EX-19 3 pncmac366cs0701.htm MONTHLY REMITTANCE STMT TO CERTIFICATEHOLDERS 4: pncmac366cs0701

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: 07/12/2001
Payment Date: 07/12/2001
Prior Payment: 06/12/2001
Next Payment: 08/13/2001
Record Date: 06/29/2001

Administrator:
Cathy Johnson (312) 904-4207
cathy.a.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 _200107_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

 

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.etrustee.net
Servicer Web Site: www.midlandls.com
LaSalle Factor Line: (800) 246-5761

07/09/2001 - 09:10 (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   142,193,742.64 620,377.21 0.00 0.00 141,573,365.43 700,304.18 0.00 5.91000000%
69348HDE5     969.275892053 4.228854677 0.000000000 0.000000000 965.047037375 4.773683751 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 407,847,299.12 0.00 0.00 0.00 407,558,823.71 208,829.62 0.00 0.61443473%
69348HDJ4/U72642AA6     994.887403870 0.000000000 0.000000000 0.000000000 994.183707775 0.509411142 0.000000000 0.703864850%
X-2 249,944,680.00 N 249,944,680.07 0.00 0.00 0.00 249,944,680.07 256,841.30 0.00 1.23311111%
69348HDK1/U72642AB4     1000.000000280 0.000000000 0.000000000 0.000000000 1000.000000280 1.027592586 0.000000000 1.477807328%
X 471,655,049.00 N 469,243,666.72 0.00 0.00 0.00 468,911,764.92 535,771.92 0.00 1.37013315%
69348HDL9/U72642AC2     994.887402806 0.000000000 0.000000000 0.000000000 994.183706745 1.135940177 0.000000000 1.610163667%
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 46,601.90 0.00 6.34327071%
69348HDN5/U72642AE8     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.286059437 0.000000000 6.592016720%
F 13,224,000.00   13,224,000.00 0.00 0.00 0.00 13,224,000.00 76,074.04 0.00 6.90327071%
69348HDP0/U72642AF5     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.752725348 0.000000000 7.152016720%
G 7,714,000.00   7,714,000.00 0.00 0.00 0.00 7,714,000.00 42,898.01 0.00 6.67327071%
69348HDQ8/U72642AG3     1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.561059113 0.000000000 6.922016720%
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

07/09/2001 - 09:10 (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 87,473.09 634.39 5.91000000%
69348HDX3/U72642AP3   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.960979056 0.035979014 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 881,598,223.20 877,090,965.84 620,377.21 0.00 0.00 876,470,588.63 5,601,788.98 634.39  
                   
          Total P&I Payment   6,222,166.19    
         
 
   

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

07/09/2001 - 09:10 (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

07/09/2001 - 09:10 (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 4,711,034.22
Less Deferred Interest 0.00
Plus Advance Interest 915,038.92
Plus Unscheduled Interest 634.39
PPIS Reducing Scheduled (42.87)
Less Total Fees Paid To Servicer (19,837.08)
Plus Fees Advanced for PPIS 0.00
Less Fee Strips Paid by Servicer (2,992.19)
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 5,603,835.37
Less Trustee Fee (657.82)
Less Fee Strips Paid by Trust (1,388.73)
Less Misc. Fees Paid by Trust 0.00
Less Interest Reserve Withholding 0.00
Plus Interest Reserve Deposit 0.00
Remittance Interest 5,601,788.83

 

Servicing Fee Summary
Current Servicing Fees 19,879.81
Plus Fees Advanced for PPIS 0.00
Less Reduction for PPIS (42.72)
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 19,837.08

 

PPIS Summary
Gross PPIS 42.87
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees (0.15)
Reduced by Other Amounts 0.00
Net PPIS 42.72
PPIS Reducing Servicing Fee 42.72
PPIS Allocated to Certificates 0.00

 

Pool Balance Summary
  Balance/Amount Count
 
Beginning Pool 877,090,965.84 123
Scheduled Principal Distribution 602,218.44  
Unscheduled Principal 18,158.77 0
Deferred Interest 0.00  
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 876,470,588.63 123

