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:	11/12/2002
Payment Date:	11/12/2002
Prior Payment:	10/15/2002
Next Payment:	12/12/2002
Record Date:	10/31/2002

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

Analyst:
Thomas Helms (714) 238-6738
thomas.helms@abnamro.com

Closing Date:	03/30/2001
First Payment Date:	04/12/2001
Assumed Final Payment:	03/12/2034

Issue Id: PMAC01C1
Monthly Data File Name: PMAC01C1 _200211_3.ZIP

Reporting Package Table of Contents

Statements to Certificateholders	Pages 2-4
Cash Reconciliation Summary	Page 5
Bond Interest Reconciliation	Page 6
Asset-Backed Facts ~ 15 Month Loan Status Summary	Page 7
Asset-Backed Facts ~ 15 Month Payoff/Loss Summary	Page 8
Delinquent Loan Detail	Pages 9-10
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
A1	146,701,000.00	133,062,875.64	524,536.90	0.00	0.00	132,538,338.74	655,334.66	0.00	5.91000000%
69348HDE5		907.034550821	3.575550951	0.000000000	0.000000000	903.458999870	4.467145146	0.000000000	Fixed
A2	560,781,000.00	560,781,000.00	0.00	0.00	0.00	560,781,000.00	2,972,139.30	0.00	6.36000000%
69348HDF2		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.300000000	0.000000000	Fixed
X-1	409,943,173.00N	403,601,445.96	0.00	0.00	0.00	403,357,536.30	232,401.49	0.00	0.69098312%
69348HDJ4/U72642AA6		984.530228925	0.000000000	0.000000000	0.000000000	983.935244849	0.566911478	0.000000000	0.601524126%
X-2	249,944,680.00N	249,944,680.07	0.00	0.00	0.00	249,944,680.07	307,748.54	0.00	1.47751995%
69348HDK1/U72642AB4		1000.000000280	0.000000000	0.000000000	0.000000000	1000.000000280	1.231266615	0.000000000	1.232730096%
X	471,655,049.00N	464,358,652.88	0.00	0.00	0.00	464,078,025.64	621,462.94	0.00	1.60599038%
69348HDL9/U72642AC2		984.530227895	0.000000000	0.000000000	0.000000000	983.935243827	1.317621727	0.000000000	1.365398114%
B	33,060,000.00	33,060,000.00	0.00	0.00	0.00	33,060,000.00	181,279.00	0.00	6.58000000%
69348HDG0		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.483333333	0.000000000	6.580000000%
C-1	18,856,000.00	18,856,000.00	0.00	0.00	0.00	18,856,000.00	106,850.67	0.00	6.80000000%
69348HDH8		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.666666843	0.000000000	6.800000000%
C-2	12,000,000.00	12,000,000.00	0.00	0.00	0.00	12,000,000.00	25,700.00	0.00	2.57000000%
69348HDY1		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	2.141666667	0.000000000	2.570000000%
C-2X	12,000,000.00N	12,000,000.00	0.00	0.00	0.00	12,000,000.00	42,300.00	0.00	4.23000000%
69348HDZ8		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	3.525000000	0.000000000	4.230000000%
D	11,020,000.00	11,020,000.00	0.00	0.00	0.00	11,020,000.00	63,640.50	0.00	6.93000000%
69348HDM7/U72642AD0		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.775000000	0.000000000	6.930000000%
E	8,816,000.00	8,816,000.00	0.00	0.00	0.00	8,816,000.00	48,426.83	0.00	6.59167386%
69348HDN5/U72642AE8		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.493061479	0.000000000	6.342783655%
F	13,224,000.00	13,224,000.00	0.00	0.00	0.00	13,224,000.00	78,811.45	0.00	7.15167386%
69348HDP0/U72642AF5		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.959728524	0.000000000	6.902783655%
G	7,714,000.00	7,714,000.00	0.00	0.00	0.00	7,714,000.00	44,494.83	0.00	6.92167386%
69348HDQ8/U72642AG3		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.768061965	0.000000000	6.672783655%
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	84,502.15	(2,336.55)	5.91000000%
69348HDX3/U72642AP3		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	4.792484138	(0.132515904)	5.910000000%
R-III	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSF177		0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000
R-I	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSF175		0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000
R-II	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSF176		0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000
Total	881,598,223.20	867,960,098.84	524,536.90	0.00	0.00	867,435,561.94	5,720,177.81	(2,336.55)
			Total P&I Payment		6,244,714.71

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	3,889,611.50
Less Deferred Interest	0.00
Plus Advance Interest	1,853,728.67
Plus Unscheduled Interest	0.00
PPIS Reducing Scheduled	0.00
Less Total Fees Paid To Servicer	(15,691.79)
Plus Fees Advanced for PPIS	0.00
Less Fee Strips Paid by Servicer	(3,049.54)
Less Misc. Fees & Expenses	(2,336.55)
Less Non Recoverable Advances	0.00
Interest Due Trust	5,722,262.30
Less Trustee Fee	(670.02)
Less Fee Strips Paid by Trust	(1,414.48)
Less Misc. Fees Paid by Trust	0.00
Less Interest Reserve Withholding	0.00
Plus Interest Reserve Deposit	0.00
Remittance Interest	5,720,177.80

Servicing Fee Summary
Current Servicing Fees	15,691.79
Plus Fees Advanced for PPIS	0.00
Less Reduction for PPIS	0.00
Plus Delinquent Servicing Fees	9,353.97
Total Servicing Fees	25,045.76

