EX-19 3 pncmac366cs1202.htm MONTHLY REMITTANCE STMT TO CERTIFICATEHOLDERS - PNCMAC 2001-C1 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:

12/12/2002
Payment Date:

12/12/2002
Prior Payment:

11/12/2002
Next Payment:

01/13/2002
Record Date:

11/29/2002

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

Analyst:
Yuan Li (714) 238-6741
yuan.li@abnamro.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 _200212_3.ZIP

Reporting Package Table of Contents

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

Parties to the Transaction 

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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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
A1 146,701,000.00 132,538,338.74 675,770.71 0.00 0.00 131,862,568.03 652,751.32 0.00 5.91000000%
69348HDE5   903.458999870 4.606449240 0.000000000 0.000000000 898.852550630 4.449535586 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 403,357,536.30 0.00 0.00 0.00 403,043,302.92 202,199.82 0.00 0.60155015%
69348HDJ4/U72642AA6   983.935244849 0.000000000 0.000000000 0.000000000 983.168715728 0.493238657 0.000000000 0.600676012%
X-2 249,944,680.00N 249,944,680.07 0.00 0.00 0.00 249,944,680.07 256,753.19 0.00 1.23268810%
69348HDK1/U72642AB4   1000.000000280 0.000000000 0.000000000 0.000000000 1000.000000280 1.027240068 0.000000000 1.232708484%
X 471,655,049.00N 464,078,025.64 0.00 0.00 0.00 463,716,488.31 528,042.72 0.00 1.36539811%
69348HDL9/U72642AC2   983.935243827 0.000000000 0.000000000 0.000000000 983.168714706 1.119552777 0.000000000 1.365132152%
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 46,598.32 0.00 6.34278366%
69348HDN5/U72642AE8   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.285653358 0.000000000 6.342821002%
F 13,224,000.00 13,224,000.00 0.00 0.00 0.00 13,224,000.00 76,068.68 0.00 6.90278366%
69348HDP0/U72642AF5   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.752320024 0.000000000 6.902821002%
G 7,714,000.00 7,714,000.00 0.00 0.00 0.00 7,714,000.00 42,894.88 0.00 6.67278366%
69348HDQ8/U72642AG3   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.560653358 0.000000000 6.672821002%
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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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 91,241.20 4,402.50 5.91000000%
69348HDX3/U72642AP3   1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.174684948 0.249684906 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 881,598,223.20 867,435,561.94 675,770.71 0.00 0.00 866,759,791.23 5,543,545.05 4,402.50  
 

Total P&I Payment

 6,219,315.76    

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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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 4,714,925.51
Less Deferred Interest 0.00
Plus Advance Interest 849,426.82
Plus Unscheduled Interest 4,402.50
PPIS Reducing Scheduled 0.00
Less Total Fees Paid To Servicer (20,233.81)
Plus Fees Advanced for PPIS 0.00
Less Fee Strips Paid by Servicer (2,951.96)
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 5,545,569.05
Less Trustee Fee (650.58)
Less Fee Strips Paid by Trust (1,373.44)
Less Misc. Fees Paid by Trust 0.00
Less Interest Reserve Withholding 0.00
Plus Interest Reserve Deposit 0.00
Remittance Interest 5,543,545.04

 

Servicing Fee Summary
Current Servicing Fees 20,233.81
Plus Fees Advanced for PPIS 0.00
Less Reduction for PPIS 0.00
Plus Delinquent Servicing Fees 4,050.49
Total Servicing Fees 24,284.30

 

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

 

Principal Summary
Scheduled:  
Current Scheduled Principal 557,194.64
Advanced Scheduled Principal 118,576.07
Scheduled Principal Distribution 675,770.71
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 675,770.71
   
Servicer Wire Amount 6,221,339.76

 

Pool Balance Summary
   Balance/Amount   Count
Beginning Pool   867,435,561.94 123
Scheduled Principal Distribution   675,770.71
Unscheduled Principal   0.00   0
Deferred Interest   0.00  
Liquidations   0.00   0
Repurchases   0.00   0
Ending Pool   866,759,791.23 123

 

Advances
 

Prior Outstanding

Current Period

Recovered

Ending Outstanding
 

Principal

Interest

Principal

Interest

Principal

Interest

Principal

Interest
Made by: Servicer 236,735.88 2,160,248.64 118,576.07 849,426.82 195,788.84 1,792,716.32 159,523.11 1,216,959.14