 

Principal Summary  
Scheduled:  
Current Scheduled Principal 482,390.51
Advanced Scheduled Principal 119,827.93
Scheduled Principal Distribution 602,218.44
Unscheduled:  
Curtailments 18,158.77
Prepayments in Full 0.00
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Unscheduled Principal Distribution 18,158.77
Remittance Principal 620,377.21
Servicer Wire Amount 6,224,212.58

 

Advances
  Prior Outstanding Current Period Recovered Ending Outstanding
  Principal Interest Principal Interest Principal Interest Principal Interest
Made by: Servicer 129,757.23 1,444,030.37 119,827.93 915,038.92 129,757.23 1,444,030.37 119,827.93 915,038.92

07/09/2001 - 09:10 (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

            Deductions Additions          
    Accrual                         Credit Support
Class   Method Days Pass Thru Rate Accrued Certificate Interest Allocable PPIS Add. Trust Expense (1) Deferred & Accretion Interest Interest Losses Prior Int. Shortfalls Due Prepayment Penalties Other Interest Proceeds (2) Distributable Certificate Interest Interest Payment Amount Remaining Outstanding Interest Shortfalls Original Current(3)
A1   30/360 30 5.910000000% 700,304.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 700,304.18 700,304.18 0.00 83.36% 83.85%
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% 19.87%
X-1   30/360 30 0.614434728% 208,829.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 208,829.62 208,829.62 0.00 NA NA
X-2   30/360 30 1.233111108% 256,841.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 256,841.30 256,841.30 0.00 NA NA
X   30/360 30 1.370133153% 535,771.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 535,771.92 535,771.92 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% 16.09%
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% 12.57%
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% 12.57%
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% 11.32%
E   30/360 30 6.343270706% 46,601.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 46,601.90 46,601.90 0.00 10.25% 10.31%
F   30/360 30 6.903270706% 76,074.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 76,074.04 76,074.04 0.00 8.75% 8.80%
G   30/360 30 6.673270706% 42,898.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42,898.01 42,898.01 0.00 7.88% 7.92%
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% 6.04%
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% 4.40%
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% 3.77%
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% 2.77%
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% 2.26%
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% 2.01%
O   30/360 30 5.910000000% 86,838.70 0.00 0.00 0.00 0.00 634.39 0.00 0.00 87,473.09 87,473.09 0.00 0.00% 0.00%
                                   
                                   
          5,601,154.59 0.00 0.00 0.00 0.00 634.39 0.00 0.00 5,601,788.98 5,601,788.98 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).

07/09/2001 - 09:10 (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

Delinq 1Months

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy
Date

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance
7/12/01

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%
6/12/01

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%
5/14/01

3

102,662,723

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

2.42%

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%
4/12/01

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

07/09/2001 - 09:10 (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

 

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
7/12/01 123 876,470,589 0 0 0 0 0 0 0 0 0 0 115 341 7.70% 7.66%
  99.19% 99.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%        
6/12/01

123

877,090,966

1

3,040,993

1

362,208

0

0

0

0

0

0

116

342

7.95%

7.91%
 

99.19%

99.49%

0.81%

0.35%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
5/14/01

124

880,588,654

0

0

0

0

0

0

0

0

0

0

117

342

7.70%

7.66%
 

100.00%

99.89%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
4/12/01

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.

