PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-19, 2001-01-18

PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1
8-K, EX-19, 2001-01-18
ASSET-BACKED SECURITIES

Previous: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, 2001-01-18

Next: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-20, 2001-01-18

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

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: 01/16/2001
Payment Date: 01/16/2001
Prior Payment: 12/15/2000
Next Payment: 02/15/2001
Record Date: 12/28/2000

Administrator:
Cathy Johnson (312) 904-4207
[email protected]

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

Issue Id: ASAP #: PNCM00C1
Monthly Data File Name: PNCM00C1_200101_3.EXE

Closing Date: 6/29/2000
First Payment Date: 7/17/2000
Assumed Final Payment: 3/15/2020

ABN AMRO Acct: 67-8539-60-2
Reporting Package Table of Contents

	Page(s)
Statements to Certificateholders	Pages 2-7
Rating Information	Page 8
Cash Reconciliation Summary	Page 9
Bond Interest Reconciliation	Page 10
Asset-Backed Facts ~ 15 Month Loan Status Summary	Page 11
Asset-Backed Facts ~ 15 Month Payoff/Loss Summary	Page 12
Delinquent Loan Detail	Page 13-14
Mortgage Loan Characteristics	Pages 15-16
Loan Level Detail	Pages 17-25
Specially Serviced (Part I) ~ Loan Detail	Page 26
Specially Serviced Loan Detail (Part II) ~ Servicer Comments	Page 27
Modified Loan Detail	Page 28
Realized Loss Detail	Page 29
Appraisal Reduction Detail	Page 30

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 : www.lnbabs.com
Servicer Web Site: www.midlandls.com
LaSalle Bulletin Board: (714) 282-3990
LaSalle Factor Line: (800) 246-5761

1/10/2001 - 17:35 (D758-D777) Copywright 2001 LaSalle Bank N.A. Page 1 of 30

ABN AMRO LaSalle Bank, N.A *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 REMIC III ABN AMRO Acct: 67-8539-60-2 WAC: 8.370440% WAMM: 107

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)

A-1	152,026,000.00		147,996,587.89	598,855.54	0.00	0.00	147,397,732.35	927,445.28	0.00	7.52000000%
69348HBJ6			973.495243511	3.939165274	0.000000000	0.000000000	969.556078237	6.100570166	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	796,995,309.89	0.00	0.00	0.00	796,396,454.35	317,236.72	0.00	0.47764906%
69348HBQ0			994.969678214	0.000000000	0.000000000	0.000000000	994.222066407	0.396038613	0.000000000	0.477785444%

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

ABN AMRO LaSalle Bank, N.A *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 REMIC III ABN AMRO Acct: 67-8539-60-2 WAC: 8.370440% WAMM: 107
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

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	796,995,309.89	598,855.54	0.00	0.00	796,396,454.35	5,313,818.42	0.00


					Total P&I Payment	5,912,673.96

ABN AMRO
LaSalle Bank, N.A

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
REMIC II
ABN AMRO Acct: 67-8539-60-2

WAC: 8.370440%
WAMM: 107


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)

A-1-II	152,026,000.00	147,996,587.89	598,855.54	0.00	0.00	147,397,732.35	986,739.80	0.00	8.00077745%
		973.495243511	3.939165274	0.000000000	0.000000000	969.556078237	6.490598976	0.000000000	8.000916189%

A-2-II	460,741,000.00	460,741,000.00	0.00	0.00	0.00	460,741,000.00	3,071,905.17	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314543	0.000000000	8.000916189%

B-II	34,046,000.00	34,046,000.00	0.00	0.00	0.00	34,046,000.00	226,995.39	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314516	0.000000000	8.000916189%

C-II	34,047,000.00	34,047,000.00	0.00	0.00	0.00	34,047,000.00	227,002.06	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314595	0.000000000	8.000916189%

D-II	10,014,000.00	10,014,000.00	0.00	0.00	0.00	10,014,000.00	66,766.49	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314759	0.000000000	8.000916189%

E-II	26,036,000.00	26,036,000.00	0.00	0.00	0.00	26,036,000.00	173,590.20	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314488	0.000000000	8.000916189%

F-II	12,016,000.00	12,016,000.00	0.00	0.00	0.00	12,016,000.00	80,114.45	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314414	0.000000000	8.000916189%

G-II	12,017,000.00	12,017,000.00	0.00	0.00	0.00	12,017,000.00	80,121.12	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314638	0.000000000	8.000916189%

H-II	18,024,000.00	18,024,000.00	0.00	0.00	0.00	18,024,000.00	120,171.68	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314692	0.000000000	8.000916189%

J-II	8,011,000.00	8,011,000.00	0.00	0.00	0.00	8,011,000.00	53,411.86	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314942	0.000000000	8.000916189%

K-II	7,010,000.00	7,010,000.00	0.00	0.00	0.00	7,010,000.00	46,737.87	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667313837	0.000000000	8.000916189%

L-II	8,011,000.00	8,011,000.00	0.00	0.00	0.00	8,011,000.00	53,411.86	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667314942	0.000000000	8.000916189%

M-II	7,010,000.00	7,010,000.00	0.00	0.00	0.00	7,010,000.00	46,737.87	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667313837	0.000000000	8.000916189%

N-II	4,005,000.00	4,005,000.00	0.00	0.00	0.00	4,005,000.00	26,702.59	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667313358	0.000000000	8.000916189%

O-II	8,010,722.00	8,010,722.00	0.00	0.00	0.00	8,010,722.00	53,410.01	0.00	8.00077745%
		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.667315381	0.000000000	8.000916189%

