PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-19, 2000-12-07

PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1
8-K, EX-19, 2000-12-07
ASSET-BACKED SECURITIES

Previous: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, 2000-12-07

Next: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-20, 2000-12-07

ABN AMRO

LaSalle Bank N.A. 135 S. LaSalle Street Suite 1625 Chicago, IL 60674-4107

PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates PNC Mortgage Acceptance Corp., Depositor Midland Loan Services, Inc., Master Servicer GMAC Commercial Mortgage Corporation, Special Servicer Series 2000-C1

Statement Date: 11/15/2000

Payment Date: 1//15/2000

Prior Payment: 10/16/2000

Next Payment: 12/15/2000

Record Date: 10/31/2000

Administrator:

Kori Sumser (312) 904-0390 [email protected]

Analyst:

Thomas Helms (714) 282-3980 (203) [email protected]

Issue Id: PNCM00C1

ASAP #: 504

ABN AMRO Acct: 67-8539-60-2

Reporting Package Table of Contents

	Page(s)
Statements to Certificateholders	Pages 2-7
Rating Information	8
Cash Reconciliation Summary	9
Bond Interest Reconciliation	10
Asset-Backed Facts ~ 15 Month Loan Status Summary	11
Asset-Backed Facts ~ 15 Month Payoff/Loss Summary	12
Delinquent Loan Detail	13
Mortgage Loan Characteristics	14-15
Loan Level Detail	16-24
Specially Serviced (Part I) ~ Loan Detail	25
Specially Serviced Loan Detail (Part II) ~ Servicer Comments	26
Modified Loan Detail	27
Realized Loss Detail	28
Appraisal Reduction Detail	29

Closing Date: 6/29/2000

First Payment Date: 7/17/2000

Assumed Final Payment: 3/15/2020

Monthly Data File Name: PNCM00C1_200011_3.EXE

Parties to The Transaction

Depositor: PNC Mortgage Acceptance Corp.

Underwriter: Morgan Stanley Dean Witter

Master Servicer: Midland Loan Services, Inc.

Special Servicer: GMAC Commercial Mortgage Corp.

Rating Agency: Fitch, Inc./Moody's Investors Service, Inc.

Information is available for this issue from the following sources

LaSalle Web Site Servicer Web Site LaSalle Bulletin Board

LaSalle ASAP Fax Back System LaSalle Factor Line

www.lnbabs.com www.midlandls.com (714) 282-3990 (714) 282-5518 (800) 246-5761

ABN AMRO
			*PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates*
LaSalle Bank	N.A.
				*PNC Mortgage Acceptance Corp., Depositor*					Statement Date: 11/15/2000
				*Midland Loan Services, Inc., Master Servicer*					Payment Date:	11/15/2000
									Prior Payment:	10/16/2000
WAC:	8.370177%		*GMAC Commercial Mortgage Corporation, Special Servicer*
									Next Payment:	12/15/2000
WAMM:	111				*Series 2000-C1*
									Record Date:	10/31/2000
					*REMIC III*
				*ABN AMRO Acct: 67-8539-60-2*


	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		149,357,340.53	589,538.23	0.00	0.00	148,767,802.30	935,972.67	0.00	7.52000000%
69348HBJ6			982.446032455	3.877877666	0.000000000	0.000000000	978.568154789	6.156661821	0.000000000	Fixed

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	Fixed

X	801,024,722.00	N	798,356,062.53	0.00	0.00	0.00	797,766,524.30	493,160.64	0.00	0.74126419%
69348HBQ0			996.668443062	0.000000000	0.000000000	0.000000000	995.932462993	0.615662197	0.000000000	0.477535025%

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	Fixed

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	Fixed

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	Fixed

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	Fixed

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	Fixed

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	Fixed

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	Fixed

J	8,011,000.00		8,011,000.00	0.00	0.00	0.00	8,011,000.00	44,227.40	0.00	6.62500000%
69348HBU1			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.520833853	0.000000000	Fixed

K	7,010,000.00		7,010,000.00	0.00	0.00	0.00	7,010,000.00	38,701.04	0.00	6.62500000%
69348HBV9			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.520833096	0.000000000	Fixed

L	8,011,000.00		8,011,000.00	0.00	0.00	0.00	8,011,000.00	44,227.40	0.00	6.62500000%
69348HBW7			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.520833853	0.000000000	Fixed

M	7,010,000.00		7,010,000.00	0.00	0.00	0.00	7,010,000.00	38,701.04	0.00	6.62500000%
69348HBX5			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.520833096	0.000000000	Fixed

N	4,005,000.00		4,005,000.00	0.00	0.00	0.00	4,005,000.00	22,110.94	0.00	6.62500000%
69348HBY3			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.520833958	0.000000000	Fixed

O	8,010,722.00	*	8,010,722.00	0.00	0.00	0.00	8,010,722.00	44,225.86	0.00	6.62500000%
69348HBZ0			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.520833203	0.000000000	Fixed

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

Page 2 of 29

ABN AMRO
		*PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates*
LaSalle Bank	N.A.
			*PNC Mortgage Acceptance Corp., Depositor*					Statement Date:	11/15/2000
			*Midland Loan Services, Inc., Master Servicer*					Payment Date:	11/15/2000
								Prior Payment:	10/16/2000
WAC:	8.370177%	*GMAC Commercial Mortgage Corporation, Special Servicer*
								Next Payment:	12/15/2000
WAMM:	111			*Series 2000-C1*
								Record Date:	10/31/2000
				*REMIC III*
			*ABN AMRO Acct: 67-8539-60-2*


	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 $ 0	Per $ 0	Per $ 0	Per $ 0	Per $ 0	Per $ 0	Per $ 0	Next Rate(3)

RIII	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSD776		0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000



Total	801,024,722.00	798,356,062.53	589,538.23	0.00	0.00	797,766,524.30	5,498,269.73	0.00


					Total P&I Payment		6,087,807.96

Page 3 of 29

ABN AMRO
		*PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates*
LaSalle Bank	N.A.
			*PNC Mortgage Acceptance Corp., Depositor*					Statement Date: 11/15/2000
			*Midland Loan Services, Inc., Master Servicer*					Payment Date:	11/15/2000
								Prior Payment:	10/16/2000
WAC:	8.370177%	*GMAC Commercial Mortgage Corporation, Special Servicer*
								Next Payment:	12/15/2000
WAMM:	111			*Series 2000-C1*
								Record Date:	10/31/2000
				*REMIC II*
			*ABN AMRO Acct: 67-8539-60-2*


	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-II	152,026,000.00	149,357,340.53	589,538.23	0.00	0.00	148,767,802.30	1,028,622.42	0.00	8.26438725%
		982.446032455	3.877877666	0.000000000	0.000000000	978.568154789	6.766095405	0.000000000	8.000660393%

A-2-II	460,741,000.00	460,741,000.00	0.00	0.00	0.00	460,741,000.00	3,173,118.37	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989371	0.000000000	8.000660393%

