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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp. , as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Reporting Package Table of Contents

Statement Date:	09/16/2002
Payment Date:	09/16/2002
Prior Payment:	08/15/2002
Next Payment:	10/15/2002
Record Date:	08/30/2002

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

Analyst:
Santy Santy (714) 238-6732
Santy.Santy@abnamro.com

Issue Id: PNCM00C1

Monthly Data
File Name: PNCM00C1_200209_3.ZIP

Closing Date:	06/29/2000
First Payment Date:	7/17/2000
Assumed Final Payment:	3/15/2020

	Page(s)
Statements to Certificateholders	Page 2-4
Rating Information	Page 5
Cash Reconciliation Summary	Page 6
Bond Interest Reconciliation	Page 7
Asset-Backed Facts ~ 15 Month Loan Status Summary	Page 8
Asset-Backed Facts ~ 15 Month Payoff/Loss Summary	Page 9
Delinquent Loan Detail	Page 10 -11
Mortgage Loan Characteristics	Page 12 - 13
Loan Level Detail	Page 14 - 22
Specially Serviced (Part I) ~ Loan Detail	Page 23
Specially Serviced Loan Detail (Part II) ~ Servicer Comments	Page 24
Modified Loan Detail	Page 25
Realized Loss Detail	Page 26
Appraisal Reduction Detail	Page 27

Parties to The Transaction

Depositor: PNC Mortgage Acceptance Corp.
Underwriter: Morgan Stanley Dean Witter
Master Servicer: Midland Loan Services, Inc.
Special Servicer: GMAC Commerical Mortgage Corp.
Rating Agency: Fitch, Inc./Moody's Investors Service, Inc.

Information is available for this issue from the following sources

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

REMIC III

	Original	Opening	Principal	Principal	Negative	Closing	Interest	Interest	Pass-Through
Class	Face Value (1)	Balance	Payment	Adj. or Loss	Amortization	Balance	Payment (2)	Adjustment	Rate
CUSIP		Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Next Rate(3)
A-1	152,026,000.00	132,931,183.27	702,180.00	0.00	0.00	132,229,003.27	833,035.42	0.00	7.52000000%
69348HBJ6		874.397690329	4.618815203	0.000000000	0.000000000	869.778875127	5.479558891	0.000000000	7.520000000%
A-2	460,741,000.00	460,741,000.00	0.00	0.00	0.00	460,741,000.00	2,921,865.84	0.00	7.61000000%
69348HBK3		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.341666663	0.000000000	7.610000000%
X	801,024,722.00 N	781,929,905.27	0.00	0.00	0.00	781,227,725.27	484,918.37	0.00	0.74418697%
69348HBQ0		976.162013224	0.000000000	0.000000000	0.000000000	975.285411066	0.605372539	0.000000000	0.480364046%
B	34,046,000.00	34,046,000.00	0.00	0.00	0.00	34,046,000.00	219,596.70	0.00	7.74000000%
69348HBL1		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.450000000	0.000000000	7.740000000%
C	34,047,000.00	34,047,000.00	0.00	0.00	0.00	34,047,000.00	219,603.15	0.00	7.74000000%
69348HBM9		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.450000000	0.000000000	7.740000000%
D	10,014,000.00	10,014,000.00	0.00	0.00	0.00	10,014,000.00	64,590.30	0.00	7.74000000%
69348HBN7		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.450000000	0.000000000	7.740000000%
E	26,036,000.00	26,036,000.00	0.00	0.00	0.00	26,036,000.00	167,932.20	0.00	7.74000000%
69348HBP2		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.450000000	0.000000000	7.740000000%
F	12,016,000.00	12,016,000.00	0.00	0.00	0.00	12,016,000.00	77,503.20	0.00	7.74000000%
69348HBR8		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.450000000	0.000000000	7.740000000%
G	12,017,000.00	12,017,000.00	0.00	0.00	0.00	12,017,000.00	66,343.85	0.00	6.62500000%
69348HBS6		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.520832987	0.000000000	6.625000000%
H	18,024,000.00	18,024,000.00	0.00	0.00	0.00	18,024,000.00	99,507.50	0.00	6.62500000%
69348HBT4		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.520833333	0.000000000	6.625000000%
J	8,011,000.00	8,011,000.00	0.00	0.00	0.00	8,011,000.00	60,469.49	16,242.09	6.62500000%
69348HBU1		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	7.548307327	2.027473474	6.625000000%
K	7,010,000.00	7,010,000.00	0.00	0.00	0.00	7,010,000.00	77,402.08	38,701.04	6.62500000%
69348HBV9		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	11.041666191	5.520833096	6.625000000%
L	8,011,000.00	8,011,000.00	0.00	0.00	0.00	8,011,000.00	88,454.80	44,227.40	6.62500000%
69348HBW7		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	11.041667707	5.520833853	6.625000000%
M	7,010,000.00	7,010,000.00	0.00	0.00	0.00	7,010,000.00	77,402.08	38,701.04	6.62500000%
69348HBX5		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	11.041666191	5.520833096	6.625000000%
N	4,005,000.00	4,005,000.00	0.00	0.00	0.00	4,005,000.00	44,221.88	22,110.94	6.62500000%
69348HBY3		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	11.041667915	5.520833958	6.625000000%
O	8,010,722.00 *	8,010,722.00	0.00	0.00	0.00	8,010,722.00	77,922.25	33,696.39	6.62500000%
69348HBZ0		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	9.727244311	4.206411108	6.625000000%

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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

REMIC III

	Original	Opening	Principal	Principal	Negative	Closing	Interest	Interest	Pass-Through
Class	Face Value (1)	Balance	Payment	Adj. or Loss	Amortization	Balance	Payment (2)	Adjustment	Rate
CUSIP		Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Next Rate(3)
RI	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSE2353	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000
RII	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSE2361	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000
RIII	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSE2536	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000

Total	801,024,722.00	781,929,905.27	702,180.00	0.00	0.00	781,227,725.27	5,580,769.11	193,678.90
			Total P & I Payment				6,282,949.11

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Grantor Trust

	Original	Opening	Principal	Principal	Negative	Closing	Interest	Interest	Pass-Through
Class	Face Value (1)	Balance	Payment	Adj. or Loss	Amortization	Balance	Payment (2)	Adjustment	Rate
CUSIP		Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Next Rate(3)
V	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
69348HDC9

0.000000000

Total

0.00

Total P&I Payment

0.00

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Rating Information

		Original Ratings			Rating Change/Change Date(1)
Class	CUSIP	Fitch	Moody's	S&P	Fitch	Moody's	S&P
RI	9ABSD758	NR	NR	NR
RII	9ABSD759	NR	NR	NR
A-1	69348HBJ6	AAA	Aaa	NR
A-2	69348HBK3	AAA	Aaa	NR
X	69348HBQ0	AAA	Aaa	NR
B	69348HBL1	AA	Aa2	NR
C	69348HBM9	A	A2	NR
D	69348HBN7	A-	A3	NR
E	69348HBP2	BBB	Baa2	NR
F	69348HBR8	BBB-	Baa3	NR
G	69348HBS6	BB+	Ba1	NR
H	69348HBT4	BB	Ba2	NR
J	69348HBU1	BB-	Ba3	NR
K	69348HBV9	B+	B1	NR
L	69348HBW7	B	B2	NR
M	69348HBX5	B-	B3	NR
N	69348HBY3	CCC	NR	NR
O	69348HBZ0	NR	NR	NR
RIII	9ABSD776	NR	NR	NR
V	9ABSD777	NR	NR	NR

NR - Designates that the class was not rated by the rating agency.