12/10/2002 - 11:49 (F141-F178)copyright 2002 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

Class Accrual Pass Thru Rate Accrued Certificate Interest Deductions Additions   Interest Payment Amount Current Period (Shortfall)/ Recovery Remaining Outstanding Interest Shortfalls Credit Support
Prior Int. Short-falls Due Int Accrual on Prior Shortfall (3) Prepay- ment Penalties Other Interest Proceeds (1) Distributable Certificate Interest (2)
Allocable PPIS Deferred & Accretion Interest Interest Loss/Exp
Method Days Original Current(4)
A1 30/360 30 5.910000000% 652,751.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 652,751.32 652,751.32 0.00 0.00 83.36% 84.79%
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 0.00 19.75% 20.09%
X-1 30/360 30 0.601550152% 202,199.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 202,199.82 202,199.82 0.00 0.00 NA NA
X-2 30/360 30 1.232688096% 256,753.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 256,753.19 256,753.19 0.00 0.00 NA NA
X 30/360 30 1.365398114% 528,042.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 528,042.72 528,042.72 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 0.00 181,279.00 181,279.00 0.00 0.00 16.00% 16.27%
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 0.00 12.50% 12.71%
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 0.00 12.50% 12.71%
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 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 0.00 11.25% 11.44%
E 30/360 30 6.342783655% 46,598.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 46,598.32 46,598.32 0.00 0.00 10.25% 10.43%
F 30/360 30 6.902783655% 76,068.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 76,068.68 76,068.68 0.00 0.00 8.75% 8.90%
G 30/360 30 6.672783655% 42,894.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42,894.88 42,894.88 0.00 0.00 7.88% 8.01%
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 0.00 6.00% 6.10%
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 0.00 4.38% 4.45%
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 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 0.00 43,418.80 43,418.80 0.00 0.00 2.75% 2.80%
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 0.00 2.25% 2.29%
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 0.00 2.00% 2.03%
O 30/360 30 5.910000000% 86,838.70 0.00 0.00 0.00 4,757.29 0.00 0.00 0.00 91,595.99 91,241.20 4,402.50 354.79 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 0.00 NA NA
        5,539,142.55 0.00 0.00 0.00 4,757.29 0.00 0.00 0.00 5,543,899.84 5,543,545.05 4,402.50 354.79    

(1) Other Interest Proceeds are additional interest amounts specifically allocated directly to the bond(s) and used in determining the bonds Distributable Interest.
(2) Accrued - Deductions + Additions Interest
(3) Where applicable.
(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all
      classes which are not subordinate to the class divided by (A).

12/10/2002 - 11:49 (F141-F178)copyright 2002 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
12/12/2002 1 932,721 0 0 1 9,443,324 0 0 0 0 0 0 3 24,968,419 0 0
  0.81% 0.11% 0.00% 0.00% 0.81% 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.44% 2.88% 0.00% 0.00%
11/12/2002 1 934,308 0 0 1 9,451,378 0 0 0 0 0 0 3 24,996,572 0 0
  0.81% 0.11% 0.00% 0.00% 0.81% 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.44% 2.88% 0.00% 0.00%
10/15/2002 2 3,640,798 0 0 1 9,457,423 0 0 0 0 0 0 2 24,083,566 0 0
  1.63% 0.42% 0.00% 0.00% 0.81% 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.63% 2.77% 0.00% 0.00%
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%
8/12/2002 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%
7/12/2002 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%
6/12/2002 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%
5/13/2002

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%
4/12/2002

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%
3/12/2002

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%
2/12/2002

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
1/14/2002

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0
 

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%
12/12/2001

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%
11/13/2001

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%
10/12/2001

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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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
12/12/2002 123 866,759,791 0 0 0 0 0 0 0 0 0 0 98 324 7.70% 7.66%
  99.19% 98.32% 0.00% 0.00%     0.00% 0.00% 0.00% 0.00% 0.00% 0.00%        

11/12/2002

 123 867,435,562 0 0 0

0

 0 0 0 0 0 0 99 325 7.95% 7.91%

 