PPIS Summary
Gross PPIS	0.00
Reduced by PPIE	0.00
Reduced by Shortfalls in Fees	0.00
Reduced by Other Amounts	0.00
Net PPIS	0.00
PPIS Reducing Servicing Fee	0.00
PPIS Allocated to Certificates	0.00

Principal Summary
Scheduled:
Current Scheduled Principal	322,880.87
Advanced Scheduled Principal	201,656.03
Scheduled Principal Distribution	524,536.90
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	524,536.90

Servicer Wire Amount	6,246,799.20

Pool Balance Summary
	Balance/Amount	Count
Beginning Pool	867,960,098.84	123
Scheduled Principal Distribution	524,536.90
Unscheduled Principal	0.00	0
Deferred Interest	0.00
Liquidations	0.00	0
Repurchases	0.00	0
Ending Pool	867,435,561.94	123

Advances
	Prior Outstanding		Current Period		Recovered		Ending Outstanding
	Principal	Interest	Principal	Interest	Principal	Interest	Principal	Interest
Made by: Servicer	86,700.06	632,457.94	201,656.03	1,853,728.67	51,620.21	325,937.97	236,735.88	2,160,248.64

Bond Interest Reconciliation

Class	Accrual		Pass Thru Rate	Accrued Certificate Interest	Deductions			Additions					Interest Payment Amount	Current Period (Shortfall)/ Recovery	Remaining Outstanding Interest Shortfalls	Credit Support
					Deductions			Prior Int. Short-falls Due	Int Accrual on Prior Shortfall (3)	Prepay- ment Penalties	Other Interest Proceeds (1)	Distributable Certificate Interest (2)
					Allocable PPIS	Deferred & Accretion Interest	Interest Loss/Exp
	Method	Days			Allocable PPIS	Deferred & Accretion Interest	Interest Loss/Exp									Original	Current(4)
A1	30/360	30	5.910000000%	655,334.66	0.00	0.00	0.00	0.00	0.00	0.00	0.00	655,334.66	655,334.66	0.00	0.00	83.36%	84.72%
A2	30/360	30	6.360000000%	2,972,139.30	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2,972,139.30	2,972,139.30	0.00	0.00	19.75%	20.07%
X-1	30/360	30	0.690983121%	232,401.49	0.00	0.00	0.00	0.00	0.00	0.00	0.00	232,401.49	232,401.49	0.00	0.00	NA	NA
X-2	30/360	30	1.477519951%	307,748.54	0.00	0.00	0.00	0.00	0.00	0.00	0.00	307,748.54	307,748.54	0.00	0.00	NA	NA
X	30/360	30	1.605990377%	621,462.94	0.00	0.00	0.00	0.00	0.00	0.00	0.00	621,462.94	621,462.94	0.00	0.00	NA	NA
B	30/360	30	6.580000000%	181,279.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	181,279.00	181,279.00	0.00	0.00	16.00%	16.26%
C-1	30/360	30	6.800000000%	106,850.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00	106,850.67	106,850.67	0.00	0.00	12.50%	12.70%
C-2	30/360	30	2.570000000%	25,700.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	25,700.00	25,700.00	0.00	0.00	12.50%	12.70%
C-2X	30/360	30	4.230000000%	42,300.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	42,300.00	42,300.00	0.00	0.00	NA	NA
D	30/360	30	6.930000000%	63,640.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	63,640.50	63,640.50	0.00	0.00	11.25%	11.43%
E	30/360	30	6.591673858%	48,426.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00	48,426.83	48,426.83	0.00	0.00	10.25%	10.42%
F	30/360	30	7.151673858%	78,811.45	0.00	0.00	0.00	0.00	0.00	0.00	0.00	78,811.45	78,811.45	0.00	0.00	8.75%	8.89%
G	30/360	30	6.921673858%	44,494.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00	44,494.83	44,494.83	0.00	0.00	7.88%	8.00%
H	30/360	30	5.910000000%	81,410.25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	81,410.25	81,410.25	0.00	0.00	6.00%	6.10%
J	30/360	30	5.910000000%	70,555.55	0.00	0.00	0.00	0.00	0.00	0.00	0.00	70,555.55	70,555.55	0.00	0.00	4.38%	4.45%
K	30/360	30	5.910000000%	27,136.75	0.00	0.00	0.00	0.00	0.00	0.00	0.00	27,136.75	27,136.75	0.00	0.00	3.75%	3.81%
L	30/360	30	5.910000000%	43,418.80	0.00	0.00	0.00	0.00	0.00	0.00	0.00	43,418.80	43,418.80	0.00	0.00	2.75%	2.79%
M	30/360	30	5.910000000%	21,709.40	0.00	0.00	0.00	0.00	0.00	0.00	0.00	21,709.40	21,709.40	0.00	0.00	2.25%	2.29%
N	30/360	30	5.910000000%	10,854.70	0.00	0.00	0.00	0.00	0.00	0.00	0.00	10,854.70	10,854.70	0.00	0.00	2.00%	2.03%
O	30/360	30	5.910000000%	86,838.70	0.00	0.00	0.00	2,420.74	0.00	0.00	0.00	89,259.44	84,502.15	(2,336.55)	4,757.29	0.00%	0.00%
V	30/360	30	0.000000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	NA	NA
				5,722,514.36	0.00	0.00	0.00	2,420.74	0.00	0.00	0.00	5,724,935.10	5,720,177.81	(2,336.55)	4,757.29