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

ABN AMRO
LaSalle Bank, N.A

WAC: 8.370440%
WAMM: 107


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)

Total	801,024,722.00	796,995,309.89	598,855.54	0.00	0.00	796,396,454.35	5,313,818.42	0.00

					Total P&I Payment	5,912,673.96

ABN AMRO
LaSalle Bank, N.A

WAC: 8.370440%
WAMM: 107


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)

Remic I Interests	801,024,722.00	796,995,309.89	598,855.54	0.00	0.00	796,396,454.35	5,313,818.42	0.00	8.00077745%
		994.969678214	0.747611807	0.000000000	0.000000000	994.222066407	6.633775805	0.000000000	8.000916189%

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	796,995,309.89	598,855.54	0.00	0.00	796,396,454.35	5,313,818.42	0.00

Total P&I Payment		5,912,673.96

ABN AMRO
LaSalle Bank, N.A

WAC: 8.370440%
WAMM: 107

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
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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Rating Information

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

RI	9ABSD758	NR	NR	NR	--	--	--	--	--	--
RII	9ABSD759	NR	NR	NR	--	--	--	--	--	--
A-1	69348HBJ6	AAA	Aaa	NR	--	--	--	--	--	--
A-2	69348HBK3	AAA	Aaa	NR	--	--	--	--	--	--
X	69348HBQ0	AAA	Aaa	NR	--	--	--	--	--	--
B	69348HBL1	AA	Aa2	NR	--	--	--	--	--	--
C	69348HBM9	A	A2	NR	--	--	--	--	--	--
D	69348HBN7	A-	A3	NR	--	--	--	--	--	--
E	69348HBP2	BBB	Baa2	NR	--	--	--	--	--	--
F	69348HBR8	BBB-	Baa3	NR	--	--	--	--	--	--
G	69348HBS6	BB+	Ba1	NR	--	--	--	--	--	--
H	69348HBT4	BB	Ba2	NR	--	--	--	--	--	--
J	69348HBU1	BB-	Ba3	NR	--	--	--	--	--	--
K	69348HBV9	B+	B1	NR	--	--	--	--	--	--
L	69348HBW7	B	B2	NR	--	--	--	--	--	--
M	69348HBX5	B-	B3	NR	--	--	--	--	--	--
N	69348HBY3	CCC	NR	NR	--	--	--	--	--	--
O	69348HBZ0	NR	NR	NR	--	--	--	--	--	--
RIII	9ABSD776	NR	NR	NR	--	--	--	--	--	--
V	9ABSD777	NR	NR	NR	--	--	--	--	--	--

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

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

(1)

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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Cash Reconciliation Summary

Interest Summary		Servicing Fee Summary			Principal Summary

Current Scheduled Interest	4,183,694.48	Current Servicing Fees	52,916.15		Scheduled:
Less Deferred Interest	0.00	Plus Fees Advanced for PPIS	0.00		Current Scheduled Principal	474,275.99
Plus Advance Interest	1,360,216.21	Less Reduction for PPIS	0.00		Advanced Scheduled Principal	124,579.55

Plus Unscheduled Interest	0.00	Plus Unscheduled Servicing Fees	0.00		Scheduled Principal Distribution	598,855.54

PPIS Reducing Scheduled	0.00	Total Servicing Fees Paid	52,916.15		Unscheduled:

Less Total Fees Paid To Servicer	(52,916.15)				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	5,490,994.53	Reduced by Shortfalls in Fees	0.00		Unscheduled Principal Distribution	0.00

Less Trustee Fee	(1,920.87)	Reduced by Other Amounts	0.00		Remittance Principal	598,855.54

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	6,089,850.07

Remittance Interest	5,313,818.42	PPIS Allocated to Certificates	0.00


		Pool Balance Summary
			Balance/Amount	Count
		Beginning Pool	796,995,309.89	209
		Scheduled Principal Distribution	598,855.54
		Unscheduled Principal	0.00	0
		Deferred Interest	0.00
		Liquidations	0.00	0
		Repurchases	0.00	0
		Ending Pool	796,396,454.35	209

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

Made by: Servicer	84,219.98	662,143.49	124,579.55	1,360,216.21	82,841.56	655,168.00	125,957.97	1,367,191.69

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Bond Interest Reconciliation


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

A-1	30/360	30	7.520000000%	927,445.28	0.00	0.00	0.00	0.00	0.00	0.00	0.00	927,445.28	927,445.28	0.00	23.50%	23.64%
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%	23.64%
X	30/360	30	0.477649058%	317,236.72	0.00	0.00	0.00	0.00	0.00	0.00	0.00	317,236.72	317,236.72	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%	19.36%
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%	15.09%
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%	13.83%
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%	10.56%
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%	9.05%
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%	7.54%
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%	5.28%
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%	4.28%
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%	2.39%
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%	1.01%
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%

				5,313,818.42	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5,313,818.42	5,313,818.42	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).

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

	Delinquency Aging Categories										Special Event Categories (1)

Distribution	Delinq 1 Month		Delinq 2 Months		Delinq 3+ Months		Foreclosure		REO		Modifications			Specially Serviced		Bankruptcy
Date	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance		#	Balance	#	Balance

1/16/01	1	899,955	0	0	0	0	0	0	0	0	0	0		0	0	0	0
	0.48%	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%

12/15/00	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%

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.

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
ABN AMRO Acct: 67-8539-60-2

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

	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

1/16/01	209	796,396,454	0	0	0	0	0	0	0	0	0	0	107	317	8.37%	8.00%
	100.00%	99.42%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

12/15/00	209	796,995,310	0	0	0	0	0	0	0	0	0	0	108	318	8.10%	8.00%
	100.00%	99.50%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

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.