X - Designates that the rating agency did not rate any of the classes at the time of issuance.

(1)
Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Cash Reconciliation Summary

Interest Summary
Current Scheduled Interest	4,648,810.98
Less Deferred Interest	0.00
Plus Advance Interest	798,383.86
Plus Unscheduled Interest	199,872.54
PPIS Reducing Scheduled	0.00
Less Total Fees Paid To Servicer	(58,220.07)
Plus Fees Advanced for PPIS	0.00
Less Fee Strips Paid by Servicer	0.00
Less Misc. Fees & Expenses	(6,193.64)
Less Non Recoverable Advances	0.00
Interest Due Trust	5,582,653.67
Less Trustee Fee	(1,884.56)
Less Fee Strips Paid by Trust	0.00
Less Misc. Fees Paid by Trust	0.00
Less Interest Reserve Withholding	0.00
Plus Interest Reserve Deposit	0.00
Remittance Interest	5,580,769.11

Servicing Fee Summary
Current Servicing Fees	58,220.07
Plus Fees Advanced for PPIS	0.00
Less Reduction for PPIS	0.00
Plus Delinquent Servicing Fees	8,814.99
Total Servicing Fees	67,035.06

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	781,929,905.27	209
Scheduled Principal Distribution	702,180.00
Unscheduled Principal	0.00	0
Deferred Interest	0.00
Liquidations	0.00	0
Repurchases	0.00	0
Ending Pool	781,227,725.27	209

Principal Summary
Scheduled:
Current Scheduled Principal	610,776.02
Advanced Scheduled Principal	91,403.98
Scheduled Principal Distribution	702,180.00
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	702,180.00
Servicer Wire Amount	6,284,833.67

Advances
	Prior Outstanding		Current Period		Recovered		Ending Outstanding
	Principal	Interest	Principal	Interest	Principal	Interest	Principal	Interest
Made by: Servicer	73,873.69	453,287.36	91,403.98	798,383.86	19,819.30	163,617.20	145,458.37	1,088,054.03

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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)
A-1	30/360	30	7.520000000%	833,035.42	0.00	0.00	0.00	0.00	0.00	0.00	833,035.42	833,035.42	0.00	0.00	23.50%	24.10%
A-2	30/360	30	7.610000000%	2,921,865.84	0.00	0.00	0.00	0.00	0.00	0.00	2,921,865.84	2,921,865.84	0.00	0.00	23.50%	24.10%
X	30/360	30	0.744186973%	484,918.37	0.00	0.00	0.00	0.00	0.00	0.00	484,918.37	484,918.37	0.00	0.00	NA	NA
B	30/360	30	7.740000000%	219,596.70	0.00	0.00	0.00	0.00	0.00	0.00	219,596.70	219,596.70	0.00	0.00	19.25%	19.74%
C	30/360	30	7.740000000%	219,603.15	0.00	0.00	0.00	0.00	0.00	0.00	219,603.15	219,603.15	0.00	0.00	15.00%	15.38%
D	30/360	30	7.740000000%	64,590.30	0.00	0.00	0.00	0.00	0.00	0.00	64,590.30	64,590.30	0.00	0.00	13.75%	14.10%
E	30/360	30	7.740000000%	167,932.20	0.00	0.00	0.00	0.00	0.00	0.00	167,932.20	167,932.20	0.00	0.00	10.50%	10.77%
F	30/360	30	7.740000000%	77,503.20	0.00	0.00	0.00	0.00	0.00	0.00	77,503.20	77,503.20	0.00	0.00	9.00%	9.23%
G	30/360	30	6.625000000%	66,343.85	0.00	0.00	0.00	0.00	0.00	0.00	66,343.85	66,343.85	0.00	0.00	7.50%	7.69%
H	30/360	30	6.625000000%	99,507.50	0.00	0.00	0.00	0.00	0.00	0.00	99,507.50	99,507.50	0.00	0.00	5.25%	5.38%
J	30/360	30	6.625000000%	44,227.40	0.00	0.00	0.00	16,242.09	0.00	0.00	60,469.49	60,469.49	16,242.09	0.00	4.25%	4.36%
K	30/360	30	6.625000000%	38,701.04	0.00	0.00	0.00	38,701.04	0.00	0.00	77,402.08	77,402.08	38,701.04	0.00	3.38%	3.46%
L	30/360	30	6.625000000%	44,227.40	0.00	0.00	0.00	44,227.40	0.00	0.00	88,454.80	88,454.80	44,227.40	0.00	2.38%	2.44%
M	30/360	30	6.625000000%	38,701.04	0.00	0.00	0.00	38,701.04	0.00	0.00	77,402.08	77,402.08	38,701.04	0.00	1.50%	1.54%
N	30/360	30	6.625000000%	22,110.94	0.00	0.00	0.00	22,110.94	0.00	0.00	44,221.88	44,221.88	22,110.94	0.00	1.00%	1.03%
O	30/360	30	6.625000000%	44,225.86	0.00	0.00	0.00	73,493.25	0.00	0.00	117,719.11	77,922.25	33,696.39	39,796.86	0.00%	0.00%
V		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
				5,387,090.21	0.00	0.00	0.00	233,475.76	0.00	0.00	5,620,565.97	5,580,769.11	193,678.90	39,796.86

(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).

