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

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

Reporting Package Table of Contents

Statement Date:	07/12/2002
Payment Date:	07/12/2002
Prior Payment:	06/12/2002
Next Payment:	08/12/2002
Record Date:	06/28/2002

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 _200207_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 9-10
Historical Collateral Prepayment	Pages 11
Mortgage Loan Characteristics	Pages 12-14
Loan Level Detail	Pages 15-19
Specially Serviced (Part I) ~ Loan Detail	Page 20
Specially Serviced Loan Detail (Part II) ~ Servicer Comments	Page 21
Historical REO Report	Page 22
Modified Loan Detail	Page 23
Realized Loss Detail	Page 24
Appraisal Reduction Detail	Page 25

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

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	135,417,995.64	657,174.96	0.00	0.00	134,760,820.68	666,933.63	0.00	5.91000000%
69348HDE5		923.088429118	4.479689709	0.000000000	0.000000000	918.608739409	4.546210523	0.000000000	Fixed
A2	560,781,000.00	560,781,000.00	0.00	0.00	0.00	560,781,000.00	2,972,139.30	0.00	6.36000000%
69348HDF2		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.300000000	0.000000000	Fixed
X-1	409,943,173.00	404,696,576.76	0.00	0.00	0.00	404,390,990.40	204,174.49	0.00	0.60541501%
69348HDJ4/U72642AA6		987.201649922	0.000000000	0.000000000	0.000000000	986.456214018	0.498055593	0.000000000	0.693578186%
X-2	249,944,680.00	249,944,680.07	0.00	0.00	0.00	249,944,680.07	256,778.35	0.00	1.23280888%
69348HDK1/U72642AB4		1000.000000280	0.000000000	0.000000000	0.000000000	1000.000000280	1.027340730	0.000000000	1.477559920%
X	471,655,049.00	465,618,642.08	0.00	0.00	0.00	465,267,053.48	530,343.59	0.00	1.36681019%
69348HDL9/U72642AC2		987.201648890	0.000000000	0.000000000	0.000000000	986.456213002	1.124431067	0.000000000	1.606823660%
B	33,060,000.00	33,060,000.00	0.00	0.00	0.00	33,060,000.00	181,279.00	0.00	6.58000000%
69348HDG0		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.483333333	0.000000000	6.580000000%
C-1	18,856,000.00	18,856,000.00	0.00	0.00	0.00	18,856,000.00	106,850.67	0.00	6.80000000%
69348HDH8		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.666666843	0.000000000	6.800000000%
C-2	12,000,000.00	12,000,000.00	0.00	0.00	0.00	12,000,000.00	25,700.00	0.00	2.57000000%
69348HDY1		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	2.141666667	0.000000000	2.570000000%
C-2X	12,000,000.00	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	46,599.31	0.00	6.34291858%
69348HDN5/U72642AE8		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.285765653	0.000000000	6.591736749%
F	13,224,000.00	13,224,000.00	0.00	0.00	0.00	13,224,000.00	76,070.16	0.00	6.90291858%
69348HDP0/U72642AF5		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.752431942	0.000000000	7.151736749%
G	7,714,000.00	7,714,000.00	0.00	0.00	0.00	7,714,000.00	42,895.74	0.00	6.67291858%
69348HDQ8/U72642AG3		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.560764843	0.000000000	6.921736749%
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

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	86,834.85	(3.85)	5.91000000%
69348HDX3/U72642AP3		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	4.924781692	(0.000218350)	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	870,315,218.84	657,174.96	0.00	0.00	869,658,043.88	5,557,625.04	(3.85)
				Total P&I Payment			6,214,800.00