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
ABN AMRO Acct: 67-8539-60-2

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	12/1/00	110,559.68	110,559.68	0.00	B
6	12/1/00	22,684.17	22,684.17	0.00	B
8	12/1/00	152,251.14	152,251.14	0.00	B
16	12/1/00	81,553.69	81,553.69	0.00	B
18	12/1/00	80,049.65	80,049.65	0.00	B
23	12/1/00	74,393.79	74,393.79	0.00	B
25	12/1/00	76,162.34	76,162.34	0.00	B
26	12/1/00	44,249.46	44,249.46	0.00	B
32	12/1/00	60,952.48	60,952.48	0.00	B
45	12/1/00	36,915.60	36,915.60	0.00	B
46	12/1/00	42,384.42	42,384.42	0.00	B
58	12/1/00	31,772.36	31,772.36	0.00	B
59	12/1/00	34,118.48	34,118.48	0.00	B
62	12/1/00	35,469.19	35,469.19	0.00	B
72	12/1/00	32,050.02	32,050.02	0.00	B
75	12/1/00	27,290.05	27,290.05	0.00	B
83	12/1/00	27,160.79	27,160.79	0.00	B
84	12/1/00	24,691.58	24,691.58	0.00	B
85	12/1/00	22,817.80	22,817.80	0.00	B
93	12/1/00	21,359.87	21,359.87	0.00	B
94	12/1/00	26,050.73	26,050.73	0.00	B
106	12/1/00	21,600.94	21,600.94	0.00	B
109	12/1/00	19,008.24	19,008.24	0.00	B
110	12/1/00	19,962.62	19,962.62	0.00	B
112	12/1/00	21,388.34	21,388.34	0.00	B
121	12/1/00	19,653.77	19,653.77	0.00	B
122	12/1/00	18,475.96	18,475.96	0.00	B
131	12/1/00	17,230.34	17,230.34	0.00	B
135	12/1/00	16,610.60	16,610.60	0.00	B

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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

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

142	12/1/00	15,176.75	15,176.75	0.00	B
143	12/1/00	13,896.17	13,896.17	0.00	B
146	12/1/00	14,196.34	14,196.34	0.00	B
152	12/1/00	13,698.26	13,698.26	0.00	B
153	12/1/00	12,775.65	12,775.65	0.00	B
155	12/1/00	12,351.64	12,351.64	0.00	B
159	12/1/00	12,757.52	12,757.52	0.00	B
162	12/1/00	14,835.34	14,835.34	0.00	B
163	12/1/00	12,609.98	12,609.98	0.00	B
167	12/1/00	10,716.17	10,716.17	0.00	B
168	12/1/00	11,190.38	11,190.38	0.00	B
175	12/1/00	10,127.05	10,127.05	0.00	B
178	12/1/00	9,334.56	9,334.56	0.00	B
183	12/1/00	9,721.73	9,721.73	0.00	B
184	12/1/00	9,377.71	9,377.71	0.00	B
186	12/1/00	9,348.04	9,348.04	0.00	B
190	12/1/00	10,041.40	10,041.40	0.00	B
193	12/1/00	8,520.11	8,520.11	0.00	B
195	12/1/00	8,248.47	8,248.47	0.00	B
200	12/1/00	8,444.72	8,444.72	0.00	B
201	12/1/00	9,097.44	9,097.44	0.00	B
207	12/1/00	7,767.55	7,767.55	0.00	B
210	11/1/00	8,351.87	16,705.78	0.00	1
217	12/1/00	5,754.64	5,754.64	0.00	B
220	12/1/00	3,963.01	3,963.01	0.00	B
223	12/1/00	3,625.20	3,625.20	0.00	B

Total		1,484,795.76	1,493,149.66

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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Mortgage Loan Characteristics

Distribution of Principal Balances									Distribution of Mortgage Interest Rates
							Weighted Average									Weighted Average

Current Scheduled Balance			# of Loans	Scheduled Balance	Balance	% of Term	Coupon	PFY DSCR	Current Mortgage Interest Rate			# of Loans	Scheduled Balance	Balance	% of Term	Coupon	PFY DSCR

0	to	1,000,000	23	17,450,983	2.19%	114	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	96,832,250	12.16%	114	8.23%	0.00	6.001%	to	6.500%	2	4,917,323
2,000,000	to	3,000,000	42	102,741,474	12.90%	118	8.30%	0.00	6.501%	to	7.000%	31	157,381,316
3,000,000	to	4,000,000	18	60,140,694	7.55%	117	8.08%	0.00	7.001%	to	7.500%	16	54,910,210
4,000,000	to	5,000,000	12	54,184,571	6.80%	106	8.03%	0.00	7.501%	to	8.000%	10	41,295,527
5,000,000	to	6,000,000	14	77,605,165	9.74%	103	8.16%	0.00	8.001%	to	8.500%	72	282,607,811
6,000,000	to	7,000,000	9	57,467,201	7.22%	107	8.33%	0.00	8.501%	to	9.000%	52	166,896,527
7,000,000	to	8,000,000	2	15,554,405	1.95%	107	8.63%	0.00	9.001%	to	9.500%	22	81,120,672
8,000,000	to	10,000,000	6	58,003,489	7.28%	99	8.20%	0.00	9.501%	&	Above	4	7,267,067
10,000,000	to	15,000,000	10	119,620,863	15.02%	103	7.89%	0.00
15,000,000	to	20,000,000	5	86,563,610	10.87%	100	7.99%	0.00				209	796,396,454	100.00%
20,000,000	to	25,000,000	1	23,283,041	2.92%	109	8.27%	0.00
25,000,000	&	Above	1	26,948,708	3.38%	90	6.95%	0.00
									Minimum Mortgage Interest Rate				6.450%
			209	796,396,454	100.00%				Maximum Mortgage Interest Rate				9.990%