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

	Delinquency Aging Categories										Special Event Categories (1)
Distribution	Delinq 1 Month		Delinq 2 Months		Delinq 3+ Months		Foreclosure		REO		Modifications		Specially Serviced		Bankruptcy
Date	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance
9/16/02	1	2,510,514	2	3,644,464	2	3,183,373	0	0	0	0	4	8,630,419	7	21,620,208	0	0
	0.48%	0.32%	0.96%	0.47%	0.96%	0.41%	0.00%	0.00%	0.00%	0.00%	1.91%	1.10%	3.35%	2.77%	0.00%	0.00%
8/15/02	2	3,649,680	0	0	2	3,186,828	0	0	0	0	4	8,637,181	7	21,654,965	0	0
	0.96%	0.47%	0.00%	0.00%	0.96%	0.41%	0.00%	0.00%	0.00%	0.00%	1.91%	1.10%	3.35%	2.77%	0.00%	0.00%
7/15/02	0	0	0	0	3	4,217,104	0	0	0	0	4	8,643,893	5	16,542,462	0	0
	0.00%	0.00%	0.00%	0.00%	1.44%	0.54%	0.00%	0.00%	0.00%	0.00%	1.91%	1.10%	2.39%	2.11%	0.00%	0.00%
6/17/02	0	0	1	1,027,885	3	8,703,140	0	0	0	0	4	8,652,650	7	24,616,147	0	0
	0.00%	0.00%	0.48%	0.13%	1.44%	1.11%	0.00%	0.00%	0.00%	0.00%	1.91%	1.10%	3.35%	3.14%	0.00%	0.00%
5/15/02	1	1,132,718	0	0	4	9,753,153	0	0	0	0	4	8,659,244	6	18,201,792	0	0
	0.48%	0.14%	0.00%	0.00%	1.91%	1.24%	0.00%	0.00%	0.00%	0.00%	1.91%	1.10%	2.87%	2.32%	0.00%	0.00%
4/15/02	1	1,202,074	1	1,029,666	3	8,747,890	0	0	0	0	4	8,667,890	5	16,626,880	0	0
	0.48%	0.15%	0.48%	0.13%	1.44%	1.11%	0.00%	0.00%	0.00%	0.00%	1.91%	1.10%	2.39%	2.12%	0.00%	0.00%
3/15/02	1	1,203,087	0	0	4	9,799,324	0	0	0	0	1	2,565,413	5	16,651,905	0	0
	0.48%	0.15%	0.00%	0.00%	1.91%	1.25%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	2.39%	2.12%	0.00%	0.00%
2/15/02	0	0	1	1,031,959	3	8,796,340	0	0	0	0	1	2,568,463	4	9,828,299	0	0
	0.00%	0.00%	0.48%	0.13%	1.44%	1.12%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	1.91%	1.25%	0.00%	0.00%
1/15/02	1	1,032,685	1	5,602,794	2	3,214,197	0	0	0	0	1	2,569,695	3	8,816,991	0	0
	0.48%	0.13%	0.48%	0.71%	0.96%	0.41%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	1.44%	1.12%	0.00%	0.00%
12/17/01	1	5,620,069	1	2,332,499	1	884,914	0	0	0	0	1	2,570,919	2	3,217,413	0	0
	0.48%	0.71%	0.48%	0.30%	0.48%	0.11%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	0.96%	0.41%	0.00%	0.00%
11/15/01	0	0	0	0	1	886,417	0	0	0	0	1	2,572,733	1	886,417	0	0
	0.00%	0.00%	0.00%	0.00%	0.48%	0.11%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	0.48%	0.11%	0.00%	0.00%
10/15/01	1	2,336,885	0	0	1	887,680	0	0	0	0	1	2,573,934	1	887,680	0	0
	0.48%	0.30%	0.00%	0.00%	0.48%	0.11%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	0.48%	0.11%	0.00%	0.00%
9/17/01	0	0	0	0	1	889,163	0	0	0	0	1	2,575,727	1	889,163	0	0
	0.00%	0.00%	0.00%	0.00%	0.48%	0.11%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	0.48%	0.11%	0.00%	0.00%
8/15/01	0	0	0	0	1	890,404	0	0	0	0	1	2,576,907	1	890,404	0	0
	0.00%	0.00%	0.00%	0.00%	0.48%	0.11%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	0.48%	0.11%	0.00%	0.00%
7/16/01	0	0	0	0	1	891,635	0	0	0	0	1	2,578,078	1	891,635	0	0
	0.00%	0.00%	0.00%	0.00%	0.48%	0.11%	0.00%	0.00%	0.00%	0.00%	0.48%	0.33%	0.48%	0.11%	0.00%	0.00%

(1) Note: Modification, Specially Serviced and Bankruptcy Totals are Included in the Appropriate Delinquency Aging Categories

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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
9/16/02	209	781,227,725	0	0	0	0	0	0	0	0	0	0	87	297	8.37%	8.27%
	100.00%	97.53%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
8/15/02	209	781,929,905	0	0	0	0	0	0	0	0	0	0	88	298	8.37%	8.27%
	100.00%	97.62%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
7/15/02	209	782,627,318	0	0	0	0	0	0	0	0	0	0	89	299	8.11%	8.00%
	100.00%	97.70%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
6/17/02	209	783,493,311	0	0	0	0	0	0	0	0	0	0	90	300	8.37%	8.27%
	100.00%	97.81%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
5/15/02	209	784,180,073	0	0	0	0	0	0	0	0	0	0	91	301	8.11%	8.00%
	100.00%	97.90%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
4/15/02	209	785,035,823	0	0	0	0	0	0	0	0	0	0	92	302	8.37%	8.27%
	100.00%	98.00%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
3/15/02	209	785,712,079	0	0	0	0	0	0	0	0	0	0	93	303	7.57%	8.00%
	100.00%	98.09%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2/15/02	209	786,905,919	0	0	0	0	0	0	0	0	0	0	94	304	8.37%	8.00%
	100.00%	98.24%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
1/15/02	209	787,569,369	0	0	0	0	0	0	0	0	0	0	95	305	8.37%	8.00%
	100.00%	98.32%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
12/17/01	209	788,228,319	0	0	0	0	0	0	0	0	0	0	96	306	8.10%	8.00%
	100.00%	98.40%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
11/15/01	209	789,057,324	0	0	0	0	0	0	0	0	0	0	97	307	8.37%	8.27%
	100.00%	98.51%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
10/15/01	209	789,706,145	0	0	0	0	0	0	0	0	0	0	98	308	8.10%	8.00%
	100.00%	98.59%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
9/17/01	209	790,525,408	0	0	0	0	0	0	0	0	0	0	99	309	8.37%	8.27%
	100.00%	98.69%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
8/15/01	209	791,164,236	0	0	0	0	0	0	0	0	0	0	100	310	8.37%	8.27%
	100.00%	98.77%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
7/16/01	209	791,798,733	0	0	0	0	0	0	0	0	0	0	101	311	8.10%	8.00%
	100.00%	98.85%	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.

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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
16	8/1/02	81,565.91	81,565.91	0.00	B
25	8/1/02	76,170.81	76,170.81	0.00	B
29	8/1/02	73,993.20	73,993.20	0.00	B
32	8/1/02	60,958.48	60,958.48	0.00	B
33	8/1/02	52,382.32	52,382.32	0.00	B	2/27/02
37	8/1/02	49,626.52	49,626.52	0.00	B
40	8/1/02	60,526.96	60,526.96	0.00	B	1/3/02
45	8/1/02	36,923.56	36,923.56	0.00	B
46	8/1/02	42,389.21	42,389.21	0.00	B
50	6/1/02	24,147.68	72,454.36	0.00	2	7/16/02
51	7/1/02	23,145.92	46,291.16	0.00	1	7/16/02
53	8/1/02	39,580.73	39,580.73	0.00	B
75	8/1/02	27,293.76	27,293.76	0.00	B
87	8/1/02	24,882.46	24,882.46	0.00	B
100	8/1/02	20,696.13	20,696.13	0.00	B
106	8/1/02	21,605.06	21,605.06	0.00	B
112	8/1/02	21,394.93	21,394.93	0.00	B
121	4/1/02	19,657.05	98,294.55	0.00	3	11/30/01
122	8/1/02	18,477.82	18,477.82	0.00	B
131	8/1/02	17,233.45	17,233.45	0.00	B
134	8/1/02	15,258.67	15,258.67	0.00	B
143	8/1/02	13,897.99	13,897.99	0.00	B
146	8/1/02	14,198.07	14,198.07	0.00	B
182	8/1/02	9,645.88	9,645.88	0.00	B
188	8/1/02	10,125.28	10,125.28	0.00	B
201	6/1/02	9,098.71	27,298.36	0.00	2	2/4/02
210	11/1/00	8,353.92	183,789.41	0.00	3	2/2/01
215	8/1/02	6,733.03	6,733.03	0.00	B
218	8/1/02	5,860.59	5,860.59	0.00	B