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

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
11/12/02	1	934,308	0	0	1	9,451,378	0	0	0	0	0	0	3	24,996,572	0	0
	0.81%	0.11%	0.00%	0.00%	0.81%	1.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	2.44%	2.88%	0.00%	0.00%
10/15/2002	2	3,640,798	0	0	1	9,457,423	0	0	0	0	0	0	2	24,083,566	0	0
	1.63%	0.42%	0.00%	0.00%	0.81%	1.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.63%	2.77%	0.00%	0.00%
9/12/2002	1	2,708,125	0	0	1	9,465,389	0	0	0	0	0	0	1	9,465,389	0	0
	0.81%	0.31%	0.00%	0.00%	0.81%	1.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.81%	1.09%	0.00%	0.00%
8/12/02	0	0	1	9,471,345	0	0	0	0	0	0	0	0	1	9,471,345	0	0
	0.00%	0.00%	0.81%	1.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.81%	1.09%	0.00%	0.00%
7/12/02	1	9,477,262	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.81%	1.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
6/12/02	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
5/13/02	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
4/12/02	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
3/12/02	1	2,103,791	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.81%	0.24%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2/12/02	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
1/14/02	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
12/12/01	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
11/13/01	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
10/12/01	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
9/12/01	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

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
11/12/2002	123	867,435,562	0	0	0	0	0	0	0	0	0	0	99	325	7.95%	7.91%
	99.19%	98.39%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
10/15/2002	123	867,960,099	0	0	0	0	0	0	0	0	0	0	100	326	7.70%	7.66%
	99.19%	98.45%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
9/12/2002	123	868,628,167	0	0	0	0	0	0	0	0	0	0	101	327	7.95%	7.91%
	99.19%	98.53%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
8/12/02	123	869,144,814	0	0	0	0	0	0	0	0	0	0	102	328	7.95%	7.91%
	99.19%	98.59%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
7/12/02	123	869,658,044	0	0	0	0	0	0	0	0	0	0	103	329	7.70%	7.66%
	99.19%	98.65%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
6/12/02	123	870,315,219	0	0	0	0	0	0	0	0	0	0	104	330	7.95%	7.91%
	99.19%	98.72%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
5/13/02	123	870,820,706	0	0	0	0	0	0	0	0	0	0	105	331	7.70%	7.66%
	99.19%	98.78%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
4/12/02	123	871,470,421	0	0	0	0	0	0	0	0	0	0	106	332	7.95%	7.91%
	99.19%	98.85%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
3/12/02	123	871,968,265	0	0	0	0	0	0	0	0	0	0	107	333	7.20%	7.66%
	99.19%	98.91%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2/12/02	123	872,888,995	0	0	0	0	0	0	0	0	0	0	108	334	7.95%	7.66%
	99.19%	99.01%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
1/14/02	123	873,369,427	0	0	0	0	0	0	0	0	0	0	109	335	7.95%	7.66%
	99.19%	99.07%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
12/12/01	123	873,846,682	0	0	0	0	0	0	0	0	0	0	110	336	7.70%	7.66%
	99.19%	99.12%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
11/13/01	123	874,465,827	0	0	0	0	0	0	0	0	0	0	111	337	7.95%	7.91%
	99.19%	99.19%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
10/12/01	123	874,935,824	0	0	0	0	0	0	0	0	0	0	112	338	7.70%	7.66%
	99.19%	99.24%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
9/12/01	123	875,547,978	0	0	0	0	0	0	0	0	0	0	113	339	7.95%	7.91%
	99.19%	99.31%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
8/13/01	123	876,010,814	0	0	0	0	0	0	0	0	0	0	114	340	7.95%	7.91%
	99.19%	99.37%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
7/12/01	123	876,470,589	0	0	0	0	0	0	0	0	0	0	115	341	7.70%	7.66%
	99.19%	99.42%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

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

Delinquent Loan Detail

Disclosure Control #	Paid Thru Date	Current P&I Advance	Outstanding P&I Advances**	Out. Property Protection Advances	Advance Description (1)	Special Servicer Transfer Date	Foreclosure Date	Bankruptcy Date	REO Date
4	10/1/02	197,267.95	197,267.95	0.00	B
9	10/1/02	120,665.73	120,665.73	0.00	A
11	10/1/02	106,242.10	106,242.10	0.00	A
14	10/1/02	112,740.18	112,740.18	0.00	A	9/10/02
18	10/1/02	96,203.78	96,203.78	0.00	A
21	10/1/02	81,102.75	81,102.75	0.00	A
28	10/1/02	73,509.56	73,509.56	0.00	A
29	10/1/02	69,485.39	69,485.39	0.00	A
30	5/1/02	66,880.27	401,294.78	0.00	3	7/23/02
34	10/1/02	66,099.67	66,099.67	0.00	A
36	10/1/02	60,476.93	60,476.93	0.00	A
37	10/1/02	60,548.80	60,548.80	0.00	A
42	10/1/02	51,357.50	51,357.50	0.00	A
45	10/1/02	57,960.42	57,960.42	0.00	A
46	10/1/02	52,949.37	52,949.37	0.00	A
47	10/1/02	50,825.36	50,825.36	0.00	A
48	10/1/02	42,459.64	42,459.64	0.00	A
49	10/1/02	43,643.00	43,643.00	0.00	A
55	10/1/02	39,615.25	39,615.25	0.00	A
58	10/1/02	36,479.17	36,479.17	0.00	A
60	10/1/02	36,434.83	36,434.83	0.00	A
62	10/1/02	34,195.84	34,195.84	0.00	A
63	10/1/02	33,383.29	33,383.29	0.00	A
64	10/1/02	33,443.87	33,443.87	0.00	A
66	10/1/02	31,229.61	31,229.61	0.00	A
67	10/1/02	30,577.50	30,577.50	0.00	A
68	10/1/02	28,400.42	28,400.42	0.00	A
71	10/1/02	29,565.55	29,565.55	0.00	A
72	10/1/02	29,196.25	29,196.25	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