Average Schedule Balance				3,810,509
Maximum Schedule Balance				26,948,708
Minimum Schedule Balance				279,211

Distribution of Remaining Term (Fully Amortizing)							Distribution of Remaining Term (Balloon)
					Weighted Average							Weighted Average

Fully Amortizing Mortgage Loans	# of Loans	Scheduled Balance	Balance	% of Term	Coupon	PFY DSCR	Balloon Mortgage Loans	# of Loans	Scheduled Balance	Balance	% of Term	Coupon	PFY DSCR

0 to 60	0	0	0.00%	0	0.00%	0.00	0 to 12	0	0	0.00%	0	0.00%	0.00
61 to 120	24	209,982,585	26.37%	103	8.15%	0.00	13 to 24	0	0	0.00%	0	0.00%	0.00
121 to 180	2	4,304,850	0.54%	165	8.74%	0.00	25 to 36	0	0	0.00%	0	0.00%	0.00
181 to 240	13	22,218,332	2.79%	225	8.55%	0.00	37 to 60	0	0	0.00%	0	0.00%	0.00
241 & Above	0	0	0.00%	0	0.00%	0.00	61 to 120	162	539,945,572	67.80%	102	8.07%	0.00
							121 to 180	8	19,945,115	2.50%	153	7.90%	0.00
	39	236,505,767	29.70%				181 to 240	0	0	0.00%	0	0.00%	0.00
							241 & Above	0	0	0.00%	0	0.00%	0.00

Minimum Remaining Term	88							170	559,890,688	70.30%
Maximum Remaining Term	230
							Minimum Remaining Term		66
							Maximum Remaining Term		168

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Mortgage Loan Characteristics

Distribution of DSCR (PFY)							Geographic Distribution

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

Less than zero	0	0	0.00%	0	0.00%	0.00	California	25	108,264,066	13.59%	106	8.01%	0.00
0.001 to 0.750	0	0	0.00%	0	0.00%	0.00	New York	25	107,397,598	13.49%	109	8.43%	0.00
0.751 to 0.875	0	0	0.00%	0	0.00%	0.00	Pennsylvania	16	64,560,025	8.11%	102	7.80%	0.00
0.876 to 1.000	0	0	0.00%	0	0.00%	0.00	Michigan	10	62,661,138	7.87%	104	8.34%	0.00
1.001 to 1.125	0	0	0.00%	0	0.00%	0.00	Texas	28	61,197,470	7.68%	138	8.39%	0.00
1.126 to 1.250	0	0	0.00%	0	0.00%	0.00	New Jersey	11	58,867,189	7.39%	110	8.15%	0.00
1.251 to 1.375	0	0	0.00%	0	0.00%	0.00	Illinois	6	37,114,454	4.66%	100	8.13%	0.00
1.376 to 1.500	0	0	0.00%	0	0.00%	0.00	Arizona	6	29,856,639	3.75%	108	8.43%	0.00
1.501 to 1.625	0	0	0.00%	0	0.00%	0.00	Florida	10	27,715,601	3.48%	104	8.41%	0.00
1.626 to 1.750	0	0	0.00%	0	0.00%	0.00	Neveda	6	25,732,582	3.23%	90	7.11%	0.00
1.751 to 1.875	0	0	0.00%	0	0.00%	0.00	New Hampshire	6	18,096,757	2.27%	96	7.26%	0.00
1.876 to 2.000	0	0	0.00%	0	0.00%	0.00	Oklahoma	4	17,765,885	2.23%	92	6.80%	0.00
2.001 to 2.125	0	0	0.00%	0	0.00%	0.00	Virginia	3	17,274,517	2.17%	99	7.33%	0.00
2.126 to 2.250	0	0	0.00%	0	0.00%	0.00	Louisiana	5	16,400,431	2.06%	100	7.74%	0.00
2.251 & Above	0	0	0.00%	0	0.00%	0.00	Georgia	6	15,405,971	1.93%	108	8.81%	0.00
Unknown	209	796,396,454	100.00%	107	8.10%	0.00	Maryland	2	13,687,829	1.72%	110	8.36%	0.00
							Colorado	3	13,014,049	1.63%	83	8.73%	0.00
	209	796,396,454	100.00%				Rhode Island	1	12,160,709	1.53%	104	7.46%	0.00
							Ohio	4	11,038,953	1.39%	86	8.91%	0.00
Maximum DSCR	0.000						Nebraska	1	10,920,892	1.37%	107	8.14%	0.00
Minimum DSCR	0.000						Minnesota	4	10,895,999	1.37%	124	8.04%	0.00
Distribution of DSCR (Cutoff)							Oregon	2	7,823,628	0.98%	93	7.72%	0.00
							Missouri	3	7,043,824	0.88%	94	7.92%	0.00
Debt Service Coverage Ratio	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR	IIndiana	3	6,759,298	0.85%	137	7.67%	0.00
							North Carolina	2	4,795,448	0.60%	105	8.55%	0.00
Less than zero	0	0	0.00%	0	0.00%	0.00	Indiana	3	6,759,298	0.85%	137	7.67%	0.00
0.001 to 0.750	0	0	0.00%	0	0.00%	0.00	Tennessee	4	4,740,513	0.60%	183	7.40%	0.00
0.751 to 0.875	0	0	0.00%	0	0.00%	0.00	Various	1	4,258,662	0.53%	103	8.84%	0.00
0.876 to 1.000	0	0	0.00%	0	0.00%	0.00	Massachusetts	2	4,217,953	0.53%	109	8.91%	0.00
1.001 to 1.125	1	2,101,980	0.26%	226	8.14%	0.00	Washington	1	3,594,839	0.45%	94	6.72%	0.00
1.126 to 1.250	7	17,460,637	2.19%	105	7.90%	0.00	Utah	2	3,310,455	0.42%	109	8.92%	0.00
1.251 to 1.375	28	152,678,583	19.17%	108	8.06%	0.00	Connecticut	2	3,112,499	0.39%	104	8.22%	0.00
1.376 to 1.500	31	138,977,240	17.45%	100	7.79%	0.00	North Dakota	1	2,060,877	0.26%	104	8.10%	0.00
1.501 to 1.625	10	24,879,516	3.12%	102	7.26%	0.00	Alabama	1	1,531,444	0.19%	110	9.99%	0.00
1.626 to 1.750	5	17,328,192	2.18%	96	7.05%	0.00	South Carolina	1	1,351,579	0.17%	102	8.22%	0.00
1.751 to 1.875	4	6,878,448	0.86%	113	6.91%	0.00	Kansas	1	1,277,796	0.16%	104	8.31%	0.00
1.876 to 2.000	5	27,765,495	3.49%	102	6.88%	0.00	Maine	1	488,884	0.06%	106	8.32%	0.00
2.001 to 2.125	3	14,921,007	1.87%	120	7.92%	0.00
2.126 to 2.250	3	3,020,518	0.38%	95	7.06%	0.00		209	796,396,454	100.00%
2.251 & Above	2	3,264,076	0.41%	124	6.86%	0.00
Unknown	110	387,120,762	48.61%	110	8.48%	0.00

