Pursuant to the requirements of the Securities Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
CREDIT SUISSE FIRST BOSTON
MORTGAGE SECURITIES CORP.
By: /s/ Debra Huddleston
----------------------------------
Name: Debra Huddleston
Title: Vice President
Date: March 26, 2001
EXHIBIT INDEX
Exhibit No. Description Paper (P) or Electronic (E)
----------- ----------- ---------------------------
99.1 Collateral Term Sheet E
INFORMATION CONTAINED ON THIS DISKETTE DATED, MARCH 23, 2001, IS SUBJECT TO
COMPLETION OR AMENDMENT.
This diskette relates to the Credit Suisse First Boston Mortgage Securities
Corp., Commercial Mortgage Pass-Through Certificates, Series 2001-CF2,
Class A-1, Class A-2, Class A-3, Class B, Class C and Class D (the "Offered
Certificates"). The information contained on this diskette is provided to
facilitate your review of the collateral underlying the Offered Certificates.
The information on this diskette constitutes a collateral term sheet prepared
solely for informational purposes. No offer to sell or solicitation of any
offer to purchase securities is being made hereby. While the information
contained hereon is from sources believed to be reliable, it has not been
independently verified by Credit Suisse First Boston Corporation or any of their
respective affiliates. Therefore, none of Credit Suisse First Boston
Corporation nor any of their respective affiliates makes any representations or
warranties with respect to the information contained hereon or as to the
appropriateness, usefulness or completeness of these materials. The information
on this diskette is subject to errors, omissions and changes and is subject to
modification or withdrawal at any time with or without notice. The information
on this diskette supersedes any and all information contained in any previously
furnished collateral term sheets and shall be superseded by any subsequently
furnished similar materials. The information on this diskette shall be
superseded by a final prospectus and prospectus supplement with respect to the
Offered Certificates. No purchase of any securities may be made unless and
until a final prospectus and prospectus supplement with respect to the Offered
Certificates has been received by a potential investor and such investor has
complied with all additional related offering requirements. The contents of
this diskette are not to be reproduced without the express written consent of
Credit Suisse First Boston Corporation. Credit Suisse First Boston Corporation
and their affiliates expressly reserve the right, at their sole discretion, to
reject any or all proposals or expressions of interest in the subject proposed
offering and to terminate discussions with any party at any time with or without
notice.
Prospective investors are advised to read carefully, and should rely solely on,
the final prospectus and prospectus supplement relating to the Offered
Certificates in making their investment decisions.
# PROPERTY NAME MANAGEMENT COMPANY(11)
- ------------- ----------------------
1 730 North Michigan Avenue Urban Retail Properties Co.
2 Two Rodeo Drive Madison Marquette Retail Serv
3 First Union Building (Floors 6-29) First States Management Corp.
4 8000 Marina Boulevard Office Building Matteson Realty Services, Inc.
5 CNN Building Union Center Plaza Management
6 Glendale Center Maguire Thomas Partners, Glen.
7 Chelsea Ridge Apartments AIMCO Properties, LP
8 2001 York Road Buck Management Group LLC
9 Belcrest Realty HD1 Portfolio
9A Colony of Stone Mountain Apartments Alliance Residential Management, L.L.C.
9B Cedarbrook Apartments Alliance Residential Management, L.L.C.
9C Orange Orlando Apartments Alliance Residential Management, L.L.C.
9D River Road Terrace Apartments Alliance Residential Management, L.L.C.
10 Magic Valley Mall Jones Lang LaSalle
11 Lexington Financial Center The Webb Companies
12 Belcrest Realty HD2 Portfolio
12A Park On Rosemeade Apartments Alliance Residential Management, L.L.C.
12B Maple Run II Alliance Residential Management, L.L.C.
12C Timbercreek Apartments (Richmond) Alliance Residential Management, L.L.C.
12D Indian Hills Apartments Alliance Residential Management, L.L.C.
13 Botany Plaza Shopping Center Winbrook Management, Inc.
14 Cameron at Wyndham Weinstein Management Co., Inc.
15 Gables One Tower Adler Management Services, Inc
16 1010 Metrodome Square Owner Managed
17 Jessamine Mall Hull/Storey Development, LLC
18 Roswell Crossing Shopping Center Branch Properties, LLC
19 Riverfront Plaza Mid-Northern Equities Managemt
20 Pacific Bell Office Building Century Park Partners, LLC
21 Jenkins Court First States Management Corp.
22 Red Oak Corporate Park GHP Office Realty LLC
23 3333 Wilshire Building Jamison Properties, Inc.
24 McLane Foodservice
24A McLane Foodservice - Shawnee, KS Owner Managed
24B McLane Foodservice - Manassas, VA Owner Managed
25 Accor - California South
25A Accor - California South Motel 6 #1017 Universal Commercial Credit V
25B Accor - California South Motel 6 #104 Universal Commercial Credit V
25C Accor - California South Motel 6 #488 Universal Commercial Credit V
25D Accor - California South Motel 6 #1011 Universal Commercial Credit V
26 Four Points Hotel Lenox Hotels, Inc.
27 Barcroft Plaza Compson Development L.C.
28 San Aleso Office Building Matteson Realty Services, Inc.
29 9666 Building Colliers Turley Martin Tucker Company
30 Alaska Energy Building Odyssey North, Inc.
31 704 Broadway Vickers Management Corp.
32 Groton Inn & Suites Al-Ron Managment Company,LLC
33 Days Inn Hotel Canadian Niagara Hotels, Inc.
34 Brentwood Shopping Center MVP Realtors, Inc.
35 Water Vistas Apartments Community Living Concepts, Inc.
36 Hillside Plaza Wal-Mart Shops Wyatt Development Co., Inc.
37 Sheridan Center Owner Managed
38 Riverside Corporate Center Owner Managed
39 Executive Park IPC Midwest Management, Inc.
40 Carrollwood Crossing Advantis Real Estate Services Company
41 Radisson Inn - North Frank Thomson and Marvel Thomson
42 Stonybrook Super Saver National Real Estate Management Corporation
43 4300 North University I.D.M. Management, Inc.
44 Quality Inn Maingate West Owner Managed
45 Copperwood Village Shopping Center Gulf Coast Commercial Management, Inc.
46 SPD Technologies Building Owner Managed
47 600 Pine Avenue Bermant Development Company
48 Tred Avon Square Erwin L. Greenberg & Assoc.
49 225 West Illinois RN Realty
50 Drug Mart Centers
50A Drug Mart - Wadsworth John D. Spielberger d/b/a J.D.S. Properties
50B Drug Mart - Upper Sandusky John D. Spielberger d/b/a J.D.S. Properties
50C Drug Mart - Parma Heights John D. Spielberger d/b/a J.D.S. Properties
51 Eckerd Drugstore
51A Eckerd Drugstore - Rochester Owner Managed
51B Eckerd Drugstore - Henrietta Owner Managed
52 East River Plaza Wal-Mart Shops Wyatt Development Co., Inc.
53 University Professional Center HealthAmerica Realty Group of Florida, LLC
54 Governors Office Park Olympia Construction, Inc.
55 Courthouse Commons Plaza Compson Development, L.C.
56 Sheridan Business Park Diamante Property Services, LLC
57 Elementis Industrial Owner Managed
58 River Place Shopping Center Dolan and Murphy Management, L.L.C.
59 Lafayette Landing Apartments Arbor Property Management, Inc.
60 Lake Mann Gardens Barfield Bay Properties, Inc.
61 The Arboretum Marketplace Management, Inc.
62 Hearthstone at the Mainlands Hearthstone Management, Inc.
63 Hanover Business Center Franklin Services Corporation
64 Ramada Inn - Downtown Denver Meristar Management Company, L.L.C.
65 Ridge Hudson Plaza Compson Development
66 Sunrise Plaza Shopping Center NKE, Inc.
67 Kroger Meyerland Shopping Center Owner Managed
68 Orange Park Fairfield Inn Larry Blumberg & Associates, Inc.
69 Wall Street Square Apartments Wentwood Properties, L.P.
70 Anixter Warehouse Heafitz Development Co., Inc.
71 The New Grand Apartments Davis Realty
72 Hearthstone at Victoria Hearthstone Management, Inc.
73 Vestal Shopping Center Raymours Furniture Company
74 46 West 47th Street Owner Managed
75 Westport Center Rowco, Inc.
76 Walnut Creek Wal-mart Shops Wyatt Development Co., Inc.
77 Oak Tree Apartments Wentwood Properties, L.P.
78 Interchange Plaza I (LA Carpet) Sanderson J. Ray Property Management
79 One Lakeside Plaza Owner Managed
80 Community First Financial Center Sterling Development Group, LLC
81 Market Plaza @ Tucker Crossroads Owner Managed
82 Comfort Inn - Louisville V.M.R. Investments, Inc.
83 Kearny II Al Prince Corp.
84 Hillside Apartments Kuefler Property Management
85 Ridgmar Manor Apartments John Holmes & Company
86 Southtowne Commons Wal-Mart Shops Wyatt Development Co., Inc.
87 Interchange Plaza II (Dunn Edwards) Sanderson J. Ray Property Management
88 Tidewater Plaza Wal-Mart Shops Wyatt Development Co., Inc.
89 Melbourne Corporate Center Owner Managed
90 City Place Todd Zapolski
91 Bay Oaks Owner Managed
92 Regency Business Center Owner Managed
93 Ran-Mar Mobile Home Parks
93A Northfield Falls Mobile Home Park Owner Managed
93B River Run Mobile Home Park Owner Managed
93C Berlin Mobile Home Park Owner Managed
93D RMC Mobile Home Park Owner Managed
93E Eastwood Manor Mobile Home Park Owner Managed
94 Irvington Portfolio
94A Ritter Park / Sherbrooke Apartments Owner Managed
94B Gladstone Apartments Owner Managed
94C Audubon Apartments Owner Managed
95 170 Middlefield Portfolio Realty Management, Inc.