B-II	34,046,000.00	34,046,000.00	0.00	0.00	0.00	34,046,000.00	234,474.44	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989367	0.000000000	8.000660393%

C-II	34,047,000.00	34,047,000.00	0.00	0.00	0.00	34,047,000.00	234,481.33	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989456	0.000000000	8.000660393%

D-II	10,014,000.00	10,014,000.00	0.00	0.00	0.00	10,014,000.00	68,966.31	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989215	0.000000000	8.000660393%

E-II	26,036,000.00	26,036,000.00	0.00	0.00	0.00	26,036,000.00	179,309.66	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989553	0.000000000	8.000660393%

F-II	12,016,000.00	12,016,000.00	0.00	0.00	0.00	12,016,000.00	82,754.06	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989015	0.000000000	8.000660393%

G-II	12,017,000.00	12,017,000.00	0.00	0.00	0.00	12,017,000.00	82,760.95	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989265	0.000000000	8.000660393%

H-II	18,024,000.00	18,024,000.00	0.00	0.00	0.00	18,024,000.00	124,131.10	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989569	0.000000000	8.000660393%

J-II	8,011,000.00	8,011,000.00	0.00	0.00	0.00	8,011,000.00	55,171.67	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989140	0.000000000	8.000660393%

K-II	7,010,000.00	7,010,000.00	0.00	0.00	0.00	7,010,000.00	48,277.80	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886990014	0.000000000	8.000660393%

L-II	8,011,000.00	8,011,000.00	0.00	0.00	0.00	8,011,000.00	55,171.67	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989140	0.000000000	8.000660393%

M-II	7,010,000.00	7,010,000.00	0.00	0.00	0.00	7,010,000.00	48,277.80	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886990014	0.000000000	8.000660393%

N-II	4,005,000.00	4,005,000.00	0.00	0.00	0.00	4,005,000.00	27,582.39	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886988764	0.000000000	8.000660393%

O-II	8,010,722.00	8,010,722.00	0.00	0.00	0.00	8,010,722.00	55,169.76	0.00	8.26438725%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.886989712	0.000000000	8.000660393%

RII	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSD759		0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000

Page 4 of 29

ABN AMRO
		*PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates*
LaSalle Bank	N.A.
			*PNC Mortgage Acceptance Corp., Depositor*					Statement Date:	11/15/2000
			*Midland Loan Services, Inc., Master Servicer*					Payment Date:	11/15/2000
								Prior Payment:	10/16/2000
WAC:	8.370177%		*GMAC Commercial Mortgage Corporation, Special Servicer*
								Next Payment:	12/15/2000
WAMM:	111			*Series 2000-C1*
								Record Date:	10/31/2000
				*REMIC II*
			*ABN AMRO Acct: 67-8539-60-2*


	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)

Total	801,024,722.00	798,356,062.53	589,538.23	0.00	0.00	797,766,524.30	5,498,269.73	0.00

Total P&I Payment 6,087,807.96

Page 5 of 29

ABN AMRO
		*PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates*
LaSalle Bank	N.A.
			*PNC Mortgage Acceptance Corp., Depositor*					Statement Date: 11/15/2000
			*Midland Loan Services, Inc., Master Servicer*					Payment Date:	11/15/2000
								Prior Payment:	10/16/2000
WAC:	8.370177%	*GMAC Commercial Mortgage Corporation, Special Servicer*
								Next Payment:	12/15/2000
WAMM:	111			*Series 2000-C1*
								Record Date:	10/31/2000
				*REMIC I*
			*ABN AMRO Acct: 67-8539-60-2*


	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)

Remic I Interests	801,024,722.00	798,356,062.53	589,538.23	0.00	0.00	797,766,524.30	5,498,269.73	0.00	8.26438725%
		996.668443062	0.735980069	0.000000000	0.000000000	995.932462993	6.864044990	0.000000000	8.000660393%

RI	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSD758		0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000



Total	801,024,722.00	798,356,062.53	589,538.23	0.00	0.00	797,766,524.30	5,498,269.73	0.00


					Total P&I Payment		6,087,807.96

Page 6 of 29

ABN AMRO
		*PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates*
LaSalle Bank	N.A.
			*PNC Mortgage Acceptance Corp., Depositor*					Statement Date:	11/15/2000
			*Midland Loan Services, Inc., Master Servicer*					Payment Date:	11/15/2000
								Prior Payment:	10/16/2000
WAC:	8.370177%	*GMAC Commercial Mortgage Corporation, Special Servicer*
								Next Payment:	12/15/2000
WAMM:	111			*Series 2000-C1*
								Record Date:	10/31/2000
				*Grantor Trust*
			*ABN AMRO Acct: 67-8539-60-2*


	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 $ 0	Per $ 0	Per $ 0	Per $ 0	Per $ 0	Per $ 0	Per $ 0	Next Rate(3)

V	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSD777		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

Page 7 of 29

ABN AMRO

LaSalle Bank N.A.

Statement Date: Payment Date: Prior Payment: Next Payment: Record Date:

11/15/2000 11/15/2000 10/16/2000 12/15/2000 10/31/2000

			Original Ratings		Fitch		Moody's		S&P
Class	CUSIP	Fitch	Moody's	S&P	Rating Change	Change Date (1)	Rating Change	Change Date (1)	Rating Change	Change Date (1)


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.

ABN AMRO

LaSalle Bank N.A.

Statement Date: Payment Date: Prior Payment: Next Payment: Record Date:

11/15/2000 11/15/2000 10/16/2000 12/15/2000 10/31/2000

Interest Summary				Servicing Fee Summary					Principal Summary


Current Scheduled Interest		4,806,097.58	Current Servicing Fees			59,110.12		Scheduled:
Less Deferred Interest		0.00	Plus Fees Advanced for PPIS			0.00		Current Scheduled Principal		517,496.56
Plus Advance Interest		753,206.41	Less Reduction for PPIS			0.00		Advanced Scheduled Principal		72,041.67

Plus Unscheduled Interest		0.00	Plus Unscheduled Servicing Fees			0.00		Scheduled Principal Distribution		589,538.23

PPIS Reducing Scheduled		0.00	Total Servicing Fees Paid			59,110.12		Unscheduled:

Less Total Fees Paid To Servicer		(59,110.12)						Curtailments		0.00
Plus Fees Advanced for PPIS		0.00						Prepayments in Full		0.00
Less Fee Strips Paid by Servicer		0.00		PPIS Summary				Liquidation Proceeds		0.00
Less Misc. Fees & Expenses		0.00	Gross PPIS			0.00		Repurchase Proceeds		0.00
Less Non Recoverable Advances		0.00	Reduced by PPIE			0.00		Other Principal Proceeds		0.00

Interest Due Trust		5,500,193.87	Reduced by Shortfalls in Fees			0.00		Unscheduled Principal Distribution		0.00