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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Delinquent Loan Detail, continued

	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
220	8/1/02	3,963.76	3,963.76	0.00	B
Total		889,787.84	1,233,512.40

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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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	24	17,957,754	2.30%	93	8.26%	1.27
1,000,000 to	2,000,000	67	97,900,040	12.53%	93	8.23%	1.35
2,000,000 to	3,000,000	42	102,438,839	13.11%	102	8.37%	1.39
3,000,000 to	4,000,000	16	52,681,048	6.74%	90	7.96%	1.56
4,000,000 to	5,000,000	13	58,178,362	7.45%	90	7.93%	1.78
5,000,000 to	6,000,000	15	82,649,871	10.58%	79	8.15%	1.56
6,000,000 to	7,000,000	7	44,782,980	5.73%	89	8.54%	1.54
7,000,000 to	8,000,000	2	15,373,048	1.97%	87	8.63%	1.42
8,000,000 to	10,000,000	6	57,204,607	7.32%	79	8.20%	1.58
10,000,000 to	15,000,000	10	117,792,910	15.08%	83	7.90%	1.48
15,000,000 to	20,000,000	5	85,152,816	10.90%	80	7.99%	1.50
20,000,000 to	25,000,000	1	22,989,135	2.94%	89	8.27%	1.27
25,000,000 &	Above	1	26,126,315	3.34%	70	6.95%	1.09
		209	781,227,725	100.00%
Average Schedule Balance			3,737,932
Maximum Schedule Balance			26,126,315
Minimum Schedule Balance			271,357

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	24	206,365,582	26.42%	83	8.16%	1.35
121	to	180	2	4,022,357	0.51%	145	8.74%	1.33
181	to	240	13	21,390,508	2.74%	205	8.56%	1.57
241	& Above		0	0	0.00%	0	0.00%	0.00
			39	231,778,447	29.67%
				Minimum Remaining Term				68
				Maximum Remaining Term				210

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%	0	0	0.00%	0	0.00%	0.00
6.001%	to	6.500%	2	4,592,741	0.59%	73	6.46%	1.30
6.501%	to	7.000%	31	153,433,686	19.64%	74	6.85%	1.68
7.001%	to	7.500%	16	53,470,443	6.84%	85	7.26%	1.67
7.501%	to	8.000%	10	40,667,409	5.21%	83	7.74%	1.29
8.001%	to	8.500%	72	278,502,569	35.65%	89	8.30%	1.40
8.501%	to	9.000%	52	164,108,861	21.01%	94	8.76%	1.43
9.001%	to	9.500%	22	79,323,606	10.15%	99	9.24%	1.40
9.501%	&	Above	4	7,128,411	0.91%	90	9.67%	1.72
			209	781,227,725	100.00%
Minimum Mortgage Interest Rate				6.450%
Maximum Mortgage Interest Rate				9.990%

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	2	14,659,832	1.88%	50	8.95%	1.71
61	to	120	161	518,361,140	66.35%	83	8.05%	1.49
121	to	180	7	16,428,306	2.10%	139	7.65%	2.11
181	to	240	0	0	0.00%	0	0.00%	0.00
241	&	Above	0	0	0.00%	0	0.00%	0.00
			170	549,449,278	70.33%
Minimum Remaining Term				46
Maximum Remaining Term				148

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Mortgage Loan Characteristics

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	1	1,990,189	0.25%	70	7.16%	0.38
0.751		0.875	1	1,462,097	0.19%	88	8.35%	0.86
0.876		1.000	1	1,367,307	0.18%	89	8.46%	0.93
1.001		1.125	6	44,644,884	5.71%	77	7.64%	1.07
1.126		1.250	21	84,010,922	10.75%	89	8.59%	1.21
1.251		1.375	26	122,718,477	15.71%	88	8.16%	1.31
1.376		1.500	30	139,577,445	17.87%	89	8.18%	1.44
1.501		1.625	34	121,694,062	15.58%	93	8.02%	1.55
1.626		1.750	35	108,306,519	13.86%	84	8.46%	1.69
1.751		1.875	7	33,571,316	4.30%	84	7.74%	1.84
1.876		2.000	11	41,069,044	5.26%	76	7.18%	1.94
2.001		2.125	5	9,118,458	1.17%	132	7.45%	2.04
2.126		2.250	2	5,983,611	0.77%	88	8.93%	2.15
2.251	&	Above	11	37,933,136	4.86%	85	7.46%	2.49
Unknown			18	27,780,257	3.56%	87	8.58%	0.00
			209	781,227,725	100.00%
Maximum DSCR			2.960
Minimum DSCR			0.380

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		0.875	0	0	0.00%	0	0.00%	0.00
0.876		1.000	0	0	0.00%	0	0.00%	0.00
1.001		1.125	1	2,022,215	0.26%	206	8.14%	1.26
1.126		1.250	7	17,212,058	2.20%	85	7.90%	1.23
1.251		1.375	28	149,776,719	19.17%	88	8.05%	1.42
1.376		1.500	31	135,949,384	17.40%	80	7.80%	1.45
1.501		1.625	10	24,259,786	3.11%	81	7.27%	1.64
1.626		1.750	5	16,961,802	2.17%	76	7.06%	1.82
1.751		1.875	4	6,652,289	0.85%	92	6.91%	1.65
1.876		2.000	5	27,118,908	3.47%	82	6.88%	2.44
2.001		2.125	3	14,452,159	1.85%	100	7.94%	2.09
2.126		2.250	3	2,901,952	0.37%	75	7.06%	1.85
2.251	&	Above	2	3,149,038	0.40%	103	6.86%	2.33
Unknown			110	380,771,416	48.74%	89	8.48%	0.00
			209	781,227,725	100.00%
Maximum DSCR			2.580
Minimum DSCR			1.060