96 Hershey Office and Business Center Owner Managed
97 Village Center North L&D Management
98 841-845 63rd Street and 872-884 62nd Street Owner Managed
99 Rite Aid Pharmacy - White Township, NJ White 46 Associates, LLC
100 Avon Retail Centre Owner Managed
101 Leeds Village Wal-Mart Shops Concordia Southeast, LLC
102 Carter Center Owner Managed
103 Rite Aid Pharmacy - Slidell, LA Pearl Acres Development, LLC
104 Stonybrook Apartments Owner Managed
105 K-Mart - Fort Dodge Spatz Centers, Inc.
106 Maple Court Apartments Owner Managed
107 Rite Aid Pharmacy - Somersworth, NH CKR LLC
108 Rite Aid Pharmacy - Baton Rouge, LA O'Neal Development, LLC
109 The In Place Apartments Owner Managed
110 Los Arcos Apartments Owner Managed
111 Northwood Apartments Owner Managed
112 Eques Office Center Owner Managed
113 Grand Heights Apartments Terrence Sebastian
114 Fairfield Apartments Owner Managed
115 McDuff Plaza Owner Managed
116 Olympic Plaza North Owner Managed
117 361 Broadway Owner Managed
118 3175 Professional Building Atlantic Western Asset Management
119 Fetzer Drive Owner Managed
120 Gleneagles Apartments Owner Managed
121 Wade Green Village Shopping Center Owner Managed
122 51-57 Summer Street Owner Managed
123 Laurel Garden Apartments Owner Managed
124 American Video Shopping Plaza Owner Managed
125 Verde Meadows Apartments Owner Managed
126 Northern Mobile Home Park Owner Managed
127 Bethel Branch, United States Post Office Owner Managed
128 700 Minor Street Owner Managed
129 Creekside Centre Owner Managed
130 Pleasant Park Apartments Owner Managed
131 Rockville Retail Owner Managed
132 997 Brady Avenue, N.W. Owner Managed
133 353 13th Avenue Owner Managed
134 Oakwood Apartments Owner Managed
135 Killian Hill Shopping Center Owner Managed
136 3423-3425 Bergenline Avenue Owner Managed
137 74-82 Beaver Street Owner Managed
138 848 S. Irolo Street Owner Managed
139 Los Arboles Apartments Owner Managed
140 30 Amherst, 1 &1 1/2 Oxford Owner Managed
141 Greystone Apartments Owner Managed
142 The Spincycle Shopping Center Owner Managed
143 Camelot Village MHP Owner Managed
144 244 South Lazona/635 North 4th
144A 244 South Lazona Owner Managed
144B 635 North 4th Avenue Owner Managed
145 2000 Hearst Avenue Owner Managed
146 Verona Apartments Owner Managed
147 Lafayette West Townes Owner Managed
148 Dawn Lynn Apartments Owner Managed
149 2923-2961 Ferncreek Ave & 2930-2971 Martin St. Owner Managed
150 Whitehill Apartments Owner Managed
151 3001 Umatilla Street Owner Managed
152 207 & 209-11 Washington Street Owner Managed
153 Brisbane Apartments Owner Managed
154 The Ohio City Apartments Owner Managed
155 3021 North 39th Street Owner Managed
156 Starflite Apartments Owner Managed
157 849 S. Harvard Boulevard Owner Managed
158 646 President Street Realty L.L.C. Owner Managed
159 Casa Linda Apartments Owner Managed
160 14820 North Cave Creek Road Owner Managed
161 37-66/70 103rd Street Owner Managed
162 1607 Gilpin Street and 1645 East 16th Avenue Owner Managed
163 The Santa Fe Apartments Owner Managed
164 The Elmira Apartments Owner Managed
165 The Greenbriar Apartments Owner Managed
166 The Meadowlark Condominiums Owner Managed
167 Village Apartments Owner Managed
168 914 N. Charles Street/913 Morton Street Owner Managed
169 Castle Raphael Apartments Owner Managed
170 5-24 Clark Court Owner Managed
171 5001 Denny Avenue Owner Managed
172 13309 South Woodland Owner Managed
173 1228 Jefferson Avenue Owner Managed
174 The Country Place Apartments Owner Managed
175 Cottonwoods Apartments Owner Managed
176 11133 Cumpston Street Owner Managed
177 The Hillside Apartments Owner Managed
178 42 Woodlawn Avenue Owner Managed
179 8400 Harding Avenue Owner Managed
180 1650 Boston Street Owner Managed
181 33 Orange Street Owner Managed
182 Field Street Townhouses Owner Managed
183 136 Dwight Street Owner Managed
184 126 Bowden Street Owner Managed
185 The Tropicana Apartments Owner Managed
186 530-550 South Knott Avenue Owner Managed
187 52, 62 & 72 North Wisconsin Street Owner Managed
188 The Skyline Terrace Apartments Owner Managed
189 1509 Laurel Street Owner Managed
190 Pierson Villas Apartments Owner Managed
191 614 Moran Street Owner Managed
192 Ingles Motel Owner Managed
193 1101 E. Taylor Street Owner Managed
194 1045 S. Alma Street Owner Managed
195 6923-6925 S. Indiana Ave. Owner Managed
196 1901 Kipling Street Owner Managed
197 15685 W 10 Mile Rd Owner Managed
198 1122 N. Madison Avenue Owner Managed
199 5527 Barton Avenue Owner Managed
200 4616-4648 Golden Gate Parkway Owner Managed
201 11400 Dodson Street Owner Managed
202 3932 Mont Clair Street Owner Managed
203 111-117 White Street Owner Managed
204 415 Sagninaw Avenue Owner Managed
205 736 Heman Road Owner Managed
206 5 Grove Street Owner Managed
207 111 South Newport Avenue Owner Managed
208 1411 T Street SE Owner Managed
209 4812 Coliseum Street Owner Managed
210 137 N. Herbert Avenue Owner Managed
211 2345-49 Pacific Avenue Owner Managed
212 HC61 Box 133 Owner Managed
213 2821 Federal Boulevard Owner Managed
214 252 Belmont Avenue Owner Managed
215 2511-2519 Eliot Street Owner Managed
216 4467 Lee Rd Owner Managed
217 4737 S. Wabash Ave. Owner Managed
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/ WEIGHTED AVERAGE:
====================================================================================================================================
# Address CITY
------------------------------------------------------------------------------------------------------------------------------------
1 730 North Michigan Avenue Chicago
2 268 North Rodeo Drive Beverly Hills
3 123 South Broad Street Philadelphia
4 8000 Marina Boulevard Brisbane
5 820 First Street N.E. Washington
6 611 North Brand Boulevard Glendale
7 1 Chelsea Ridge Mall Wappingers Falls
8 2001 York Road Oak Brook
9
9A One Chatfield Drive Stone Mountain
9B 3750 Rosemeade Parkway Dallas
9C 5560 Curry Ford Road Orlando
9D 20911 River Terrace Road Ettrick
10 1485 Pole Line Road Twin Falls
11 250 West Main Street Lexington
12
12A 4141 Rosemeade Parkway Dallas
12B 2101-2 Canterwood Drive Charlotte
12C 2200-A Chateau Court Richmond
12D 1436 Nocoseka Trail Anniston
13 11-85 Ackerman Avenue Clifton
14 11401 Old Nuckols Road Glen Allen
15 1320 South Dixie Highway Coral Gables
16 1010 Seventh Street South Minneapolis
17 1057 Broad Street Sumter
18 595 West Crossville Road Roswell
19 2601 North Elston Avenue Chicago
20 2085 Rustin Avenue Riverside
21 610 Old York Road Jenkintown
22 1 and 4 West Red Oak Lane Harrison
23 3333 Wilshire Boulevard Los Angeles
24
24A 8200 Monticello Road Shawnee
24B 6938 and 6894 Wellington Road Manassas
25 Accor - California South
25A 12266 Central Avenue Chino
