EX-19 3 pncmac366cs0902.htm MONTHLY REMITTANCE STMT TO CERTIFICATEHOLDERS ABN AMRO

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:

09/12/2002
Payment Date:

08/12/2002
Prior Payment:

08/12/2002
Next Payment:

10/15/2002
Record Date:

08/30/2002

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 _200209_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.com
Servicer Web Site: www.midlandls.com

LaSalle Factor Line: (800) 246-5761

09/10/2002 - 13:01 (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

Class

Original Face Value (1)

Opening Balance

Principal Payment

Principal Adj. or Loss

Negative Amortization

Closing Balance

Interest Payment (2)

Interest Adjustment

Pass-Through Rate

CUSIP

 

Per $ 1000

Per $ 1000

Per $ 1000

Per $ 1000

Per $ 1000

Per $ 1000

Per $ 1000

Next Rate (3)
A1 146,701,000.00 134,247,590.54 516,646.27 0.00 0.00 133,730,944.27 661,169.38 0.00 5.91000000%
69348HDE5   915.110261961 3.521763792 0.000000000 0.000000000 911.588498170 4.506918017 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-1 409,943,173.00N 404,152,338.39 0.00 0.00 0.00 403,912,097.87 233,326.98 0.00 0.69278921%
69348HDJ4/U72642AA6   985.874055256 0.000000000 0.000000000 0.000000000 985.288021542 0.569169083 0.000000000 0.449155878%
X-2 249,944,680.00N 249,944,680.07 0.00 0.00 0.00 249,944,680.07 307,756.93 0.00 1.47756020%
69348HDK1/U72642AB4   1000.000000280 0.000000000 0.000000000 0.000000000 1000.000000280 1.231300182 0.000000000 1.252646670%
X 471,655,049.00N 464,992,475.35 0.00 0.00 0.00 464,716,069.60 622,537.40 0.00 1.60657413%
69348HDL9/U72642AC2   985.874054218 0.000000000 0.000000000 0.000000000 985.288020525 1.319899790 0.000000000 1.365984888%
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 12,000,000.00N 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 48,427.17 0.00 6.59171983%
69348HDN5/U72642AE8   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.493100045 0.000000000 6.342840506%
F 13,224,000.00 13,224,000.00 0.00 0.00 0.00 13,224,000.00 78,811.95 0.00 7.15171983%
69348HDP0/U72642AF5   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.959766334 0.000000000 6.902840506%
G 7,714,000.00 7,714,000.00 0.00 0.00 0.00 7,714,000.00 44,495.12 0.00 6.92171983%
69348HDQ8/U72642AG3   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.768099559 0.000000000 6.672840506%
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

09/10/2002 - 13:01 (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

Class

Original Face Value (1)

Opening Balance

Principal Payment

Principal Adj. or Loss

Negative Amortization

Closing Balance

Interest Payment (2)

Interest Adjustment

Pass-Through 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 881,598,223.20 869,144,813.74 516,646.27 0.00 0.00 868,628,167.47 5,730,358.55 0.00  
        Total P&I Payment  

6,247,004.82

    

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

09/10/2002 - 13:01 (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

Class

Original Face Value (1)

Opening Balance

Principal Payment

Principal Adj. or Loss

Negative Amortization

Closing Balance

Interest Payment (2)

Interest Adjustment

Pass-Through 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

09/10/2002 - 13:01 (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 4,954,958.87
Less Deferred Interest 0.00
Plus Advance Interest 801,277.12
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled 0.00
Less Total Fees Paid To Servicer (20,735.45)
Plus Fees Advanced for PPIS 0.00
Less Fee Strips Paid by Servicer (3,054.64)
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 5,732,445.90
Less Trustee Fee (670.93)
Less Fee Strips Paid by Trust (1,416.41)
Less Misc. Fees Paid by Trust 0.00
Less Interest Reserve Withholding 0.00
Plus Interest Reserve Deposit 0.00
Remittance Interest 5,730,358.55

 

Servicing Fee Summary  
Current Servicing Fees 20,735.45
Plus Fees Advanced for PPIS 0.00
Less Reduction for PPIS 0.00
Plus Delinquent Servicing Fees 4,348.82
Total Servicing Fees 25,084.27

 

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 869,144,813.74 123
Scheduled Principal Distribution 516,646.27  
Unscheduled Principal 0.00 0
Deferred Interest 0.00  
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 868,628,167.47 123

 