Less Trustee Fee		(1,924.15)	Reduced by Other Amounts			0.00		Remittance Principal		589,538.23

Less Fee Strips Paid by Trust		0.00	Net PPIS			0.00

Less Misc. Fees Paid by Trust		0.00	PPIS Reducing Servicing Fee			0.00		Servicer Wire Amount		6,089,732.10

Remittance Interest		5,498,269.72	PPIS Allocated to Certificates			0.00


				Pool Balance Summary

Balance/Amount Count

			Beginning Pool		798,356,062.53		209
			Scheduled Principal Distribution			589,538.23
			Unscheduled Principal			0.00	0
			Deferred Interest			0.00
			Liquidations			0.00	0
			Repurchases			0.00	0
			Ending Pool		797,766,524.30		209

				Advances
	Prior Outstanding		Current Period			Recovered		Ending Outstanding
	Principal	Interest	Principal	Interest	Principal	Interest		Principal	Interest

Made by: Servicer	95,989.16	788,754.52	72,041.67	753,206.41	95,989.16	788,754.52		72,041.67	753,206.41

	ABN AMRO
	LaSalle Bank N.A.				*PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates*
							*PNC Mortgage Acceptance Corp., Depositor*								Statement Date: 11/15/2000
							*Midland Loan Services, Inc., Master Servicer*								Payment Date: 11/15/2000
															Prior Payment: 10/16/2000
						*GMAC Commercial Mortgage Corporation, Special Servicer*
															Next Payment: 12/15/2000
									*Series 2000-C1*						Record Date: 10/31/2000

								*ABN AMRO Acct: 67-8539-60-2*
								*Bond Interest Reconciliation*


							Deductions				Additions
															Remaining
		Accrual		Pass	Accrued		Add.	Deferred &		Prior	Prepay-	Other	Distributable	Interest	Outstanding
																Credit Support
				Thru	Certificate	Allocable	Trust	Accretion	Interest	Int. Short-	ment	Interest	Certificate	Payment	Interest
	Class	Method	Days	Rate	Interest	PPIS	Expense (1)	Interest	Losses	falls Due	Penalties	Proceeds (2)	Interest	Amount	Shortfalls	Original	Current(3)

A-1		30/360	30	7.520000000%	935,972.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00	935,972.67	935,972.67	0.00	23.50%	23.60%
A-2		30/360	30	7.610000000%	2,921,865.84	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2,921,865.84	2,921,865.84	0.00	23.50%	23.60%
X		30/360	30	0.741264195%	493,160.64	0.00	0.00	0.00	0.00	0.00	0.00	0.00	493,160.64	493,160.64	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	0.00	219,596.70	219,596.70	0.00	19.25%	19.33%
C		30/360	30	7.740000000%	219,603.15	0.00	0.00	0.00	0.00	0.00	0.00	0.00	219,603.15	219,603.15	0.00	15.00%	15.06%
D		30/360	30	7.740000000%	64,590.30	0.00	0.00	0.00	0.00	0.00	0.00	0.00	64,590.30	64,590.30	0.00	13.75%	13.81%
E		30/360	30	7.740000000%	167,932.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	167,932.20	167,932.20	0.00	10.50%	10.54%
F		30/360	30	7.740000000%	77,503.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	77,503.20	77,503.20	0.00	9.00%	9.04%
G		30/360	30	6.625000000%	66,343.85	0.00	0.00	0.00	0.00	0.00	0.00	0.00	66,343.85	66,343.85	0.00	7.50%	7.53%
H		30/360	30	6.625000000%	99,507.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	99,507.50	99,507.50	0.00	5.25%	5.27%
J		30/360	30	6.625000000%	44,227.40	0.00	0.00	0.00	0.00	0.00	0.00	0.00	44,227.40	44,227.40	0.00	4.25%	4.27%
K		30/360	30	6.625000000%	38,701.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00	38,701.04	38,701.04	0.00	3.38%	3.39%
L		30/360	30	6.625000000%	44,227.40	0.00	0.00	0.00	0.00	0.00	0.00	0.00	44,227.40	44,227.40	0.00	2.38%	2.38%
M		30/360	30	6.625000000%	38,701.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00	38,701.04	38,701.04	0.00	1.50%	1.51%
N		30/360	30	6.625000000%	22,110.94	0.00	0.00	0.00	0.00	0.00	0.00	0.00	22,110.94	22,110.94	0.00	1.00%	1.00%
O		30/360	30	6.625000000%	44,225.86	0.00	0.00	0.00	0.00	0.00	0.00	0.00	44,225.86	44,225.86	0.00	0.00%	0.00%

					5,498,269.73	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5,498,269.73	5,498,269.73	0.00

(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).

Page 10 of 29

ABN AMRO

LaSalle Bank N.A.

								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


11/15/00		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%


10/16/00		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%


9/15/00		0		0		0		0	0	0	0		0	0		0	0		0	0	0	0		0
	0.00%		0.00%		0.00%		0.00%		0.00%	0.00%	0.00%	0.00%		0.00%	0.00%		0.00%	0.00%		0.00%	0.00%	0.00%	0.00%


8/15/00		0		0		0		0	0	0	0		0	0		0	0		0	0	0	0		0
	0.00%		0.00%		0.00%		0.00%		0.00%	0.00%	0.00%	0.00%		0.00%	0.00%		0.00%	0.00%		0.00%	0.00%	0.00%	0.00%


7/17/00		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

ABN AMRO

LaSalle Bank N.A.

	Ending Pool (1)			Payoffs(2)				Penalties		Appraisal Reduct. (2)			Liquidations (2)				Realized Losses (2)			Remaining Term		Curr Weighted Avg.
Distribution
Date	#	Balance	#		Balance		#	Amount		#	Balance		#		Balance		#	Amount		Life	Amort.	Coupon	Remit

11/15/00	209	797,766,524		0		0		0	0	0		0		0		0	0		0	111	319	8.37%	8.26%
	100.00%	99.59%	0.00%			0.00%				0.00%	0.00%		0.00%		0.00%		0.00%	0.00%

10/16/00	209	798,356,063		0		0		0	0	0		0		0		0	0		0	168	320	8.10%	8.00%
	100.00%	99.67%	0.00%			0.00%				0.00%	0.00%		0.00%		0.00%		0.00%	0.00%

9/15/00	209	799,118,317		0		0		0	0	0		0		0		0	0		0	169	321	8.37%	8.26%
	100.00%	99.76%	0.00%			0.00%				0.00%	0.00%		0.00%		0.00%		0.00%	0.00%


8/15/00	209	799,698,663		0		0		0	0	0		0		0		0	0		0	114	322	8.37%	8.26%
	100.00%	99.83%	0.00%			0.00%				0.00%	0.00%		0.00%		0.00%		0.00%	0.00%

7/17/00	209	800,275,084		0		0		0	0	0		0		0		0	0		0	113	323	8.10%	8.00%
	100.00%	99.91%	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.