99.19%

 98.39% 0.00% 0.00%     0.00% 0.00% 0.00% 0.00% 0.00% 0.00%        
10/15/2002 123 867,960,099 0 0 0 0 0 0 0 0 0 0 100 326 7.70% 7.66%
  99.19% 98.45% 0.00% 0.00%     0.00% 0.00% 0.00% 0.00% 0.00% 0.00%        
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%        
8/12/2002 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%        
7/12/2002 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%        
6/12/2002 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%        
5/13/2002

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%

        
4/12/2002

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%

        
3/12/2002

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%

        
2/12/2002

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%

        
1/14/2002

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%

        
12/12/2001

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%

        
11/13/2001

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%

        
10/12/2001

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%

        

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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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
14 11/1/2002 112,752.74 112,752.74 0.00 A 9/10/2002      
16 11/1/2002 96,491.18 96,491.18 0.00 A        
28 11/1/2002 73,518.02 73,518.02 0.00 A        
29 11/1/2002 69,493.58 69,493.58 0.00 A        
30 5/1/2002 66,888.31 468,183.08 0.00 3 7/23/2002      
36 11/1/2002 60,483.74 60,483.74 0.00 A        
42 11/1/2002 51,363.61 51,363.61 0.00 A        
47 11/1/2002 50,831.24 50,831.24 0.00 A        
48 11/1/2002 42,465.01 42,465.01 0.00 A        
50 11/1/2002 46,776.28 46,776.28 0.00 A        
58 11/1/2002 36,483.45 36,483.45 0.00 A        
62 11/1/2002 34,201.31 34,201.31 0.00 A        
63 11/1/2002 33,392.26 33,392.26 0.00 A        
71 11/1/2002 29,576.08 29,576.08 0.00 A        
75 11/1/2002 29,606.12 29,606.12 0.00 A        
84 11/1/2002 24,166.71 24,166.71 0.00 A        
90 11/1/2002 22,594.10 22,594.10 0.00 A        
93 11/1/2002 20,927.22 20,927.22 0.00 A        
94 11/1/2002 18,350.48 18,350.48 0.00 A        
104

11/1/2002

 16,257.67 16,257.67 0.00 A

 

 

 

 
120

11/1/2002

 12,418.47 12,418.47 0.00 A

 

 

 

 
127

11/1/2002

 7,475.38 7,475.38 0.00 A

 

 

 

 
129 10/1/2002 7,185.39 14,369.98 0.00 1 10/16/2002      
130 11/1/2002 4,304.51 4,304.51 0.00 A        
Total   968,002.89 1,376,482.25            

 
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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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

Current Cumulative

 1

3,040,993.14

362,207.58

12/10/2002 - 11:49 (F141-F178)copyright 2002 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 Balance # of Loans Scheduled Balance % of Balance Weighted Average
Term Coupon PFY DSCR
0 to 1,000,000 4 3,065,345 0.35% 60 7.25% 0.00
1,000,000 to 2,000,000 12 18,783,104 2.17% 101 7.87% 0.00
2,000,000 to 3,000,000 26 62,764,244 7.24% 98 7.71% 0.00
3,000,000 to 4,000,000 15 50,664,034 5.85% 98 7.83% 0.00
4,000,000 to 5,000,000 15 66,261,934 7.64% 98 7.75% 0.00
5,000,000 to 6,000,000 8 43,900,750 5.06% 104 7.66% 0.00
6,000,000 to 7,000,000 6 39,449,551 4.55% 86 7.74% 0.00
7,000,000 to 8,000,000 8 59,603,672 6.88% 100 8.02% 0.00
8,000,000 to 9,000,000 4 33,621,337 3.88% 86 7.78% 0.00
9,000,000 to 10,000,000 5 47,382,619 5.47% 121 7.70% 0.00
10,000,000 to 15,000,000 9 114,883,746 13.25% 96 7.84% 0.00
15,000,000 to 20,000,000 7 118,623,836 13.69% 92 7.61% 0.00
20,000,000 to 25,000,000 1 20,211,976 2.33% 97 8.13% 0.00
25,000,000 & Above 3 187,543,643 21.64% 99 7.46% 0.00
  123 866,759,791 100.00%      
Average Schedule Balance   7,046,828        
Maximum Schedule Balance   83,964,275        
Minimum Schedule Balance   515,120        

 

Distribution of Remaining Term (Fully Amortizing)
Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of Balance