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

Cash Reconciliation Summary

Interest Summary
Current Scheduled Interest	4,118,649.49
Less Deferred Interest	0.00
Plus Advance Interest	1,461,491.14
Plus Unscheduled Interest	0.00
PPIS Reducing Scheduled	0.00
Less Total Fees Paid To Servicer	(17,520.89)
Plus Fees Advanced for PPIS	0.00
Less Fee Strips Paid by Servicer	(2,963.96)
Less Misc. Fees & Expenses	0.00
Less Non Recoverable Advances	0.00
Interest Due Trust	5,559,655.77
Less Trustee Fee	(652.74)
Less Fee Strips Paid by Trust	(1,378.00)
Less Misc. Fees Paid by Trust	0.00
Less Interest Reserve Withholding	0.00
Plus Interest Reserve Deposit	0.00
Remittance Interest	5,557,625.04

Servicing Fee Summary
Current Servicing Fees	17,517.04
Plus Fees Advanced for PPIS	0.00
Less Reduction for PPIS	0.00
Plus Delinquent Servicing Fees	6,857.99
Total Servicing Fees	24,375.03

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	870,315,218.84	123
Scheduled Principal Distribution	657,174.96
Unscheduled Principal	0.00	0
Deferred Interest	0.00
Liquidations	0.00	0
Repurchases	0.00	0
Ending Pool	869,658,043.88	123

Principal Summary
Scheduled:
Current Scheduled Principal	473,187.90
Advanced Scheduled Principal	183,987.06
Scheduled Principal Distribution	657,174.96
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	657,174.96
Servicer Wire Amount	6,216,830.73

Advances
	Prior Outstanding		Current Period		Recovered		Ending Outstanding
	Principal	Interest	Principal	Interest	Principal	Interest	Principal	Interest
Made by: Servicer	87,335.51	872,170.10	183,987.06	1,461,491.14	81,506.53	811,119.67	189,816.04	1,522,541.57

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%	666,933.63	0.00	0.00	0.00	0.00	0.00	0.00	666,933.63	666,933.63	0.00	0.00	83.36%	84.50%
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%	20.02%
X-1	30/360	30	0.605415014%	204,174.49	0.00	0.00	0.00	0.00	0.00	0.00	204,174.49	204,174.49	0.00	0.00	NA	NA
X-2	30/360	30	1.232808883%	256,778.35	0.00	0.00	0.00	0.00	0.00	0.00	256,778.35	256,778.35	0.00	0.00	NA	NA
X	30/360	30	1.366810192%	530,343.59	0.00	0.00	0.00	0.00	0.00	0.00	530,343.59	530,343.59	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%	16.22%
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%	12.67%
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%	12.67%
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%	11.40%
E	30/360	30	6.342918584%	46,599.31	0.00	0.00	0.00	0.00	0.00	0.00	46,599.31	46,599.31	0.00	0.00	10.25%	10.39%
F	30/360	30	6.902918584%	76,070.16	0.00	0.00	0.00	0.00	0.00	0.00	76,070.16	76,070.16	0.00	0.00	8.75%	8.87%
G	30/360	30	6.672918584%	42,895.74	0.00	0.00	0.00	0.00	0.00	0.00	42,895.74	42,895.74	0.00	0.00	7.88%	7.98%
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%	6.08%
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%	3.80%
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	350.00	0.00	0.00	87,188.70	86,834.85	(3.85)	353.85	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
				5,557,628.89	0.00	0.00	0.00	350.00	0.00	0.00	5,557,978.89	5,557,625.04	(3.85)	353.85

(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).

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
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%
6/12/01	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
5/14/01	3	102,662,723	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	2.42%	11.66%	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

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
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%
6/12/01	123	877,090,966	1	3,040,993	1	362,208	0	0	0	0	0	0	116	342	7.95%	7.91%
	99.19%	99.49%	0.81%	0.35%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
5/14/01	124	880,588,654	0	0	0	0	0	0	0	0	0	0	117	342	7.70%	7.66%
	100.00%	99.89%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