Disclosure Control #	Paid Thru Date	Current P&I Advance	Outstanding P&I Advances**	Out. Property Protection Advances	Advance Description (1)	Special Servicer Transfer Date	Foreclosure Date	Bankruptcy Date	REO Date
73	10/1/02	33,223.26	33,223.26	0.00	A
75	10/1/02	29,602.85	29,602.85	0.00	A
84	10/1/02	24,163.91	24,163.91	0.00	A
90	10/1/02	22,591.56	22,591.56	0.00	A
93	10/1/02	20,924.89	20,924.89	0.00	A
94	10/1/02	18,340.44	18,340.44	0.00	A
95	10/1/02	20,143.18	20,143.18	0.00	A
108	10/1/02	16,008.30	16,008.30	0.00	A
111	10/1/02	15,528.75	15,528.75	0.00	A
112	10/1/02	15,424.26	15,424.26	0.00	A
116	10/1/02	14,625.43	14,625.43	0.00	A
117	10/1/02	14,610.46	14,610.46	0.00	A
119	10/1/02	13,351.92	13,351.92	0.00	A
120	10/1/02	12,416.95	12,416.95	0.00	A
129	9/1/02	7,184.58	14,369.90	0.00	1	10/16/02
130	10/1/02	4,303.96	4,303.96	0.00	A
Total		2,055,384.70	2,396,984.52

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

Historical Collateral Level Prepayment Report

Disclosure Control #	Payoff Period	Initial Balance	Type	Payoff Amount	Penalty Amount	Prepayment Date	Maturity Date	Property Type	Geographic Location
89	200106	3,053,742.16	Payoff with YM Penalty	3,040,993.14	362,207.58	6/1/01	10/1/08	Lodging	NJ

Current Cumulative

3,040,993.14

362,207.58

Mortgage Loan Characteristics

Distribution of Principal Balances
Current Scheduled Balance	# of Loans	Scheduled Balance	% of Balance	Weighted Average
Current Scheduled Balance	# of Loans	Scheduled Balance	% of Balance	Term	Coupon	PFY DSCR
0 to 1,000,000	4	3,069,325	0.35%	61	7.25%	0.00
1,000,000 to 2,000,000	12	18,805,496	2.17%	102	7.87%	0.00
2,000,000 to 3,000,000	26	62,823,221	7.24%	99	7.71%	0.00
3,000,000 to 4,000,000	15	50,719,403	5.85%	99	7.83%	0.00
4,000,000 to 5,000,000	15	66,324,872	7.65%	99	7.75%	0.00
5,000,000 to 6,000,000	8	43,942,058	5.07%	105	7.66%	0.00
6,000,000 to 7,000,000	6	39,490,634	4.55%	87	7.74%	0.00
7,000,000 to 8,000,000	8	59,658,402	6.88%	101	8.02%	0.00
8,000,000 to 9,000,000	4	33,654,600	3.88%	87	7.78%	0.00
9,000,000 to 10,000,000	5	47,432,763	5.47%	122	7.70%	0.00
10,000,000 to 15,000,000	9	114,988,349	13.26%	97	7.84%	0.00
15,000,000 to 20,000,000	7	118,730,702	13.69%	93	7.61%	0.00
20,000,000 to 25,000,000	1	20,227,220	2.33%	98	8.13%	0.00
25,000,000 & Above	3	187,568,515	21.62%	100	7.46%	0.00
	123	867,435,562	100.00%
Average Schedule Balance		7,052,322
Maximum Schedule Balance		83,964,275
Minimum Schedule Balance		515,962

Distribution of Remaining Term (Fully Amortizing)
Fully Amortizing Mortgage Loans	# of Loans	Scheduled Balance	% of Balance	Weighted Average
Fully Amortizing Mortgage Loans	# of Loans	Scheduled Balance	% of Balance	Term	Coupon		PFY DSCR
0 to 60	0	0	0.00%	0	0.00%	0.00
61 to 120	0	0	0.00%	0	0.00%	0.00
121 to 180	0	0	0.00%	0	0.00%	0.00
181 to 240	0	0	0.00%	0	0.00%	0.00
241 & Above	0	0	0.00%	0	0.00%	0.00
	0	0	0.00%

Distribution of Mortgage Interest Rates
Current Mortgage Interest Rate	# of Loans	Scheduled Balance	% of Balance	Weighted Average
Current Mortgage Interest Rate	# of Loans	Scheduled Balance	% of Balance	Term	Coupon	PFY DSCR
0.000% to 6.000%	1	2,374,194	0.27%	72	5.97%	0.00
6.001% to 6.500%	0	0	0.00%	0	0.00%	0.00
6.501% to 7.000%	3	7,536,700	0.87%	50	6.81%	0.00
7.001% to 7.500%	34	278,418,775	32.10%	98	7.40%	0.00
7.501% to 8.000%	50	387,584,300	44.68%	99	7.70%	0.00
8.001% to 8.500%	33	186,562,136	21.51%	100	8.20%	0.00
8.501% & Above	2	4,959,458	0.57%	115	8.61%	0.00
	123	867,435,562	100.00%
Minimum Mortgage Interest Rate	5.970%
Maximum Mortgage Interest Rate	8.630%

