 0.00   FL 2,118,960 7.75000% 15,188 0    
114   Retail 2/1/11 0.00   FL 2,076,600 7.75000% 14,901 0    
115   Retail 12/1/10 0.00   NC 2,056,972 8.08000% 15,245 0    
116   Retail 2/1/11 0.00   KS 1,994,949 7.42000% 14,676 0    
117   Multifamily 10/1/10 0.00   TX 1,992,707 7.99000% 14,661 0    
118   Retail 12/1/10 0.00   CA 1,870,406 8.06000% 13,837 0    
119   Multifamily 12/1/10 0.00   MI 1,835,344 7.92000% 13,399 0    
120   Multifamily 3/1/11 0.00   OR 1,799,007 7.40000% 12,463 0    
121   Multifamily 12/1/10 0.00   CA 1,742,696 7.79000% 13,264 0    
122   Self storage 5/1/15 0.00   NY 1,618,107 8.63000% 16,553 0    
123   Retail 11/1/10 0.00   WA 1,483,558 8.27000% 11,200 0    
124   Office 11/1/10 0.00   CO 1,357,619 7.94000% 9,937 0    
125   Office 1/1/11 0.00   MA 1,245,814 7.67000% 9,376 0    
126   Industrial 1/1/11 0.00   KS 1,156,195 7.80000% 8,800 0    
127   Office 1/1/11 0.00   VA 1,072,582 7.48000% 7,502 0    
128   Retail 4/1/06 0.00   IL 1,000,000 7.43400% 6,402 0   B
129   Multifamily 8/1/08 0.00   TX 961,117 7.22000% 7,209 0   B
130   Multifamily 11/1/08 0.00   CT 644,059 6.84000% 4,320 0    
131   Multifamily 9/1/08 0.00   TX 530,102 7.46000% 4,050 0    
                         
              881,188,700   6,251,027 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
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
7. Foreclosure
9. REO

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 18 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Specially Serviced (Part I) ~ Loan Detail

Disclosure Control Servicing
Xfer Date		  

Balance

   Note
Rate		 Maturity
Date

Remaining

  

Property
Type

 Geo.
Location		  
NOI
DSCR		 NOI
Date
Schedule Actual Life Amort
                         

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 19 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Specially Serviced Loan Detail (Part II) ~ Servicer Comments

Disclosure
Control#

Resolution
Strategy

  
Comments
       

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 20 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Historical Collateral Level REO Report


Disclosure
Control#
REO
Date		  

City

State
Property
Type
Actual
Balance
Scheduled
Balance		 Recent
Appraisal
Value		 Appraisal
Reduction
Amount		  


Date
Liquidated


Liquidation
Proceeds


Liquidation
Expenses


Realized
Loss
                             

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 21 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Modified Loan Detail


Disclosure
Control#


Modification
Date

Cutoff
Maturity
Date

Modified
Maturity
Date

  


Modified
Description
         

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 22 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Realized Loss Detail



Period


Disclosure
Control #


Appraisal
Date


Appraisal
Value

Beginning
Scheduled
Balance


Gross
Proceeds

Gross Proceeds
as a % of
Sched. Balance

Aggregate
Liquidation
Expenses*

Net
Liquidation
Proceeds

Net Proceeds
as a % of
Sched. Balance


Realized
Loss
                     
                     
Current Total Cumulative                    

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 23 of 24

  PNC Mortgage Acceptance Corp.,as Depositor
Midland Loan Services, Inc.,as Master Servicer
Midland Loan Services, Inc.,as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2001-C1
ABN AMRO Acct: 67-8746-40-5

Appraisal Reduction Detail

Disclosure
Control #

Appraisal
Red. Date

  

Scheduled
Balance

Reduction
Amount

  

Note
Rate

Maturity
Date

Remaining Term

  

Property
Type

Geographic
Location

  

DSCR

Appraisal

Life

Amort

Value

Date
                         

04/11/2001 - 14:38 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 24 of 24