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

Delinquent Loan Detail

	Paid		Outstanding	Out. Property		Special
Disclosure	Thru	Current P&I	P&I	Protection	Advance	Servicer	Foreclosure	Bankruptcy	REO
Control #	Date	Advance	Advances**	Advances	Description (1)	Transfer Date	Date	Date	Date
9	6/1/02	120,678.71	120,678.71	0.00	A
11	6/1/02	106,253.53	106,253.53	0.00	A
16	6/1/02	96,490.08	96,490.08	0.00	A
17	6/1/02	90,309.29	90,309.29	0.00	A
18	6/1/02	96,216.83	96,216.83	0.00	A
28	6/1/02	73,517.20	73,517.20	0.00	A
29	6/1/02	69,492.76	69,492.76	0.00	A
30	5/1/02	66,887.47	133,766.88	0.00	1
36	6/1/02	60,483.05	60,483.05	0.00	A
37	6/1/02	60,554.92	60,554.92	0.00	A
41	6/1/02	55,689.08	55,689.08	0.00	A
42	6/1/02	51,362.99	51,362.99	0.00	A
46	6/1/02	52,956.55	52,956.55	0.00	A
47	6/1/02	50,830.67	50,830.67	0.00	A
48	6/1/02	42,464.37	42,464.37	0.00	A
49	6/1/02	43,652.47	43,652.47	0.00	A
58	6/1/02	36,483.02	36,483.02	0.00	A
60	6/1/02	36,438.64	36,438.64	0.00	A
62	6/1/02	34,200.74	34,200.74	0.00	A
63	6/1/02	33,391.43	33,391.43	0.00	A
67	6/1/02	30,580.73	30,580.73	0.00	A
71	6/1/02	29,575.03	29,575.03	0.00	A
72	6/1/02	29,199.38	29,199.38	0.00	A
75	6/1/02	29,605.81	29,605.81	0.00	A
78	6/1/02	25,571.23	25,571.23	0.00	A
79	6/1/02	26,683.38	26,683.38	0.00	A
90	6/1/02	22,593.86	22,593.86	0.00	A
92	6/1/02	21,405.67	21,405.67	0.00	A
93	6/1/02	20,927.02	20,927.02	0.00	A

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

Delinquent Loan Detail

	Paid		Outstanding	Out. Property		Special
Disclosure	Thru	Current P&I	P&I	Protection	Advance	Servicer	Foreclosure	Bankruptcy	REO
Control #	Date	Advance	Advances**	Advances	Description (1)	Transfer Date	Date	Date	Date
94	6/1/02	18,349.02	18,349.02	0.00	A
95	6/1/02	20,145.22	20,145.22	0.00	A
103	6/1/02	17,713.60	17,713.60	0.00	A
112	6/1/02	15,425.92	15,425.92	0.00	A
117	6/1/02	14,611.97	14,611.97	0.00	A
119	6/1/02	13,353.31	13,353.31	0.00	A
120	6/1/02	12,418.31	12,418.31	0.00	A
127	6/1/02	7,475.28	7,475.28	0.00	A
129	6/1/02	7,185.21	7,185.21	0.00	A
130	6/1/02	4,304.43	4,304.43	0.00	A
Total		1,645,478.20	1,712,357.61

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

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

3,040,993.14

362,207.58

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	3,083,174	0.35%	65	7.25%	0.00
1,000,000 to	2,000,000	12	18,881,421	2.17%	106	7.87%	0.00
2,000,000 to	3,000,000	26	63,015,551	7.25%	103	7.71%	0.00
3,000,000 to	4,000,000	15	50,904,639	5.85%	103	7.83%	0.00
4,000,000 to	5,000,000	14	61,513,106	7.07%	103	7.73%	0.00
5,000,000 to	6,000,000	9	49,094,226	5.65%	108	7.69%	0.00
6,000,000 to	7,000,000	5	32,625,395	3.75%	90	7.64%	0.00
7,000,000 to	8,000,000	9	66,840,500	7.69%	105	8.04%	0.00
8,000,000 to	9,000,000	4	33,763,996	3.88%	91	7.78%	0.00
9,000,000 to	10,000,000	5	47,600,107	5.47%	126	7.70%	0.00
10,000,000 to	15,000,000	9	115,325,835	13.26%	101	7.84%	0.00
15,000,000 to	20,000,000	7	119,087,065	13.69%	97	7.61%	0.00
20,000,000 to	25,000,000	1	20,273,667	2.33%	102	8.13%	0.00
25,000,000 &	Above	3	187,649,362	21.58%	104	7.46%	0.00
		123	869,658,044	100.00%
Average Schedule Balance			7,070,391
Maximum Schedule Balance			83,964,275
Minimum Schedule Balance			518,964