Weighted Average
Term Coupon  PFY DSCR
0 to 60 0 0 0.00% 0 0.00% 0.00
61 to 120 0 0 0.00% 0 0.00% 0.00
121 to 180 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 Interest Rate

# of Loans

Scheduled Balance

% of Balance

Weighted Average

Term

Coupon

PFY DSCR
0.000% to 6.000% 1 2,371,065 0.27% 71 5.97% 0.00
6.001% to 6.500% 0 0 0.00% 0 0.00% 0.00
6.501% to 7.000% 3 7,528,016 0.87% 49 6.81% 0.00
7.001% to 7.500% 34 278,229,957 32.10% 97 7.40% 0.00
7.501% to 8.000% 50 387,286,146 44.68% 98 7.70% 0.00
8.001% to 8.500% 33 186,394,541 21.50% 99 8.20% 0.00
8.501% &Above 2 4,950,067 0.57% 114 8.61% 0.00
  123 866,759,791 100.00%      
Minimum Mortgage Interest Rate 5.970%        
Maximum Mortgage Interest Rate 8.630%        

 

Distribution of Remaining Term (Balloon)
Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average
Term Coupon PFY DSCR
0 to 12 0 0 0.00% 0 0.00% 0.00
13 to 24 0 0 0.00% 0 0.00% 0.00
25 to 36 2 11,009,711 1.27% 35 7.32% 0.00
37 to 60 3 19,658,232 2.27% 48 7.98% 0.00
61 to 120 110 798,933,098 92.17% 96 7.69% 0.00
121 to 180 5 22,493,536 2.60% 155 8.11% 0.00
181 to 240 3 14,665,215 1.69% 218 7.99% 0.00
241 & Above 0 0 0.00% 0 0.00% 0.00
  123 866,759,791 100.00%      
Minimum Remaining Term   33        
Maximum Remaining Term   219        

12/10/2002 - 11:49 (F141-F178)copyright 2002 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 123 866,759,791 100.00% 98 7.70% 0.00
  123 866,759,791 100.00%      
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 46 271,283,530 31.30% 100 7.92% 0.00
1.251 - 1.350 41 266,649,487 30.76% 95 7.63% 0.00
1.351 - 1.450 17 92,420,316 10.66% 97 7.55% 0.00
1.451 - 1.550 10 31,676,829 3.65% 92 7.81% 0.00
1.551 - 1.650 4 33,744,073 3.89% 98 7.84% 0.00
1.651 - 1.750 1 8,556,691 0.99% 99 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 4 162,428,864 18.74% 101 7.49% 0.00
  123 866,759,791 100.00%      
Maximum DSCR 2.340
Minimum DSCR

1.160

          

 

Geographic Distribution
Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR
California 21 136,001,398 15.69% 96 7.81% 0.00
Connecticut 3 97,198,736 11.21% 99 7.54% 0.00
Various 2 86,566,685 9.99% 97 7.60% 0.00
Texas 17 79,376,758 9.16% 90 7.89% 0.00
Maryland 5 62,815,187 7.25% 98 7.57% 0.00
Illinois 8 58,320,672 6.73% 94 7.87% 0.00
Kansas 9 43,027,585 4.96% 95 7.66% 0.00
Florida 8 38,955,446 4.49% 104 7.73% 0.00
Michigan 6 35,605,429 4.11% 97 7.70% 0.00
New York 7 34,943,259 4.03% 87 7.87% 0.00
Wisconsin 2 33,507,099 3.87% 100 7.31% 0.00
Pennsylvania 1 15,001,114 1.73% 97 7.50% 0.00
Missouri 3 13,650,058 1.57% 197 7.81% 0.00
Massachusetts 3 12,274,975 1.42% 98 7.85% 0.00
Virginia 3 10,347,012 1.19% 122 7.94% 0.00
Ohio 2 10,014,420 1.16% 85 8.04% 0.00
Mississippi 1 9,965,868 1.15% 94 7.92% 0.00
Colorado 4 9,867,892 1.14% 97 7.65% 0.00
Utah 1 9,646,632 1.11% 97 7.68% 0.00
Tennessee 2 9,341,324 1.08% 96 8.29% 0.00
Georgia 1 8,398,230 0.97% 69 7.02% 0.00
Indiana 1 8,002,263 0.92% 82 8.09% 0.00
Kentucky 2 7,740,327 0.89% 87 7.45% 0.00
Minnesota 2 6,708,326 0.77% 98 7.80% 0.00
Oklahoma 1 6,287,815 0.73% 98 7.01% 0.00
Arizona 1 5,372,189 0.62% 100 7.25% 0.00
Oregon 2 5,035,908 0.58% 175 7.94% 0.00
New Jersey 1 3,345,758 0.39% 63 7.57% 0.00
Vermont 1 3,310,843 0.38% 99 7.43% 0.00
South Carolina 1 2,632,983 0.30% 98 7.50% 0.00
North Carolina 1 2,031,623 0.23% 96 8.08% 0.00
Washington 1 1,465,977 0.17% 95 8.27% 0.00
  123 866,759,791 100.00%      