ABN AMRO

LaSalle Bank N.A.

Statement Date: Payment Date: Prior Payment: Next Payment: Record Date:

11/15/2000 11/15/2000 10/16/2000 12/15/2000 10/31/2000

				*Delinquent Loan Detail*

						Special
	Paid		Outstanding	Out. Property		Servicer
Disclosure	Thru	Current P&I	P&I	Protection	Advance	Transfer	Foreclosure	Bankruptcy	REO
Control #	Date	Advance	Advances**	Advances	Description (1)	Date	Date	Date	Date

4	10/1/00	110,557.68	110,557.68	0.00	B
6	10/1/00	22,683.80	22,683.80	0.00	B
16	10/1/00	81,552.58	81,552.58	0.00	B
18	10/1/00	80,047.62	80,047.62	0.00	B
25	10/1/00	76,161.58	76,161.58	0.00	B
32	10/1/00	60,951.96	60,951.96	0.00	B
38	10/1/00	47,983.72	47,983.72	0.00	B
45	10/1/00	36,914.88	36,914.88	0.00	B
58	10/1/00	31,771.07	31,771.07	0.00	B
62	10/1/00	35,468.63	35,468.63	0.00	B
75	10/1/00	27,289.73	27,289.73	0.00	B
93	10/1/00	21,359.29	21,359.29	0.00	B
94	10/1/00	26,050.04	26,050.04	0.00	B
106	10/1/00	21,600.56	21,600.56	0.00	B
112	10/1/00	21,387.74	21,387.74	0.00	B
121	10/1/00	19,653.48	19,653.48	0.00	B
122	10/1/00	18,475.80	18,475.80	0.00	B
131	10/1/00	17,230.06	17,230.06	0.00	B
142	10/1/00	15,176.62	15,176.62	0.00	B
146	10/1/00	14,196.19	14,196.19	0.00	B
152	10/1/00	13,698.01	13,698.01	0.00	B
201	10/1/00	9,097.32	9,097.32	0.00	B
210	10/1/00	8,351.69	8,351.69	0.00	B
220	10/1/00	3,962.94	3,962.94	0.00	B
223	10/1/00	3,625.09	3,625.09	0.00	B
Total		825,248.08	825,248.08

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

Page 13 of 29

ABN AMRO

LaSalle Bank N.A.

Statement Date: Payment Date: Prior Payment: Next Payment: Record Date:

11/15/2000 11/15/2000 10/16/2000 12/15/2000 10/31/2000

							*ABN AMRO Acct: 67-8539-60-2*
							*Mortgage Loan Characteristics*

			Distribution of Principal Balances									Distribution of Mortgage Interest Rates

Current Scheduled			# of	Scheduled	% of		Weighted Average		Current Mortgage			# of	Scheduled		% of		Weighted Average

Balance			Loans	Balance	Balance	Term	Coupon PFY DSCR		Interest Rate			Loans	Balance		Balance	Term		Coupon	PFY DSCR

0	to	1,000,000	23	17,493,543	2.19%	116	8.34%	0.00	0.000%	to	6.000%	0		0	0.00%		0	0.00%	0.00
1,000,000	to	2,000,000	66	97,004,933	12.16%	116	8.23%	0.00	6.001%	to	6.500%	2	4,947,699		0.62%	95		6.46%	0.00
2,000,000	to	3,000,000	42	102,933,006	12.90%	120	8.30%	0.00	6.501%	to	7.000%	31	157,745,873		19.77%	96		6.85%	0.00
3,000,000	to	4,000,000	18	60,293,020	7.56%	119	8.08%	0.00	7.001%	to	7.500%	16	55,040,947		6.90%	107		7.26%	0.00
4,000,000	to	5,000,000	11	49,263,806	6.18%	109	8.15%	0.00	7.501%	to	8.000%	10	41,352,140		5.18%	105		7.74%	0.00
5,000,000	to	6,000,000	15	82,775,528	10.38%	116	8.08%	0.00	8.001%	to	8.500%	72	282,974,319		35.47%	111		8.30%	0.00
6,000,000	to	7,000,000	9	57,546,991	7.21%	109	8.33%	0.00	8.501%	to	9.000%	52	167,144,978		20.95%	122		8.76%	0.00
7,000,000	to	8,000,000	2	15,570,373	1.95%	109	8.63%	0.00	9.001%	to	9.500%	22	81,281,242		10.19%	121		9.24%	0.00
8,000,000	to	10,000,000	6	58,075,298	7.28%	101	8.20%	0.00	9.501%	&	Above	4	7,279,325		0.91%	112		9.67%	0.00
10,000,000	to	15,000,000	10	119,785,456	15.02%	105	7.89%	0.00			Total	209	797,766,524		100%
15,000,000	to	20,000,000	5	86,690,713	10.87%	102	7.99%	0.00
20,000,000	to	25,000,000	1	23,309,147	2.92%	111	8.27%	0.00
25,000,000	&	Above	1	27,024,709	3.39%	92	6.95%	0.00
Total			209	797,766,524	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
Average Schedule Balance				3,817,065					13	to	24	0	0		0.00%	0		0.00%	0.00
Maximum Schedule Balance				27,024,709					25	to	36	0	0		0.00%	0		0.00%	0.00
Minimum Schedule Balance				279,931					37	to	60	0	0		0.00%	0		0.00%	0.00
									61	to	120	162	540,827,929		67.79%	104		8.07%	0.00
		Distribution of Remaining Term (Fully				Amortizing)			121	to	180	8	20,006,683		2.51%	155		7.90%	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
Fully Amortizing			# of	Scheduled	% of		Weighted Average		Total			170	560,834,612		70.30%
									Minimum Remaining Term 68
Mortgage Loans			Loans	Balance	Balance	Term	Coupon PFY DSCR		Maximum Remaining Term 170

0	to	60	0	0	0.00%	0	0.00%	0.00
61	to	120	23	204,655,544	25.65%	104	8.13%	0.00
121	to	180	2	4,330,671	0.54%	167	8.74%	0.00
181	to	240	13	22,292,232	2.79%	227	8.55%	0.00
241	&	Above	1	5,653,464	0.71%	290	8.87%	0.00

			39	236,931,912	29.70%

Minimum Remaining Term 90

Maximum Remaining Term 290

Page 14 of 29

ABN AMRO
					*PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates*
LaSalle Bank N.A.														Statement Date: 11/15/2000
							*PNC Mortgage Acceptance Corp., Depositor*
														Payment Date: 11/15/2000
							*Midland Loan Services, Inc., Master Servicer*							Prior Payment: 10/16/2000
						*GMAC Commercial Mortgage Corporation, Special Servicer*								Next Payment: 12/15/2000
									*Series 2000-C1*					Record Date: 10/31/2000
								*ABN AMRO Acct: 67-8539-60-2*
								*Mortgage Loan Characteristics*
				Distribution of DSCR (PFY)								Geographic Distribution