07/09/2001 - 09:10 (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
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
14 6/1/01 112,745.92 112,745.92 0.00 A        
16 6/1/01 96,487.45 96,487.45 0.00 A        
28 6/1/01 73,515.24 73,515.24 0.00 A        
29 6/1/01 69,490.79 69,490.79 0.00 A        
34 6/1/01 66,103.09 66,103.09 0.00 A        
41 6/1/01 55,685.99 55,685.99 0.00 A        
47 6/1/01 50,829.31 50,829.31 0.00 A        
48 6/1/01 42,462.88 42,462.88 0.00 A        
49 6/1/01 43,649.85 43,649.85 0.00 A        
50 6/1/01 46,774.70 46,774.70 0.00 A        
54 6/1/01 39,141.49 39,141.49 0.00 A        
62 6/1/01 34,199.38 34,199.38 0.00 A        
63 6/1/01 33,389.42 33,389.42 0.00 A        
70 6/1/01 30,253.40 30,253.40 0.00 A        
71 6/1/01 29,572.48 29,572.48 0.00 A        
72 6/1/01 29,198.54 29,198.54 0.00 A        
75 6/1/01 29,605.06 29,605.06 0.00 A        
94 6/1/01 18,345.56 18,345.56 0.00 A        
97 6/1/01 19,247.97 19,247.97 0.00 A        
105 6/1/01 16,842.13 16,842.13 0.00 A        
106 6/1/01 16,887.47 16,887.47 0.00 A        
112 6/1/01 15,425.46 15,425.46 0.00 A        
115 6/1/01 15,091.28 15,091.28 0.00 A        
116 6/1/01 14,626.15 14,626.15 0.00 A        
120 6/1/01 12,417.92 12,417.92 0.00 A        
126 6/1/01 8,771.09 8,771.09 0.00 A        
128 6/1/01 6,922.04 6,922.04 0.00 A        
129 6/1/01 7,184.79 7,184.79 0.00 A        
                   
Total   1,034,866.85 1,034,866.85            

 

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

07/09/2001 - 09:10 (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 Prepatyment Report

Disclosure Control # Payoff Period Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location

89

200106

3,053,742.16

Payoff with YM Penalty

3,040,993.14

362,207.58

6/1/01

10/1/08

Lodging

NJ
    Cummulative  

3,040,993.14

362,207.58

        

07/09/2001 - 09:10 (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
        Weighted Average
Current Scheduled Balance # of Loans Scheduled Balance % of Balance Term Coupon PFY DSCR
0 to 1,000,000 4 3,125,102 0.36% 77 7.25% 0.00
1,000,000 to 2,000,000 12 19,112,881 2.18% 118 7.87% 0.00
2,000,000 to 3,000,000 25 60,596,312 6.91% 115 7.69% 0.00
3,000,000 to 4,000,000 15 50,480,992 5.76% 115 7.83% 0.00
4,000,000 to 5,000,000 14 61,073,331 6.97% 114 7.75% 0.00
5,000,000 to 6,000,000 10 54,604,827 6.23% 120 7.71% 0.00
6,000,000 to 7,000,000 3 18,936,392 2.16% 115 7.55% 0.00
7,000,000 to 8,000,000 10 73,448,188 8.38% 111 7.97% 0.00
8,000,000 to 9,000,000 5 42,163,332 4.81% 104 7.86% 0.00
9,000,000 to 10,000,000 4 38,037,226 4.34% 145 7.64% 0.00
10,000,000 to 15,000,000 10 126,459,143 14.43% 113 7.85% 0.00
15,000,000 to 20,000,000 7 120,107,615 13.70% 109 7.61% 0.00
20,000,000 to 25,000,000 1 20,422,895 2.33% 114 8.13% 0.00
25,000,000 & Above 3 187,902,353 21.44% 116 7.46% 0.00
                 
                 
      123 876,470,589 100.00%      
     
     
                 

Average Schedule Balance

   7,125,777        

Maximum Schedule Balance

   83,964,275        

Minimum Schedule Balance

   527,934        

 

Distribution of Remaining Term (Fully Amortizing)
       

Weighted Average
Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of 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
       

Weighted Average
Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Term Coupon PFY DSCR
0.000% to 6.000% 1 2,419,148 0.28% 88 5.97% 0.00
6.001% to 6.500% 0 0 0.00%