25B 78100 Varner Road Palm Desert
25C 1960 Ostrem's Way San Bernardino
25D 14510 Garvey Avenue Baldwin Park
26 99 Erdman Way Leominster
27 6340 Columbia Pike Falls Church
28 370 San Aleso Avenue Sunnyvale
29 9666 Olive Boulevard Olivette
30 4300 B Street Anchorage
31 704 Broadway New York
32 99 Goldstar Highway (RT 184) Groton
33 443 Main Street Niagara Falls
34 1901 South Federal Boulevard Denver
35 3402 Club Drive Lawrenceville
36 159 Plaza Drive Forest City
37 400 Arthur Godfrey Road Miami Beach
38 4885 Riverside Drive Macon
39 100-700 Sherburn Lane Louisville
40 4014 Gunn Highway Tampa
41 8110 North Academy Boulevard Colorado Springs
42 147th & U Street Omaha
43 4300 North University Drive Lauderhill
44 7785 West Irlo Bronson Memorial Highway Kissimmee
45 6787 State Highway 6 North Houston
46 13500 Roosevelt Boulevard Philadelphia
47 600 Pine Avenue Goleta
48 210 Marlboro Avenue Easton
49 225 West Illinois Street Chicago
50
50A 1005 High Street Wadsworth
50B 1155 East Wyandot Avenue Upper Sandusky
50C 6476 York Road Parma Heights
51
51A 1792 Goodman Street Rochester
51B 2660 E. Henrietta Road Henrietta
52 215-263 Greasy Ridge Road Princeton
53 3500 East Fletcher Avenue Tampa
54 19900, 20000, 20200 and 20280 Governors Highway Olympia Fields
55 7000 Commons Plaza Drive Chesterfield
56 8620 and 8670 Wolff Court Westminster
57 359 Wyckoff Mills Road East Windsor
58 17030 South Torrence Avenue Lansing
59 1845 Burton Drive Austin
60 701 South Ivey Lane Orlando
61 1208 Eastchester Drive High Point
62 1901 North Amburn Road Texas City
63 252 Brodhead Road Bethlehem
64 1150 East Colfax Avenue Denver
65 720-746 East Ridge Road Irondequoit
66 6775 & 6895 East Laek Meade Boulevard Las Vegas
67 10350-10400 S. Post Oak Road Houston
68 450 Eldridge Avenue Orange Park
69 810 Fair Oaks Road Houston
70 200 Danton Drive Methuen
71 39-67 Taylor Street, 101-105 Turk Street San Francisco
72 411 East Larkspur Victoria
73 154 Vestal Parkway West Vestal
74 46 West 47th Street New York
75 2010 & 2020 Southwest Westport Drive Topeka
76 1451-1493 Gray Highway Macon
77 2251 Lingleville Highway Stephenville
78 30092 Santa Margarita Rancho Santa Margarita
79 127 West Broad Street Lake Charles
80 3203 32nd Avenue Southwest Fargo
81 4286 Chamblee-Tucker Road Doraville
82 1196 Dillon Road Louisville
83 6701 and 6801 Convoy Court San Diego
84 219 7th Street North Sartell
85 2200 Taxco Road Fort Worth
86 411 North Fruitland Boulevard Salisbury
87 30102 Santa Margarita Rancho Santa Margarita
88 1671 North Howe Street Southport
89 1775 West Hibiscus Boulevard Melbourne
90 501 Washington Street Durham
91 1700 Bob Smith Road Baytown
92 1227 South Patrick Drive Satellite Beach
93
93A VT Route 12 Northfield Falls
93B US Route 302 Berlin
93C 149 Partridge Road Berlin
93D Junction Road Berlin
93E US Route 2 Berlin
94
94A 1708 North Ritter Avenue, 1750 North Ritter Avenue and 1702 North Layman Avenue Indianapolis
94B 4317 East Washington Street Indianapolis
94C 5703 East Washington Street Indianapolis
95 170 Middlefield Road Menlo Park
96 22-26 Northeast Drive Derry Township
97 12030 Scripps Summit Drive San Diego
98 841-845 63rd Street and 872-884 62nd Street Brooklyn
99 2 Upper Sarepta Road Belvidere
100 7710 East US 36 Avon
101 1251-1267 Whitfield Avenue Leeds
102 5430 Jimmy Carter Boulevard Norcross
103 2090 Gause Boulevard Slidell
104 1501 and 1508 Thomas Avenue Grandview
105 3126 Fifth Avenue South Fort Dodge
106 4809-4815 122nd Street SW Lakewood
107 341 High Street Somersworth
108 4848 O'Neal Lane Baton Rouge
109 2920 Kendale Drive Dallas
110 500-536 Espanola Street & 531 San Pablo Street SE Albuquerque
111 14140 Haymeadow Drive Dallas
112 24 Merchants Way Colts Neck
113 1788 Grand Avenue Cincinnati
114 343, 353 and 363 Kenrick Lane Front Royal
115 418 North Dale Mabry Highway Tampa
116 5800 Sprague Court Tacoma
117 361 Broadway Chelsea
118 3175 South Congress Avenue Palm Springs
119 9, 11, 13 & 15 Fetzer Drive Bloomington
120 125 Cleveland Avenue Cocoa Beach
121 4430 Wade Green Road Kennesaw
122 51-57 Summer Street Rowley
123 333 North Ash Street Casper
124 398 Larkfield Road East Northport
125 1514 E. Irvington Road Tucson
126 281 Grand Avenue Schofield
127 21905 Mountain Highway East Spanaway
128 700 Minor Street San Jacinto
129 11406 North Dale Mabry Highway Tampa
130 2301 K Avenue Plano
131 38 East Main Street Vernon
132 997 Brady Avenue, N.W. Atlanta
133 353 13th Avenue Newark
134 1020 Oakland Drive Irving
135 4121 U.S. Highway 78 Lilburn
136 3423-3425 Bergenline Avenue Union City
137 74-82 Beaver Street Worcester
138 848 S. Irolo Street Los Angeles
139 4015-4025 Fairmount Street Dallas
140 30 Amherst, 1 &1 1/2 Oxford Pueblo
141 811 N. Main Street Independence
142 8017 Old Spanish Trail Houston
143 800 Sime Avenue Tomah
144
144A 244 South Lazona Street Mesa
144B 635 North 4th Avenue Phoenix
145 2000 Hearst Avenue Berkely
146 1820 Northwest 15th Vista Boca Raton
147 406-408 West Lafayette Street West Chester
148 3600 S. Fox St. DEnglewood
149 2923-2961 Ferncreek Ave & 2930-2971 Martin St. 2Orlando
150 11333 Whittier WDetroit
151 3001 Umatilla Street 3Denver
152 207 & 209-11 Washington Street 2Hoboken
153 3025 North 36th Street BPhoenix
154 1734-1750 West 28th Street TCleveland
155 3021 North 39th Street 3Phoenix
156 3331 Sims Street SHapeville
157 849 S. Harvard Boulevard 8Los Angeles
158 646 President Street 6Brooklyn
159 502 S. 1st Ave CYuma
160 14820 North Cave Creek Road 1Phoenix
161 37-66/70 103rd Street 3Corona
162 1607 Gilpin Street and 1645 East 16th Avenue 1Denver
163 539 Eleanor Avenue TSan Antonio
164 2846 Federal Boulevard TDenver
165 22280 Euclid Avenue TEuclid
166 8154 Meadow Road TDallas
167 656 Woodyard Road VTrenton
168 914 N Charles Street/913 Morton Street 9Baltimore City
169 1411-1415 Vine Street CDenver
170 5-24 Clark Court 5Gardner
171 5001 Denny Avenue 5North Hollywood
172 13309 South Woodland 1Cleveland
173 1228 Jefferson Avenue 1Clovis
174 1111 S. High Street TLongview
175 510 E. Belt Line Road CDesoto
176 11133 Cumpston Street 1North Hollywood (LA)
177 22650 Euclid Avenue TEuclid
178 42 Woodlawn Avenue 4Chula Vista
179 8400 Harding Avenue 8Miami Beach
180 1650 Boston Street 1Aurora
181 33 Orange Street 3Nashua
182 436-450 Field Street FSparks
183 136 Dwight Street New Haven
184 126 Bowden Street Lowell
185 1224 S. High Street Longview
186 530-550 South Knott Avenue Anaheim
187 52, 62 & 72 North Wisconsin Street Porterville
188 4001 Meyers Lane Lacy-Lakeview
189 1509 Laurel Street Oceanside
190 605 West Pierson Street Phoenix
191 614 Moran Street Reno
192 1636 North Boulder Highway Henderson
193 1101 E. Taylor Street Reno
194 1045 S. Alma Street Los Angeles (San Pedro)