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
Interest Rate			Loans	Balance	Balance	Term	Coupon	PFY DSCR
0.000%	to	6.000%	1	2,385,384	0.27%	76	5.97%	0.00
6.001%	to	6.500%	0	0	0.00%	0	0.00%	0.00
6.501%	to	7.000%	3	7,566,712	0.87%	54	6.81%	0.00
7.001%	to	7.500%	34	279,039,053	32.09%	102	7.40%	0.00
7.501%	to	8.000%	50	388,578,539	44.68%	103	7.70%	0.00
8.001%	to	8.500%	33	187,095,513	21.51%	104	8.20%	0.00
8.501%	&	Above	2	4,992,843	0.57%	119	8.61%	0.00
			123	869,658,044	100.00%
Minimum Mortgage Interest Rate				5.970%
Maximum Mortgage Interest Rate				8.630%

Distribution of Remaining Term (Balloon)
Balloon			# of	Scheduled	% of	Weighted Average
Mortgage Loans			Loans	Balance	Balance	Term	Coupon	PFY DSCR
0	to	12	0	0	0.00%	0	0.00%	0.00
13	to	24	0	0	0.00%	0	0.00%	0.00
25	to	36	0	0	0.00%	0	0.00%	0.00
37	to	60	5	30,880,161	3.55%	48	7.74%	0.00
61	to	120	110	801,390,376	92.15%	101	7.69%	0.00
121	to	180	5	22,585,788	2.60%	160	8.11%	0.00
181	to	240	3	14,801,719	1.70%	223	7.99%	0.00
241	&	Above	0	0	0.00%	0	0.00%	0.00
			123	869,658,044	100.00%
Minimum Remaining Term				38
Maximum Remaining Term				224

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	869,658,044	100.00%	103	7.70%	0.00
			123	869,658,044	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	272,360,733	31.32%	105	7.92%	0.00
1.251		1.350	41	267,698,436	30.78%	100	7.63%	0.00
1.351		1.450	17	92,806,951	10.67%	102	7.55%	0.00
1.451		1.550	10	31,815,180	3.66%	97	7.81%	0.00
1.551		1.650	4	33,915,182	3.90%	103	7.84%	0.00
1.651		1.750	1	8,604,034	0.99%	104	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	162,457,529	18.68%	106	7.49%	0.00
			123	869,658,044	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	136,535,872	15.70%	101	7.81%	0.00
Connecticut	3	97,244,434	11.18%	104	7.54%	0.00
Various	2	86,630,539	9.96%	102	7.60%	0.00
Texas	17	79,723,511	9.17%	95	7.89%	0.00
Maryland	5	63,035,919	7.25%	103	7.57%	0.00
Illinois	8	58,509,523	6.73%	99	7.87%	0.00
Kansas	9	43,190,383	4.97%	100	7.66%	0.00
Florida	8	39,088,286	4.49%	109	7.73%	0.00
Michigan	6	35,727,317	4.11%	102	7.70%	0.00
New York	7	35,140,604	4.04%	92	7.87%	0.00
Wisconsin	2	33,630,278	3.87%	105	7.31%	0.00
Pennsylvania	1	15,055,025	1.73%	102	7.50%	0.00
Missouri	3	13,765,156	1.58%	202	7.82%	0.00
Massachusetts	3	12,343,204	1.42%	103	7.85%	0.00
Virginia	3	10,391,156	1.19%	127	7.94%	0.00
Ohio	2	10,068,807	1.16%	90	8.04%	0.00
Mississippi	1	9,998,766	1.15%	99	7.92%	0.00
Colorado	4	9,902,074	1.14%	102	7.65%	0.00
Utah	1	9,679,760	1.11%	102	7.68%	0.00
Tennessee	2	9,375,950	1.08%	101	8.29%	0.00
Georgia	1	8,439,561	0.97%	74	7.02%	0.00
Indiana	1	8,029,944	0.92%	87	8.09%	0.00
Kentucky	2	7,770,993	0.89%	92	7.45%	0.00
Minnesota	2	6,745,986	0.78%	103	7.80%	0.00
Oklahoma	1	6,313,126	0.73%	103	7.01%	0.00
Arizona	1	5,404,809	0.62%	105	7.25%	0.00
Oregon	2	5,072,203	0.58%	180	7.94%	0.00
New Jersey	1	3,371,447	0.39%	68	7.57%	0.00
Vermont	1	3,322,724	0.38%	104	7.43%	0.00
South Carolina	1	2,642,389	0.30%	103	7.50%	0.00
North Carolina	1	2,037,946	0.23%	101	8.08%	0.00
Washington	1	1,470,353	0.17%	100	8.27%	0.00
	123	869,658,044	100.00%