Debt Service			# of		Scheduled	% of					# of	Scheduled	% of
Coverage Ratio			Loans		Balance	Balance	WAMM	WAC PFY DSCR		State	Loans	Balance	Balance	WAMM	WAC PFY DSCR

Less than zero			0		0	0.00%	0	0.00%	0.00	California	25	108,461,254	13.60%	108	8.01%	0.00
0.001		0.750	0		0	0.00%	0	0.00%	0.00	New York	25	107,577,236	13.48%	111	8.43%	0.00
0.751		0.875	0		0	0.00%	0	0.00%	0.00	Pennsylvania	16	64,691,781	8.11%	120	7.80%	0.00
0.876		1.000	0		0	0.00%	0	0.00%	0.00	Michigan	10	62,732,831	7.86%	106	8.34%	0.00
1.001		1.125	0		0	0.00%	0	0.00%	0.00	Texas	28	61,308,788	7.69%	140	8.39%	0.00
1.126		1.250	0		0	0.00%	0	0.00%	0.00	New Jersey	11	58,967,290	7.39%	112	8.15%	0.00
1.251		1.375	0		0	0.00%	0	0.00%	0.00	Illinois	6	37,171,924	4.66%	102	8.13%	0.00
1.376		1.500	0		0	0.00%	0	0.00%	0.00	Arizona	6	29,894,178	3.75%	110	8.43%	0.00
1.501		1.625	0		0	0.00%	0	0.00%	0.00	Florida	10	27,754,571	3.48%	106	8.41%	0.00
1.626		1.750	0		0	0.00%	0	0.00%	0.00	Neveda	6	25,778,836	3.23%	92	7.11%	0.00
1.751		1.875	0		0	0.00%	0	0.00%	0.00	New Hampshire	6	18,133,200	2.27%	98	7.26%	0.00
1.876		2.000	0		0	0.00%	0	0.00%	0.00	Oklahoma	4	17,801,332	2.23%	94	6.80%	0.00
2.001		2.125	0		0	0.00%	0	0.00%	0.00	Virginia	3	17,306,924	2.17%	101	7.33%	0.00
2.126		2.250	0		0	0.00%	0	0.00%	0.00	Louisiana	5	16,433,243	2.06%	102	7.74%	0.00
2.251	& Above		0		0	0.00%	0	0.00%	0.00	Georgia	6	15,420,941	1.93%	110	8.81%	0.00
Unknown			209		797,766,524	100.00%	111	8.10%	0.00	Maryland	2	13,702,676	1.72%	112	8.36%	0.00

			209		797,766,524	100.00%				Colorado	3	13,026,989	1.63%	85	8.73%	0.00

										Rhode Island	1	12,178,168	1.53%	105	7.46%	0.00
Maximum DSCR			0.000
										Ohio	4	11,080,698	1.39%	88	8.91%	0.00
Minimum DSCR			0.000
			Distribution of DSCR (Cutoff)							Nebraska	1	10,933,719	1.37%	109	8.14%	0.00

										Minnesota	4	10,916,312	1.37%	126	8.04%	0.00
Debt Service			# of		Scheduled	% of
										Oregon	2	7,851,586	0.98%	95	7.72%	0.00
Coverage Ratio			Loans		Balance	Balance	WAMM	WAC PFY DSCR

										Missouri	3	7,054,466	0.88%	96	7.92%	0.00
Less than zero				0	0	0.00%	0	0.00%	0.00	Indiana	3	6,776,641	0.85%	139	7.67%	0.00
0.001		0.750		0	0	0.00%	0	0.00%	0.00	North Carolina	2	4,807,025	0.60%	107	8.55%	0.00
0.751		0.875		0	0	0.00%	0	0.00%	0.00	Tennessee	4	4,757,573	0.60%	185	7.40%	0.00
0.876		1.000		0	0	0.00	0	0.00%	0.00	Various	1	4,266,353	0.53%	105	8.84%	0.00
						%
										Massachusetts	2	4,225,092	0.53%	111	8.91%	0.00
1.001		1.125		1	2,109,274	0.26%	228	8.14%	0.00
										Washington	1	3,601,377	0.45%	96	6.72%	0.00
1.126		1.250		7	17,482,951	2.19%	107	7.90%	0.00
										Utah	2	3,314,257	0.42%	111	8.92%	0.00
1.251		1.375	28		152,940,583	19.17%	110	8.06%	0.00	Connecticut	2	3,117,519	0.39%	106	8.22%	0.00
1.376		1.500	31		139,253,797	17.46%	102	7.79%	0.00	North Dakota	1	2,063,383	0.26%	106	8.10%	0.00
1.501		1.625	10		24,936,410	3.13%	104	7.26%	0.00	Alabama	1	1,535,368	0.19%	112	9.99%	0.00
1.626		1.750		5	17,361,809	2.18%	98	7.05%	0.00	South Carolina	1	1,353,191	0.17%	104	8.22%	0.00
										Kansas	1	1,279,266	0.16%	106	8.31%	0.00
1.751		1.875		4	6,897,832	0.86%	115	6.91%	0.00
										Maine	1	490,539	0.06%	108	8.32%	0.00
1.876		2.000		5	27,825,035	3.49%	104	6.88%	0.00
2.001		2.125		3	14,964,054	1.88%	122	7.92%	0.00
2.126		2.250		3	3,031,498	0.38%	97	7.06%	0.00
2.251	&	Above		2	3,274,736	0.41%	126	6.86%	0.00
Unknown			110		387,688,546	48.60%	114	8.48%	0.00

			209		797,766,524	100.00%

Maximum DSCR			2.580								209	797,766,524	100.00%

Minimum DSCR			1.060
11/15/2000 - 14:44 (D758-D777) Copyright 2000 LaSalle Bank N.A.															Page 15 of 29

ABN AMRO

LaSalle Bank N.A.