Principal Summary  
Scheduled:  
Current Scheduled Principal 429,371.39
Advanced Scheduled Principal 87,274.88
Scheduled Principal Distribution 516,646.27
Unscheduled:  
Curtailments 0.00
Prepayments in Full 0.00
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Unscheduled Principal Distribution 0.00
Remittance Principal 516,646.27
Servicer Wire Amount 6,249,092.17

      

Advances
 

Prior Outstanding

Current Period

Recovered

Ending Outstanding
 

Principal

Interest

Principal

Interest

Principal

Interest

Principal

Interest
Made by: Servicer 82,322.03 727,137.41 87,274.88 801,277.12 60,256.84 530,216.43 109,340.07 998,198.11

09/10/2002 - 13:01 (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

      

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% 661,169.38 0.00 0.00 0.00 0.00 0.00 0.00 661,169.38 661,169.38 0.00 0.00 83.36% 84.60%
A2 30/360 30 6.360000000% 2,972,139.30 0.00 0.00 0.00 0.00 0.00 0.00 2,972,139.30 2,972,139.30 0.00 0.00 19.75% 20.04%
X-1 30/360 30 0.692789210% 233,326.98 0.00 0.00 0.00 0.00 0.00 0.00 233,326.98 233,326.98 0.00 0.00 NA NA
X-2 30/360 30 1.477560197% 307,756.93 0.00 0.00 0.00 0.00 0.00 0.00 307,756.93 307,756.93 0.00 0.00 NA NA
X 30/360 30 1.606574127% 622,537.40 0.00 0.00 0.00 0.00 0.00 0.00 622,537.40 622,537.40 0.00 0.00 NA NA
B 30/360 30 6.580000000% 181,279.00 0.00 0.00 0.00 0.00 0.00 0.00 181,279.00 181,279.00 0.00 0.00 16.00% 16.24%
C-1 30/360 30 6.800000000% 106,850.67 0.00 0.00 0.00 0.00 0.00 0.00 106,850.67 106,850.67 0.00 0.00 12.50% 12.69%
C-2 30/360 30 2.570000000% 25,700.00 0.00 0.00 0.00 0.00 0.00 0.00 25,700.00 25,700.00 0.00 0.00 12.50% 12.69%
C-2X 30/360 30 4.230000000% 42,300.00 0.00 0.00 0.00 0.00 0.00 0.00 42,300.00 42,300.00 0.00 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 63,640.50 63,640.50 0.00 0.00 11.25% 11.42%
E 30/360 30 6.591719834% 48,427.17 0.00 0.00 0.00 0.00 0.00 0.00 48,427.17 48,427.17 0.00 0.00 10.25% 10.40%
F 30/360 30 7.151719834% 78,811.95 0.00 0.00 0.00 0.00 0.00 0.00 78,811.95 78,811.95 0.00 0.00 8.75% 8.88%
G 30/360 30 6.921719834% 44,495.12 0.00 0.00 0.00 0.00 0.00 0.00 44,495.12 44,495.12 0.00 0.00 7.88% 7.99%
H 30/360 30 5.910000000% 81,410.25 0.00 0.00 0.00 0.00 0.00 0.00 81,410.25 81,410.25 0.00 0.00 6.00% 6.09%
J 30/360 30 5.910000000% 70,555.55 0.00 0.00 0.00 0.00 0.00 0.00 70,555.55 70,555.55 0.00 0.00 4.38% 4.44%
K 30/360 30 5.910000000% 27,136.75 0.00 0.00 0.00 0.00 0.00 0.00 27,136.75 27,136.75 0.00 0.00 3.75% 3.81%
L 30/360 30 5.910000000% 43,418.80 0.00 0.00 0.00 0.00 0.00 0.00 43,418.80 43,418.80 0.00 0.00 2.75% 2.79%
M 30/360 30 5.910000000% 21,709.40 0.00 0.00 0.00 0.00 0.00 0.00 21,709.40 21,709.40 0.00 0.00 2.25% 2.28%
N 30/360 30 5.910000000% 10,854.70 0.00 0.00 0.00 0.00 0.00 0.00 10,854.70 10,854.70 0.00 0.00 2.00% 2.03%
O 30/360 30 5.910000000% 86,838.70 0.00 0.00 0.00 354.79 0.00 0.00 87,193.49 86,838.70 0.00 354.79 0.00% 0.00%
V 30/360 30 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NA NA
        5,730,358.55 0.00 0.00 0.00 354.79 0.00 0.00 5,730,713.34 5,730,358.55 0.00 354.79    

(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).