195 6923-6925 S. Indiana Ave. Chicago
196 1901 Kipling Street Lakewood
197 15685 W 10 Mile Rd Southfield
198 1122 N. Madison Avenue Los Angeles
199 5527 Barton Avenue Los Angeles
200 4616-4648 Golden Gate Parkway Naples
201 11400 Dodson Street El Monte
202 3932 Mont Clair Street Los Angeles
203 111-117 White Street Haverhill
204 415 Saginaw Avenue Calumet City
205 736 Heman Road University City
206 5 Grove Street Hopkinton
207 111 South Newport Avenue Tampa
208 1411 T Street SE Washington
209 4812 Coliseum Street Los Angeles
210 137 N. Herbert Avenue Los Angeles
211 2345-49 Pacific Avenue Long Beach
212 HC61 Box 133 Deerwood
213 2821 Federal Boulevard Denver
214 252 Belmont Avenue Los Angeles
215 2511-2519 Eliot Street Denver
216 4467 Lee Rd Cleveland
217 4737 S. Wabash Ave. Chicago
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/ WEIGHTED AVERAGE:
====================================================================================================================================
UNITS/
SQ. FT./
ZIP PROPERTY PROPERTY ROOMS/ FEE SIMPLE/ YEAR
# COUNTY STATE CODE TYPE SUB-TYPE PADS LEASEHOLD BUILT
------------------------------------------------------------------------------------------------------------------------------------
1 Cook IL 60611 Retail Anchored 201,667 Fee/Leasehold 1997
2 Los Angeles CA 90210 Retail Anchored 130,645 Fee 1990
3 Philadelphia PA 19109 Office 626,594 Fee 1927
4 San Mateo CA 94005 Office 194,399 Fee 2000
5 NAP DC 20002 Office 293,849 Fee 1990
6 Los Angeles CA 91203 Office 376,396 Fee 1973
7 Dutchess NY 12590 Multifamily 835 Fee 1966
8 DuPage IL 60523 Office 184,017 Fee 2000
9
9A DeKalb GA 30083 Multifamily 404 Fee 1969
9B Denton TX 75287 Multifamily 200 Fee 1986
9C Orange FL 32822 Multifamily 165 Fee 1973
9D Chesterfield VA 23803 Multifamily 128 Fee 1974
10 Twin Falls ID 83301 Retail Anchored 368,325 Fee 1985
11 Fayette KY 40507 Office 357,361 Fee 1986
12
12A Collin TX 75287 Multifamily 252 Fee 1990
12B Mecklenburg NC 28213 Multifamily 207 Fee 1970
12C Chesterfield VA 23224 Multifamily 160 Fee 1970
12D Calhoun AL 36207 Multifamily 140 Fee 1974
13 Passaic NJ 07011 Retail Anchored 198,848 Fee 1997
14 Henrico VA 23059 Multifamily 312 Fee 1998
15 Miami-Dade FL 33146 Office 238,552 Fee 1972
16 Hennepin MN 55415 Office 202,871 Fee 1930
17 Sumter SC 29150 Retail Anchored 303,941 Fee 1980
18 Fulton GA 30075 Retail Anchored 200,226 Fee 1999
19 Cook IL 60647 Retail Anchored 244,927 Fee 1987
20 Riverside CA 92507 Office 149,757 Fee 1983
21 Montgomery PA 19046 Office 172,240 Fee 1930
22 Westchester NY 10604 Office 149,896 Fee 1972
23 Los Angeles CA 90010 Office 241,389 Fee 1982
24
24A Johnson KS 66227 Industrial 244,272 Fee 1999
24B Prince William VA 20109 Industrial 100,337 Fee 1986
25
25A San Bernardino CA 91710 CTL 95 Fee 1986
25B Riverside CA 92211 CTL 82 Fee 1965
25C San Bernardino CA 92407 CTL 104 Fee 1986
25D Los Angeles CA 91706 CTL 74 Fee 1978
26 Worcester MA 01453 Hotel Full Service 187 Fee 1989
27 Fairfax VA 22041 Retail Anchored 89,750 Fee 1972
28 Santa Clara CA 94086 Office 53,150 Fee 2000
29 St. Louis MO 63132 Office 146,241 Fee 1972
30 Anchorage AK 99503 Office 75,298 Fee 1983
31 New York NY 10003 Mixed Use Office/Multifamily/Retail 24,788 Fee 1895
32 New London CT 06340 Hotel Full Service 115 Fee 1957
33 Niagara NY 14301 Hotel Full Service 168 Fee 1968
34 Denver CO 80219 Retail Unanchored 133,104 Fee 1953
35 Gwinnett GA 30044 Multifamily 182 Fee 1980
36 Rutherford NC 28043 Retail Anchored 86,082 Fee 2000
37 Miami-Dade FL 33140 Office 56,850 Fee 1986
38 Bibb GA 31210 Office 79,093 Fee 1991
39 Jefferson KY 40207 Office 108,859 Leasehold 1972
40 Hillsborough FL 33624 Office 137,295 Fee 1985
41 El Paso CO 80920 Hotel Full Service 200 Fee 1972
42 Douglas NE 68137 Retail Anchored 81,450 Fee 2000
43 Broward FL 33351 Office 88,800 Fee 1987
44 Osceola FL 34746 Hotel Limited Service 200 Fee 1983
45 Harris TX 77084 Retail Anchored 63,653 Fee 1999
46 Philadelphia PA 19116 Industrial 167,500 Fee 1985
47 Santa Barbara CA 93117 Industrial 57,897 Fee 1973
48 Talbot MD 21601 Retail Anchored 149,191 Fee 1976
49 Cook IL 60610 Office 49,789 Fee 1885
50
50A Medina OH 44281 Retail Anchored 32,231 Fee 1991
50B Wyandot OH 43351 Retail Anchored 37,280 Fee 1993
50C Cuyahoga OH 44130 Retail Anchored 30,919 Fee 1990
51
51A Monroe NY 14609 Retail Anchored 10,908 Fee 2000
51B Monroe NY 14467 Retail Anchored 12,738 Fee 2000
52 Mercer WV 24740 Retail Anchored 67,610 Fee 2000
53 Hillsborough FL 33613 Office 97,875 Fee 1976
54 Cook IL 60461 Office 106,905 Fee 1973
55 Chesterfield VA 23832 Retail Anchored 60,778 Fee 2000
56 Adams CO 80031 Office 70,360 Fee 1984
57 Mercer NJ 08520 Industrial 122,065 Fee 1963
58 Cook IL 60438 Mixed Use Office/Retail 74,630 Fee 1985
59 Travis TX 78741 Multifamily 163 Fee 1973
60 Orange FL 32811 Multifamily 189 Fee 1974
61 Guilford NC 27265 Office 57,116 Fee 1988
62 Galveston TX 77591 Assisted Living 54 Fee 1996
63 Northampton PA 18017 Industrial 52,353 Fee 2000
64 Denver CO 80218 Hotel Full Service 149 Fee 1959
65 Monroe NY 14617 Retail Unanchored 70,417 Fee/Leasehold 1969
66 Clark NV 89116 Retail Unanchored 25,747 Fee 1999
67 Harris TX 77035 Retail Anchored 37,400 Fee 1998
68 Clay FL 32073 Hotel Limited Service 83 Fee 1998
69 Harris TX 77023 Multifamily 237 Fee 1974
70 Essex MA 01844 Industrial 67,000 Fee 1990
71 San Francisco CA 94102 Multifamily 112 Fee 1909
72 Victoria TX 77904 Assisted Living 52 Fee 1997
73 Broome NY 13850 Retail Anchored 82,298 Fee 1958
74 New York NY 10036 Mixed Use Office/Retail 6,874 Fee 1930
75 Shawnee KS 66604 Retail Unanchored 40,240 Fee 1996
76 Bibb GA 31211 Retail Unanchored 36,640 Fee 2000
77 Erath TX 76401 Multifamily 200 Fee 1986
78 Orange CA 92688 Retail Unanchored 15,985 Fee 2000
79 Calcasieu LA 70601 Office 83,544 Fee 1975
80 Cass ND 58103 Office 31,468 Fee 1999
81 DeKalb GA 30340 Retail Unanchored 50,904 Fee 1968
82 Boulder CO 80027 Hotel Limited Service 68 Fee 1995
83 San Diego CA 92111 Mixed Use Office/Industrial 48,564 Fee 1973
84 Stearns MN 56377 Multifamily 96 Fee 1973
85 Tarrant TX 76116 Multifamily 120 Fee 1969
86 Wicomico MD 21801 Retail Anchored 31,200 Fee 2000
87 Orange CA 92688 Retail Anchored 16,400 Fee 2000
88 Brunswick NC 28461 Retail Anchored 30,160 Fee 2000
89 Brevard FL 32901 Office 34,123 Fee 1986
90 Durham NC 27701 Office 30,346 Fee 1927
91 Harris TX 77521 Multifamily 146 Fee 1978
92 Brevard FL 32937 Industrial 62,065 Fee 1963
93
93A Washington VT 05663 Manufactured Housing 51 Fee 1960
93B Washington VT 05602 Manufactured Housing 35 Fee 1965
93C Washington VT 05602 Manufactured Housing 32 Fee 1965
93D Washington VT 05602 Manufactured Housing 23 Fee 1970
93E Washington VT 05602 Manufactured Housing 9 Fee 1970