Mortgage Loan Characteristics, continued

Distribution of Property Types
Property Types	# of	Scheduled	% of
	Loans	Balance	Balance	WAMM	WAC	PFY DSCR
Retail	34	348,152,368	40.03%	106	7.66%	0.00
Office	31	214,293,666	24.64%	103	7.67%	0.00
Multifamily	35	148,176,328	17.04%	98	7.70%	0.00
Industrial	11	82,702,549	9.51%	99	7.71%	0.00
Lodging	7	49,146,832	5.65%	103	7.95%	0.00
Self storage	3	15,382,513	1.77%	98	8.46%	0.00
PUD	2	11,803,788	1.36%	87	7.72%	0.00
	123	869,658,044	100.00%

Distribution of Amortization Type
Amortization Type	# of	Scheduled	% of
	Loans	Balance	Balance	WAMM	WAC	PFY DSCR
AmortizingBalloon	121	710,693,769	81.72%	102	7.75%	0.00
IO Maturity Balloon	2	158,964,275	18.28%	104	7.49%	0.00
	123	869,658,044	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	102	762,775,082	87.71%	106	7.68%	0.00
25	to	36	11	61,404,053	7.06%	92	8.28%	0.00
37	to	48	7	19,850,628	2.28%	67	6.84%	0.00
49	to	60	1	3,371,447	0.39%	68	7.57%	0.00
61	to	72	1	15,372,566	1.77%	53	7.91%	0.00
73	to	84	1	6,884,268	0.79%	41	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	869,658,044	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	11,103,200	1.28%	40	7.32%	0.00
2006	2	16,362,082	1.88%	53	7.88%	0.00
2007	1	3,414,879	0.39%	54	8.47%	0.00
2008	8	23,843,804	2.74%	72	7.10%	0.00
2009	3	19,762,957	2.27%	87	8.17%	0.00
2010	30	141,000,287	16.21%	98	8.13%	0.00
2011	69	616,783,328	70.92%	103	7.59%	0.00
2012	0	0	0.00%	0	0.00%	0.00
2013 & Greater	8	37,387,507	4.30%	185	8.06%	0.00
	123	869,658,044	100.00%