0

 0.00% 0.00
6.501% to 7.000% 3 7,658,170 0.87% 66 6.81% 0.00
7.001% to 7.500% 34 280,890,864 32.05% 114 7.40% 0.00
7.501% to 8.000% 50 391,639,916 44.68% 115 7.70% 0.00
8.001% to 8.500% 33 188,770,641 21.54% 116 8.20% 0.00
8.501% & Above 2 5,091,850 0.58% 132 8.61% 0.00
                 
                 
      123 876,470,589 100.00%      
     
     

Minimum Mortgage Interest Rate

 5.970%        

Maximum Mortgage Interest Rate

 8.630%        

 

Distribution of Remaining Term (Balloon)
          Weighted Average
Balloon Mortgage Loans # of Loans Scheduled Balance % of 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 12,315,674 1.41% 52 7.33% 0.00
61 to 120 112 826,231,795 94.27% 112 7.69% 0.00
121 to 180 5 22,805,133 2.60% 172 8.11% 0.00
181 to 240 3 15,117,988 1.72% 235 7.99% 0.00
241 & Above 0 0 0.00% 0 0.00% 0.00
                 
      123 876,470,589 100.00%      
     
     

Minimum Remaining Term

   50          

Maximum Remaining Term

   236          

07/09/2001 - 09:10 (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 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   0.850 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 123 876,470,589 100.00% 115 7.70% 0.00
      123 876,470,589 100.00%      
     
     
Maximum DSCR   0.000          
Minimum DSCR   0.000          

 

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   0.850 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 46 274,921,788 31.37% 117 7.92% 0.00
1.251   1.350 41 270,198,142 30.83% 112 7.63% 0.00
1.351   1.450 17 93,648,774 10.68% 114 7.55% 0.00
1.451   1.550 10 32,143,538 3.67% 109 7.81% 0.00
1.551   1.650 4 34,318,813 3.92% 115 7.84% 0.00
1.651   1.750 1 8,715,384 0.99% 116 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 4 162,524,150 18.54% 118 7.49% 0.00
      123 876,470,589 100.00%      
Maximum DSCR   2.340          
Minimum DSCR   1.160          

 

Geographic Distribution
Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR
California 21 137,732,981 15.71% 113 7.81% 0.00
Connecticut 3 97,354,175 11.11% 116 7.54% 0.00
Various 2 86,780,458 9.90% 114 7.60% 0.00
Texas 17 80,539,967 9.19% 107 7.89% 0.00
Maryland 5 63,565,470 7.25% 115 7.57% 0.00
Illinois 8 58,964,671 6.73% 111 7.87% 0.00
Kansas 9 43,579,775 4.97% 112 7.66% 0.00
Florida 8 39,407,534 4.50% 121 7.73% 0.00
Michigan 6 36,020,149 4.11% 114 7.70% 0.00
New York 7 35,601,307 4.06% 104 7.87% 0.00
Wisconsin 2 33,925,138 3.87% 117 7.31% 0.00
Pennsylvania 1 15,184,209 1.73% 114 7.50% 0.00
Missouri 3 14,032,503 1.60% 214 7.82% 0.00
Massachusetts 3 12,503,648 1.43% 115 7.85% 0.00
Virginia 3 10,496,035 1.20% 139 7.94% 0.00
Ohio 2 10,196,679 1.16% 102 8.04% 0.00
Mississippi 1 10,077,960 1.15% 111 7.92% 0.00
Colorado 4 9,984,140 1.14% 114 7.65% 0.00
Utah 1 9,759,328 1.11% 114 7.68% 0.00
Tennessee 2 9,458,732 1.08% 113 8.29% 0.00
Georgia 1 8,537,347 0.97% 86 7.02% 0.00
Indiana 1 8,096,403 0.92% 99 8.09% 0.00
Kentucky 2 7,844,174 0.89% 104 7.45% 0.00
Minnesota 2 6,834,524 0.78% 115 7.80% 0.00
Oklahoma 1 6,373,480 0.73% 115 7.01% 0.00
Arizona 1 5,481,419 0.63% 117 7.25% 0.00
Oregon 2 5,156,751 0.59% 192 7.94% 0.00
New Jersey 1 3,431,331 0.39% 80 7.57% 0.00
Vermont 1 3,351,194 0.38% 116 7.43% 0.00
South Carolina 1 2,664,933 0.30% 115 7.50% 0.00
North Carolina 1 2,053,223 0.23% 113 8.08% 0.00
Washington 1 1,480,954 0.17% 112 8.27% 0.00
             