Geographic Distribution
Geographic	# of	Scheduled	% of
Location	Loans	Balance	Balance	WAMM	WAC PFY DSCR
California	25	106,091,352	13.58%	86	8.02%	1.67
New York	25	105,396,167	13.49%	89	8.43%	1.32
Pennsylvania	16	63,114,810	8.08%	82	7.81%	1.35
Michigan	10	61,854,339	7.92%	84	8.34%	1.45
Texas	28	59,961,713	7.68%	118	8.39%	1.42
New Jersey	11	57,760,483	7.39%	90	8.16%	1.48
Illinois	6	36,476,101	4.67%	80	8.13%	1.56
Arizona	6	29,434,846	3.77%	88	8.43%	1.42
Florida	10	27,280,421	3.49%	84	8.42%	1.22
Neveda	6	25,227,242	3.23%	70	7.11%	1.47
New Hampshire	6	17,703,561	2.27%	76	7.26%	1.80
Oklahoma	4	17,380,850	2.22%	72	6.80%	1.47
Virginia	3	16,919,845	2.17%	79	7.33%	1.82
Louisiana	5	16,040,836	2.05%	80	7.74%	1.64
Georgia	6	15,235,046	1.95%	88	8.81%	1.23
Maryland	2	13,520,269	1.73%	90	8.36%	1.34
Colorado	3	12,866,646	1.65%	62	8.73%	1.64
Rhode Island	1	11,967,982	1.53%	84	7.46%	1.42
Nebraska	1	10,777,009	1.38%	87	8.14%	1.21
Minnesota	4	10,672,107	1.37%	104	8.04%	1.98
Ohio	4	10,578,707	1.35%	66	8.91%	1.23
Oregon	2	7,520,094	0.96%	73	7.73%	1.69
Missouri	3	6,925,918	0.89%	74	7.93%	1.76
Indiana	3	6,569,875	0.84%	117	7.67%	1.31
North Carolina	2	4,667,409	0.60%	85	8.55%	1.30
Tennessee	4	4,539,427	0.58%	162	7.41%	1.62
Various	1	4,172,792	0.53%	83	8.84%	1.70
Massachusetts	2	4,138,030	0.53%	89	8.91%	1.41
Washington	1	3,523,755	0.45%	74	6.72%	1.58
Utah	2	3,267,285	0.42%	89	8.92%	1.24
Connecticut	2	3,057,094	0.39%	84	8.23%	1.52
North Dakota	1	2,032,825	0.26%	84	8.10%	1.22
Alabama	1	1,487,393	0.19%	90	9.99%	2.04
South Carolina	1	1,333,498	0.17%	82	8.22%	1.24
Kansas	1	1,261,258	0.16%	84	8.31%	1.92
Maine	1	470,738	0.06%	86	8.32%	2.43
	209	781,227,725	100.00%

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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		Multifamily	7/1/08	1.09	12/31/01	PA	26,126,315	6.95000%	197,006
2		Multifamily	2/1/10	1.27	12/31/01	NY	22,989,135	8.27000%	176,314
3		Multifamily	4/1/08	1.54	12/31/01	NV	19,066,552	6.87000%	131,319
4		Other	5/1/08	1.85	12/31/01	IL	15,806,597	7.17000%	111,740
6		Office	12/1/09	2.49	12/31/01	IL	2,713,485	8.68000%	22,887
7		Industrial	12/1/09	1.43	12/31/01	MI	17,875,115	8.42000%	139,057
8		Lodging	3/1/10	1.24	12/31/01	NY	17,275,830	9.41000%	153,538
9		Multifamily	4/1/10	1.46	12/31/01	NJ	15,128,722	8.14000%	114,506
10		Multifamily	1/1/10	1.34	12/31/01	AZ	14,620,358	8.39000%	113,382
11		Industrial	10/1/08	2.34	12/31/01	CA	14,150,010	6.80000%	96,224
12		Office	1/1/10	1.46	12/31/01	MI	12,864,843	8.58000%	101,440
13		Industrial	12/1/09	1.87	12/31/01	CA	6,187,796	8.30000%	50,675
14		Industrial	12/1/09	1.67	12/31/01	CA	5,897,743	8.30000%	48,299
15		Retail	9/1/09	1.42	12/31/01	RI	11,967,982	7.46000%	85,667
16		Retail	9/1/09	1.32	12/31/01	NY	11,216,092	7.75000%	82,387			B
17		Office	1/1/10	1.21	12/31/01	CA	11,050,390	8.56000%	86,982
18		Multifamily	12/1/09	1.21	12/31/01	NE	10,777,009	8.14000%	81,790
19		Retail	3/1/09	1.34	12/31/01	NY	10,569,732	7.57000%	76,738
20		Other	4/1/10	1.01	12/31/01	IL	10,442,192	9.23000%	91,485
22		Office	10/1/08	1.94	12/31/01	VA	10,134,300	6.51000%	67,069
23		Industrial	7/1/09	1.67	12/31/01	MI	9,839,512	8.17000%	75,124
24		Retail	8/1/08	1.94	12/31/01	NH	9,732,394	6.89000%	67,208
25		Retail	4/1/10	1.27	12/31/01	MD	9,839,392	8.50000%	76,891			B
26		Industrial	3/1/10	1.52	12/31/01	FL	5,423,013	9.10000%	44,651
27		Industrial	3/1/10	1.52	12/31/01	FL	4,288,585	9.07000%	35,220

* 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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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)
28		Retail	11/1/09	1.51	12/31/01	CA	9,450,500	8.22000%	72,294
29		Retail	2/1/07	1.73	12/31/01	CO	9,207,391	8.91000%	74,667			B
30		Multifamily	1/1/10	1.36	12/31/01	NJ	9,135,418	8.57000%	71,971
31		Office	12/1/09	1.70	12/31/01	CA	7,797,208	8.35000%	60,286
32		Retail	1/1/10	1.13	12/31/01	GA	7,575,839	8.92000%	61,513			B
33		Office	6/1/10	1.42	12/31/01	AZ	6,829,416	8.41000%	52,882			B
34		Lodging	1/1/10	2.38	12/31/01	CA	6,423,042	9.27000%	56,612
35		Retail	1/1/10	1.53	12/31/01	LA	6,389,322	8.39000%	49,550
36		Retail	5/1/10	1.94	12/31/01	CA	6,397,752	8.40000%	49,519
37		Retail	4/1/10	1.58	12/31/01	PA	6,387,838	8.54000%	50,094			B
38		Office	8/1/09	0.00		NJ	6,167,813	8.50000%	48,442
39		Multifamily	10/1/08	1.44	12/31/01	OK	5,894,751	6.78000%	40,012
40		Retail	7/1/06	1.67	9/30/01	OH	5,452,441	9.02000%	60,927			B
41		Office	5/1/08	1.73	12/31/01	OR	5,540,541	7.38000%	49,493
42		Multifamily	5/1/08	1.46	12/31/01	FL	5,733,181	6.98000%	39,838
43		Multifamily	2/1/10	1.39	12/31/01	TX	5,593,412	8.25000%	42,822
44		Lodging	1/1/10	2.15	12/31/01	PA	5,534,931	8.87000%	47,328
45		Multifamily	7/1/08	1.53	12/31/01	OK	5,441,733	6.86000%	37,322			B
46		Office	4/1/10	1.56	12/31/01	CA	5,500,024	8.45000%	42,792			B
47		Multifamily	10/1/09	1.35	12/31/01	TX	5,427,850	8.07000%	40,995
48		Office	3/1/10	1.47	12/31/01	NY	5,363,879	9.25000%	47,101
49		Office	3/1/10	1.41	12/31/01	NJ	5,393,593	8.93000%	43,770
50		Retail	3/1/20	1.52	12/31/01	TX	2,619,170	8.91000%	24,566			2
51		Retail	3/1/20	1.56	12/31/01	TX	2,510,514	8.91000%	23,547			1
52		Multifamily	12/1/09	1.36	12/31/01	TX	5,239,080	8.05000%	39,443