94
94A Marion IN 46219 Multifamily 48 Fee 1966
94B Marion IN 46219 Multifamily 52 Fee 1915
94C Marion IN 46219 Multifamily 32 Fee 1910
95 San Mateo CA 94025 Office 5,800 Fee 1985
96 Dauphin PA 17033 Office 42,115 Fee 1988
97 San Diego CA 92131 Retail Unanchored 9,000 Fee 2000
98 Kings County NY 11220 Industrial 47,270 Fee 1968
99 Warren NJ 07823 Retail Anchored 11,180 Fee 1999
100 Hendricks IN 46123 Retail Unanchored 20,940 Fee 1998
101 Jefferson AL 35094 Retail Anchored 19,600 Fee 2000
102 Gwinnett GA 30093 Office 29,540 Fee 1974
103 St. Tammany LA 70461 Retail Anchored 11,235 Fee 1998
104 Jackson MO 64030 Multifamily 96 Fee 1973
105 Webster IA 50501 Retail Anchored 84,000 Fee 1972
106 Pierce WA 98499 Multifamily 59 Fee 1986
107 Strafford NH 03878 Retail Anchored 11,180 Fee 1999
108 East Baton Rouge LA 70817 Retail Anchored 11,235 Fee 1998
109 Dallas TX 75220 Multifamily 80 Fee 1973
110 Bernalillo NM 87108 Multifamily 76 Fee 1980
111 Dallas TX 75240 Multifamily 34 Fee 1982
112 Monmouth NJ 07722 Office 13,140 Fee 1989
113 Hamilton OH 45214 Multifamily 47 Fee 1969
114 Warren VA 22630 Multifamily 60 Fee 1946
115 Hillsborough FL 33607 Retail Unanchored 12,990 Fee 1987
116 Pierce WA 98409 Retail Unanchored 10,304 Fee 1998
117 Suffolk MA 02150 Mixed Use Retail/Office/Multifamily 45,000 Fee 1920
118 Palm Beach FL 33461 Office 27,087 Fee 1974
119 McLean IL 61704 Multifamily 16 Fee 1998
120 Brevard FL 32931 Multifamily 29 Fee 1963
121 Cobb GA 30144 Retail Unanchored 13,864 Fee 1999
122 Essex MA 01969 Industrial 27,921 Fee 1940
123 Natrona WY 82601 Multifamily 102 Fee 1973
124 Suffolk NY 11731 Retail Unanchored 9,600 Fee 1990
125 Pima AZ 85714 Multifamily 59 Fee 1978
126 Marathon WI 54476 Manufactured Housing 69 Fee 1960
127 Pierce WA 98387 Office 6,681 Fee 1997
128 Riverside CA 92583 Multifamily 50 Fee 1985
129 Hillsborough FL 33618 Retail Unanchored 11,600 Fee 1985
130 Collin TX 75074 Multifamily 32 Fee 1962
131 Tolland CT 06066 Mixed Use Office/Retail 11,750 Fee 1971
132 Fulton GA 30318 Industrial 26,829 Fee 1966
133 Essex NJ 07103 Multifamily 52 Fee 1920
134 Dallas TX 75060 Multifamily 25 Fee 1964
135 Gwinnett GA 30047 Retail Unanchored 9,934 Fee 1990
136 Hudson NJ 07087 Mixed Use Multifamily/Retail 9,450 Fee 1930
137 Worcester MA 01606 Multifamily 24 Fee 1965
138 Los Angeles CA 90005 Multifamily 28 Fee 1959
139 Dallas TX 75219 Multifamily 28 Fee 1968
140 Pueblo CO 81005 Multifamily 26 Fee 1965
141 Polk OR 97351 Multifamily 35 Fee 1962
142 Harris TX 77054 Retail Unanchored 8,000 Fee 1997
143 Monroe WI 54660 Manufactured Housing 96 Fee 1970
144
144A Maricopa AZ 85253 Multifamily 16 Fee 1974
144B Maricopa AZ 85003 Multifamily 18 Fee 1949
145 Alemeda CA 94709 Office 10,216 Fee 1961
146 Palm Beach FL 33432 Multifamily 17 Fee 1942
147 Chester PA 19380 Multifamily 11 Fee 1967
148 Arapahoe CO 80110 Multifamily 22 Fee 1972
149 Orange FL 32806 Multifamily 65 Fee 1964
150 Wayne MI 48224 Multifamily 34 Fee 1965
151 Denver CO 80211 Multifamily 23 Fee 1961
152 Hudson NJ 07030 Mixed Use Retail/Multifamily 15,680 Fee 1930
153 Maricopa AZ 85018 Multifamily 30 Fee 1961
154 Cuyahoga OH 44113 Multifamily 36 Fee 1962
155 Maricopa AZ 85018 Multifamily 13 Fee 1964
156 Fulton GA 30354 Multifamily 24 Fee 1961
157 Los Angeles CA 90005 Multifamily 15 Fee 1988
158 Kings NY 11205 Multifamily 12 Fee 1920
159 Yuma AZ 85364 Multifamily 32 Fee 1950
160 Maricopa AZ 85232 Office 10,661 Fee 1981
161 Queens NY 11368 Retail Unanchored 4,500 Fee 1931
162 Denver CO 80218 Multifamily 17 Fee 1911
163 Bexar TX 78209 Multifamily 50 Fee 1973
164 Denver CO 80211 Multifamily 25 Fee 1924
165 Cuyahoga OH 44117 Multifamily 20 Fee 1957
166 Dallas TX 75231 Multifamily 43 Fee 1970
167 Edgefield SC 29824 Multifamily 24 Fee 1974
168 Baltimore MD 21201 Multifamily 19 Fee 1900
169 Denver CO 80206 Multifamily 10 Fee 1890
170 No. Worcester MA 01440 Multifamily 16 Fee 1985
171 Los Angeles CA 91601 Multifamily 11 Fee 1948
172 Cuyahoga OH 44120 Multifamily 17 Fee 1920
173 Fresno CA 93612 Multifamily 16 Fee 1965
174 Gregg TX 75602 Multifamily 52 Fee 1966
175 Dallas TX 75115 Multifamily 25 Fee 1968
176 Los Angeles CA 91601 Multifamily 15 Fee 1986
177 Cuyahoga OH 44117 Multifamily 17 Fee 1958
178 San Diego CA 91910 Multifamily 17 Fee 1967
179 Miami-Dade FL 33141 Multifamily 12 Fee 1949
180 Adams CO 80010 Multifamily 12 Fee 1961
181 Hillsborough NH 03060 Multifamily 5 Fee 1900
182 Washoe NV 89431 Multifamily 7 Fee 1982
183 New Haven CT 06511 Multifamily 15 Fee 1900
184 Middlesex MA 01852 Multifamily 8 Fee 1970
185 Gregg TX 75602 Multifamily 38 Fee 1955
186 Orange CA 92804 Retail Unanchored 5,500 Fee 1978
187 Tulare CA 93257 Multifamily 16 Fee 1973
188 McLennan TX 76705 Multifamily 24 Fee 1985
189 San Diego CA 92054 Multifamily 8 Fee 1964
190 Maricopa AZ 85013 Multifamily 12 Fee 1958
191 Washoe NV 89502 Multifamily 7 Fee 1985
192 Clark NV 89015 Hotel Limited Service 27 Fee 1954
193 Washoe NV 89502 Multifamily 6 Fee 1962
194 Los Angeles CA 90731 Multifamily 5 Fee 1971
195 Cook IL 60637 Multifamily 12 Fee 1925
196 Jefferson CO 80215 Mixed Use Office/Retail 5,636 Fee 1950
197 Oakland MI 48037 Office 2,835 Fee 1969
198 Los Angeles CA 90029 Multifamily 5 Fee 1923
199 Los Angeles CA 90038 Multifamily 7 Fee 1963
200 Collier FL 34116 Multifamily 8 Fee 1991
201 Los Angeles CA 91732 Multifamily 6 Fee 1956
202 Los Angeles CA 90018 Multifamily 10 Fee 1923
203 Essex MA 01830 Mixed Use Multifamily/Retail 7,134 Fee 1900
204 Cook IL 60409 Mixed Use Office/Multifamily 14,235 Fee 1965
205 St. Louis MO 63130 Multifamily 6 Fee 1920
206 Middlesex MA 01748 Multifamily 5 Fee 1910
207 Hillsborough FL 33606 Multifamily 16 Fee 1928
208 N/A DC 20020 Multifamily 12 Fee 1928
209 Los Angeles CA 90016 Multifamily 8 Fee 1954
210 Los Angeles CA 90063 Multifamily 8 Fee 1930
211 Los Angeles CA 90806 Mixed Use Retail/Multifamily 4,854 Fee 1927
212 Crow Wing MN 56444 Multifamily 12 Fee 1995
213 Denver CO 80211 Multifamily 5 Fee 1922
214 Los Angeles CA 90026 Multifamily 6 Fee 1906
215 Denver CO 80211 Multifamily 5 Fee 1889
216 Cuyahoga OH 44128 Multifamily 8 Fee 1963
217 Cook IL 60615 Multifamily 6 Fee 1905
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/ WEIGHTED AVERAGE: 1994
====================================================================================================================================
# OTHER RESERVES OTHER RESERVE TYPE OTHER RESERVE DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------
1
2
3
4
5
6 $1,184,925 Free Rent Time Warner Escrow Fund (Free Rent carry over from the Borrower's
predecessor)
7
8 $450,000 Improvement Reserve $300,000 Letter of Credit to cover access road expense. $150,000 Letter
of Credit for potential parking Lot.