Loan Level Detail

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
1		Retail	3/10/11	0.00		CT	83,964,275	7.51000%	525,476	0
2		Retail	3/7/11	0.00		VV	75,000,000	7.46000%	466,250	0
4		Office	4/1/11	0.00		WI	28,685,087	7.28400%	198,500	0
5		Retail	1/1/11	0.00		IL	20,273,667	8.13000%	152,284	0
6		Office	2/1/11	0.00		MD	18,862,445	7.41000%	132,375	0
7		Retail	2/1/11	0.00		KS	18,839,311	7.91000%	138,596	0
8		Office	3/10/11	0.00		CA	18,794,474	7.53500%	133,306	0
9		Retail	2/1/11	0.00		MI	17,089,656	7.51200%	121,106	0		A
10		Multifamily	12/1/06	0.00		TX	15,372,566	7.91000%	122,201	0
11		Industrial	1/1/11	0.00		PA	15,055,025	7.50000%	106,630	0		A
12		Industrial	3/1/11	0.00		CA	15,073,587	7.50000%	105,669	0
14		Lodging	2/1/11	0.00		CA	14,674,406	7.77000%	113,118	0
15		Retail	4/1/11	0.00		IL	14,012,429	7.75000%	101,372	0
16		Industrial	1/1/11	0.00		MD	13,289,497	7.80000%	96,823	0		A
17		Office	3/1/11	0.00		MD	12,857,154	7.47000%	90,631	0		A
18		Office	9/1/10	0.00		CA	12,729,452	8.22000%	96,641	0		A
19		Office	1/1/11	0.00		CT	12,645,471	7.75000%	91,701	0
20		Office	1/1/11	0.00		MD	12,102,111	7.75000%	87,761	0
21		Office	4/1/11	0.00		IL	11,384,777	7.62500%	81,396	0
22		Self storage	1/1/10	0.00		VV	11,630,539	8.50000%	96,627	0
28		Multifamily	10/1/10	0.00		MS	9,998,766	7.91500%	73,767	0		A
29		Multifamily	1/1/11	0.00		UT	9,679,760	7.68000%	69,735	0		A
30		Office	1/1/11	0.00		TX	9,477,262	7.50000%	67,125	0		1
31		Retail	3/1/21	0.00		MO	9,241,457	7.92000%	78,989	0
32		Industrial	4/1/11	0.00		CA	9,202,862	7.45000%	64,709	0
33		Retail	10/1/10	0.00		NY	8,690,456	8.23000%	65,988	0

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

(1) Legend:

A. P&I Adv - in Grace Period	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

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)
34		Lodging	3/1/11	0.00		CA	8,604,034	7.79000%	66,321	0
35		Retail	9/1/08	0.00		GA	8,439,561	7.02000%	58,532	0
36		Retail	10/1/09	0.00		IN	8,029,944	8.09000%	60,684	0		A
37		Multifamily	5/1/10	0.00		TX	7,998,956	8.20000%	60,755	0		A
38		Industrial	9/1/09	0.00		OH	7,856,421	8.21000%	63,986	0
39		Lodging	1/1/11	0.00		MA	7,852,955	8.08000%	62,170	0
40		Multifamily	11/1/15	0.00		TX	7,406,877	8.08000%	55,451	0
41		Office	6/1/10	0.00		FL	7,292,955	8.35000%	56,115	0		A
42		Retail	2/1/11	0.00		NY	7,212,973	7.60000%	51,543	0		A
43		Retail	3/1/11	0.00		FL	7,145,228	7.45000%	50,271	0
44		Office	12/1/10	0.00		TX	7,068,004	8.15000%	53,214	0
45		Retail	12/31/05	0.00		NY	6,884,268	7.67000%	58,131	0
46		Office	9/1/10	0.00		CA	7,006,132	8.22000%	53,190	0		A
47		PUD	12/1/10	0.00		MI	6,963,126	7.85200%	51,005	0		A
48		Multifamily	2/1/11	0.00		OK	6,313,126	7.01000%	42,622	0		A
49		Industrial	3/1/11	0.00		CA	6,230,941	7.48000%	43,964	0		A
50		Office	2/1/11	0.00		CA	6,233,934	8.16000%	46,932	0
51		Retail	2/1/11	0.00		MD	5,924,712	7.37000%	41,420	0
52		Office	11/1/10	0.00		TN	5,926,071	8.11200%	44,495	0
53		Multifamily	1/1/11	0.00		FL	5,761,011	7.25000%	39,839	0
54		Retail	1/1/11	0.00		FL	5,556,704	7.48000%	39,282	0
55		Multifamily	4/1/11	0.00		AZ	5,404,809	7.25000%	39,754	0
56		Lodging	1/1/11	0.00		NY	5,373,469	8.03000%	42,366	0
57		Retail	11/1/15	0.00		FL	5,072,305	8.15000%	38,217	0
58		Multifamily	1/1/11	0.00		KY	5,057,902	7.73000%	36,610	0		A
59		Lodging	3/1/11	0.00		VA	5,017,242	7.94000%	39,160	0