				*Loan Level Detail*


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

1		Multifamily	7/1/08	0.00		PA	27,024,709	6.95000%	197,006	0
2		Multifamily	2/1/10	0.00		NY	23,309,147	8.27000%	176,314	0
3		Multifamily	4/1/08	0.00		NV	19,492,692	6.87000%	131,319	0
4		Other	5/1/08	0.00		IL	16,135,637	7.17000%	111,740	0		B
6		Office	12/1/09	0.00		IL	2,774,130	8.68000%	22,887	0		B
7		Industrial	12/1/09	0.00		MI	18,117,507	8.42000%	139,057	0
8		Lodging	3/1/10	0.00		NY	17,602,486	9.41000%	153,538	0
9		Multifamily	4/1/10	0.00		NJ	15,342,391	8.14000%	114,506	0
10		Multifamily	1/1/10	0.00		AZ	14,818,986	8.39000%	113,382	0
11		Industrial	10/1/08	0.00		CA	14,458,309	6.80000%	96,224	0
12		Office	1/1/10	0.00		MI	13,031,371	8.58000%	101,440	0
13		Industrial	12/1/09	0.00		CA	6,336,122	8.30000%	50,675	0
14		Industrial	12/1/09	0.00		CA	6,039,117	8.30000%	48,299	0
15		Retail	8/1/09	0.00		RI	12,178,168	7.46000%	85,667	0
16		Retail	9/1/09	0.00		NY	11,399,375	7.75000%	82,387	0		B
17		Office	1/1/10	0.00		CA	11,194,167	8.56000%	86,982	0
18		Multifamily	12/1/09	0.00		NE	10,933,719	8.14000%	81,790	0		B
19		Retail	3/1/09	0.00		NY	10,757,166	7.57000%	76,738	0
20		Other	4/1/10	0.00		IL	10,645,364	9.23000%	91,485	0
22		Office	10/1/08	0.00		VA	10,368,832	6.51000%	67,069	0
23		Industrial	7/1/09	0.00		MI	9,986,613	8.17000%	75,124	0
24		Retail	8/1/08	0.00		NH	9,965,874	6.89000%	67,208	0
25		Retail	4/1/10	0.00		MD	9,966,278	8.50000%	76,891	0		B
26		Industrial	3/1/10	0.00		FL	5,482,951	9.10000%	44,651	0
27		Industrial	3/1/10	0.00		FL	4,336,378	9.07000%	35,220	0
28		Retail	11/1/09	0.00		CA	9,586,444	8.22000%	72,294	0

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

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 16 of 29

ABN AMRO

LaSalle Bank N.A.

				*Loan Level Detail*


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

29		Retail	2/1/07	0.00		CO	9,316,114	8.91000%	74,667	0
30		Multifamily	1/1/10	0.00		NJ	9,253,975	8.57000%	71,971	0
31		Office	12/1/09	0.00		CA	7,904,823	8.35000%	60,286	0
32		Retail	1/1/10	0.00		GA	7,665,549	8.92000%	61,513	0		B
33		Office	6/1/10	0.00		AZ	6,918,211	8.41000%	52,882	0
34		Lodging	1/1/10	0.00		CA	6,550,431	9.27000%	56,612	0
35		Retail	1/1/10	0.00		LA	6,476,125	8.39000%	49,550	0
36		Retail	5/1/10	0.00		CA	6,481,624	8.40000%	49,519	0
37		Retail	4/1/10	0.00		PA	6,469,369	8.54000%	50,094	0
38		Office	8/1/09	0.00		NJ	6,252,266	8.50000%	48,442	0		B
39		Multifamily	10/1/08	0.00		OK	6,023,726	6.78000%	40,012	0
40		Retail	7/1/06	0.00		OH	5,843,880	9.02000%	60,927	0
41		Office	5/1/08	0.00		OR	5,847,192	7.38000%	49,493	0
42		Multifamily	5/1/08	0.00		FL	5,857,447	6.98000%	39,838	0
43		Multifamily	2/1/10	0.00		TX	5,671,662	8.25000%	42,822	0
44		Lodging	1/1/25	0.00		PA	5,653,464	8.87000%	47,328	0
45		Multifamily	7/1/08	0.00		OK	5,561,078	6.86000%	37,322	0		B
46		Office	4/1/10	0.00		CA	5,571,867	8.45000%	42,792	0
47		Multifamily	10/1/09	0.00		TX	5,509,319	8.07000%	40,995	0
48		Office	3/1/10	0.00		NY	5,468,563	9.25000%	47,101	0
49		Office	3/1/10	0.00		NJ	5,456,040	8.93000%	43,770	0
50		Retail	3/1/20	0.00		TX	2,717,298	8.91000%	24,566	0
51		Retail	3/1/20	0.00		TX	2,604,572	8.91000%	23,547	0
52		Multifamily	12/1/09	0.00		TX	5,316,959	8.05000%	39,443	0
53		Retail	5/1/08	0.00		MI	5,302,056	8.09000%	39,963	0
54		Lodging	10/1/13	0.00		NJ	5,226,026	6.88000%	42,246	0

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 17 of 29

ABN AMRO

LaSalle Bank N.A.

				*Loan Level Detail*


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

55		Lodging	10/1/08	0.00		NJ	5,007,026	6.84000%	36,014	0
56		Multifamily	11/1/08	0.00		OK	4,979,586	6.78000%	33,050	0
57		Industrial	3/1/10	0.00		MI	4,974,136	8.84000%	39,585	0
58		Office	7/1/08	0.00		CA	4,791,745	6.97000%	32,501	0		B
59		Office	1/1/10	0.00		PA	4,535,746	8.31000%	34,450	0
60		Office	12/1/09	0.00		VA	4,496,166	8.61000%	35,108	0
61		Retail	3/1/10	0.00		NY	4,416,493	9.58000%	39,039	0
62		Retail	8/1/09	0.00		VV	4,266,353	8.84000%	35,781	0		B
71		Lodging	10/1/13	0.00		MN	4,221,583	7.22000%	31,358	0
72		Retail	1/1/10	0.00		MN	4,129,922	8.65000%	32,352	0
73		Multifamily	10/1/08	0.00		TX	4,115,698	6.88000%	27,605	0
74		Retail	6/1/09	0.00		NJ	3,749,018	8.07000%	28,843	0
75		Multifamily	1/1/10	0.00		MD	3,736,397	7.99000%	27,563	0		B
76		Office	1/1/10	0.00		CA	3,620,989	9.00000%	30,631	0
77		Multifamily	11/1/08	0.00		WA	3,601,377	6.72000%	23,763	0
78		Office	1/1/10	0.00		AZ	3,471,718	8.92000%	29,180	0
79		Warehouse	3/1/15	0.00		NY	3,427,549	8.87000%	35,229	0
80		Office	10/1/08	0.00		CA	3,381,719	6.46000%	32,150	0
81		Multifamily	9/1/08	0.00		MI	3,425,184	6.81000%	22,841	0
82		Multifamily	12/1/14	0.00		TX	3,380,240	8.27000%	25,591	0
83		Industrial	2/1/10	0.00		FL	3,275,406	8.87000%	27,400	0
84		Retail	9/1/09	0.00		PA	3,275,079	8.31000%	24,931	0
85		Multifamily	8/1/08	0.00		LA	3,187,596	6.87000%	23,051	0
86		Industrial	1/1/10	0.00		NJ	3,179,046	8.69000%	28,394	0
87		Retail	3/1/10	0.00		IL	3,186,806	8.73000%	25,113	0
88		Retail	10/1/09	0.00		NY	2,787,631	7.76000%	20,151	0

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 18 of 29

ABN AMRO

LaSalle Bank N.A.