  123 876,470,589 100.00%      
 
     

07/09/2001 - 09:10 (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 Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR
Retail 34 349,996,910 39.93% 118 7.66% 0.00
Office 31 216,180,575 24.66% 115 7.67% 0.00
Multifamily 35 149,634,254 17.07% 110 7.70% 0.00
Industrial 11 83,367,356 9.51% 111 7.71% 0.00
Lodging 7 49,771,009 5.68% 115 7.95% 0.00
Self storage 3 15,620,474 1.78% 110 8.46% 0.00
Planned unit development 2 11,900,011 1.36% 99 7.72% 0.00
             
  123 876,470,589 100.00%      

 

Distribution of Amortization Type
Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR
AmortizingBalloon

121

717,506,314

81.86%

114

7.75%

0.00
IO Maturity Balloon

2

158,964,275

18.14%

116

7.49%

0.00
             
 

123

876,470,589

100.00%

      

 

        Distribution of Loan Seasoning      
Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR
0 to 12 102 768,221,826 87.65% 118 7.68% 0.00
13 to 24 11 62,058,240 7.08% 104 8.28% 0.00
25 to 36 7 20,099,607 2.29% 79 6.84% 0.00
37 to 48 1 3,431,331 0.39% 80 7.57% 0.00
49 to 60 1 15,612,602 1.78% 65 7.91% 0.00
61 to 72 1 7,046,983 0.80% 53 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
                 
      123 876,470,589 100.00%      

 

Distribution of Year Loans Maturing
Year # of Loans Scheduled Balance % of 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 11,317,736 1.29% 52 7.32% 0.00
2006 2 16,610,540 1.90% 65 7.88% 0.00
2007 1 3,437,959 0.39% 66 8.47% 0.00
2008 8 24,141,853 2.75% 84 7.10% 0.00
2009 3 19,968,516 2.28% 99 8.17% 0.00
2010 30 142,166,001 16.22% 109 8.13% 0.00
2011 69 620,904,864 70.84% 115 7.59% 0.00
2012 & Greater 8 37,923,120 4.33% 197 8.06% 0.00
             
  123 876,470,589 100.00%      

07/09/2001 - 09:10 (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

Disclosure Control # Group Property Type Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1)
1   Retail 3/10/11 0.00   CT 83,964,275 7.51000% 525,476 0    
2   Retail 3/7/11 0.00   VV 75,000,000 7.46000% 466,250 0    
4   Office 4/1/11 0.00   WI 28,938,078 7.28400% 198,500 0    
5   Retail 1/1/11 0.00   IL 20,422,895 8.13000% 152,284 0    
6   Office 2/1/11 0.00   MD 19,026,828 7.41000% 132,375 0    
7   Retail 2/1/11 0.00   KS 18,984,919 7.91000% 138,596 0    
8   Office 3/10/11 0.00   CA 18,951,510 7.53500% 133,306 0    
9   Retail 2/1/11 0.00   MI 17,235,047 7.51200% 121,106 0    
10   Multifamily 12/1/06 0.00   TX 15,612,602 7.91000% 122,201 0    
11   Industrial 1/1/11 0.00   PA 15,184,209 7.50000% 106,630 0    
12   Industrial 3/1/11 0.00   CA 15,112,500 7.50000% 94,453 0    
14   Lodging 2/1/11 0.00   CA 14,867,252 7.77000% 113,118 0   A
15   Retail 4/1/11 0.00   IL 14,122,909 7.75000% 101,372 0    
16   Industrial 1/1/11 0.00   MD 13,395,613 7.80000% 96,823 0   A
17   Office 3/1/11 0.00   MD 12,966,271 7.47000% 90,631 0    
18   Office 9/1/10 0.00   CA 12,823,759 8.22000% 96,641 0    
19   Office 1/1/11 0.00   CT 12,747,676 7.75000% 91,701 0    
20   Office 1/1/11 0.00   MD 12,199,925 7.75000% 87,761 0    
21   Office 4/1/11 0.00   IL 11,477,320 7.62500% 81,396 0    
22   Self storage 1/1/10 0.00   VV 11,780,458 8.50000% 96,627 18,159    
28   Multifamily 10/1/10 0.00   MS 10,077,960 7.91500% 73,767 0   A
29   Multifamily 1/1/11 0.00   UT 9,759,328 7.68000% 69,735 0   A
30   Office 1/1/11 0.00   TX 9,558,584 7.50000% 67,125 0    
31   Retail 3/1/21 0.00   MO 9,438,423 7.92000% 78,989 0    
32   Industrial 4/1/11 0.00   CA 9,280,891 7.45000% 64,709 0    
33   Retail 10/1/10 0.00   NY 8,754,111 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