(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

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
60		Multifamily	12/1/10	0.00		TX	4,987,890	7.86000%	36,563	0		A
61		Multifamily	3/1/11	0.00		WI	4,945,191	7.48000%	34,892	0
62		PUD	2/1/08	0.00		IL	4,840,662	7.53000%	34,362	0		A
63		Office	2/1/11	0.00		CA	4,549,586	7.97000%	33,657	0		A
64		Retail	11/1/10	0.00		KS	4,540,949	7.94000%	33,561	0
65		Retail	12/1/15	0.00		VA	4,312,721	8.05000%	32,174	0
66		Multifamily	1/1/16	0.00		KS	4,250,921	7.99000%	31,522	0
67		Multifamily	12/1/10	0.00		MI	4,245,203	7.71000%	30,687	0		A
68		Multifamily	9/1/05	0.00		KS	4,218,932	6.74000%	28,509	0
69		Lodging	2/1/11	0.00		MN	4,174,848	8.01000%	32,830	0
70		Office	2/1/11	0.00		CA	4,115,415	7.25000%	30,358	0
71		Multifamily	1/1/11	0.00		CA	4,148,468	7.68000%	29,886	0		A
72		Industrial	3/1/11	0.00		FL	4,105,812	7.60000%	29,302	0		A
73		Industrial	1/1/10	0.00		CA	4,076,509	8.45000%	33,678	0
74		Retail	11/1/10	0.00		CA	3,981,666	8.14000%	29,972	0
75		Multifamily	12/1/09	0.00		TX	3,876,592	8.26000%	29,703	0		A
76		Multifamily	3/1/11	0.00		TX	3,670,495	7.27000%	27,074	0
77		Lodging	3/1/11	0.00		TN	3,449,879	8.60000%	28,419	0
78		Retail	5/1/10	0.00		KS	3,442,789	7.99000%	25,657	0		A
79		Office	3/1/08	0.00		NJ	3,371,447	7.57000%	26,768	0		A
80		Industrial	1/1/07	0.00		CA	3,414,879	8.46500%	26,442	0
81		Office	12/1/20	0.00		OR	3,292,317	8.23000%	28,928	0
82		Multifamily	3/1/11	0.00		VT	3,322,724	7.43000%	23,333	0
83		Multifamily	3/1/11	0.00		TX	3,288,622	7.27000%	24,257	0
84		Multifamily	3/1/11	0.00		MA	3,264,941	7.35000%	24,248	0
85		Industrial	1/1/11	0.00		CO	3,259,418	7.67000%	23,459	0