	209	796,396,454	100.00%

Maximum DSCR	2.580
Minimum DSCR	1.060

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail


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

1		Multifamily	7/1/08	0.00		PA	26,948,708	6.95000%	197,006	0
2		Multifamily	2/1/10	0.00		NY	23,283,041	8.27000%	176,314	0
3		Multifamily	4/1/08	0.00		NV	19,456,848	6.87000%	131,319	0
4		Other	5/1/08	0.00		IL	16,108,098	7.17000%	111,740	0		B
6		Office	12/1/09	0.00		IL	2,769,137	8.68000%	22,887	0		B
7		Industrial	12/1/09	0.00		MI	18,097,794	8.42000%	139,057	0
8		Lodging	3/1/10	0.00		NY	17,575,950	9.41000%	153,538	0		B
9		Multifamily	4/1/10	0.00		NJ	15,324,920	8.14000%	114,506	0
10		Multifamily	1/1/10	0.00		AZ	14,802,824	8.39000%	113,382	0
11		Industrial	10/1/08	0.00		CA	14,432,369	6.80000%	96,224	0
12		Office	1/1/10	0.00		MI	13,017,883	8.58000%	101,440	0
13		Industrial	12/1/09	0.00		CA	6,323,834	8.30000%	50,675	0
14		Industrial	12/1/09	0.00		CA	6,027,404	8.30000%	48,299	0
15		Retail	9/1/09	0.00		RI	12,160,709	7.46000%	85,667	0
16		Retail	9/1/09	0.00		NY	11,384,238	7.75000%	82,387	0		B
17		Office	1/1/10	0.00		CA	11,182,516	8.56000%	86,982	0
18		Multifamily	12/1/09	0.00		NE	10,920,892	8.14000%	81,790	0		B
19		Retail	3/1/09	0.00		NY	10,741,614	7.57000%	76,738	0
20		Other	4/1/10	0.00		IL	10,628,807	9.23000%	91,485	0
22		Office	10/1/08	0.00		VA	10,349,010	6.51000%	67,069	0
23		Industrial	7/1/09	0.00		MI	9,974,565	8.17000%	75,124	0		B
24		Retail	8/1/08	0.00		NH	9,945,843	6.89000%	67,208	0
25		Retail	4/1/10	0.00		MD	9,955,992	8.50000%	76,891	0		B
26		Industrial	3/1/10	0.00		FL	5,478,170	9.10000%	44,651	0		B
27		Industrial	3/1/10	0.00		FL	4,332,563	9.07000%	35,220	0
28		Retail	11/1/09	0.00		CA	9,575,332	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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail


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

29		Retail	2/1/07	0.00		CO	9,307,387	8.91000%	74,667	0
30		Multifamily	1/1/10	0.00		NJ	9,244,370	8.57000%	71,971	0
31		Office	12/1/09	0.00		CA	7,896,057	8.35000%	60,286	0
32		Retail	1/1/10	0.00		GA	7,658,348	8.92000%	61,513	0		B
33		Office	6/1/10	0.00		AZ	6,911,001	8.41000%	52,882	0
34		Lodging	1/1/10	0.00		CA	6,540,050	9.27000%	56,612	0
35		Retail	1/1/10	0.00		LA	6,469,062	8.39000%	49,550	0
36		Retail	5/1/10	0.00		CA	6,474,810	8.40000%	49,519	0
37		Retail	4/1/10	0.00		PA	6,462,766	8.54000%	50,094	0
38		Office	8/1/09	0.00		NJ	6,245,403	8.50000%	48,442	0
39		Multifamily	10/1/08	0.00		OK	6,012,870	6.78000%	40,012	0
40		Retail	7/1/06	0.00		OH	5,811,210	9.02000%	60,927	0
41		Office	5/1/08	0.00		OR	5,821,239	7.38000%	49,493	0
42		Multifamily	5/1/08	0.00		FL	5,847,014	6.98000%	39,838	0
43		Multifamily	2/1/10	0.00		TX	5,665,275	8.25000%	42,822	0
44		Lodging	1/1/10	0.00		PA	5,643,736	8.87000%	47,328	0
45		Multifamily	7/1/08	0.00		OK	5,551,042	6.86000%	37,322	0		B
46		Office	4/1/10	0.00		CA	5,566,035	8.45000%	42,792	0		B
47		Multifamily	10/1/09	0.00		TX	5,502,637	8.07000%	40,995	0
48		Office	3/1/10	0.00		NY	5,460,033	9.25000%	47,101	0
49		Office	3/1/10	0.00		NJ	5,451,034	8.93000%	43,770	0
50		Retail	3/1/20	0.00		TX	2,709,158	8.91000%	24,566	0
51		Retail	3/1/20	0.00		TX	2,596,769	8.91000%	23,547	0
52		Multifamily	12/1/09	0.00		TX	5,310,572	8.05000%	39,443	0
53		Retail	5/1/08	0.00		MI	5,294,782	8.09000%	39,963	0
54		Lodging	10/1/13	0.00		NJ	5,202,385	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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail


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

55		Lodging	10/1/08	0.00		NJ	4,992,984	6.84000%	36,014	0
56		Multifamily	11/1/08	0.00		OK	4,970,664	6.78000%	33,050	0
57		Industrial	3/1/10	0.00		MI	4,969,450	8.84000%	39,585	0
58		Office	7/1/08	0.00		CA	4,783,306	6.97000%	32,501	0		B
59		Office	1/1/10	0.00		PA	4,530,691	8.31000%	34,450	0		B
60		Office	12/1/09	0.00		VA	4,491,524	8.61000%	35,108	0
61		Retail	3/1/10	0.00		NY	4,410,075	9.58000%	39,039	0
62		Retail	8/1/09	0.00		VV	4,258,662	8.84000%	35,781	0		B
71		Lodging	10/1/13	0.00		MN	4,210,476	7.22000%	31,358	0
72		Retail	1/1/10	0.00		MN	4,125,730	8.65000%	32,352	0		B
73		Multifamily	10/1/08	0.00		TX	4,108,444	6.88000%	27,605	0
74		Retail	6/1/09	0.00		NJ	3,742,572	8.07000%	28,843	0
75		Multifamily	1/1/10	0.00		MD	3,731,838	7.99000%	27,563	0		B
76		Office	1/1/10	0.00		CA	3,614,921	9.00000%	30,631	0
77		Multifamily	11/1/08	0.00		WA	3,594,839	6.72000%	23,763	0
78		Office	1/1/10	0.00		AZ	3,465,804	8.92000%	29,180	0
79		Warehouse	3/1/15	0.00		NY	3,408,530	8.87000%	35,229	0
80		Office	10/1/08	0.00		CA	3,354,358	6.46000%	32,150	0
81		Multifamily	9/1/08	0.00		MI	3,419,006	6.81000%	22,841	0
82		Multifamily	12/1/14	0.00		TX	3,376,409	8.27000%	25,591	0
83		Industrial	2/1/10	0.00		FL	3,269,809	8.87000%	27,400	0		B
84		Retail	9/1/09	0.00		PA	3,271,317	8.31000%	24,931	0		B
85		Multifamily	8/1/08	0.00		LA	3,178,572	6.87000%	23,051	0		B
86		Industrial	1/1/10	0.00		NJ	3,169,028	8.69000%	28,394	0
87		Retail	3/1/10	0.00		IL	3,183,707	8.73000%	25,113	0
88		Retail	10/1/09	0.00		NY	2,783,970	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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail


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

89		Multifamily	8/1/08	0.00		MO	3,124,149	6.85000%	20,968	0
90		Retail	3/1/11	0.00		NY	3,022,508	9.32000%	32,035	0
91		Retail	2/1/20	0.00		TX	3,042,893	9.12000%	28,050	0
92		Retail	10/1/09	0.00		NY	2,972,210	7.76000%	21,513	0
93		Retail	11/1/08	0.00		IN	2,952,249	7.01000%	21,576	0		B
94		Warehouse	10/1/09	0.00		NC	2,917,620	8.69000%	26,265	0		B
95		Office	7/1/08	0.00		NV	2,027,713	7.16000%	14,029	0
96		Office	7/1/08	0.00		NV	850,174	7.16000%	5,882	0
97		Retail	9/1/08	0.00		CA	2,829,796	6.83000%	22,954	0
98		Multifamily	8/1/08	0.00		LA	2,793,291	6.87000%	20,257	0
99		Retail	10/1/09	0.00		NY	3,170,434	7.77000%	22,969	0
100		Industrial	1/1/10	0.00		CA	2,781,954	8.30000%	21,134	0
101		Retail	10/1/09	0.00		NY	2,724,525	7.76000%	19,720	0
102		Multifamily	1/1/15	0.00		PA	1,621,162	8.67000%	13,378	0
103		Multifamily	1/1/15	0.00		PA	1,088,693	8.67000%	8,984	0
104		Retail	10/1/09	0.00		NY	2,707,125	7.98000%	20,001	0
105		Retail	11/1/09	0.00		OH	2,698,130	8.84000%	22,612	0
106		Retail	8/1/09	0.00		LA	2,659,181	8.53000%	21,796	0		B
107		Retail	1/1/10	0.00		TX	2,587,893	8.45000%	19,930	0
108		Retail	3/1/10	0.00		TX	2,577,002	9.18000%	21,152	0
109		Office	7/1/09	0.00		NJ	2,525,275	8.27000%	19,193	0		B
110		Industrial	2/1/10	0.00		GA	2,502,344	8.95000%	20,146	0		B
111		Retail	1/1/10	0.00		VA	2,433,982	8.46000%	21,459	0
112		Office	7/1/09	0.00		PA	2,415,365	8.50000%	21,565	0		B
113		Multifamily	9/1/08	0.00		TX	2,410,252	6.81000%	17,368	0
114		Retail	1/1/20	0.00		CA	2,399,915	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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail


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

115		Multifamily	4/1/10	0.00		CA	2,393,822	8.31000%	18,170	0
116		Multifamily	3/1/10	0.00		NH	2,387,967	8.35000%	18,199	0
120		Industrial	3/1/10	0.00		MA	2,381,527	8.99000%	20,124	0
121		Multifamily	1/1/10	0.00		FL	2,356,699	8.91000%	19,826	0		B
122		Office	2/1/10	0.00		UT	2,337,818	8.84500%	18,647	0		B
123		Industrial	1/1/10	0.00		CA	2,270,984	8.48000%	17,537	0
124		Retail	12/1/09	0.00		MI	2,269,650	8.16000%	17,030	0
125		Multifamily	2/1/08	0.00		MO	2,261,892	8.46000%	17,428	0
126		Retail	9/1/09	0.00		IL	2,246,541	8.17000%	16,904	0
127		Office	1/1/10	0.00		FL	2,217,471	8.79000%	17,607	0
128		Retail	12/1/09	0.00		TX	2,186,764	8.28000%	16,589	0
129		Retail	9/1/09	0.00		IL	2,178,164	8.17000%	16,389	0
130		Retail	11/1/19	0.00		IN	2,101,980	8.14000%	18,180	0
131		Office	10/1/09	0.00		NY	2,097,787	8.69000%	17,384	0		B
132		Office	4/1/10	0.00		MI	2,091,624	8.83000%	16,641	0
133		Retail	3/1/20	0.00		TX	2,071,237	9.12000%	19,057	0
134		Multifamily	9/1/09	0.00		ND	2,060,877	8.10000%	15,408	0
135		Multifamily	7/1/09	0.00		NY	2,051,428	8.48000%	16,761	0		B
136		Office	1/1/10	0.00		OR	2,002,388	8.70000%	15,772	0
137		Retail	10/1/09	0.00		CO	1,983,838	8.27000%	15,053	0
138		Retail	10/1/08	0.00		PA	1,956,600	6.90000%	13,172	0
139		Retail	3/1/10	0.00		CT	1,962,336	9.16000%	16,078	0
140		Retail	9/1/09	0.00		CA	1,921,835	8.48000%	15,676	0
141		Retail	11/1/09	0.00		MI	1,908,200	8.24000%	14,433	0
142		Multifamily	2/1/10	0.00		NY	1,890,628	9.02000%	15,315	0		B
143		Multifamily	1/1/10	0.00		PA	1,886,975	8.07000%	14,034	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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail


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

144		Industrial	12/1/09	0.00		NH	1,886,853	8.28000%	14,314	0
145		Industrial	2/1/10	0.00		TX	1,880,700	9.18000%	16,154	0
146		Retail	11/1/09	0.00		NC	1,877,828	8.34000%	14,334	0		B
147		Office	1/1/10	0.00		AZ	1,845,587	8.84000%	15,440	0
148		Office	2/1/10	0.00		TX	1,848,055	8.73000%	14,590	0
149		Office	1/1/10	0.00		MA	1,836,426	8.80000%	15,314	0
150		Other	9/1/09	0.00		NJ	1,749,907	8.37000%	13,409	0
151		Retail	1/1/10	0.00		CO	1,722,824	8.30000%	13,088	0
152		Office	9/1/09	0.00		PA	1,714,171	8.34000%	13,824	0		B
153		Retail	7/1/09	0.00		IN	1,705,070	8.22000%	12,901	0		B
154		Retail	3/1/10	0.00		MO	1,657,783	9.22000%	14,267	0
155		Multifamily	1/1/10	0.00		OH	1,629,659	8.38000%	12,471	0		B
156		Office	3/1/10	0.00		MI	1,618,182	8.93000%	12,993	0
157		Office	9/1/09	0.00		MN	1,598,436	8.24000%	12,786	0
158		Office	10/1/08	0.00		NY	1,574,273	7.37500%	11,877	0
159		Retail	7/1/09	0.00		FL	1,574,289	8.49000%	12,873	0		B
160		Office	11/1/08	0.00		CA	1,562,965	6.45000%	10,061	0
161		Warehouse	11/1/09	0.00		PA	1,556,698	8.48000%	12,034	0
162		Lodging	3/1/10	0.00		AL	1,531,444	9.99000%	14,948	0		B
163		Multifamily	11/1/09	0.00		AZ	1,531,498	8.73000%	12,722	0		B
164		Retail	3/1/10	0.00		GA	1,523,055	8.68000%	11,960	0
165		Multifamily	11/1/09	0.00		PA	1,521,582	8.05000%	11,309	0
166		Multifamily	9/1/09	0.00		GA	1,486,318	8.13000%	11,143	0
167		Office	11/1/08	0.00		NH	1,426,588	7.08000%	10,821	0		B
168		Multifamily	1/1/10	0.00		PA	1,480,527	8.35000%	11,299	0		B
169		Retail	9/1/08	0.00		CA	1,410,740	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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail


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

170		Industrial	11/1/08	0.00		CA	1,402,570	6.89000%	10,147	0
171		Multifamily	2/1/10	0.00		GA	1,383,980	8.46000%	10,664	0
172		Office	10/1/08	0.00		NY	1,356,296	7.37500%	10,232	0
173		Multifamily	8/1/08	0.00		NH	1,349,267	6.96000%	9,859	0
175		Retail	7/1/09	0.00		SC	1,351,579	8.22000%	10,226	0		B
176		Office	3/1/20	0.00		TX	1,333,870	9.26000%	12,391	0
177		Warehouse	12/1/09	0.00		NV	1,310,154	8.60000%	10,759	0
178		Multifamily	8/1/08	0.00		LA	1,300,325	6.87000%	9,430	0		B
179		Multifamily	11/1/08	0.00		AZ	1,299,926	6.86000%	8,711	0
180		Office	2/1/10	0.00		TX	1,295,298	8.87000%	10,355	0
181		Office	1/1/10	0.00		CA	1,285,731	8.34000%	10,328	0
182		Office	9/1/09	0.00		KS	1,277,796	8.31000%	9,738	0
183		Multifamily	4/1/10	0.00		PA	1,254,679	8.64000%	9,814	0		B
184		Retail	7/1/09	0.00		NV	1,251,573	8.22000%	9,469	0		B
185		Industrial	11/1/08	0.00		OK	1,231,309	6.76000%	9,892	0
186		Retail	7/1/09	0.00		TN	1,247,612	8.22000%	9,439	0		B
187		Warehouse	9/1/18	0.00		TN	1,212,662	7.11000%	10,032	0
188		Retail	3/1/10	0.00		NJ	1,219,311	8.88000%	10,213	0
189		Retail	3/1/20	0.00		TX	1,213,656	9.32000%	11,321	0
190		Office	4/1/10	0.00		PA	1,206,357	8.92000%	10,130	0		B
191		Warehouse	9/1/18	0.00		TN	1,192,341	7.11000%	9,864	0
192		Warehouse	11/1/08	0.00		CT	1,150,164	6.61000%	8,124	0
193		Multifamily	2/1/10	0.00		FL	1,147,796	8.16000%	8,604	0		B
194		Multifamily	12/1/14	0.00		TX	1,144,271	8.39000%	8,768	0
195		Office	11/1/08	0.00		NH	1,100,239	7.08000%	8,329	0		B
196		Office	1/1/10	0.00		TX	1,105,024	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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail


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

197		Warehouse	9/1/18	0.00		TN	1,087,899	7.11000%	9,000	0
198		Office	3/1/10	0.00		TX	1,057,602	8.97000%	8,522	0
200		Multifamily	7/1/09	0.00		NY	1,042,932	8.48000%	8,521	0		B
201		Retail	3/1/10	0.00		TX	1,042,791	9.50000%	9,174	0		B
202		Retail	11/1/08	0.00		FL	1,005,517	6.81000%	7,225	0
203		Office	1/1/10	0.00		CA	989,024	8.34000%	7,945	0
204		Warehouse	3/1/10	0.00		UT	972,637	9.10000%	8,291	0
205		Warehouse	10/1/08	0.00		CA	964,526	6.63000%	6,834	0
206		Retail	9/1/09	0.00		MN	961,356	8.64000%	7,943	0
207		Multifamily	7/1/09	0.00		NY	959,301	8.48000%	7,838	0		B
208		Multifamily	9/1/08	0.00		TX	915,895	6.81000%	6,600	0
209		Multifamily	3/1/13	0.00		TX	896,320	8.25000%	9,701	0
210		Industrial	3/1/10	0.00		OH	899,955	9.36000%	8,418	0		1
211		Office	5/1/10	0.00		TX	873,966	9.24000%	7,522	0
212		Office	4/1/10	0.00		TX	869,541	9.52000%	7,657	0
213		Multifamily	11/1/18	0.00		TX	853,825	7.00000%	6,978	0
214		Retail	3/1/10	0.00		GA	851,925	9.39000%	7,121	0
215		Multifamily	7/1/09	0.00		NV	836,120	8.41000%	6,793	0
216		Office	10/1/08	0.00		NY	800,362	7.62500%	6,164	0
217		Retail	2/1/10	0.00		TX	721,352	8.95000%	5,807	0		B
218		Office	10/1/09	0.00		NY	703,688	8.86000%	5,911	0
219		Other	11/1/09	0.00		ME	488,884	8.32000%	4,282	0
220		Multifamily	7/1/09	0.00		FL	486,272	8.56000%	3,999	0		B
221		Retail	3/1/10	0.00		NY	456,006	9.72000%	4,081	0
222		Office	10/1/08	0.00		NY	418,514	7.37500%	3,157	0
223		Office	5/1/18	0.00		NY	402,128	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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Loan Level Detail

Disclosure
Control #

Group

Property
Type

Maturity
Date

PFY
DSCR

Operating
Statement
Date

State

Ending
Principal
Balance

Note
Rate

Scheduled
P&I

Prepayment
Amount

Prepayment
Date

Loan
Status
Code (1)

224

Multifamily

4/1/13

0.00

279,211

7.62500%

2,167

Total

796,396,454

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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Specially Serviced Loan Detail (Part II) ~ Servicer Comments

Disclosure Control#	Resolution Strategy		Comments

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Modified Loan Detail

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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

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

ABN AMRO
LaSalle Bank N.A.

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
ABN AMRO Acct: 67-8539-60-2

Appraisal Reduction Detail

Control #

Appraisal
Red. Date

Scheduled
Balance

Reduction
Amount

Note
Rate

Maturity
Date

Remaining Term

Property
Type

State

DSCR

Appraisal

Life

Amort

Value

Date