07/09/2001 - 09:10 (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

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)
34   Lodging 3/1/11 0.00   CA 8,715,384 7.79000% 66,321 0   A
35   Retail 9/1/08 0.00   GA 8,537,347 7.02000% 58,532 0    
36   Retail 10/1/09 0.00   IN 8,096,403 8.09000% 60,684 0    
37   Multifamily 5/1/10 0.00   TX 8,060,088 8.20000% 60,755 0    
38   Industrial 9/1/09 0.00   OH 7,965,193 8.21000% 63,986 0    
39   Lodging 1/1/11 0.00   MA 7,951,134 8.08000% 62,170 0    
40   Multifamily 11/1/15 0.00   TX 7,462,883 8.08000% 55,451 0    
41   Office 6/1/10 0.00   FL 7,346,325 8.35000% 56,115 0   A
42   Retail 2/1/11 0.00   NY 7,273,066 7.60000% 51,543 0    
43   Retail 3/1/11 0.00   FL 7,206,160 7.45000% 50,271 0    
44   Office 12/1/10 0.00   TX 7,120,065 8.15000% 53,214 0    
45   Retail 12/31/05 0.00   NY 7,046,983 7.67000% 58,131 0    
46   Office 9/1/10 0.00   CA 7,058,038 8.22000% 53,190 0    
47   Planned unit development 12/1/10 0.00   MI 7,018,343 7.85200% 51,005 0   A
48   Multifamily 2/1/11 0.00   OK 6,373,480 7.01000% 42,622 0   A
49   Industrial 3/1/11 0.00   CA 6,283,696 7.48000% 43,964 0   A
50   Office 2/1/11 0.00   CA 6,279,217 8.16000% 46,932 0   A
51   Retail 2/1/11 0.00   MD 5,976,832 7.37000% 41,420 0    
52   Office 11/1/10 0.00   TN 5,970,525 8.11200% 44,495 0    
53   Multifamily 1/1/11 0.00   FL 5,813,428 7.25000% 39,839 0    
54   Retail 1/1/11 0.00   FL 5,604,611 7.48000% 39,282 0   A
55   Multifamily 4/1/11 0.00   AZ 5,481,419 7.25000% 39,754 0    
56   Lodging 1/1/11 0.00   NY 5,441,270 8.03000% 42,366 0    
57   Retail 11/1/15 0.00   FL 5,109,996 8.15000% 38,217 0    
58   Multifamily 1/1/11 0.00   KY 5,098,980 7.73000% 36,610 0    
59   Lodging 3/1/11 0.00   VA 5,080,401 7.94000% 39,160 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