Distribution of Remaining Term (Balloon)
Balloon Mortgage Loans	# of Loans	Scheduled Balance	% of Balance	Weighted Average
Balloon Mortgage Loans	# of Loans	Scheduled Balance	% of Balance	Term	Coupon	PFY DSCR
0 to 12	0	0	0.00%	0	0.00%	0.00
13 to 24	0	0	0.00%	0	0.00%	0.00
25 to 36	1	4,201,907	0.48%	34	6.74%	0.00
37 to 60	4	26,510,101	3.06%	46	7.90%	0.00
61 to 120	110	799,513,431	92.17%	97	7.69%	0.00
121 to 180	5	22,515,282	2.60%	156	8.11%	0.00
181 to 240	3	14,694,841	1.69%	219	7.99%	0.00
241 & Above	0	0	0.00%	0	0.00%	0.00
	123	867,435,562	100.00%
Minimum Remaining Term		34
Maximum Remaining Term		220

Mortgage Loan Characteristics, continued

Distribution of DSCR (PFY)
Debt Service Coverage Ratio	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR
Less than zero	0	0	0.00%	0	0.00%	0.00
0.001 - 0.750	0	0	0.00%	0	0.00%	0.00
0.751 - 0.850	0	0	0.00%	0	0.00%	0.00
0.851 - 0.950	0	0	0.00%	0	0.00%	0.00
0.951 - 1.050	0	0	0.00%	0	0.00%	0.00
1.051 - 1.150	0	0	0.00%	0	0.00%	0.00
1.151 - 1.250	0	0	0.00%	0	0.00%	0.00
1.251 - 1.350	0	0	0.00%	0	0.00%	0.00
1.351 - 1.450	0	0	0.00%	0	0.00%	0.00
1.451 - 1.550	0	0	0.00%	0	0.00%	0.00
1.551 - 1.650	0	0	0.00%	0	0.00%	0.00
1.651 - 1.750	0	0	0.00%	0	0.00%	0.00
1.751 - 1.850	0	0	0.00%	0	0.00%	0.00
1.851 - 1.950	0	0	0.00%	0	0.00%	0.00
1.951 & Above	0	0	0.00%	0	0.00%	0.00
Unknown	123	867,435,562	100.00%	99	7.70%	0.00
	123	867,435,562	100.00%
Maximum DSCR	0.000
Minimum DSCR	0.000

Distribution of DSCR (Cutoff)
Debt Service Coverage Ratio	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR
Less than zero	0	0	0.00%	0	0.00%	0.00
0.001 - 0.750	0	0	0.00%	0	0.00%	0.00
0.751 - 0.850	0	0	0.00%	0	0.00%	0.00
0.851 - 0.950	0	0	0.00%	0	0.00%	0.00
0.951 - 1.050	0	0	0.00%	0	0.00%	0.00
1.051 - 1.150	0	0	0.00%	0	0.00%	0.00
1.151 - 1.250	46	271,535,637	31.30%	101	7.92%	0.00
1.251 - 1.350	41	266,895,002	30.77%	96	7.63%	0.00
1.351 - 1.450	17	92,510,255	10.66%	98	7.55%	0.00
1.451 - 1.550	10	31,708,989	3.66%	93	7.81%	0.00
1.551 - 1.650	4	33,783,156	3.89%	99	7.84%	0.00
1.651 - 1.750	1	8,567,396	0.99%	100	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	162,435,126	18.73%	102	7.49%	0.00
	123	867,435,562	100.00%
Maximum DSCR	2.340
Minimum DSCR	1.160

Geographic Distribution
Geographic Location	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR
California	21	136,127,400	15.69%	97	7.81%	0.00
Connecticut	3	97,209,693	11.21%	100	7.54%	0.00
Various	2	86,581,278	9.98%	98	7.60%	0.00
Texas	17	79,455,444	9.16%	91	7.89%	0.00
Maryland	5	62,867,815	7.25%	99	7.57%	0.00
Illinois	8	58,366,587	6.73%	95	7.87%	0.00
Kansas	9	43,066,051	4.96%	96	7.66%	0.00
Florida	8	38,987,377	4.49%	105	7.73%	0.00
Michigan	6	35,634,688	4.11%	98	7.70%	0.00
New York	7	34,986,964	4.03%	88	7.87%	0.00
Wisconsin	2	33,536,122	3.87%	101	7.31%	0.00
Pennsylvania	1	15,013,907	1.73%	98	7.50%	0.00
Missouri	3	13,675,165	1.58%	198	7.81%	0.00
Massachusetts	3	12,290,407	1.42%	99	7.85%	0.00
Virginia	3	10,357,328	1.19%	123	7.94%	0.00
Ohio	2	10,026,789	1.16%	86	8.04%	0.00
Mississippi	1	9,973,849	1.15%	95	7.92%	0.00
Colorado	4	9,876,073	1.14%	98	7.65%	0.00
Utah	1	9,654,578	1.11%	98	7.68%	0.00
Tennessee	2	9,349,637	1.08%	97	8.29%	0.00
Georgia	1	8,407,577	0.97%	70	7.02%	0.00
Indiana	1	8,008,953	0.92%	83	8.09%	0.00
Kentucky	2	7,747,497	0.89%	88	7.45%	0.00
Minnesota	2	6,716,829	0.77%	99	7.80%	0.00
Oklahoma	1	6,293,672	0.73%	99	7.01%	0.00
Arizona	1	5,379,443	0.62%	101	7.25%	0.00
Oregon	2	5,043,933	0.58%	176	7.94%	0.00
New Jersey	1	3,351,384	0.39%	64	7.57%	0.00
Vermont	1	3,313,659	0.38%	100	7.43%	0.00
South Carolina	1	2,635,217	0.30%	99	7.50%	0.00
North Carolina	1	2,033,178	0.23%	97	8.08%	0.00
Washington	1	1,467,066	0.17%	96	8.27%	0.00
	123	867,435,562	100.00%