				*Loan Level Detail*


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

89		Multifamily	8/1/08	0.00		MO	3,129,776	6.85000%	20,968	0
90		Retail	3/1/11	0.00		NY	3,038,659	9.32000%	32,035	0
91		Retail	2/1/20	0.00		TX	3,051,869	9.12000%	28,050	0
92		Retail	10/1/09	0.00		NY	2,976,118	7.76000%	21,513	0
93		Retail	11/1/08	0.00		IN	2,960,265	7.01000%	21,576	0		B
94		Warehouse	10/1/09	0.00		NC	2,927,087	8.69000%	26,265	0		B
95		Office	7/1/08	0.00		NV	2,031,140	7.16000%	14,029	0
96		Office	7/1/08	0.00		NV	851,610	7.16000%	5,882	0
97		Retail	9/1/08	0.00		CA	2,842,843	6.83000%	22,954	0
98		Multifamily	8/1/08	0.00		LA	2,801,221	6.87000%	20,257	0
99		Retail	10/1/09	0.00		NY	3,174,593	7.77000%	22,969	0
100		Industrial	1/1/10	0.00		CA	2,785,066	8.30000%	21,134	0
101		Retail	10/1/09	0.00		NY	2,728,108	7.76000%	19,720	0
102		Multifamily	1/1/15	0.00		PA	1,624,071	8.67000%	13,378	0
103		Multifamily	1/1/15	0.00		PA	1,090,646	8.67000%	8,984	0
104		Retail	10/1/09	0.00		NY	2,710,490	7.98000%	20,001	0
105		Retail	11/1/09	0.00		OH	2,702,887	8.84000%	22,612	0
106		Retail	8/1/09	0.00		LA	2,664,285	8.53000%	21,796	0		B
107		Retail	1/1/10	0.00		TX	2,590,673	8.45000%	19,930	0
108		Retail	3/1/10	0.00		TX	2,579,197	9.18000%	21,152	0
109		Office	7/1/09	0.00		NJ	2,528,246	8.27000%	19,193	0
110		Industrial	2/1/10	0.00		GA	2,504,663	8.95000%	20,146	0
111		Retail	1/1/10	0.00		VA	2,441,926	8.46000%	21,459	0
112		Office	7/1/09	0.00		PA	2,423,621	8.50000%	21,565	0		B
113		Multifamily	9/1/08	0.00		TX	2,417,117	6.81000%	17,368	0
114		Retail	1/1/20	0.00		CA	2,407,364	8.82000%	21,698	0

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 19 of 29

ABN AMRO

LaSalle Bank N.A.

				*Loan Level Detail*


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

115		Multifamily	4/1/10	0.00		CA	2,396,428	8.31000%	18,170	0
116		Multifamily	3/1/10	0.00		NH	2,390,554	8.35000%	18,199	0
120		Industrial	3/1/10	0.00		MA	2,385,455	8.99000%	20,124	0
121		Multifamily	1/1/10	0.00		FL	2,360,728	8.91000%	19,826	0		B
122		Office	2/1/10	0.00		UT	2,340,052	8.84500%	18,647	0		B
123		Industrial	1/1/10	0.00		CA	2,273,403	8.48000%	17,537	0
124		Retail	12/1/09	0.00		MI	2,272,301	8.16000%	17,030	0
125		Multifamily	2/1/08	0.00		MO	2,264,301	8.46000%	17,428	0
126		Retail	9/1/09	0.00		IL	2,249,223	8.17000%	16,904	0
127		Office	1/1/10	0.00		FL	2,219,636	8.79000%	17,607	0
128		Retail	12/1/09	0.00		TX	2,189,238	8.28000%	16,589	0
129		Retail	9/1/09	0.00		IL	2,180,764	8.17000%	16,389	0
130		Retail	11/1/19	0.00		IN	2,109,274	8.14000%	18,180	0
131		Office	10/1/09	0.00		NY	2,101,625	8.69000%	17,384	0		B
132		Office	4/1/10	0.00		MI	2,093,591	8.83000%	16,641	0
133		Retail	3/1/20	0.00		TX	2,077,275	9.12000%	19,057	0
134		Multifamily	9/1/09	0.00		ND	2,063,383	8.10000%	15,408	0
135		Multifamily	7/1/09	0.00		NY	2,055,432	8.48000%	16,761	0
136		Office	1/1/10	0.00		OR	2,004,394	8.70000%	15,772	0
137		Retail	10/1/09	0.00		CO	1,986,123	8.27000%	15,053	0
138		Retail	10/1/08	0.00		PA	1,960,039	6.90000%	13,172	0
139		Retail	3/1/10	0.00		CT	1,964,017	9.16000%	16,078	0
140		Retail	9/1/09	0.00		CA	1,925,534	8.48000%	15,676	0
141		Retail	11/1/09	0.00		MI	1,910,403	8.24000%	14,433	0
142		Multifamily	2/1/10	0.00		NY	1,892,345	9.02000%	15,315	0		B
143		Multifamily	1/1/10	0.00		PA	1,889,219	8.07000%	14,034	0

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 20 of 29

ABN AMRO

LaSalle Bank N.A.

				*Loan Level Detail*


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

144		Industrial	12/1/09	0.00		NH	1,888,988	8.28000%	14,314	0
145		Industrial	2/1/10	0.00		TX	1,883,721	9.18000%	16,154	0
146		Retail	11/1/09	0.00		NC	1,879,938	8.34000%	14,334	0		B
147		Office	1/1/10	0.00		AZ	1,848,787	8.84000%	15,440	0
148		Office	2/1/10	0.00		TX	1,849,880	8.73000%	14,590	0
149		Office	1/1/10	0.00		MA	1,839,637	8.80000%	15,314	0
150		Other	9/1/09	0.00		NJ	1,751,887	8.37000%	13,409	0
151		Retail	1/1/10	0.00		CO	1,724,752	8.30000%	13,088	0
152		Office	9/1/09	0.00		PA	1,717,560	8.34000%	13,824	0		B
153		Retail	7/1/09	0.00		IN	1,707,102	8.22000%	12,901	0
154		Retail	3/1/10	0.00		MO	1,660,389	9.22000%	14,267	0
155		Multifamily	1/1/10	0.00		OH	1,631,443	8.38000%	12,471	0
156		Office	3/1/10	0.00		MI	1,619,669	8.93000%	12,993	0
157		Office	9/1/09	0.00		MN	1,601,657	8.24000%	12,786	0
158		Office	10/1/08	0.00		NY	1,578,317	7.37500%	11,877	0
159		Retail	7/1/09	0.00		FL	1,577,356	8.49000%	12,873	0
160		Office	11/1/08	0.00		CA	1,565,980	6.45000%	10,061	0
161		Warehouse	11/1/09	0.00		PA	1,558,382	8.48000%	12,034	0
162		Lodging	3/1/10	0.00		AL	1,535,368	9.99000%	14,948	0
163		Multifamily	11/1/09	0.00		AZ	1,534,259	8.73000%	12,722	0
164		Retail	3/1/10	0.00		GA	1,524,559	8.68000%	11,960	0
165		Multifamily	11/1/09	0.00		PA	1,523,428	8.05000%	11,309	0
166		Multifamily	9/1/09	0.00		GA	1,488,111	8.13000%	11,143	0
167		Office	11/1/08	0.00		NH	1,431,076	7.08000%	10,821	0
168		Multifamily	1/1/10	0.00		PA	1,482,161	8.35000%	11,299	0
169		Retail	9/1/08	0.00		CA	1,414,448	7.29000%	10,583	0

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 21 of 29

ABN AMRO

LaSalle Bank N.A.