07/09/2001 - 09:10 (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

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)
60   Multifamily 12/1/10 0.00   TX 5,027,366 7.86000% 36,563 0    
61   Multifamily 3/1/11 0.00   WI 4,987,060 7.48000% 34,892 0    
62   Planned unit development 2/1/08 0.00   IL 4,881,668 7.53000% 34,362 0   A
63   Office 2/1/11 0.00   CA 4,584,235 7.97000% 33,657 0   A
64   Retail 11/1/10 0.00   KS 4,576,491 7.94000% 33,561 0    
65   Retail 12/1/15 0.00   VA 4,345,292 8.05000% 32,174 0    
66   Multifamily 1/1/16 0.00   KS 4,283,320 7.99000% 31,522 0    
67   Multifamily 12/1/10 0.00   MI 4,280,047 7.71000% 30,687 0    
68   Multifamily 9/1/05 0.00   KS 4,270,753 6.74000% 28,509 0    
69   Lodging 2/1/11 0.00   MN 4,227,362 8.01000% 32,830 0    
70   Office 2/1/11 0.00   CA 4,174,757 7.25000% 30,358 0   A
71   Multifamily 1/1/11 0.00   CA 4,182,569 7.68000% 29,886 0   A
72   Industrial 3/1/11 0.00   FL 4,139,583 7.60000% 29,302 0   A
73   Industrial 1/1/10 0.00   CA 4,128,870 8.45000% 33,678 0    
74   Retail 11/1/10 0.00   CA 4,011,326 8.14000% 29,972 0    
75   Multifamily 12/1/09 0.00   TX 3,906,921 8.26000% 29,703 0   A
76   Multifamily 3/1/11 0.00   TX 3,722,678 7.27000% 27,074 0    
77   Lodging 3/1/11 0.00   TN 3,488,207 8.60000% 28,419 0    
78   Retail 5/1/10 0.00   KS 3,470,499 7.99000% 25,657 0    
79   Office 3/1/08 0.00   NJ 3,431,331 7.57000% 26,768 0    
80   Industrial 1/1/07 0.00   CA 3,437,959 8.46500% 26,442 0    
81   Office 12/1/20 0.00   OR 3,361,504 8.23000% 28,928 0    
82   Multifamily 3/1/11 0.00   VT 3,351,194 7.43000% 23,333 0    
83   Multifamily 3/1/11 0.00   TX 3,335,376 7.27000% 24,257 0    
84   Multifamily 3/1/11 0.00   MA 3,310,700 7.35000% 24,248 0    
85   Industrial 1/1/11 0.00   CO 3,286,275 7.67000% 23,459 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

07/09/2001 - 09:10 (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

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)
86   Office 2/1/11 0.00   CO 3,138,378 7.60000% 22,241 0    
87   Multifamily 2/1/11 0.00   NY 3,138,285 7.56000% 22,155 0    
88   Retail 2/1/11 0.00   CA 3,083,248 7.92000% 23,762 0    
89   Lodging 10/1/08     NJ         6/1/01  
90   Multifamily 5/1/10 0.00   TX 3,018,437 8.16000% 22,669 0    
91   Multifamily 1/1/11 0.00   MI 2,828,137 7.65000% 20,150 0    
92   Multifamily 11/1/10 0.00   MI 2,826,709 8.32000% 21,476 0    
93   Multifamily 8/1/10 0.00   TX 2,782,256 8.23000% 20,996 0    
94   Retail 9/1/08 0.00   KY 2,745,194 6.92000% 18,643 0   A
95   Multifamily 5/1/10 0.00   TX 2,681,405 8.20000% 20,212 0    
96   Retail 2/1/11 0.00   SC 2,664,933 7.50000% 18,704 0    
97   Office 1/1/11 0.00   MN 2,607,162 7.45000% 19,313 0   A
98   Office 1/1/11 0.00   CA 2,539,233 7.60000% 18,005 0    
99   Retail 2/1/11 0.00   TX 2,486,007 7.70000% 18,801 0    
100   Office 3/1/11 0.00   KS 2,433,781 7.54000% 17,128 0    
101   Office 11/1/08 0.00   KS 2,419,148 5.97000% 14,941 0    
102   Retail 7/1/10 0.00   IL 2,384,712 8.47000% 18,403 0    
103   Office 12/1/10 0.00   CA 2,378,002 8.15000% 17,773 0    
104   Office 3/1/11 0.00   NY 2,343,949 7.50000% 16,432 0    
105   Retail 1/1/11 0.00   IL 2,340,477 7.79000% 16,901 0   A
106   Retail 2/1/11 0.00   IL 2,336,751 7.84000% 16,946 0   A
107   Retail 11/1/20 0.00   MO 2,318,061 7.92000% 19,540 0    
108   Office 2/1/11 0.00   TX 2,291,412 7.54000% 16,145 0    
109   Multifamily 6/1/10 0.00   MO 2,276,019 7.28000% 15,634 0    
110   Self storage 1/1/11 0.00   CA 2,236,374 8.13000% 17,560 0    
111   Office 2/1/11 0.00   OH 2,231,486 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