12/10/2002 - 11:49 (F141-F178)copyright 2002 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 34 347,376,268 40.08% 101 7.66% 0.00
Office 31 213,505,236 24.63% 98 7.67% 0.00
Multifamily 35 147,560,772 17.02% 93 7.70% 0.00
Industrial 11 82,391,746 9.51% 94 7.71% 0.00
Lodging 7 48,881,540 5.64% 98 7.95% 0.00
Self storage 3 15,280,483 1.76% 93 8.46% 0.00
PUD 2 11,763,746 1.36% 82 7.72% 0.00
  123 866,759,791 100.00%      

 

Distribution of Loan Seasoning
Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR
0 to 12 0 0 0.00% 0 0.00% 0.00
13 to 24 86 680,380,216 78.50% 101 7.62% 0.00
25 to 36 25 125,396,854 14.47% 100 8.20% 0.00
37 to 48 2 15,812,269 1.82% 82 8.15% 0.00
49 to 60 8 23,090,911 2.66% 62 6.94% 0.00
61 to 72 1 15,266,830 1.76% 48 7.91% 0.00
73 to 84 1 6,812,712 0.79% 36 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
  123 866,759,791 100.00%      

 

Distribution of Amortization Type
Amortization Type   # of Loans    Scheduled Balance   % of Balance   WAMM   WAC   PFY DSCR
AmortizingBalloon   121   707,795,516 81.66%   97 7.75%   0.00
IO Maturity Balloon   2   158,964,275 18.34%   99 7.49%   0.00
   123   866,759,791 100.00%        

 

Distribution of Year Loans Maturing
Year # of Loans

Scheduled Balance

 % of Balance WAMM WAC PFY DSCR
2002 0 0 0.00% 0 0.00% 0.00
2003 0 0 0.00% 0 0.00% 0.00
2004 0 0 0.00% 0 0.00% 0.00
2005 2 11,009,711 1.27% 35 7.32% 0.00
2006 2 16,252,832 1.88% 48 7.88% 0.00
2007 1 3,405,400 0.39% 49 8.47% 0.00
2008 8 23,717,472 2.74% 67 7.10% 0.00
2009 3 19,676,273 2.27% 82 8.17% 0.00
2010 30 140,514,713 16.21% 93 8.13% 0.00
2011 69 615,024,640 70.96% 98 7.59% 0.00
2012 0 0 0.00% 0 0.00% 0.00
2013 & Greater 8 37,158,750 4.29% 180 8.06% 0.00
  123 866,759,791 100.00%      