(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

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
86		Office	2/1/11	0.00		CO	3,112,447	7.60000%	22,241	0
87		Multifamily	2/1/11	0.00		NY	3,112,109	7.56000%	22,155	0
88		Retail	2/1/11	0.00		CA	3,044,317	7.92000%	23,762	0
89		Lodging	10/1/08			NJ					6/1/01
90		Multifamily	5/1/10	0.00		TX	2,995,317	8.16000%	22,669	0		A
91		Multifamily	1/1/11	0.00		MI	2,804,913	7.65000%	20,150	0
92		Multifamily	11/1/10	0.00		MI	2,806,727	8.32000%	21,476	0		A
93		Multifamily	8/1/10	0.00		TX	2,761,730	8.23000%	20,996	0		A
94		Retail	9/1/08	0.00		KY	2,713,092	6.92000%	18,643	0		A
95		Multifamily	5/1/10	0.00		TX	2,661,068	8.20000%	20,212	0		A
96		Retail	2/1/11	0.00		SC	2,642,389	7.50000%	18,704	0
97		Office	1/1/11	0.00		MN	2,571,138	7.45000%	19,313	0
98		Office	1/1/11	0.00		CA	2,518,133	7.60000%	18,005	0
99		Retail	2/1/11	0.00		TX	2,453,356	7.70000%	18,801	0
100		Office	3/1/11	0.00		KS	2,413,638	7.54000%	17,128	0
101		Office	11/1/08	0.00		KS	2,385,384	5.97000%	14,941	0
102		Retail	7/1/10	0.00		IL	2,368,059	8.47000%	18,403	0
103		Office	12/1/10	0.00		CA	2,360,614	8.15000%	17,773	0		A
104		Office	3/1/11	0.00		NY	2,324,364	7.50000%	16,432	0
105		Retail	1/1/11	0.00		IL	2,321,891	7.79000%	16,901	0
106		Retail	2/1/11	0.00		IL	2,318,522	7.84000%	16,946	0
107		Retail	11/1/20	0.00		MO	2,267,946	7.92000%	19,540	0
108		Office	2/1/11	0.00		TX	2,272,210	7.54000%	16,145	0
109		Multifamily	6/1/10	0.00		MO	2,255,754	7.28000%	15,634	0
110		Self storage	1/1/11	0.00		CA	2,209,010	8.13000%	17,560	0
111		Office	2/1/11	0.00		OH	2,212,386	7.45000%	15,586	0

(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

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
112		Multifamily	1/1/11	0.00		CO	2,185,693	7.50000%	15,481	0		A
113		Office	3/1/11	0.00		FL	2,098,242	7.75000%	15,188	0
114		Retail	2/1/11	0.00		FL	2,056,029	7.75000%	14,901	0
115		Retail	12/1/10	0.00		NC	2,037,946	8.08000%	15,245	0
116		Retail	2/1/11	0.00		KS	1,960,860	7.42000%	14,676	0
117		Multifamily	10/1/10	0.00		TX	1,973,598	7.99000%	14,661	0		A
118		Retail	12/1/10	0.00		CA	1,853,021	8.06000%	13,837	0
119		Multifamily	12/1/10	0.00		MI	1,817,692	7.92000%	13,399	0		A
120		Multifamily	3/1/11	0.00		OR	1,779,886	7.40000%	12,463	0		A
121		Multifamily	12/1/10	0.00		CA	1,714,431	7.79000%	13,264	0
122		Self storage	5/1/15	0.00		NY	1,542,964	8.63000%	16,553	0
123		Retail	11/1/10	0.00		WA	1,470,353	8.27000%	11,200	0
124		Office	11/1/10	0.00		CO	1,344,516	7.94000%	9,937	0
125		Office	1/1/11	0.00		MA	1,225,308	7.67000%	9,376	0
126		Industrial	1/1/11	0.00		KS	1,137,599	7.80000%	8,800	0
127		Office	1/1/11	0.00		VA	1,061,193	7.48000%	7,502	0		A
128		Retail	4/1/06	0.00		IL	989,516	7.43400%	6,947	0
129		Multifamily	8/1/08	0.00		TX	940,007	7.22000%	7,209	0		A
130		Multifamily	11/1/08	0.00		CT	634,688	6.84000%	4,320	0		A
131		Multifamily	9/1/08	0.00		TX	518,964	7.46000%	4,050	0
							869,658,044		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

Specially Serviced (Part I) ~ Loan Detail

Balance

Remaining

Disclosure Control #

Servicing Xfer Date

Schedule

Actual

Note Rate

Maturity Date

Life

Amort.

Property Type

Geo. Location

NOI

DSCR

NOI Date

Specially Serviced Loan Detail (Part II) ~ Servicer Comments

Disclosure Control #	Resolution Strategy	Comments

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

Modified Loan Detail

Disclosure Control #	Modification Date	Cutoff Maturity Date	Modified Maturity Date	Modification Description

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..

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

PNC MORTGAGE ACCEPTANCE CORP 8-K