9
9A
9B
9C
9D
10
11
12
12A
12B
12C
12D
13
14
15
16
17
18
19
20
21
22
23
24
24A
24B
25
25A
25B
25C
25D
26 $2,675,000 Renovation Reserve, A $2,500,000 Renovation Reserve is to be used to make certain renovations
Prepayment Reserve to the property consistent with the Four Points Hotel standards, as
& Debt Service Reserve required by the Franchise Agreement. A $25,000 Prepayment Reserve is used
to pay the prepayment premium associated with the earnout reserve. A
$150,000 Debt Service Reserve is to cover the first three payments of the
loan, and will be released to the Borrower.
27
28 $260,435 Security Deposit Vicinity Corporation Security Deposit
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
50A
50B
50C
51
51A
51B
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73 $250,000 Grand Union Reserve Escrow Fund to cure potential rollover costs associated with the
Grand Union tenant.
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
93A
93B
93C
93D
93E
94
94A
94B
94C
95 $250,000 Letter of Credit as Security Deposit for Tenant
Security Deposit
96
97 $113,375 Tenant Improvement Borrower must complete certain tenant improvements within the time frame
Reserve specified in the Deed of Trust
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122 $95,508 Liquidity Reserve Upon an event of default under the loan or the no-recourse exception
agreement, the reserves may be used to pay down the loan.
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
144A
144B
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/ WEIGHTED AVERAGE:
====================================================================================================================================
(1) Does not include the hospitality properties.
(2) In the case of cross-collateralized and cross-defaulted Underlying Mortgage
Loans, the combined LTV is presented for each and every related Underlying
Mortgage Loan. Loan # 62 and # 72 are crossed loans. Loan # 191 and #193
are crossed loans.
(3) At maturity with respect to Balloon Loans or at the ARD in the case of ARD
Loans. There can be no assurance that the value of any particular Mortgaged
Property will not have declined from the original appraisal value.
(4) Underwritten NCF reflects the Net Cash Flow after U/W Replacement Reserves,
U/W LC's and TI's and U/W FF&E.
(5) U/W DSCR is based on the amount of the monthly payments presented. In the
case of cross-collateralized and cross-defaulted Underlying Mortgage Loans
the combined U/W DSCR is presented for each and every related Underlying
Mortgage Loan.
(6) Assumes a Cut-off Date of April 11, 2001.
(7) In the case of the ARD Loans, the anticipated repayment date is assumed to
be the maturity date for the purposes of the indicated column.
(8) Anticipated Repayment Date.
(9) Prepayment Provision as of Origination:
Lock (x) = Lockout or Defeasance for x years
YM A% (x) = Greater of Yield Maintenance Premium and A% Prepayment for
x years
O (x) = Prepayable at par for x years
(10) "Yes" means that defeasance is permitted notwithstanding the Lockout
Period.
(11) For the purpose of this presentation the purchased Small Balance Loans are
assumed to be "Owner Managed"
CSFBMSC 2001-CF2
PRELIMINARY STRATIFICATIONS
MARCH 26, 2001
Under no circumstances shall the information presented herein constitute an
offer to sell or the solicitation of an offer to buy any security nor shall
there be any sale of securities in any jurisdiction in which such offer,
solicitation or sale would be unlawful prior to registration or qualification
for an exemption from such registration under the securities laws of such
jurisdiction. You have requested that Credit Suisse First Boston Corporation
(the "Underwriter") provide to you information in connection with your
consideration of the purchase of certain securities described herein. The
attached information is being provided to you for informative purposes only in
response to your specific request. By accepting this material the recipient
agrees that it will not distribute or provide the material to any other person.
The information contained herein has been compiled by the Underwriter from
sources which the Underwriter believe to be reasonably reliable. However, the
Underwriter makes no representation or warranty as to the accuracy or
completeness of such information and you must make your own determination as to
whether the information is appropriate and responsive to your request. Any
investment decision with respect to the securities described herein should be
based solely on your own due diligence with respect to the securities and the
mortgage loans referred to herein and only upon your review of the final
prospectus and prospectus supplement for the securities. This information may
not be delivered by you to any other person without the Underwriter's prior
written consent. The Underwriter may from time to time perform investment
banking services for or solicit investment banking business from any company
named in the information herein. The Underwriter and/or their employees may from
time to time have a long or short position in any contract or security discussed
herein. Information contained in this material is current as of the date
appearing on this material only. INFORMATION IN THIS MATERIAL REGARDING ANY
ASSETS BACKING ANY SECURITIES DISCUSSED HEREIN SUPERCEDES ALL PRIOR INFORMATION
REGARDING SUCH ASSETS. ALL INFORMATION IN THIS TERM SHEET WHETHER REGARDING THE
ASSETS BACKING ANY SECURITIES DISCUSSED HEREIN OR OTHERWISE WILL BE SUPERCEDED
BY THE INFORMATION CONTAINED IN ANY FINAL PROSPECTUS AND PROSPECTUS SUPPLEMENT
FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
MORTGAGE INTEREST RATES
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
RANGE OF MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
MORTGAGE INTEREST RATES LOANS BALANCE BALANCE RATES U/W DSCR LTV RATIO
6.6998% - 7.7500% 22 $ 217,563,880 19.5% 7.4092% 1.64x 67.7%
7.7510% - 8.0000% 21 178,964,171 16.1% 7.9096% 1.45 70.2%
8.0010% - 8.2500% 44 305,329,978 27.4% 8.1084% 1.49 66.6%
8.2510% - 8.5000% 38 181,052,247 16.2% 8.3770% 1.33 71.8%
8.5010% - 8.7500% 24 84,280,704 7.6% 8.5752% 1.32 73.4%
8.7510% - 9.0000% 20 42,394,107 3.8% 8.8498% 1.35 72.2%
9.0010% - 10.7500% 48 105,209,786 9.4% 9.2421% 1.49 60.1%
TOTAL/WEIGHTED AVERAGE: 217 $ 1,114,794,873 100.0% 8.1541% 1.47X 68.4%
MAXIMUM MORTGAGE INTEREST RATE: 10.7500%
MINIMUM MORTGAGE INTEREST RATE: 6.6998%
WTD. AVG. MORTGAGE INTEREST RATE: 8.1541%
CUT-OFF DATE PRINCIPAL BALANCES 8.1541%
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
RANGE OF CUT-OFF DATE MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
PRINCIPAL BALANCES LOANS BALANCE BALANCE RATES U/W DSCR (1) LTV RATIO (1)
$ 84,076 - 500,000 66 $ 17,823,028 1.6% 8.9451% 1.51x 65.3%
500,001 - 999,999 31 22,181,269 2.0% 8.5425% 1.37 70.6%
1,000,000 - 2,999,999 47 88,844,381 8.0% 8.2790% 1.33 72.0%
3,000,000 - 4,999,999 19 74,561,887 6.7% 8.2955% 1.38 72.5%
5,000,000 - 9,999,999 26 162,365,418 14.6% 8.2275% 1.32 72.9%
10,000,000 - 19,999,999 15 218,966,451 19.6% 7.8871% 1.43 71.3%
20,000,000 - 29,999,999 5 119,057,197 10.7% 8.4321% 1.27 73.0%
30,000,000 - 39,999,999 3 104,162,943 9.3% 7.3166% 1.85 61.7%
40,000,000 - 49,999,999 2 92,785,791 8.3% 7.9146% 1.51 70.5%
50,000,000 - 59,999,999 1 52,856,507 4.7% 8.4300% 1.25 74.2%
60,000,000 - 79,999,999 1 75,000,000 6.7% 9.1500% 1.51 56.8%
80,000,000 - $ 86,190,000 1 86,190,000 7.7% 8.0300% 1.91 51.4%
TOTAL/WEIGHTED AVERAGE: 217 $ 1,114,794,873 100.0% 8.1541% 1.47X 68.4%
MAXIMUM CUT-OFF DATE PRINCIPAL BALANCE: $ 86,190,000
MINIMUM CUT-OFF DATE PRINCIPAL BALANCE: $ 84,076
WTD. AVG. CUT-OFF DATE PRINCIPAL BALANCE: $ 5,137,304
------------------------
(1) Excluding CTL Loans.