09/10/2002 - 13:01 (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
9/12/2002 1 2,708,125 0 0 1 9,465,389 0 0 0 0 0 0 1 9,465,389 0 0
  0.81% 0.31% 0.00% 0.00% 0.81% 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.81% 1.09% 0.00% 0.00%
8/12/02 0 0 1 9,471,345 0 0 0 0 0 0 0 0 1 9,471,345 0 0
  0.00% 0.00% 0.81% 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.81% 1.09% 0.00% 0.00%
7/12/02 1 9,477,262 0 0 0 0 0 0 0 0 0 0 0 0 0 0
  0.81% 1.09% 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%
6/12/02 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
  0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
5/13/02

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
4/12/02

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
3/12/02

1

2,103,791

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

0.81%

0.24%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
2/12/02

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
1/14/02

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
12/12/01

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%
11/13/01

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
10/12/01

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%
9/12/01

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%
8/13/01

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
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%
 

1.  Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

09/10/2002 - 13:01 (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

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

Date

#

Balance

#

Balance

#

Amount

#

Balance

#

Balance

#

Amount

 Life Amort. Coupon Remit
9/12/2002 123 868,628,167 0 0 0 0 0 0 0 0 0 0 101 327 7.95% 7.91%
  99.19% 98.53% 0.00% 0.00%     0.00% 0.00% 0.00% 0.00% 0.00% 0.00%        
8/12/02 123 869,144,814 0 0 0 0 0 0 0 0 0 0 102 328 7.95% 7.91%
  99.19% 98.59% 0.00% 0.00%     0.00% 0.00% 0.00% 0.00% 0.00% 0.00%        
7/12/02 123 869,658,044 0 0 0 0 0 0 0 0 0 0 103 329 7.70% 7.66%
  99.19% 98.65% 0.00% 0.00%     0.00% 0.00% 0.00% 0.00% 0.00% 0.00%        
6/12/02 123 870,315,219 0 0 0 0 0 0 0 0 0 0 104 330 7.95% 7.91%
  99.19% 98.72% 0.00% 0.00%     0.00% 0.00% 0.00% 0.00% 0.00% 0.00%        
5/13/02

123

870,820,706

0

0

0

0

0

0

0

0

0

0

105

331

7.70%

7.66%
 

99.19%

98.78%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
4/12/02

123

871,470,421

0

0

0

0

0

0

0

0

0

0

106

332

7.95%

7.91%
 

99.19%

98.85%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
3/12/02

123

871,968,265

0

0

0

0

0

0

0

0

0

0

107

333

7.20%

7.66%
 

99.19%

98.91%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
2/12/02

123

872,888,995

0

0

0

0

0

0

0

0

0

0

108

334

7.95%

7.66%
 

99.19%

99.01%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
1/14/02

123

873,369,427

0

0

0

0

0

0

0

0

0

0

109

335

7.95%

7.66%
 

99.19%

99.07%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
12/12/01

123

873,846,682

0

0

0

0

0

0

0

0

0

0

110

336

7.70%

7.66%
 

99.19%

99.12%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
11/13/01

123

874,465,827

0

0

0

0

0

0

0

0

0

0

111

337

7.95%

7.91%
 

99.19%

99.19%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
10/12/01

123

874,935,824

0

0

0

0

0

0

0

0

0

0

112

338

7.70%

7.66%
 

99.19%

99.24%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
9/12/01

123

875,547,978

0

0

0

0

0

0

0

0

0

0

113

339

7.95%

7.91%
 

99.19%

99.31%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
8/13/01

123

876,010,814

0

0

0

0

0

0

0

0

0

0

114

340

7.95%

7.91%
 

99.19%

99.37%

0.00%

0.00%

    

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

        
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%

        

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

09/10/2002 - 13:01 (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

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
11 8/1/2002 106,241.54 106,241.54 0.00 A        
14 8/1/2002 112,739.32 112,739.32 0.00 A        
28 8/1/2002 73,509.21 73,509.21 0.00 A        
30 5/1/2002 66,879.91 267,526.55 0.00 3

7/23/2002

      
32 8/1/2002 64,075.26 64,075.26 0.00 B        
34 8/1/2002 66,099.17 66,099.17 0.00 A        
42 8/1/2002 51,357.23 51,357.23 0.00 A        
47 8/1/2002 50,825.11 50,825.11 0.00 A        
48 8/1/2002 42,459.38 42,459.38 0.00 A        
58 8/1/2002 36,478.99 36,478.99 0.00 A        
62 8/1/2002 34,195.60 34,195.60 0.00 A        
63 8/1/2002 33,382.92 33,382.92 0.00 A        
71 8/1/2002 29,565.10 29,565.10 0.00 A        
84 8/1/2002 24,163.71 24,163.71 0.00 A        
85 8/1/2002 23,235.03 23,235.03 0.00 B        
90 8/1/2002 22,591.46 22,591.46 0.00 A        
93 8/1/2002 20,924.81 20,924.81 0.00 A        