12/10/2002 - 11:49 (F141-F178)copyright 2002 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 3/10/2011 0.00   CT 83,964,275 7.51000% 525,476      
2   Retail 3/7/2011 0.00   VV 75,000,000 7.46000% 466,250      
4   Office 4/1/2011 0.00   WI 28,579,368 7.28400% 198,500      
5   Retail 1/1/2011 0.00   IL 20,211,976 8.13000% 152,284      
6   Office 2/1/2011 0.00   MD 18,793,791 7.41000% 132,375      
7   Retail 2/1/2011 0.00   KS 18,778,914 7.91000% 138,596      
8   Office 3/10/2011 0.00   CA 18,729,034 7.53500% 133,306      
9   Retail 2/1/2011 0.00   MI 17,029,010 7.51200% 121,106      
10   Multifamily 12/1/2006 0.00   TX 15,266,830 7.91000% 122,201      
11   Industrial 1/1/2011 0.00   PA 15,001,114 7.50000% 106,630      
12   Industrial 3/1/2011 0.00   CA 15,025,143 7.50000% 105,669      
14   Lodging 2/1/2011 0.00   CA 14,592,373 7.77000% 113,118     A
15   Retail 4/1/2011 0.00   IL 13,966,544 7.75000% 101,372      
16   Industrial 1/1/2011 0.00   MD 13,245,391 7.80000% 96,823     A
17   Office 3/1/2011 0.00   MD 12,811,645 7.47000% 90,631      
18   Office 9/1/2010 0.00   CA 12,690,450 8.22000% 96,641      
19   Office 1/1/2011 0.00   CT 12,602,960 7.75000% 91,701      
20   Office 1/1/2011 0.00   MD 12,061,426 7.75000% 87,761      
21   Office 4/1/2011 0.00   IL 11,346,272 7.62500% 81,396      
22   Self storage 1/1/2010 0.00   VV 11,566,685 8.50000% 96,627      
28   Multifamily 10/1/2010 0.00   MS 9,965,868 7.91500% 73,767     A
29   Multifamily 1/1/2011 0.00   UT 9,646,632 7.68000% 69,735     A
30   Office 1/1/2011 0.00   TX 9,443,324 7.50000% 67,125     3
31   Retail 3/1/2021 0.00   MO 9,156,474 7.92000% 78,989      
32   Industrial 4/1/2011 0.00   CA 9,170,321 7.45000% 64,709      

* 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

 12/10/2002 - 11:49 (F141-F178)copyright 2002 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

 