ORIGINAL AMORTIZATION TERMS
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
RANGE OF UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
ORIGINAL AMORTIZATION MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
TERMS (MONTHS) LOANS BALANCE BALANCE RATES U/W DSCR (1) LTV RATIO (1)
Interest Only 3 177,190,000 15.9% 8.4463% 1.74x 54.5%
180 - 239 6 6,804,500 0.6% 8.4513% 1.19 72.4%
240 - 359 60 144,505,782 13.0% 8.1702% 1.81 59.4%
360 - 360 148 786,294,592 70.5% 8.0828% 1.35 73.0%
Total/Weighted Average: 217 $ 1,114,794,873 100.0% 8.1541% 1.47x 68.4%
MAXIMUM ORIGINAL AMORTIZATION TERM (MONTHS): 360
MINIMUM ORIGINAL AMORTIZATION TERM (MONTHS): 180
WTD. AVG. ORIGINAL AMORTIZATION TERM (MONTHS): 294
------------------------
(1) Excluding CTL Loans.
ORIGINAL TERMS TO STATED MATURITY (1)
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
RANGE OF UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
ORIGINAL TERMS MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
TO STATED MATURITY (MONTHS) LOANS BALANCE BALANCE RATES U/W DSCR (2) LTV RATIO (2)
60 - 83 4 $ 161,441,844 14.5% 8.5525% 1.72x 53.9%
84 - 119 6 74,769,169 6.7% 8.4096% 1.31 73.0%
120 - 239 204 865,740,719 77.7% 8.0754% 1.43 70.7%
240 - 247 3 12,843,140 1.2% 6.9693% 1.22 68.7%
TOTAL/WEIGHTED AVERAGE: 21 $ 1,114,794,873 100.0% 8.1541% 1.47x 68.4%
----------------------------
(1) In the case of ARD Loans, the anticipated repayment date is assumed to be
the maturity date for the purposes of the foregoing table.
(2) Excluding CTL Loans.
REMAINING AMORTIZATION TERMS
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
RANGE OF UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
REMAINING AMORTIZATION MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
TERMS (MONTHS) LOANS BALANCE BALANCE RATES U/W DSCR (1) LTV RATIO (1)
Interest Only 3 177,190,000 15.9% 8.4463% 1.74x 54.5%
163 - 239 16 12,755,984 1.1% 8.4711% 1.25 70.4%
240 - 360 198 924,848,889 83.0% 8.0938% 1.42 71.0%
Total/Weighted Average: 217 $ 1,114,794,873 100.0% 8.1541% 1.47x 68.4%
MAXIMUM REMAINING AMORTIZATION TERM (MONTHS): 360
MINIMUM REMAINING AMORTIZATION TERM (MONTHS): 163
WTD. AVG. REMAINING AMORTIZATION TERM (MONTHS): 289
(1) Excluding CTL Loans.
REMAINING TERMS TO STATED MATURITY (1)
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
RANGE OF UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
REMAINING TERMS MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
TO STATED MATURITY (MONTHS) LOANS BALANCE BALANCE RATES U/W DSCR (2) LTV RATIO (2)
30 - 83 10 $ 236,211,013 21.2% 8.5073% 1.59x 60.0%
84 - 119 200 860,146,014 77.2% 8.0734% 1.43 70.6%
120 - 237 7 18,437,845 1.7% 7.3954% 1.18 72.3%
Total/Weighted Average: 217 $ 1,114,794,873 100.0% 8.1541% 1.47x 68.4%
MAXIMUM REMAINING TERM TO STATED MATURITY (MONTHS): 237
MINIMUM REMAINING TERM TO STATED MATURITY (MONTHS): 30
WTD. AVG. REMAINING TERM TO STATED MATURITY (MONTHS)105
----------------------------
(1) In the case of ARD Loans, the anticipated repayment date is assumed to be
the maturity date for the purposes of the foregoing table.
(2) Excluding CTL Loans.
YEARS BUILT/YEARS RENOVATED (1)
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
MORTGAGED CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
RANGE OF YEARS REAL PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
BUILT/RENOVATED PROPERTIES BALANCE BALANCE RATES U/W DSCR(2) LTV RATIO(2)
1889 - 1970 49 $ 19,387,264 1.7% 8.8645% 1.47x 67.7%
1971 - 1980 8 39,886,030 3.6% 7.2917% 1.42 72.2%
1981 - 1990 36 231,601,718 20.8% 8.4744% 1.40 66.5%
1991 - 2000 144 823,919,861 73.9% 8.0891% 1.49 68.8%
--------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE: 237 $ 1,114,794,873 100.0% 8.1541% 1.47X 68.4%
==================================================================================================
MOST RECENT YEAR BUILT/RENOVATED: 2000
OLDEST YEAR BUILT/RENOVATED (1): 1889
WTD. AVG. YEAR BUILT/RENOVATED: 1994
-------------------------------------
(1) Year Built/Renovated reflects the later of the Year Built or the Year
Renovated except in certain instances with respect to purchased small balance
loans which reflect the year built.
(2) Excluding CTL Loans.
OCCUPANCY RATES AT UNDERWRITING (1)
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
MORTGAGED CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
RANGE OF REAL PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
OCCUPANCY RATES AT U/W PROPERTIES BALANCE BALANCE RATES U/W DSCR LTV RATIO
54.0% - 84.9% 10 $ 55,899,729 5.0% 8.2687% 1.31x 71.4%
85.0% - 89.9% 11 26,255,965 2.4% 8.3422% 1.32 70.0%
90.0% - 94.9% 27 111,220,830 10.0% 8.2406% 1.30 73.9%
95.0% - 97.4% 39 265,902,150 23.9% 7.9999% 1.54 67.9%
97.5% - 100.0% 141 609,342,537 54.7% 8.1428% 1.48 67.4%
--------------------------------------------------------------------------------------------------
Total/Weighted Average: 228 $ 1,068,621,210 95.9% 8.1289% 1.46x 68.5%
==================================================================================================
MAXIMUM OCCUPANCY RATE AT U/W: 100.0%
MINIMUM OCCUPANCY RATE AT U/W: 54.0%
WTD. AVG. OCCUPANCY RATE AT U/W: 96.8%
---------------------------------------
(1) Does Not Include Hospitality Properties.
UNDERWRITTEN DEBT SERVICE COVERAGE RATIOS
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
RANGE OF MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
U/W DSCRS LOANS BALANCE BALANCE RATES U/W DSCR (1) LTV RATIO (1)
CTL 1 11,022,772 1.0% 6.6998% N/A N/A
1.02 - 1.19 2 6,352,627 0.6% 8.1471% 1.16x 78.9%
1.20 - 1.29 77 336,420,597 30.2% 8.2819% 1.25 74.7%
1.30 - 1.39 61 292,004,762 26.2% 8.0725% 1.34 73.2%
1.40 - 1.49 35 119,797,977 10.7% 7.9640% 1.44 69.7%
1.50 - 1.59 18 147,420,060 13.2% 8.7247% 1.53 62.8%
1.60 - 3.38x 23 201,776,078 18.1% 7.8348% 1.99 53.8%
--------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE: 217 $ 1,114,794,873 100.0% 8.1541% 1.47X 68.4%
==================================================================================================
MAXIMUM U/W DSCR (1): 3.38X
MINIMUM U/W DSCR (1) (2): 1.02X
WTD. AVG. U/W DSCR (1): 1.47X
---------------------------------
(1) Excluding CTL Loans.