94

7/1/2002

18,339.82

36,679.37

0.00

 1        

129

8/1/2002

7,184.50

7,184.50

0.00

 A        

130

8/1/2002

4,303.93

4,303.93

0.00

 A        
Total   888,552.00 1,107,538.18            

 
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

09/10/2002 - 13:01 (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

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

 

Cumulative

 1

3,040,993.14

362,207.58

09/10/2002 - 13:01 (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 3,076,602 0.35% 63 7.25% 0.00
1,000,000 to 2,000,000 12 18,845,778 2.17% 104 7.87% 0.00
2,000,000 to 3,000,000 26 62,926,758 7.24% 101 7.71% 0.00
3,000,000 to 4,000,000 15 50,818,168 5.85% 101 7.83% 0.00
4,000,000 to 5,000,000 14 61,427,944 7.07% 101 7.73% 0.00
5,000,000 to 6,000,000 9 49,022,145 5.64% 106 7.69% 0.00
6,000,000 to 7,000,000 6 39,565,063 4.55% 89 7.74% 0.00
7,000,000 to 8,000,000 8 59,753,648 6.88% 103 8.02% 0.00
8,000,000 to 9,000,000 4 33,713,304 3.88% 89 7.78% 0.00
9,000,000 to 10,000,000 5 47,522,071 5.47% 124 7.70% 0.00
10,000,000 to 15,000,000 9 115,170,776 13.26% 99 7.84% 0.00
15,000,000 to 20,000,000 7 118,920,929 13.69% 95 7.61% 0.00
20,000,000 to 25,000,000 1 20,252,893 2.33% 100 8.13% 0.00
25,000,000 & Above 3 187,612,089 21.60% 102 7.46% 0.00
    123 868,628,167 100.00%      
Average Schedule Balance   7,062,018        
Maximum Schedule Balance   83,964,275        
Minimum Schedule Balance   517,526        

 

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 2,380,015 0.27% 74 5.97% 0.00
6.001% to 6.500% 0 0 0.00% 0 0.00% 0.00
6.501% to 7.000% 3 7,552,508 0.87% 52 6.81% 0.00
7.001% to 7.500% 34 278,751,752 32.09% 100 7.40% 0.00
7.501% to 8.000% 50 388,115,045 44.68% 101 7.70% 0.00
8.001% to 8.500% 33 186,851,978 21.51% 102 8.20% 0.00
8.501% & Above 2 4,976,869 0.57% 117 8.61% 0.00
      123 868,628,167 100.00%      
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 1 4,210,863 0.48% 36 6.74% 0.00
37 to 60 4 26,586,661 3.06% 48 7.90% 0.00
61 to 120 110 800,527,036 92.16% 99 7.69% 0.00
121 to 180 5 22,553,325 2.60% 158 8.11% 0.00
181 to 240 3 14,750,283 1.70% 221 7.99% 0.00
241 & Above 0 0 0.00% 0 0.00% 0.00
      123 868,628,167 100.00%      
Minimum Remaining Term   36        
Maximum Remaining Term   222        

09/10/2002 - 13:01 (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 123 868,628,167 100.00% 101 7.70% 0.00
      123 868,628,167 100.00%      
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 46 271,979,216 31.31% 103 7.92% 0.00
1.251   1.350 41 267,326,938 30.78% 98 7.63% 0.00
1.351   1.450 17 92,669,280 10.67% 100 7.55% 0.00
1.451   1.550 10 31,765,887 3.66% 95 7.81% 0.00
1.551   1.650 4 33,853,298 3.90% 101 7.84% 0.00
1.651   1.750 1 8,586,766 0.99% 102 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 4 162,446,782 18.70% 104 7.49% 0.00
      123 868,628,167 100.00%      
Maximum DSCR 2.340          
Minimum DSCR 1.160          

 