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)
33   Retail 10/1/2010 0.00   NY 8,664,152 8.23000% 65,988      
34   Lodging 3/1/2011 0.00   CA 8,556,691 7.79000% 66,321      
35   Retail 9/1/2008 0.00   GA 8,398,230 7.02000% 58,532      
36   Retail 10/1/2009 0.00   IN 8,002,263 8.09000% 60,684     A
37   Multifamily 5/1/2010 0.00   TX 7,973,621 8.20000% 60,755      
38   Industrial 9/1/2009 0.00   OH 7,810,006 8.21000% 63,986      
39   Lodging 1/1/2011 0.00   MA 7,811,235 8.08000% 62,170      
40   Multifamily 11/1/2015 0.00   TX 7,383,682 8.08000% 55,451      
41   Office 6/1/2010 0.00   FL 7,270,904 8.35000% 56,115      
42   Retail 2/1/2011 0.00   NY 7,187,935 7.60000% 51,543     A
43   Retail 3/1/2011 0.00   FL 7,119,809 7.45000% 50,271      
44   Office 12/1/2010 0.00   TX 7,046,481 8.15000% 53,214      
45   Retail 12/31/2005 0.00   NY 6,812,712 7.67000% 58,131      
46   Office 9/1/2010 0.00   CA 6,984,666 8.22000% 53,190      
47   PUD 12/1/2010 0.00   MI 6,940,186 7.85200% 51,005     A
48   Multifamily 2/1/2011 0.00   OK 6,287,815 7.01000% 42,622     A
49   Industrial 3/1/2011 0.00   CA 6,208,941 7.48000% 43,964      
50   Office 2/1/2011 0.00   CA 6,215,231 8.16000% 46,932     A
51   Retail 2/1/2011 0.00   MD 5,902,934 7.37000% 41,420      
52   Office 11/1/2010 0.00   TN 5,907,670 8.11200% 44,495      
53   Multifamily 1/1/2011 0.00   FL 5,739,074 7.25000% 39,839      
54   Retail 1/1/2011 0.00   FL 5,536,707 7.48000% 39,282      
55   Multifamily 4/1/2011 0.00   AZ 5,372,189 7.25000% 39,754      
56   Lodging 1/1/2011 0.00   NY 5,344,651 8.03000% 42,366      
57   Retail 11/1/2015 0.00   FL 5,056,714 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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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)
58   Multifamily 1/1/2011 0.00   KY 5,040,811 7.73000% 36,610     A
59   Lodging 3/1/2011 0.00   VA 4,990,405 7.94000% 39,160      
60   Multifamily 12/1/2010 0.00   TX 4,971,491 7.86000% 36,563      
61   Multifamily 3/1/2011 0.00   WI 4,927,731 7.48000% 34,892      
62   PUD 2/1/2008 0.00   IL 4,823,561 7.53000% 34,362     A
63   Office 2/1/2011 0.00   CA 4,535,229 7.97000% 33,657     A
64   Retail 11/1/2010 0.00   KS 4,526,195 7.94000% 33,561      
65   Retail 12/1/2015 0.00   VA 4,299,232 8.05000% 32,174      
66   Multifamily 1/1/2016 0.00   KS 4,237,494 7.99000% 31,522      
67   Multifamily 12/1/2010 0.00   MI 4,230,697 7.71000% 30,687      
68   Multifamily 9/1/2005 0.00   KS 4,196,999 6.74000% 28,509      
69   Lodging 2/1/2011 0.00   MN 4,152,531 8.01000% 32,830      
70   Office 2/1/2011 0.00   CA 4,090,134 7.25000% 30,358      
71   Multifamily 1/1/2011 0.00   CA 4,134,271 7.68000% 29,886     A
72   Industrial 3/1/2011 0.00   FL 4,091,751 7.60000% 29,302      
73   Industrial 1/1/2010 0.00   CA 4,054,214 8.45000% 33,678      
74   Retail 11/1/2010 0.00   CA 3,969,394 8.14000% 29,972      
75   Multifamily 12/1/2009 0.00   TX 3,864,004 8.26000% 29,703     A
76   Multifamily 3/1/2011 0.00   TX 3,648,272 7.27000% 27,074      
77   Lodging 3/1/2011 0.00   TN 3,433,654 8.60000% 28,419      
78   Retail 5/1/2010 0.00   KS 3,431,266 7.99000% 25,657      
79   Office 3/1/2008 0.00   NJ 3,345,758 7.57000% 26,768      
80   Industrial 1/1/2007 0.00   CA 3,405,400 8.46500% 26,442      
81   Office 12/1/2020 0.00   OR 3,262,434 8.23000% 28,928      
82   Multifamily 3/1/2011 0.00   VT 3,310,843 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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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)
83   Multifamily 3/1/2011 0.00   TX 3,268,711 7.27000% 24,257      
84   Multifamily 3/1/2011 0.00   MA 3,245,457 7.35000% 24,248     A
85   Industrial 1/1/2011 0.00   CO 3,248,234 7.67000% 23,459      
86   Office 2/1/2011 0.00   CO 3,101,643 7.60000% 22,241      
87   Multifamily 2/1/2011 0.00   NY 3,101,197 7.56000% 22,155      
88   Retail 2/1/2011 0.00   CA 3,027,767 7.92000% 23,762      
89   Lodging 10/1/2008     NJ         6/1/2001  
90   Multifamily 5/1/2010 0.00   TX 2,985,728 8.16000% 22,669     A
91   Multifamily 1/1/2011 0.00   MI 2,795,241 7.65000% 20,150      
92   Multifamily 11/1/2010 0.00   MI 2,798,488 8.32000% 21,476      
93   Multifamily 8/1/2010 0.00   TX 2,753,239 8.23000% 20,996     A
94   Retail 9/1/2008 0.00   KY 2,699,516 6.92000% 18,643     A
95   Multifamily 5/1/2010 0.00   TX 2,652,640 8.20000% 20,212      
96   Retail 2/1/2011 0.00   SC 2,632,983 7.50000% 18,704      
97   Office 1/1/2011 0.00   MN 2,555,796 7.45000% 19,313      
98   Office 1/1/2011 0.00   CA 2,509,339 7.60000% 18,005      
99   Retail 2/1/2011 0.00   TX 2,439,463 7.70000% 18,801      
100   Office 3/1/2011 0.00   KS 2,405,245 7.54000% 17,128      
101   Office 11/1/2008 0.00   KS 2,371,065 5.97000% 14,941      
102   Retail 7/1/2010 0.00   IL 2,361,199 8.47000% 18,403      
103   Office 12/1/2010 0.00   CA 2,353,426 8.15000% 17,773      
104   Office 3/1/2011 0.00   NY 2,316,199 7.50000% 16,432     A
105   Retail 1/1/2011 0.00   IL 2,314,166 7.79000% 16,901      
106   Retail 2/1/2011 0.00   IL 2,310,953 7.84000% 16,946      
107   Retail 11/1/2020 0.00   MO 2,246,307 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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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)
108   Office 2/1/2011 0.00   TX 2,264,202 7.54000% 16,145      
109   Multifamily 6/1/2010 0.00   MO 2,247,278 7.28000% 15,634      
110   Self storage 1/1/2011 0.00   CA 2,197,385 8.13000% 17,560      
111   Office 2/1/2011 0.00   OH 2,204,413 7.45000% 15,586      
112   Multifamily 1/1/2011 0.00   CO 2,177,867 7.50000% 15,481      
113   Office 3/1/2011 0.00   FL 2,091,329 7.75000% 15,188      
114   Retail 2/1/2011 0.00   FL 2,049,159 7.75000% 14,901      
115   Retail 12/1/2010 0.00   NC 2,031,623 8.08000% 15,245      
116   Retail 2/1/2011 0.00   KS 1,949,175 7.42000% 14,676      
117   Multifamily 10/1/2010 0.00   TX 1,967,230 7.99000% 14,661      
118   Retail 12/1/2010 0.00   CA 1,847,241 8.06000% 13,837      
119   Multifamily 12/1/2010 0.00   MI 1,811,808 7.92000% 13,399      
120   Multifamily 3/1/2011 0.00   OR 1,773,475 7.40000% 12,463     A
121   Multifamily 12/1/2010 0.00   CA 1,704,749 7.79000% 13,264      
122   Self storage 5/1/2015 0.00   NY 1,516,413 8.63000% 16,553      
123   Retail 11/1/2010 0.00   WA 1,465,977 8.27000% 11,200      
124   Office 11/1/2010 0.00   CO 1,340,147 7.94000% 9,937      
125   Office 1/1/2011 0.00   MA 1,218,283 7.67000% 9,376      
126   Industrial 1/1/2011 0.00   KS 1,131,231 7.80000% 8,800      
127   Office 1/1/2011 0.00   VA 1,057,374 7.48000% 7,502     A
128   Retail 4/1/2006 0.00   IL 986,002 7.43400% 6,947      
129   Multifamily 8/1/2008 0.00   TX 932,721 7.22000% 7,209     1
130   Multifamily 11/1/2008 0.00   CT 631,502 6.84000% 4,320     A
131   Multifamily 9/1/2008 0.00   TX 515,120 7.46000% 4,050      
              866,759,791   6,244,174 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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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
129 0/16/02 1