(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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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)
53		Retail	5/1/08	1.67	12/31/01	MI	5,213,697	8.09000%	39,963			B
54		Lodging	10/1/13	2.03	12/31/01	NJ	4,948,090	6.88000%	42,246
55		Lodging	10/1/08	2.70	12/31/01	NJ	4,841,227	6.84000%	36,014
56		Multifamily	11/1/08	1.40	12/31/01	OK	4,873,571	6.78000%	33,050
57		Industrial	3/1/10	1.39	12/31/01	MI	4,915,826	8.84000%	39,585
58		Office	7/1/08	1.95	12/31/01	CA	4,691,220	6.97000%	32,501
59		Office	1/1/10	1.46	12/31/01	PA	4,473,736	8.31000%	34,450
60		Office	12/1/09	1.63	12/31/01	VA	4,438,827	8.61000%	35,108
61		Retail	3/1/10	1.60	12/31/01	NY	4,337,231	9.58000%	39,039
62		Retail	8/1/09	1.70	12/31/01	VV	4,172,792	8.84000%	35,781
71		Lodging	10/1/13	2.96	12/31/01	MN	4,089,801	7.22000%	31,358
72		Retail	1/1/10	1.19	12/31/01	MN	4,078,078	8.65000%	32,352
73		Multifamily	10/1/08	1.59	12/31/01	TX	4,029,376	6.88000%	27,605
74		Retail	6/1/09	1.66	12/31/01	NJ	3,671,198	8.07000%	28,843
75		Multifamily	1/1/10	1.54	12/31/01	MD	3,680,877	7.99000%	27,563			B
76		Office	1/1/10	1.67	12/31/01	CA	3,546,885	9.00000%	30,631
77		Multifamily	11/1/08	1.58	12/31/01	WA	3,523,755	6.72000%	23,763
78		Office	1/1/10	1.46	12/31/01	AZ	3,399,600	8.92000%	29,180
79		Warehouse	3/1/15	1.67	12/31/01	NY	3,199,985	8.87000%	35,229
80		Office	10/1/08	1.12	12/31/01	CA	3,062,410	6.46000%	32,150
81		Multifamily	9/1/08	1.59	12/31/01	MI	3,351,762	6.81000%	22,841
82		Multifamily	12/1/14	1.84	12/31/01	TX	3,333,304	8.27000%	25,591
83		Industrial	2/1/10	1.30	12/31/01	FL	3,207,200	8.87000%	27,400
84		Retail	9/1/09	1.72	12/31/01	PA	3,228,977	8.31000%	24,931
85		Multifamily	8/1/08	1.57	12/31/01	LA	3,081,026	6.87000%	23,051

(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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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		Industrial	1/1/10	1.58	12/31/01	NJ	3,058,656	8.69000%	28,394
87		Retail	3/1/10	1.54	12/31/01	IL	3,148,353	8.73000%	25,113			B
88		Retail	10/1/09	1.20	12/31/01	NY	2,743,281	7.76000%	20,151
89		Multifamily	8/1/08	1.90	12/31/01	MO	3,062,855	6.85000%	20,968
90		Retail	3/1/11	1.81	12/31/01	NY	2,844,501	9.32000%	32,035
91		Retail	2/1/20	1.59	12/31/01	TX	2,943,405	9.12000%	28,050
92		Retail	10/1/09	1.26	12/31/01	NY	2,928,770	7.76000%	21,513
93		Retail	11/1/08	1.26	12/31/01	IN	2,865,402	7.01000%	21,576
94		Warehouse	10/1/09	1.38	12/31/01	NC	2,813,359	8.69000%	26,265
95		Office	7/1/08	0.38	12/31/01	NV	1,990,189	7.16000%	14,029
96		Office	7/1/08	2.04	12/31/01	NV	834,441	7.16000%	5,882
97		Retail	9/1/08	1.42	12/31/01	CA	2,689,548	6.83000%	22,954
98		Multifamily	8/1/08	1.78	12/31/01	LA	2,707,569	6.87000%	20,257
99		Retail	10/1/09	1.20	12/31/01	NY	3,124,205	7.77000%	22,969
100		Industrial	1/1/10	1.49	12/31/01	CA	2,746,896	8.30000%	21,134			B
101		Retail	10/1/09	1.21	12/31/01	NY	2,684,706	7.76000%	19,720
102		Multifamily	1/1/15	1.46	12/31/01	PA	1,588,745	8.67000%	13,378
103		Multifamily	1/1/15	1.38	12/31/01	PA	1,066,922	8.67000%	8,984
104		Retail	10/1/09	1.20	12/31/01	NY	2,669,539	7.98000%	20,001
105		Retail	11/1/09	1.49	12/31/01	OH	2,644,970	8.84000%	22,612
106		Retail	8/1/09	1.72	12/31/01	LA	2,602,499	8.53000%	21,796			B
107		Retail	1/1/10	1.24	12/31/01	TX	2,556,464	8.45000%	19,930
108		Retail	3/1/10	1.75	9/30/01	TX	2,551,615	9.18000%	21,152
109		Office	7/1/09	1.68	12/31/01	NJ	2,491,897	8.27000%	19,193
110		Industrial	2/1/10	1.31	12/31/01	GA	2,475,740	8.95000%	20,146

(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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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)
111		Retail	1/1/10	1.63	12/31/01	VA	2,346,717	8.46000%	21,459
112		Office	7/1/09	1.14	12/31/01	PA	2,324,696	8.50000%	21,565			B
113		Multifamily	9/1/08	2.44	12/31/01	TX	2,336,094	6.81000%	17,368
114		Retail	1/1/20	1.40	12/31/01	CA	2,317,699	8.82000%	21,698
115		Multifamily	4/1/10	0.00		CA	2,364,425	8.31000%	18,170
116		Multifamily	3/1/10	1.58	12/31/01	NH	2,358,767	8.35000%	18,199
120		Industrial	3/1/10	1.53	12/31/01	MA	2,337,466	8.99000%	20,124
121		Multifamily	1/1/10	0.00		FL	2,311,598	8.91000%	19,826			3
122		Office	2/1/10	1.19	12/31/01	UT	2,312,273	8.84500%	18,647			B
123		Industrial	1/1/10	1.65	12/31/01	CA	2,243,608	8.48000%	17,537
124		Retail	12/1/09	1.32	12/31/01	MI	2,239,891	8.16000%	17,030
125		Multifamily	2/1/08	1.52	12/31/01	MO	2,234,643	8.46000%	17,428
126		Retail	9/1/09	1.30	12/31/01	IL	2,216,468	8.17000%	16,904
127		Office	1/1/10	0.00		FL	2,192,760	8.79000%	17,607
128		Retail	12/1/09	1.24	12/31/01	TX	2,158,915	8.28000%	16,589
129		Retail	9/1/09	1.30	12/31/01	IL	2,149,006	8.17000%	16,389
130		Retail	11/1/19	1.26	12/31/01	IN	2,022,215	8.14000%	18,180
131		Office	10/1/09	1.59	12/31/01	NY	2,055,022	8.69000%	17,384			B
132		Office	4/1/10	1.20	12/31/01	MI	2,069,118	8.83000%	16,641
133		Retail	3/1/20	1.69	12/31/01	TX	2,004,295	9.12000%	19,057
134		Multifamily	9/1/09	1.22	12/31/01	ND	2,032,825	8.10000%	15,408			B
135		Multifamily	7/1/09	1.39	12/31/01	NY	2,007,009	8.48000%	16,761
136		Office	1/1/10	1.58	12/31/01	OR	1,979,553	8.70000%	15,772
137		Retail	10/1/09	1.49	12/31/01	CO	1,958,141	8.27000%	15,053
138		Retail	10/1/08	1.34	12/31/01	PA	1,919,099	6.90000%	13,172