Geographic Distribution
Geographic # of Scheduled % of      
Location Loans Balance Balance WAMM WAC PFY DSCR
California 21 136,347,793 15.70% 99 7.81% 0.00
Connecticut 3 97,228,598 11.19% 102 7.54% 0.00
Various 2 86,607,458 9.97% 100 7.60% 0.00
Texas 17 79,597,407 9.16% 93 7.89% 0.00
Maryland 5 62,959,028 7.25% 101 7.57% 0.00
Illinois 8 58,444,923 6.73% 97 7.87% 0.00
Kansas 9 43,133,207 4.97% 98 7.66% 0.00
Florida 8 39,042,357 4.49% 107 7.73% 0.00
Michigan 6 35,685,123 4.11% 100 7.70% 0.00
New York 7 35,067,402 4.04% 90 7.87% 0.00
Wisconsin 2 33,586,907 3.87% 103 7.31% 0.00
Pennsylvania 1 15,036,165 1.73% 100 7.50% 0.00
Missouri 3 13,721,954 1.58% 200 7.82% 0.00
Massachusetts 3 12,318,325 1.42% 101 7.85% 0.00
Virginia 3 10,375,501 1.19% 125 7.94% 0.00
Ohio 2 10,049,066 1.16% 88 8.04% 0.00
Mississippi 1 9,987,490 1.15% 97 7.92% 0.00
Colorado 4 9,890,209 1.14% 100 7.65% 0.00
Utah 1 9,668,283 1.11% 100 7.68% 0.00
Tennessee 2 9,363,966 1.08% 99 8.29% 0.00
Georgia 1 8,424,487 0.97% 72 7.02% 0.00
Indiana 1 8,020,423 0.92% 85 8.09% 0.00
Kentucky 2 7,760,122 0.89% 90 7.45% 0.00
Minnesota 2 6,732,234 0.78% 101 7.80% 0.00
Oklahoma 1 6,304,071 0.73% 101 7.01% 0.00
Arizona 1 5,392,748 0.62% 103 7.25% 0.00
Oregon 2 5,058,724 0.58% 178 7.94% 0.00
New Jersey 1 3,361,834 0.39% 66 7.57% 0.00
Vermont 1 3,318,563 0.38% 102 7.43% 0.00
South Carolina 1 2,639,101 0.30% 101 7.50% 0.00
North Carolina 1 2,035,807 0.23% 99 8.08% 0.00
Washington 1 1,468,890 0.17% 98 8.27% 0.00
  123 868,628,167 100.00%      

09/10/2002 - 13:01 (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 Scheduled % of      
  Loans Balance Balance WAMM WAC PFY DSCR
Retail 34 347,876,453 40.05% 104 7.66% 0.00
Office 31 214,017,717 24.64% 101 7.67% 0.00
Multifamily 35 147,955,051 17.03% 96 7.70% 0.00
Industrial 11 82,593,563 9.51% 97 7.71% 0.00
Lodging 7 49,050,422 5.65% 101 7.95% 0.00
Self storage 3 15,345,017 1.77% 96 8.46% 0.00
PUD 2 11,789,945 1.36% 85 7.72% 0.00
  123 868,628,167 100.00%      

 

Distribution of Amortization Type 
Amortization Type   # of   Scheduled   % of           
   Loans   Balance   Balance   WAMM   WAC   PFY DSCR
AmortizingBalloon   121   709,663,892   81.70%   100   7.75%   0.00
IO Maturity Balloon   2   158,964,275   18.30%   102   7.49%   0.00
   123   868,628,167   100.00%           

 

Distribution of Loan Seasoning
      # of Scheduled % of      
Number of Months Loans Balance Balance WAMM WAC PFY DSCR
0 to 12 0 0 0.00% 0 0.00% 0.00
13 to 24 100 756,837,320 87.13% 104 7.67% 0.00
25 to 36 13 66,430,600 7.65% 91 8.28% 0.00
37 to 48 6 18,874,537 2.17% 64 6.82% 0.00
49 to 60 2 4,299,104 0.49% 67 7.49% 0.00
61 to 72 1 15,330,688 1.76% 51 7.91% 0.00
73 to 84 1 6,855,919 0.79% 39 7.67% 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
      123 868,628,167 100.00%      

 

Distribution of Year Loans Maturing
  # of Scheduled % of      
Year Loans Balance Balance WAMM WAC PFY DSCR
2002 0 0 0.00% 0 0.00% 0.00
2003 0 0 0.00% 0 0.00% 0.00
2004 0 0 0.00% 0 0.00% 0.00
2005 2 11,066,782 1.27% 38 7.32% 0.00
2006 2 16,318,975 1.88% 51 7.88% 0.00
2007 1 3,411,767 0.39% 52 8.47% 0.00
2008 8 23,797,470 2.74% 70 7.10% 0.00
2009 3 19,732,215 2.27% 85 8.17% 0.00
2010 30 140,833,438 16.21% 96 8.13% 0.00
2011 69 616,163,912 70.94% 101 7.59% 0.00
2012 0 0 0.00% 0 0.00% 0.00
2013 & Greater 8 37,303,608 4.29% 183 8.06% 0.00
  123 868,628,167 100.00%      