(2) This Loan is secured by a NNN lease obligation from the United States Postal Service
CUT-OFF DATE LOAN-TO-VALUE RATIOS
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
RANGE OF CUT-OFF DATE MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
LOAN-TO-VALUE RATIOS LOANS BALANCE BALANCE RATES U/W DSCR (1) LTV RATIO (1)
CTL 1 11,022,772 1.0% 6.6998% N/A N/A
22.60% - 55.00% 14 130,268,693 11.7% 7.8339% 2.14x 47.6%
55.10% - 65.00% 35 165,244,876 14.8% 8.5499% 1.54 59.5%
65.10% - 67.50% 18 111,115,705 10.0% 8.1351% 1.51 66.6%
67.60% - 70.00% 25 55,739,972 5.0% 8.4695% 1.36 68.7%
70.10% - 72.50% 19 99,891,550 9.0% 7.8852% 1.35 71.9%
72.60% - 75.00% 50 280,203,592 25.1% 8.1817% 1.33 74.0%
75.10% - 77.50% 24 133,261,348 12.0% 8.2578% 1.28 76.4%
77.60% - 78.50% 10 42,620,241 3.8% 8.1524% 1.25 78.2%
78.60% - 79.50% 7 43,625,194 3.9% 7.8392% 1.27 78.9%
79.60% - 80.00% 13 40,935,231 3.7% 8.0631% 1.31 79.8%
80.10% - 83.00% 1 865,699 0.1% 7.8750% 1.02 82.4%
--------------------------------------------------------------------------------------------------
Total/Weighted Average: 217 $ 1,114,794,873 100.0% 8.1541% 1.47x 68.4%
==================================================================================================
MAXIMUM CUT-OFF DATE LTV RATIO 82.4%2):
MINIMUM CUT-OFF DATE LTV RATIO 22.6%
WTD. AVG. CUT-OFF DATE LTV RATI68.4%:
-------------------------------
(1) Excluding CTL Loans.
(2) This Loan is secured by a NNN lease obligation from the United States Postal Service
UNDERLYING MORTGAGE LOANS BY AMORTIZATION TYPE
WEIGHTED
NUMBER OF PERCENTAGE OF AVERAGE WEIGHTED
UNDERLYING CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
LOAN TYPE LOANS BALANCE BALANCE RATES U/W DSCR LTV RATIO
Balloon 174 $ 596,598,220 53.5% 8.0898% 1.46x 68.9%
Fully Amortizing 6 $ 7,415,073 0.7% 8.4294% 1.18x 72.3%
ARD 37 510,781,580 45.8% 8.2253% 1.48 67.7%
TOTAL/WEIGHTED AVERAGE: 217 $1,114,794,873 100.0% 8.1541% 1.47X 68.4%
1 Alabama AL #N/A
2 Alaska AK #N/A
3 Arizona AZ #N/A
4 Arkansas AR #N/A
5 California CA #N/A
6 Colorado CO #N/A
7 Connecticut CT #N/A
8 Delaware DE #N/A
9 District of Columbia DC #N/A
10Florida FL #N/A
11Georgia GA #N/A
12Hawaii HI #N/A
13Idaho ID #N/A
14Illinois IL #N/A
15Indiana IN #N/A
16Iowa IA #N/A
17Kansas KS #N/A
18Kentucky KY #N/A
19Louisiana LA #N/A
20Maine ME #N/A
21Maryland MD #N/A
22Massachusetts MA #N/A
23Michigan MI #N/A
24Minnesota MN #N/A
25Mississippi MS #N/A
26Missouri MO #N/A
27Montana MT #N/A
28Nebraska NE #N/A
29Nevada NV #N/A
30New Hampshire NH #N/A
31New Jersey NJ #N/A
32New Mexico NM #N/A
33New York NY #N/A
34North Carolina NC #N/A
35North Dakota ND #N/A
36Ohio OH #N/A
37Oklahoma OK #N/A
38Oregon OR #N/A
39Pennsylvania PA #N/A
40Rhode Island RI #N/A
41South Carolina SC #N/A
42South Dakota SD #N/A
43Tennessee TN #N/A
44Texas TX #N/A
45Utah UT #N/A
46Various Various #N/A
47Vermont VT #N/A
48Virgin Islands VI
49Virginia VA
50Washington WA
51West Virginia WV
52Wisconsin WI
52Wyoming WY
MORTGAGED REAL PROPERTIES BY PROPERTY TYPE
WEIGHTED
NUMBER OF PERCENTAGE AVERAGE WEIGHTED
MORTGAGED CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
REAL PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
PROPERTY TYPE PROPERTIES BALANCE BALANCE RATES U/W DSCR (1)LTV RATIO (1)
Office 38 $ 435,890,951 39.1% 7.9930% 1.48 69.6%
Retail 48 368,255,178 33.0% 8.3057% 1.51x 64.4%
Multifamily 106 179,000,501 16.1% 8.1161% 1.33 74.3%
Hotel 9 46,173,663 4.1% 8.7370% 1.58 65.4%
Industrial 11 41,502,128 3.7% 8.1013% 1.43 68.2%
Mixed Use 12 22,033,977 2.0% 8.3731% 1.33 69.9%
CTL 4 11,022,772 1.0% 6.6998% N/A N/A
Assisted Living 2 7,292,944 0.7% 9.1800% 1.46 68.4%
Manufactured Housing 7 3,622,761 0.3% 8.2154% 1.44 70.0%
--------------------------------------------------------------------------------------------------
Total/Weighted Average: 237 $ 1,114,794,873 100.0% 8.1541% 1.47x 68.4%
==================================================================================================
----------------------------------
(1) Excluding CTL Loans.
MORTGAGED REAL PROPERTIES BY PROPERTY SUB-TYPE
WEIGHTED
NUMBER OF PERCENTAGE AVERAGE WEIGHTED
MORTGAGED CUT-OFF DATE INITIAL MORTGAGE WEIGHTED AVERAGE
REAL PRINCIPAL MORTGAGE POOL INTEREST AVERAGE CUT-OFF DATE
PROPERTY TYPE PROPERTY SUB-TPROPERTIES BALANCE BALANCE RATES U/W DSCR LTV RATIO
Retail
Anchored (1) 30 $ 332,398,870 29.8% 8.3179% 1.53x 63.6%
Unanchored 18 35,856,308 3.2% 8.1931% 1.35 72.4%
Total/Weighted Average: 48 $ 368,255,178 33.0% 8.3057% 1.52x 64.4%
-----------------------------------------------------------------------------------------------------------------
Hotel
Limited Service 4 $ 11,752,149 1.1% 9.0598% 1.54x 66.0%
Full Service 5 $ 34,421,514 3.1% 8.6268% 1.58x 65.2%
Total/Weighted Average: 9 $ 46,173,663 4.1% 8.7370% 1.57x 65.4%
-----------------------------------------------------------------------------------------------------------
(1) Includes shadow anchored properties.
MATURITY LOAN-TO-VALUE RATIOS (1)
WEIGHTED
4/1/2001 PERCENTAGE OF AVERAGE WEIGHTED
NUMBER OF SCHEDULED INITIAL MORTGAGE WEIGHTED AVERAGE
RANGE OF MATURITY DATE MORTGAGE PRINCIPAL MORTGAGE POOL INTEREST AVERAGE 4/1/2001
LOAN-TO-VALUE RATIOS LOANS BALANCE BALANCE RATES U/W DSCR (2) LTV RATIO (2)
1.00% - 50.00% 20 66,414,152 6.0% 7.493% 2.15 52.4%
50.01% - 57.50% 38 237,090,825 21.3% 8.458% 1.64 57.1%
57.51% - 63.00% 47 177,159,787 15.9% 8.138% 1.51 66.9%
63.01% - 67.00% 49 283,813,597 25.5% 7.965% 1.36 73.4%
67.01% - 68.50% 23 63,640,154 5.7% 8.452% 1.27 74.7%
68.51% - 70.00% 12 123,472,389 11.1% 8.163% 1.27 76.9%
70.01% - 71.50% 17 130,439,386 11.7% 8.182% 1.26 76.8%
71.51% - 72.30% 5 25,349,510 2.3% 8.258% 1.32 79.8%
Total/Weighted Average: 211 $ 1,107,379,800 99.3% 8.152% 1.46x 68.6%
Maximum Maturity Date LTV Ratio 72.3%
Minimum Maturity Date LTV Ratio 18.7%
Wtd. Avg. Maturity Date LTV Ratio 62.1%
-------------------------------
(1) Excluding fully amortizing loans.
(2) Excluding the CTL Loan.
CALL PROTECTION ANALYSIS
CURRENT 12 24 36 48
PREPAYMENT PREMIUM/RESTRICTION APR-01 APR-02 APR-03 APR-04 APR-05
Lockout/Defeasance LO 99.9% 99.9% 99.7% 97.4% 90.0%
Greater of Yield Maintenance and 1% YM1 0.1% 0.1% 0.3% 2.3% 2.7%
1% Penalty 1 0.0% 0.0% 0.0% 0.0% 6.9%
Open Open 0.0% 0.0% 0.0% 0.3% 0.3%
TOTAL 100.0% 100.0% 100.0% 100.0% 100.0%
Mortgage Pool Balance (000s) 1,114,795 1,107,607 1,099,629 1,090,559 1,080,658
% of Cut-Off Date Balance 100.0% 99.4% 98.6% 97.8% 96.9%
Next Section
Previous Section