(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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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)
139		Retail	3/1/10	1.71	12/31/01	CT	1,942,898	9.16000%	16,078
140		Retail	9/1/09	1.69	12/31/01	CA	1,880,788	8.48000%	15,676
141		Retail	11/1/09	1.28	12/31/01	MI	1,883,443	8.24000%	14,433
142		Multifamily	2/1/10	1.08	12/31/01	NY	1,870,894	9.02000%	15,315
143		Multifamily	1/1/10	1.11	12/31/01	PA	1,861,836	8.07000%	14,034			B
144		Industrial	12/1/09	1.65	12/31/01	NH	1,862,824	8.28000%	14,314
145		Industrial	2/1/10	0.00		TX	1,846,709	9.18000%	16,154
146		Retail	11/1/09	1.18	12/31/01	NC	1,854,050	8.34000%	14,334			B
147		Office	1/1/10	1.73	12/31/01	AZ	1,809,809	8.84000%	15,440
148		Office	2/1/10	1.65	12/31/01	TX	1,827,255	8.73000%	14,590
149		Office	1/1/10	1.25	12/31/01	MA	1,800,564	8.80000%	15,314
150		Other	9/1/09	1.95	12/31/01	NJ	1,727,586	8.37000%	13,409
151		Retail	1/1/10	1.30	12/31/01	CO	1,701,113	8.30000%	13,088
152		Office	9/1/09	1.40	12/31/01	PA	1,676,646	8.34000%	13,824
153		Retail	7/1/09	1.44	12/31/01	IN	1,682,259	8.22000%	12,901
154		Retail	3/1/10	1.81	12/31/01	MO	1,628,420	9.22000%	14,267
155		Multifamily	1/1/10	0.00		OH	1,609,521	8.38000%	12,471
156		Office	3/1/10	0.00		MI	1,601,131	8.93000%	12,993
157		Office	9/1/09	1.63	12/31/01	MN	1,562,829	8.24000%	12,786
158		Office	10/1/08	0.00		NY	1,530,238	7.37500%	11,877
159		Retail	7/1/09	1.62	12/31/01	FL	1,540,262	8.49000%	12,873
160		Office	11/1/08	1.66	12/31/01	CA	1,530,331	6.45000%	10,061
161		Warehouse	11/1/09	1.53	12/31/01	PA	1,537,654	8.48000%	12,034
162		Lodging	3/1/10	2.04	12/31/01	AL	1,487,393	9.99000%	14,948
163		Multifamily	11/1/09	1.66	12/31/01	AZ	1,500,714	8.73000%	12,722

(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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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)
164		Retail	3/1/10	1.68	12/31/01	GA	1,505,922	8.68000%	11,960
165		Multifamily	11/1/09	1.44	12/31/01	PA	1,500,921	8.05000%	11,309
166		Multifamily	9/1/09	1.37	12/31/01	GA	1,466,231	8.13000%	11,143
167		Office	11/1/08	1.54	12/31/01	NH	1,378,024	7.08000%	10,821
168		Multifamily	1/1/10	0.86	12/31/01	PA	1,462,097	8.35000%	11,299
169		Retail	9/1/08	1.57	12/31/01	CA	1,370,426	7.29000%	10,583
170		Industrial	11/1/08	1.31	12/31/01	CA	1,360,540	6.89000%	10,147
171		Multifamily	2/1/10	0.93	12/31/01	GA	1,367,307	8.46000%	10,664
172		Office	10/1/08	2.53	11/9/01	NY	1,318,359	7.37500%	10,232
173		Multifamily	8/1/08	1.68	12/31/01	NH	1,308,423	6.96000%	9,859
175		Retail	7/1/09	1.24	12/31/01	SC	1,333,498	8.22000%	10,226
176		Office	3/1/20	1.23	12/31/01	TX	1,291,546	9.26000%	12,391
177		Warehouse	12/1/09	1.65	12/31/01	NV	1,283,440	8.60000%	10,759
178		Multifamily	8/1/08	1.89	12/31/01	LA	1,260,420	6.87000%	9,430
179		Multifamily	11/1/08	1.49	12/31/01	AZ	1,274,948	6.86000%	8,711
180		Office	2/1/10	1.07	12/31/01	TX	1,281,236	8.87000%	10,355
181		Office	1/1/10	0.00		CA	1,258,453	8.34000%	10,328
182		Office	9/1/09	1.92	12/31/01	KS	1,261,258	8.31000%	9,738			B
183		Multifamily	4/1/10	1.71	12/31/01	PA	1,240,498	8.64000%	9,814
184		Retail	7/1/09	1.49	12/31/01	NV	1,234,829	8.22000%	9,469
185		Industrial	11/1/08	1.58	12/31/01	OK	1,170,794	6.76000%	9,892
186		Retail	7/1/09	1.27	12/31/01	TN	1,230,921	8.22000%	9,439
187		Warehouse	9/1/18	1.60	12/31/01	TN	1,137,906	7.11000%	10,032
188		Retail	3/1/10	1.62	12/31/01	NJ	1,196,284	8.88000%	10,213			B
189		Retail	3/1/20	1.56	12/31/01	TX	1,175,451	9.32000%	11,321