09/10/2002 - 13:01 (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 3/10/2011 0.00   CT 83,964,275 7.51000% 542,992      
2   Retail 3/7/2011 0.00   VV 75,000,000 7.46000% 481,792      
4   Office 4/1/2011 0.00   WI 28,647,814 7.28400% 198,500      
5   Retail 1/1/2011 0.00   IL 20,252,893 8.13000% 152,284      
6   Office 2/1/2011 0.00   MD 18,838,335 7.41000% 132,375      
7   Retail 2/1/2011 0.00   KS 18,818,692 7.91000% 138,596      
8   Office 3/10/2011 0.00   CA 18,771,682 7.53500% 133,306      
9   Retail 2/1/2011 0.00   MI 17,068,470 7.51200% 121,106      
10   Multifamily 12/1/2006 0.00   TX 15,330,688 7.91000% 122,201      
11   Industrial 1/1/2011 0.00   PA 15,036,165 7.50000% 106,630     A
12   Industrial 3/1/2011 0.00   CA 15,056,896 7.50000% 105,669      
14   Lodging 2/1/2011 0.00   CA 14,644,438 7.77000% 113,118     A
15   Retail 4/1/2011 0.00   IL 13,996,659 7.75000% 101,372      
16   Industrial 1/1/2011 0.00   MD 13,274,323 7.80000% 96,823      
17   Office 3/1/2011 0.00   MD 12,841,248 7.47000% 90,631      
18   Office 9/1/2010 0.00   CA 12,716,329 8.22000% 96,641      
19   Office 1/1/2011 0.00   CT 12,630,802 7.75000% 91,701      
20   Office 1/1/2011 0.00   MD 12,088,072 7.75000% 87,761      
21   Office 4/1/2011 0.00   IL 11,371,445 7.62500% 81,396      
22   Self storage 1/1/2010 0.00   VV 11,607,458 8.50000% 96,627      
28   Multifamily 10/1/2010 0.00   MS 9,987,490 7.91500% 73,767     A
29   Multifamily 1/1/2011 0.00   UT 9,668,283 7.68000% 69,735      
30   Office 1/1/2011 0.00   TX 9,465,389 7.50000% 67,125     3
31   Retail 3/1/2021 0.00   MO 9,209,422 7.92000% 78,989      
32   Industrial 4/1/2011 0.00   CA 9,191,486 7.45000% 64,709     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 1. P&I Adv - delinquent 1 month 3. P&I Adv - delinquent 3+ months 7. Foreclosure
B. P&I Adv - < one month delinq 2. P&I Adv - delinquent 2 months 4. Mat. Balloon/Assumed P&I 9. REO

 09/10/2002 - 13:01 (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

          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)
33   Retail 10/1/2010 0.00   NY 8,681,627 8.23000% 65,988      
34   Lodging 3/1/2011 0.00   CA 8,586,766 7.79000% 66,321    

A
35   Retail 9/1/2008 0.00   GA 8,424,487 7.02000% 58,532      
36   Retail 10/1/2009 0.00   IN 8,020,423 8.09000% 60,684      
37   Multifamily 5/1/2010 0.00   TX 7,990,378 8.20000% 60,755      
38   Industrial 9/1/2009 0.00   OH 7,839,474 8.21000% 63,986      
39   Lodging 1/1/2011 0.00   MA 7,837,841 8.08000% 62,170      
40   Multifamily 11/1/2015 0.00   TX 7,399,018 8.08000% 55,451      
41   Office 6/1/2010 0.00   FL 7,285,576 8.35000% 56,115      
42   Retail 2/1/2011 0.00   NY 7,204,267 7.60000% 51,543     A
43   Retail 3/1/2011 0.00   FL 7,136,335 7.45000% 50,271      
44   Office 12/1/2010 0.00   TX 7,060,758 8.15000% 53,214      
45   Retail 12/31/2005 0.00   NY 6,855,919 7.67000% 58,131      
46   Office 9/1/2010 0.00   CA 6,998,910 8.22000% 53,190      
47   PUD 12/1/2010 0.00   MI 6,955,251 7.85200% 51,005     A
48   Multifamily 2/1/2011 0.00   OK 6,304,071 7.01000% 42,622     A
49   Industrial 3/1/2011 0.00   CA 6,223,256 7.48000% 43,964      
50   Office 2/1/2011 0.00   CA 6,227,656 8.16000% 46,932      
51   Retail 2/1/2011 0.00   MD 5,917,049 7.37000% 41,420      
52   Office 11/1/2010 0.00   TN 5,919,850 8.11200% 44,495      
53   Multifamily 1/1/2011 0.00   FL 5,753,241 7.25000% 39,839      
54   Retail 1/1/2011 0.00   FL 5,549,701 7.48000% 39,282      
55   Multifamily 4/1/2011 0.00   AZ 5,392,748 7.25000% 39,754      
56   Lodging 1/1/2011 0.00   NY 5,363,014 8.03000% 42,366      
57   Retail 11/1/2015 0.00   FL 5,067,048 8.15000% 38,217      

NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

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

09/10/2002 - 13:01 (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)
58   Multifamily 1/1/2011 0.00   KY 5,051,997 7.73000% 36,610     A
59   Lodging 3/1/2011 0.00   VA 5,007,496 7.94000% 39,160      
60   Multifamily 12/1/2010 0.00   TX 4,982,263 7.86000% 36,563      
61   Multifamily 3/1/2011 0.00   WI 4,939,092 7.48000% 34,892      
62   PUD 2/1/2008 0.00   IL 4,834,693 7.53000% 34,362     A
63   Office 2/1/2011 0.00   CA 4,544,704 7.97000% 33,657     A
64   Retail 11/1/2010 0.00   KS 4,535,905 7.94000% 33,561      
65   Retail 12/1/2015 0.00   VA 4,308,149 8.05000% 32,174      
66   Multifamily 1/1/2016 0.00   KS 4,246,356 7.99000% 31,522      
67   Multifamily 12/1/2010 0.00   MI 4,240,181 7.71000% 30,687      
68   Multifamily 9/1/2005 0.00   KS 4,210,863 6.74000% 28,509      
69   Lodging 2/1/2011 0.00   MN 4,166,751 8.01000% 32,830      
70   Office 2/1/2011 0.00   CA 4,106,056 7.25000% 30,358      
71   Multifamily 1/1/2011 0.00   CA 4,143,550 7.68000% 29,886     A
72   Industrial 3/1/2011 0.00   FL 4,100,932 7.60000% 29,302      
73   Industrial 1/1/2010 0.00   CA 4,068,448 8.45000% 33,678      
74   Retail 11/1/2010 0.00   CA 3,977,525 8.14000% 29,972      
75   Multifamily 12/1/2009 0.00   TX 3,872,318 8.26000% 29,703      
76   Multifamily 3/1/2011 0.00   TX 3,662,278 7.27000% 27,074      
77   Lodging 3/1/2011 0.00   TN 3,444,115 8.60000% 28,419      
78   Retail 5/1/2010 0.00   KS 3,438,835 7.99000% 25,657      
79   Office 3/1/2008 0.00   NJ 3,361,834 7.57000% 26,768      
80   Industrial 1/1/2007 0.00   CA 3,411,767 8.46500% 26,442      
81   Office 12/1/2020 0.00   OR 3,281,087 8.23000% 28,928      
82   Multifamily 3/1/2011 0.00   VT 3,318,563 7.43000% 23,333      

NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

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

09/10/2002 - 13:01 (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)
83   Multifamily 3/1/2011 0.00   TX 3,281,260 7.27000% 24,257      
84   Multifamily 3/1/2011 0.00   MA 3,257,751 7.35000% 24,248     A
85   Industrial 1/1/2011 0.00   CO 3,255,541 7.67000% 23,459     B
86   Office 2/1/2011 0.00   CO 3,108,691 7.60000% 22,241      
87   Multifamily 2/1/2011 0.00   NY 3,108,307 7.56000% 22,155      
88   Retail 2/1/2011 0.00   CA 3,038,297 7.92000% 23,762      
89   Lodging 10/1/2008     NJ         6/1/2001  
90   Multifamily 5/1/2010 0.00   TX 2,992,062 8.16000% 22,669     A
91   Multifamily 1/1/2011 0.00   MI 2,801,557 7.65000% 20,150      
92   Multifamily 11/1/2010 0.00   MI 2,803,983 8.32000% 21,476      
93   Multifamily 8/1/2010 0.00   TX 2,758,872 8.23000% 20,996     A
94   Retail 9/1/2008 0.00   KY 2,708,125 6.92000% 18,643     1
95   Multifamily 5/1/2010 0.00   TX 2,658,215 8.20000% 20,212      
96   Retail 2/1/2011 0.00   SC 2,639,101 7.50000% 18,704      
97   Office 1/1/2011 0.00   MN 2,565,483 7.45000% 19,313      
98   Office 1/1/2011 0.00   CA 2,515,073 7.60000% 18,005      
99   Retail 2/1/2011 0.00   TX 2,448,271 7.70000% 18,801      
100   Office 3/1/2011 0.00   KS 2,410,716 7.54000% 17,128      
101   Office 11/1/2008 0.00   KS 2,380,015 5.97000% 14,941      
102   Retail 7/1/2010 0.00   IL 2,365,788 8.47000% 18,403      
103   Office 12/1/2010 0.00   CA 2,358,194 8.15000% 17,773      
104   Office 3/1/2011 0.00   NY 2,321,515 7.50000% 16,432      
105   Retail 1/1/2011 0.00   IL 2,319,232 7.79000% 16,901      
106   Retail 2/1/2011 0.00   IL 2,315,927 7.84000% 16,946      
107   Retail 11/1/2020 0.00   MO 2,259,774 7.92000% 19,540      

NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

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

09/10/2002 - 13:01 (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)
108   Office 2/1/2011 0.00   TX 2,269,416 7.54000% 16,145      
109   Multifamily 6/1/2010 0.00   MO 2,252,758 7.28000% 15,634      
110   Self storage 1/1/2011 0.00   CA 2,204,805 8.13000% 17,560      
111   Office 2/1/2011 0.00   OH 2,209,592 7.45000% 15,586      
112   Multifamily 1/1/2011 0.00   CO 2,182,955 7.50000% 15,481      
113   Office 3/1/2011 0.00   FL 2,095,864 7.75000% 15,188      
114   Retail 2/1/2011 0.00   FL 2,053,660 7.75000% 14,901      
115   Retail 12/1/2010 0.00   NC 2,035,807 8.08000% 15,245      
116   Retail 2/1/2011 0.00   KS 1,956,552 7.42000% 14,676      
117   Multifamily 10/1/2010 0.00   TX 1,971,426 7.99000% 14,661      
118   Retail 12/1/2010 0.00   CA 1,851,063 8.06000% 13,837      
119   Multifamily 12/1/2010 0.00   MI 1,815,681 7.92000% 13,399      
120   Multifamily 3/1/2011 0.00   OR 1,777,637 7.40000% 12,463      
121   Multifamily 12/1/2010 0.00   CA 1,710,892 7.79000% 13,264      
122   Self storage 5/1/2015 0.00   NY 1,532,753 8.63000% 16,553      
123   Retail 11/1/2010 0.00   WA 1,468,890 8.27000% 11,200      
124   Office 11/1/2010 0.00   CO 1,343,022 7.94000% 9,937      
125   Office 1/1/2011 0.00   MA 1,222,733 7.67000% 9,376      
126   Industrial 1/1/2011 0.00   KS 1,135,273 7.80000% 8,800      
127   Office 1/1/2011 0.00   VA 1,059,856 7.48000% 7,502      
128   Retail 4/1/2006 0.00   IL 988,286 7.43400% 6,947      
129   Multifamily 8/1/2008 0.00   TX 937,269 7.22000% 7,209     A
130   Multifamily 11/1/2008 0.00   CT 633,521 6.84000% 4,320     A
131   Multifamily 9/1/2008 0.00   TX 517,526 7.46000% 4,050      
              868,628,167   6,277,231 0    

 *NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

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

09/10/2002 - 13:01 (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 (End of Period)

     

Balance

    

Remaining

          

Control #

Servicing Xfer Date

 Loan Status Code (1)

Schedule

Actual

Note Rate

Maturity Date

Life

Amort.

Property Type

Geo. Location

NOI

DSCR

NOI Date

30

 7/23/2002

3

 9,465,389 9,490,934 7.50% 1/1/2011 100 340 Office TX Not Avail. Not Avail. Not Avail.
  1  

9,465,389

9,490,934

                  

 

(1) Legend:

A. P&I Adv. - in Grace Period 1. P&I Adv. - delinquent 1 month 3. P&I Adv. - delinquent 3+ months 7. Forclosure
B. P&I Adv. - < one month delinquent 2. P&I Adv. - delinquent 2 months 4. Mat. Balloon/Assumed P&I 9. REO

09/10/2002 - 13:01 (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
 30 Modification  

09/10/2002 - 13:01 (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
                         

09/10/2002 - 13:01 (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
         

09/10/2002 - 13:01 (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                  

*Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

09/10/2002 - 13:01 (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
                         
                         

09/10/2002 - 13:01 (F141-F178)copyright 2001 LaSalle Bank N.A. Page 24 of 24