				*Loan Level Detail*


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

170		Industrial	11/1/08	0.00		CA	1,406,455	6.89000%	10,147	0
171		Multifamily	2/1/10	0.00		GA	1,385,453	8.46000%	10,664	0
172		Office	10/1/08	0.00		NY	1,359,780	7.37500%	10,232	0
173		Multifamily	8/1/08	0.00		NH	1,353,040	6.96000%	9,859	0
175		Retail	7/1/09	0.00		SC	1,353,191	8.22000%	10,226	0
176		Office	3/1/20	0.00		TX	1,337,680	9.26000%	12,391	0
177		Warehouse	12/1/09	0.00		NV	1,312,555	8.60000%	10,759	0
178		Multifamily	8/1/08	0.00		LA	1,304,016	6.87000%	9,430	0
179		Multifamily	11/1/08	0.00		AZ	1,302,218	6.86000%	8,711	0
180		Office	2/1/10	0.00		TX	1,296,527	8.87000%	10,355	0
181		Office	1/1/10	0.00		CA	1,288,193	8.34000%	10,328	0
182		Office	9/1/09	0.00		KS	1,279,266	8.31000%	9,738	0
183		Multifamily	4/1/10	0.00		PA	1,255,925	8.64000%	9,814	0
184		Retail	7/1/09	0.00		NV	1,253,064	8.22000%	9,469	0
185		Industrial	11/1/08	0.00		OK	1,236,943	6.76000%	9,892	0
186		Retail	7/1/09	0.00		TN	1,249,099	8.22000%	9,439	0
187		Warehouse	9/1/18	0.00		TN	1,218,068	7.11000%	10,032	0
188		Retail	3/1/10	0.00		NJ	1,221,368	8.88000%	10,213	0
189		Retail	3/1/20	0.00		TX	1,217,093	9.32000%	11,321	0
190		Office	4/1/10	0.00		PA	1,208,362	8.92000%	10,130	0
191		Warehouse	9/1/18	0.00		TN	1,197,657	7.11000%	9,864	0
192		Warehouse	11/1/08	0.00		CT	1,153,502	6.61000%	8,124	0
193		Multifamily	2/1/10	0.00		FL	1,149,122	8.16000%	8,604	0
194		Multifamily	12/1/14	0.00		TX	1,145,528	8.39000%	8,768	0
195		Office	11/1/08	0.00		NH	1,103,668	7.08000%	8,329	0
196		Office	1/1/10	0.00		TX	1,106,956	8.80000%	9,215	0

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 22 of 29

ABN AMRO

LaSalle Bank N.A.

				*Loan Level Detail*


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

197		Warehouse	9/1/18	0.00		TN	1,092,749	7.11000%	9,000	0
198		Office	3/1/10	0.00		TX	1,058,561	8.97000%	8,522	0
200		Multifamily	7/1/09	0.00		NY	1,044,968	8.48000%	8,521	0
201		Retail	3/1/10	0.00		TX	1,044,335	9.50000%	9,174	0		B
202		Retail	11/1/08	0.00		FL	1,008,341	6.81000%	7,225	0
203		Office	1/1/10	0.00		CA	990,918	8.34000%	7,945	0
204		Warehouse	3/1/10	0.00		UT	974,205	9.10000%	8,291	0
205		Warehouse	10/1/08	0.00		CA	967,335	6.63000%	6,834	0
206		Retail	9/1/09	0.00		MN	963,150	8.64000%	7,943	0
207		Multifamily	7/1/09	0.00		NY	961,173	8.48000%	7,838	0
208		Multifamily	9/1/08	0.00		TX	918,504	6.81000%	6,600	0
209		Multifamily	3/1/13	0.00		TX	903,123	8.25000%	9,701	0
210		Industrial	3/1/10	0.00		OH	902,489	9.36000%	8,418	0		B
211		Office	5/1/10	0.00		TX	875,311	9.24000%	7,522	0
212		Office	4/1/10	0.00		TX	870,814	9.52000%	7,657	0
213		Multifamily	11/1/18	0.00		TX	857,620	7.00000%	6,978	0
214		Retail	3/1/10	0.00		GA	852,605	9.39000%	7,121	0
215		Multifamily	7/1/09	0.00		NV	837,774	8.41000%	6,793	0
216		Office	10/1/08	0.00		NY	802,331	7.62500%	6,164	0
217		Retail	2/1/10	0.00		TX	722,020	8.95000%	5,807	0
218		Office	10/1/09	0.00		NY	704,933	8.86000%	5,911	0
219		Other	11/1/09	0.00		ME	490,539	8.32000%	4,282	0
220		Multifamily	7/1/09	0.00		FL	487,206	8.56000%	3,999	0		B
221		Retail	3/1/10	0.00		NY	456,650	9.72000%	4,081	0
222		Office	10/1/08	0.00		NY	419,589	7.37500%	3,157	0
223		Office	5/1/18	0.00		NY	403,714	8.37500%	3,655	0		B

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 23 of 29

ABN AMRO

LaSalle Bank N.A.

Loan Level Detail

Operating

Ending

Loan

Disclosure

Property

Maturity

PFY

Statement

Principal

Note

Scheduled

Prepayment

Status

Control #

Group

Type

Date

DSCR

Date

State

Balance

Rate

P&I

Amount

Date

Code (1)

224

Multifamily

4/1/13

0.00

279,931

7.62500%

2,167

Total

797,766,524

6,158,190

(1)	Legend:
A.	P&I Adv - in Grace Period
B.	P&I Adv - < one month delinq

1.	P&I Adv - delinquent 1 month
2.	P&I Adv - delinquent 2 months

3.	P&I Adv - delinquent 3+ months
4.	Mat. Balloon/Assumed P&I

7.	Foreclosure
9.	REO

Page 24 of 29

Specially Serviced (Part I) ~ Loan Detail

Disclosure Control

Servicing
Xfer Date

Balance

Note
Rate

Maturity
Date

Remaining

Property
Type

State

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Amort

Page 25 of 29

Specially Serviced (Part II) ~ Servicer Comments

Disclosure Control#	Resolution Strategy		Comments

Page 26 of 29

Modified Loan Detail

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

Page 27 of 29

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

Page 28 of 29

Appraisal Reduction Detail

Disclosure
Control #

Appraisal
Red. Date

Scheduled
Balance

Reduction
Amount

Note
Rate

Maturity
Date

Remaining Term

Property
Type

State

DSCRr

Appraisal

Life

Amort

Value

Date

Page 29 of 29