07/09/2001 - 09:10 (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

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)
112   Multifamily 1/1/11 0.00   CO 2,204,448 7.50000% 15,481 0   A
113   Office 3/1/11 0.00   FL 2,114,881 7.75000% 15,188 0    
114   Retail 2/1/11 0.00   FL 2,072,551 7.75000% 14,901 0    
115   Retail 12/1/10 0.00   NC 2,053,223 8.08000% 15,245 0   A
116   Retail 2/1/11 0.00   KS 1,988,298 7.42000% 14,676 0   A
117   Multifamily 10/1/10 0.00   TX 1,988,945 7.99000% 14,661 0    
118   Retail 12/1/10 0.00   CA 1,866,981 8.06000% 13,837 0    
119   Multifamily 12/1/10 0.00   MI 1,831,868 7.92000% 13,399 0    
120   Multifamily 3/1/11 0.00   OR 1,795,247 7.40000% 12,463 0   A
121   Multifamily 12/1/10 0.00   CA 1,737,183 7.79000% 13,264 0    
122   Self storage 5/1/15 0.00   NY 1,603,643 8.63000% 16,553 0    
123   Retail 11/1/10 0.00   WA 1,480,954 8.27000% 11,200 0    
124   Office 11/1/10 0.00   CO 1,355,039 7.94000% 9,937 0    
125   Office 1/1/11 0.00   MA 1,241,814 7.67000% 9,376 0    
126   Industrial 1/1/11 0.00   KS 1,152,568 7.80000% 8,800 0   A
127   Office 1/1/11 0.00   VA 1,070,342 7.48000% 7,502 0    
128   Retail 4/1/06 0.00   IL 997,938 7.43400% 6,947 0   A
129   Multifamily 8/1/08 0.00   TX 957,007 7.22000% 7,209 0   A
130   Multifamily 11/1/08 0.00   CT 642,223 6.84000% 4,320 0    
131   Multifamily 9/1/08 0.00   TX 527,934 7.46000% 4,050 0    
                         
                         
                         
                         
                         
                         
                         
                         
                         
              876,470,589   6,232,958 18,159    
             
 
   

* 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

07/09/2001 - 09:10 (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

   

Balance

    

Remaining

          

Disclosure Control #

Servicing Xfer Date

Schedule

Actual

Note Rate

Maturity Date

Life

Amort.

Property Type

Geo. Location

NOI

DSCR

NOI Date
                         

89

5/10/01

0

Not Avail.

0.00%

10/1/08

0

0

Lodging

NJ

Not Avail.

Not Avail.

Not Avail.

07/09/2001 - 09:10 (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
     
     

07/09/2001 - 09:10 (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
                         

07/09/2001 - 09:10 (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 Modification Description
         

07/09/2001 - 09:10 (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                    

 07/09/2001 - 09:10 (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

           

Remaining Term

      

Appraisal

Disclosure Control #

Appraisal Red. Date

Scheduled Balance

Reduction Amount

Note Rate

Maturity Date

Life

Amort.

Property Type

Geographic Location

DSCR

Value

Date
                         
                         

 07/09/2001 - 09:10 (F141-F178) copyright 2001 LaSalle Bank N.A. Page 24 of 24