Mortgage Loan Characteristics, continued

Distribution of Property Types
Property Types	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR
Retail	34	347,557,129	40.07%	102	7.66%	0.00
Office	31	213,692,236	24.63%	99	7.67%	0.00
Multifamily	35	147,702,395	17.03%	94	7.70%	0.00
Industrial	11	82,465,306	9.51%	95	7.71%	0.00
Lodging	7	48,941,787	5.64%	99	7.95%	0.00
Self storage	3	15,303,338	1.76%	94	8.46%	0.00
PUD	2	11,773,372	1.36%	83	7.72%	0.00
	123	867,435,562	100.00%

Distribution of Loan Seasoning
Number of Months	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR
0 to 12	0	0	0.00%	0	0.00%	0.00
13 to 24	95	715,586,119	82.49%	103	7.65%	0.00
25 to 36	16	90,784,414	10.47%	92	8.24%	0.00
37 to 48	4	18,835,853	2.17%	81	7.83%	0.00
49 to 60	6	20,113,714	2.32%	61	7.06%	0.00
61 to 72	1	15,288,256	1.76%	49	7.91%	0.00
73 to 84	1	6,827,206	0.79%	37	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	867,435,562	100.00%

Distribution of Amortization Type
Amortization Type	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR
AmortizingBalloon	121	708,471,287	81.67%	98	7.75%	0.00
IO Maturity Balloon	2	158,964,275	18.33%	100	7.49%	0.00
	123	867,435,562	100.00%

Distribution of Year Loans Maturing
Year	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR
2002	0	0	0.00%	0	0.00%	0.00
2003	0	0	0.00%	0	0.00%	0.00
2004	0	0	0.00%	0	0.00%	0.00
2005	2	11,029,113	1.27%	36	7.32%	0.00
2006	2	16,275,092	1.88%	49	7.88%	0.00
2007	1	3,407,803	0.39%	50	8.47%	0.00
2008	8	23,745,849	2.74%	68	7.10%	0.00
2009	3	19,696,528	2.27%	83	8.17%	0.00
2010	30	140,632,200	16.21%	94	8.13%	0.00
2011	69	615,438,854	70.95%	99	7.59%	0.00
2012	0	0	0.00%	0	0.00%	0.00
2013 & Greater	8	37,210,123	4.29%	181	8.06%	0.00
	123	867,435,562	100.00%

Loan Level Detail

Disclosure Control #	Group	Property Type	Maturity Date	PFY DSCR	Operating Statement Date	Geo. Location	Ending Principal Balance	Note Rate	Scheduled P&I	Prepayment Amount	Prepayment Date	Loan Status Code (1)
1		Retail	3/10/11	0.00		CT	83,964,275	7.51000%	542,992
2		Retail	3/7/11	0.00		VV	75,000,000	7.46000%	481,792
4		Office	4/1/11	0.00		WI	28,604,240	7.28400%	198,500			B
5		Retail	1/1/11	0.00		IL	20,227,220	8.13000%	152,284
6		Office	2/1/11	0.00		MD	18,810,014	7.41000%	132,375
7		Retail	2/1/11	0.00		KS	18,793,629	7.91000%	138,596
8		Office	3/10/11	0.00		CA	18,744,639	7.53500%	133,306
9		Retail	2/1/11	0.00		MI	17,043,424	7.51200%	121,106			A
10		Multifamily	12/1/06	0.00		TX	15,288,256	7.91000%	122,201
11		Industrial	1/1/11	0.00		PA	15,013,907	7.50000%	106,630			A
12		Industrial	3/1/11	0.00		CA	15,036,832	7.50000%	105,669
14		Lodging	2/1/11	0.00		CA	14,610,886	7.77000%	113,118			A
15		Retail	4/1/11	0.00		IL	13,977,644	7.75000%	101,372
16		Industrial	1/1/11	0.00		MD	13,256,049	7.80000%	96,823
17		Office	3/1/11	0.00		MD	12,822,456	7.47000%	90,631
18		Office	9/1/10	0.00		CA	12,700,096	8.22000%	96,641			A
19		Office	1/1/11	0.00		CT	12,613,200	7.75000%	91,701
20		Office	1/1/11	0.00		MD	12,071,227	7.75000%	87,761
21		Office	4/1/11	0.00		IL	11,355,513	7.62500%	81,396			A
22		Self storage	1/1/10	0.00		VV	11,581,278	8.50000%	96,627
28		Multifamily	10/1/10	0.00		MS	9,973,849	7.91500%	73,767			A
29		Multifamily	1/1/11	0.00		UT	9,654,578	7.68000%	69,735			A
30		Office	1/1/11	0.00		TX	9,451,378	7.50000%	67,125			3
31		Retail	3/1/21	0.00		MO	9,174,910	7.92000%	78,989
32		Industrial	4/1/11	0.00		CA	9,178,049	7.45000%	64,709

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

(1) Legend:

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

Loan Level Detail

Disclosure Control #	Group	Property Type	Maturity Date	PFY DSCR	Operating Statement Date	Geo. Location	Ending Principal Balance	Note Rate	Scheduled P&I	Prepayment Amount	Prepayment Date	Loan Status Code (1)
33		Retail	10/1/10	0.00		NY	8,670,674	8.23000%	65,988
34		Lodging	3/1/11	0.00		CA	8,567,396	7.79000%	66,321			A
35		Retail	9/1/08	0.00		GA	8,407,577	7.02000%	58,532
36		Retail	10/1/09	0.00		IN	8,008,953	8.09000%	60,684			A
37		Multifamily	5/1/10	0.00		TX	7,979,847	8.20000%	60,755			A
38		Industrial	9/1/09	0.00		OH	7,820,487	8.21000%	63,986
39		Lodging	1/1/11	0.00		MA	7,820,745	8.08000%	62,170
40		Multifamily	11/1/15	0.00		TX	7,389,378	8.08000%	55,451
41		Office	6/1/10	0.00		FL	7,276,388	8.35000%	56,115
42		Retail	2/1/11	0.00		NY	7,193,917	7.60000%	51,543			A
43		Retail	3/1/11	0.00		FL	7,125,841	7.45000%	50,271
44		Office	12/1/10	0.00		TX	7,051,801	8.15000%	53,214
45		Retail	12/31/05	0.00		NY	6,827,206	7.67000%	58,131			A
46		Office	9/1/10	0.00		CA	6,989,975	8.22000%	53,190			A
47		PUD	12/1/10	0.00		MI	6,945,742	7.85200%	51,005			A
48		Multifamily	2/1/11	0.00		OK	6,293,672	7.01000%	42,622			A
49		Industrial	3/1/11	0.00		CA	6,214,171	7.48000%	43,964			A
50		Office	2/1/11	0.00		CA	6,219,868	8.16000%	46,932
51		Retail	2/1/11	0.00		MD	5,908,069	7.37000%	41,420
52		Office	11/1/10	0.00		TN	5,912,199	8.11200%	44,495
53		Multifamily	1/1/11	0.00		FL	5,744,208	7.25000%	39,839
54		Retail	1/1/11	0.00		FL	5,541,447	7.48000%	39,282
55		Multifamily	4/1/11	0.00		AZ	5,379,443	7.25000%	39,754			A
56		Lodging	1/1/11	0.00		NY	5,351,208	8.03000%	42,366
57		Retail	11/1/15	0.00		FL	5,060,562	8.15000%	38,217

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

(1) Legend:

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

Loan Level Detail, continued

Disclosure Control #	Group	Property Type	Maturity Date	PFY DSCR	Operating Statement Date	Geo. Location	Ending Principal Balance	Note Rate	Scheduled P&I	Prepayment Amount	Prepayment Date	Loan Status Code (1)
58		Multifamily	1/1/11	0.00		KY	5,044,923	7.73000%	36,610			A
59		Lodging	3/1/11	0.00		VA	4,996,505	7.94000%	39,160
60		Multifamily	12/1/10	0.00		TX	4,975,465	7.86000%	36,563			A
61		Multifamily	3/1/11	0.00		WI	4,931,881	7.48000%	34,892
62		PUD	2/1/08	0.00		IL	4,827,629	7.53000%	34,362			A
63		Office	2/1/11	0.00		CA	4,538,741	7.97000%	33,657			A
64		Retail	11/1/10	0.00		KS	4,529,784	7.94000%	33,561			A
65		Retail	12/1/15	0.00		VA	4,302,543	8.05000%	32,174
66		Multifamily	1/1/16	0.00		KS	4,240,780	7.99000%	31,522			A
67		Multifamily	12/1/10	0.00		MI	4,234,179	7.71000%	30,687			A
68		Multifamily	9/1/05	0.00		KS	4,201,907	6.74000%	28,509			A
69		Lodging	2/1/11	0.00		MN	4,157,609	8.01000%	32,830
70		Office	2/1/11	0.00		CA	4,095,747	7.25000%	30,358
71		Multifamily	1/1/11	0.00		CA	4,137,676	7.68000%	29,886			A
72		Industrial	3/1/11	0.00		FL	4,095,117	7.60000%	29,302			A
73		Industrial	1/1/10	0.00		CA	4,059,308	8.45000%	33,678			A
74		Retail	11/1/10	0.00		CA	3,972,420	8.14000%	29,972
75		Multifamily	12/1/09	0.00		TX	3,867,088	8.26000%	29,703			A
76		Multifamily	3/1/11	0.00		TX	3,653,214	7.27000%	27,074
77		Lodging	3/1/11	0.00		TN	3,437,438	8.60000%	28,419
78		Retail	5/1/10	0.00		KS	3,434,058	7.99000%	25,657
79		Office	3/1/08	0.00		NJ	3,351,384	7.57000%	26,768
80		Industrial	1/1/07	0.00		CA	3,407,803	8.46500%	26,442
81		Office	12/1/20	0.00		OR	3,268,942	8.23000%	28,928
82		Multifamily	3/1/11	0.00		VT	3,313,659	7.43000%	23,333