(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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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)
190		Office	4/1/10	1.16	12/31/01	PA	1,183,898	8.92000%	10,130
191		Warehouse	9/1/18	1.59	12/31/01	TN	1,135,011	7.11000%	9,864
192		Warehouse	11/1/08	1.20	12/31/01	CT	1,114,196	6.61000%	8,124
193		Multifamily	2/1/10	1.27	12/31/01	FL	1,132,916	8.16000%	8,604
194		Multifamily	12/1/14	1.67	12/31/01	TX	1,130,087	8.39000%	8,768
195		Office	11/1/08	1.81	12/31/01	NH	1,063,129	7.08000%	8,329
196		Office	1/1/10	1.31	12/31/01	TX	1,083,445	8.80000%	9,215
197		Warehouse	9/1/18	2.09	12/31/01	TN	1,035,590	7.11000%	9,000
198		Office	3/1/10	1.49	12/31/01	TX	1,046,575	8.97000%	8,522
200		Multifamily	7/1/09	1.45	12/31/01	NY	1,020,350	8.48000%	8,521
201		Retail	3/1/10	0.00		TX	1,025,295	9.50000%	9,174			2
202		Retail	11/1/08	2.00	12/31/01	FL	975,014	6.81000%	7,225
203		Office	1/1/10	0.00		CA	968,041	8.34000%	7,945
204		Warehouse	3/1/10	1.37	12/31/01	UT	955,012	9.10000%	8,291
205		Warehouse	10/1/08	2.31	12/31/01	CA	934,261	6.63000%	6,834
206		Retail	9/1/09	1.74	12/31/01	MN	941,399	8.64000%	7,943
207		Multifamily	7/1/09	1.89	12/31/01	NY	938,529	8.48000%	7,838
208		Multifamily	9/1/08	1.97	12/31/01	TX	887,715	6.81000%	6,600
209		Multifamily	3/1/13	0.00		TX	822,372	8.25000%	9,701
210		Industrial	3/1/10	0.00		OH	871,775	9.36000%	8,418			3
211		Office	5/1/10	0.00		TX	858,800	9.24000%	7,522
212		Office	4/1/10	1.55	12/31/01	TX	855,107	9.52000%	7,657
213		Multifamily	11/1/18	2.03	12/31/01	TX	812,944	7.00000%	6,978
214		Retail	3/1/10	1.36	12/31/01	GA	844,007	9.39000%	7,121
215		Multifamily	7/1/09	1.72	12/31/01	NV	817,792	8.41000%	6,793			B

(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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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)
216		Office	10/1/08	0.00		NY	778,848	7.62500%	6,164
217		Retail	2/1/10	1.64	12/31/01	TX	713,682	8.95000%	5,807
218		Office	10/1/09	0.00		NY	689,779	8.86000%	5,911			B
219		Other	11/1/09	2.43	12/31/01	ME	470,738	8.32000%	4,282
220		Multifamily	7/1/09	0.00		FL	475,890	8.56000%	3,999			B
221		Retail	3/1/10	2.21	12/31/01	NY	448,680	9.72000%	4,081
222		Office	10/1/08	0.00		NY	406,808	7.37500%	3,157
223		Office	5/1/18	2.48	12/31/01	NY	384,763	8.37500%	3,655
224		Multifamily	4/1/13	2.53	12/31/01	CA	271,357	7.62500%	2,167
							781,227,725		6,158,190	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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure	Servicing	Loan	Balance		Note	Maturity	Remaining		Property	Geo.			NOI
Control #	Xfer Date	Status Code(1)	Schedule	Actual	Rate	Date	Life	Amort.	Type	Location	NOI	DSCR	Date
121	11/30/01	3	2,311,598	2,322,946	8.91%	1/1/10	88	268	Multifamily	FL	Not Avail.	Not Avail.	Not Avail.
201	2/4/02	2	1,025,295	1,027,885	9.50%	3/1/10	90	270	Retail	TX	Not Avail.	Not Avail.	Not Avail.
210	2/2/01	3	871,775	902,489	9.36%	3/1/10	90	210	Industrial	OH	Not Avail.	Not Avail.	Not Avail.
33	2/27/02	B	6,829,416	6,832,816	8.41%	6/1/10	93	333	Office	AZ	898,753	1.42	12/31/01
40	1/3/02	B	5,452,441	5,470,875	9.02%	7/1/06	46	148	Retail	OH	1,220,308	1.67	9/30/01
50	7/16/02	2	2,619,170	2,633,023	8.91%	3/1/20	210	210	Retail	TX	448,460	1.52	12/31/01
51	7/16/02	1	2,510,514	2,518,986	8.91%	3/1/20	210	210	Retail	TX	441,131	1.56	12/31/01
	7		21,620,208	21,709,019

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure	Resolution
Control #	Strategy	Comments
121	Modification	The loan is still owing for May 2002 payment. Working w/brwr to have loan brought current in exchange for relief on late payments and default Interest. (7/31)
201	Modification	Brwr submitting projection of cash flow incorporating recent leasing activity. We have not yet reached agreement on tentative forbearancce terms, but borrower has made $24K payment toward past due amounts. Anticipate filing NOD if agreement not forthcoming
210	Modification	Estimate 3 weeks for judge to sign orr and then need to submit a more detailed forecosure by Dec. This assumes no more brwr generated delays. 8/8-Intend to Start Litigation to pursue brwr for deficiency (Loan is recourse).
33		Loan returned to Master Servicer 8/27/2002.
40	Modification	SS has retained counsel, inspected the prop & has ordered an appraisal. SS filed judicial f/c 6/14/02. SS rec'd $ 1,155,611 a full satisfaction of the guaranty. Brwr has opposed SS claim to right to the claim against Regal. Hearing scheduled for Sept.
50	Modification	Loan recently transferred. Documents under review. Counsel engaged. Proof of claim filed on time. Loan is crossed with K-mart El Paso (940414034). Property is vacant.
51	Modification	Loan recently transferred. Documents under renew. Counsel engaged. Proof of claim filed on time. Loan is crossed with K-mart Dallas (940414033). Property is still leased to K-mart. Loan is current.

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Modified Loan Detail

		Cutoff	Modified
Disclosure	Modification	Maturity	Maturity	Modification
Control #	Date	Date	Date	Description
105	5/8/00		11/1/09	Assumption Agreement dated 3/1/00 states the new brwr as Columbia 1996 Associates, LLC. Responsibilty due date is 4/1/00. Assumption is with release. All terms remain unchanged.
107	5/8/01		1/1/10	Assumption Agreement dated 4/6/1 states the new brwr as Eckerd Camp Dallas LP. Seller is released. Responsibilty due date is 5/1/01.
149	7/10/00		1/1/10	Assumption Agreement effective 6/8/00 states the new brwr as Wllington-Malden, LLC. Responsibilty due date for the new brwr is 7/1/00. Assumption is with release of the old brwr, Pleasant Leonard LP.
154	3/8/02		3/1/10	Assumption Agreement effective 02/14/02 states new brwr as Great-Corner Frolics, LLC, with a responsibility due date of 03/01/02. The seller, Embassy Properties North, LP, is released. The assumption fee is $16,395.59 was received on 2/25/02.

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

Realized Loss Detail

	Disclosure	Appraisal	Appraisal	Beginning Scheduled	Gross	Gross Proceeds as a % of	Aggregate Liquidation	Net Liquidation	Net Proceeds as a % of	Realized
Period	Control #	Date	Value	Balance	Proceeds	Sched. Balance	Expenses *	Proceeds	Sched. Balance	Loss

Current Total Cumulative

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

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., as Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2

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 MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1 8-K