932,721

935,700

 7.22% 8/1/08 68 248 Multifamily TX Not Avail. Not Avail. Not Avail.

14

9/10/2002

A

14,592,373

14,610,886

7.77%

2/1/2011

 98

278

Lodging

CA

Not Avail.

Not Avail.

Not Avail.

30

7/23/2002

3

9,443,324

9,490,934

7.50%

1/1/2011

 97

337

Office

TX

Not Avail.

Not Avail.

Not Avail.
  3   24,968,419

25,037,519

                  

 

(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

12/10/2002 - 11:49 (F141-F178)copyright 2002 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
129 Modification Counsel appointed and default/demand letter sent 11/15/02. Bowr. called and concerned with neighborhood and is going to try and raise equity to get loan current and proceed with attempt to sell. Advised we would consider negotiated prepayment fee.
14 Modification Loan returned to MS on 12/4/02. Will remain on WL for 3 month monitoring period.
 30 Modification Counsel appointed and default and demand letter fwd. to Bowr. on 11/25/03. Bowr. offered DPO of $5.3MM which was unacceptable. Bowr. wants to negotiate DPO and appraisal due 12/7/02. Anticipate foreclosure sale early January 03.

12/10/2002 - 11:49 (F141-F178)copyright 2002 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
                         

12/10/2002 - 11:49 (F141-F178)copyright 2002 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
         

12/10/2002 - 11:49 (F141-F178)copyright 2002 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..

12/10/2002 - 11:49 (F141-F178)copyright 2002 LaSalle Bank N.A.   Page 23 of 24

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

Appraisal Reduction Detail

Disclosure Control #

Appraisal Red. Date

Scheduled Balance

ARA Amount

 Current P&I Advance ASER

Note Rate

Maturity Date

Remaining Term

Property Type

Geographic Location

DSCR

Appraisal

Life

Amort.

Value

Date
                               
                               

12/10/2002 - 11:49 (F141-F178)copyright 2002 LaSalle Bank N.A.  Page 24 of 24