(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

Disclosure Control #	Group	Property Type	Maturity Date	PFY DSCR	Operating Statement Date	Geo. Location	Ending Principal Balance	Note Rate	Scheduled P&I	Prepayment Amount	Prepayment Date	Loan Status Code (1)
83		Multifamily	3/1/11	0.00		TX	3,273,139	7.27000%	24,257
84		Multifamily	3/1/11	0.00		MA	3,249,800	7.35000%	24,248			A
85		Industrial	1/1/11	0.00		CO	3,250,915	7.67000%	23,459
86		Office	2/1/11	0.00		CO	3,104,224	7.60000%	22,241
87		Multifamily	2/1/11	0.00		NY	3,103,798	7.56000%	22,155
88		Retail	2/1/11	0.00		CA	3,031,521	7.92000%	23,762
89		Lodging	10/1/08			NJ					6/1/01
90		Multifamily	5/1/10	0.00		TX	2,988,078	8.16000%	22,669			A
91		Multifamily	1/1/11	0.00		MI	2,797,556	7.65000%	20,150
92		Multifamily	11/1/10	0.00		MI	2,800,547	8.32000%	21,476
93		Multifamily	8/1/10	0.00		TX	2,755,338	8.23000%	20,996			A
94		Retail	9/1/08	0.00		KY	2,702,574	6.92000%	18,643			A
95		Multifamily	5/1/10	0.00		TX	2,654,711	8.20000%	20,212			A
96		Retail	2/1/11	0.00		SC	2,635,217	7.50000%	18,704
97		Office	1/1/11	0.00		MN	2,559,220	7.45000%	19,313
98		Office	1/1/11	0.00		CA	2,511,438	7.60000%	18,005
99		Retail	2/1/11	0.00		TX	2,442,591	7.70000%	18,801
100		Office	3/1/11	0.00		KS	2,407,247	7.54000%	17,128
101		Office	11/1/08	0.00		KS	2,374,194	5.97000%	14,941
102		Retail	7/1/10	0.00		IL	2,362,923	8.47000%	18,403
103		Office	12/1/10	0.00		CA	2,355,203	8.15000%	17,773
104		Office	3/1/11	0.00		NY	2,318,142	7.50000%	16,432
105		Retail	1/1/11	0.00		IL	2,316,031	7.79000%	16,901
106		Retail	2/1/11	0.00		IL	2,312,789	7.84000%	16,946
107		Retail	11/1/20	0.00		MO	2,250,989	7.92000%	19,540

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

(1) Legend:

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

Loan Level Detail, continued

Disclosure Control # Group
Property Type
Maturity Date PFY DSCR Operating Statement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1)

108 Office 2/1/11 0.00 TX 2,266,109 7.54000% 16,145 A

109 Multifamily 6/1/10 0.00 MO 2,249,266 7.28000% 15,634

110 Self storage 1/1/11 0.00 CA 2,200,039 8.13000% 17,560

111 Office 2/1/11 0.00 OH 2,206,301 7.45000% 15,586 A

112 Multifamily 1/1/11 0.00 CO 2,179,724 7.50000% 15,481 A

113 Office 3/1/11 0.00 FL 2,093,000 7.75000% 15,188

114 Retail 2/1/11 0.00 FL 2,050,815 7.75000% 14,901

115 Retail 12/1/10 0.00 NC 2,033,178 8.08000% 15,245

116 Retail 2/1/11 0.00 KS 1,951,783 7.42000% 14,676 A

117 Multifamily 10/1/10 0.00 TX 1,968,783 7.99000% 14,661 A

118 Retail 12/1/10 0.00 CA 1,848,661 8.06000% 13,837

119 Multifamily 12/1/10 0.00 MI 1,813,240 7.92000% 13,399 A

120 Multifamily 3/1/11 0.00 OR 1,774,992 7.40000% 12,463 A

121 Multifamily 12/1/10 0.00 CA 1,706,932 7.79000% 13,264

122 Self storage 5/1/15 0.00 NY 1,522,020 8.63000% 16,553

123 Retail 11/1/10 0.00 WA 1,467,066 8.27000% 11,200

124 Office 11/1/10 0.00 CO 1,341,210 7.94000% 9,937

125 Office 1/1/11 0.00 MA 1,219,862 7.67000% 9,376

126 Industrial 1/1/11 0.00 KS 1,132,668 7.80000% 8,800

127 Office 1/1/11 0.00 VA 1,058,279 7.48000% 7,502

128 Retail 4/1/06 0.00 IL 986,836 7.43400% 6,947

129 Multifamily 8/1/08 0.00 TX 934,308 7.22000% 7,209 1

130 Multifamily 11/1/08 0.00 CT 632,218 6.84000% 4,320 A

131 Multifamily 9/1/08 0.00 TX 515,962 7.46000% 4,050

867,435,562 6,277,231

*
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 (End of Period)

Balance

Remaining

Control #

Servicing Xfer Date

Loan Status Code (1)

Schedule

Actual

Note Rate

Maturity Date

Life

Amort.

Property Type

Geo. Location

NOI

DSCR

NOI Date

129

0/16/02

934,308

937,269

7.22%

8/1/08

249

Multifamily

Not Avail.

9/10/2002

14,626,143

14,644,438

7.77%

2/1/2011

100

280

Lodging

Not Avail.

7/23/2002

9,457,423

9,490,934

7.50%

1/1/2011

339

Office

Not Avail.

24,083,566

24,135,371

(1) Legend:

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

Specially Serviced Loan Detail (Part II) ~ Servicer Comments

Disclosure Control #	Resolution Strategy	Comments
129	Modification	Contacted Bowr. Property has 27% vacancy that is creating cash flow problems. Correcting disruptive tenancy and confident can turn around. Looking for short-term forbearance. Requested current RR and previous 9 months operating statement.
14	Modification	Loan transferred to Special Servicer 09/10/02, due to Imminent Default.
30	Modification	Physical occupancy at 55% and economic occupancy 78%; two tenants seeking to downsize. Very soft mkt. Ownership structure limits ability to fund deficits. Waiting on August financials. Borrower requesting cash flow mtg. or transfer to affiliate and DPO.

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

Disclosure Control #

Appraisal Red. Date

Scheduled Balance

ARA Amount

Current P&I Advance

ASER

Note Rate

Maturity Date

Remaining Term

Property Type

Geographic Location

DSCR

Appraisal

Life

Amort.

Value

Date

PNC MORTGAGE ACCEPTANCE CORP 8-K/A