COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES SERIES 1999 C1
8-K, 1999-10-26
ASSET-BACKED SECURITIES
Previous: EAGLEDIRECT COM INC, S-1, 1999-10-26
Next: ABN AMRO MORTGAGE CORP SERIES 1999-7, 8-K, 1999-10-26





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(D) OF THE
                       SECURITIES AND EXCHANGE ACT OF 1934


Date of Report:  October 22, 1999
- ---------------------------------
(Date of earliest event reported)



              Credit Suisse First Boston Mortgage Securities Corp.
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)



        Delaware                      333-51771                 13-3320910
- --------------------------------------------------------------------------------
(State or Other Jurisdiction         (Commission             (I.R.S. Employer
     of Incorporation)               File Number)            Identification No.)



                11 Madison Avenue, New York, New York 10010-3629
- --------------------------------------------------------------------------------
                      Address of Principal Executive Office



       Registrant's telephone number, including area code: (212) 325-3629



<PAGE>




ITEM 5.    OTHER EVENTS.

               Attached as Exhibit 99.1 to this  Current  Report is a collateral
term  sheet  (the  "Collateral  Term  Sheet")  in  respect  of the  Registrant's
Commercial   Mortgage   Pass-Through    Certificates,    Series   1999-C1   (the
"Certificates"). The Certificates are being offered pursuant to a Prospectus and
related Prospectus Supplement (together, the "Prospectus"), which has been filed
with the Commission pursuant to Rule 424(b)(5) under the Securities Act of 1933,
as amended (the "Act").  The Certificates  have been registered  pursuant to the
Act  under  a  Registration   Statement  on  Form  S-3  (No.   333-51771)   (the
"Registration  Statement").  The Registrant  hereby  incorporates the Collateral
Term Sheet by reference in the Registration Statement.

               Any statement or  information  contained in the  Collateral  Term
Sheet  shall  be  deemed  to be  modified  or  superseded  for  purposes  of the
Prospectus and the Registration Statement by statements or information contained
in the Prospectus.


ITEM 7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

          (c)  Exhibits

               Exhibit No.                   Description
               -----------                   ----------------------
               99.1                          Collateral Term Sheet








<PAGE>




               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/ Allan Baum
                                             ------------------------------
                                               Name:  Allan Baum
                                               Title:  Vice President

Date:  October 25, 1999



<PAGE>




                                  EXHIBIT INDEX



Exhibit No.           Description                    Paper (P) or Electronic (E)
- -----------           -----------                    ---------------------------
99.1                  Collateral Term Sheet          E



[Two  graphics  were  omitted  from the bottom of each page in this  report that
consisted  of the  corporate  logos of Credit  Suisse  First  Boston  and Morgan
Stanley Dean Witter.]

                      OCTOBER 1999
- --------------------------------------------------------------------------------

          INVESTOR INFORMATION
          CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP.
          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
          SERIES 1999-C1


Under no  circumstances  shall the information  presented  hereby  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
("CSFB") and Morgan Stanley  Mortgage & Co.  Incorporated  ("MS") provide to you
information  in  connection  with  your  considering  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.  The
information  contained herein has been compiled by CSFB and MS from sources that
CSFB and MS  believe to be  reasonably  reliable.  However,  CSFB and MS make 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 made solely
on the results of your own due diligence with respect to the securities referred
to herein and only upon your review of the prospectus and prospectus supplement.
This  information may not be delivered by you to any other person without CSFB's
and MS's  prior  written  consent.  CSFB and MS may  from  time to time  perform
investment  banking services for or solicit investment banking business from any
company named in the information  herein. CSFB and MS and/or their employees may
from  time to time  have a long or  short  position  in any  security  discussed
herein.

CREDIT | FIRST
SUISSE | BOSTON                                       MORGAN STANLEY DEAN WITTER

<PAGE>


TABLE OF CONTENTS
- --------------------------------------------------------------------------------


PAGE

o     OVERVIEW
o     COLLATERAL OVERVIEW
o     PROPERTY TYPES
o     GEOGRAPHIC DISTRIBUTION
o     UNDERWRITING CHARACTERISTICS
o     CALL PROTECTION PROVISIONS
o     CERTIFICATE DESCRIPTION
o     TOP TEN MORTGAGE LOANS
o     MARKET ISSUES - HOTELS
o     MARKET ISSUES - CREDIT TENANT LEASE LOAN - ACCOR LOANS
o     MARKET ISSUES - RETAIL
o     MARKET ISSUES - SUBORDINATE FINANCINGS


Under no  circumstances  shall the information  presented  hereby  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
("CSFB") and Morgan Stanley  Mortgage & Co.  Incorporated  ("MS") provide to you
information  in  connection  with  your  considering  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.  The
information  contained herein has been compiled by CSFB and MS from sources that
CSFB and MS  believe to be  reasonably  reliable.  However,  CSFB and MS make 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 made solely
on the results of your own due diligence with respect to the securities referred
to herein and only upon your review of the prospectus and prospectus supplement.
This  information may not be delivered by you to any other person without CSFB's
and MS's  prior  written  consent.  CSFB and MS may  from  time to time  perform
investment  banking services for or solicit investment banking business from any
company named in the information  herein. CSFB and MS and/or their employees may
from  time to time  have a long or  short  position  in any  security  discussed
herein.


<PAGE>

<TABLE>
<CAPTION>
OVERVIEW (1)
- --------------------------------------------------------------------------------

<S>                             <C>
o CSFB 1999-C1:                 $1.19 Billion (approximate) Conduit
o CO-LEAD MANAGERS              Credit Suisse First Boston Corporation ("CSFB")
    AND JOINT BOOKRUNNERS:      Morgan Stanley & Co. Incorporated ("MS")
o MORTGAGE LOAN SELLERS:        Credit Suisse First Boston Mortgage Capital LLC(86%)
                                Morgan Stanley Mortgage Capital Inc. (14%)
o RATING AGENCIES:              Duff & Phelps
                                Fitch IBCA
                                Moody's
o SPECIAL SERVICER:             Lennar Partners, Inc.
o MASTER SERVICER:              Wells Fargo Bank, NA
o TRUSTEE:                      The Chase Manhattan Bank
o CERTIFICATE ADMINISTRATOR:    Norwest Bank Minnesota, NA
o INFORMATION (OCT. 11-15):     Preliminary Prospectus ("Reds")
                                Rating Agency Pre-Sale Reports
                                Collateral & Structural Term Sheet
o THIRD PARTY MODELS:           Conquest
                                Trepp
                                Intex
o PRICING:                      Week November 1, 1999
o CLOSING:                      On or about November 5, 1999
<FN>

(1) All percentages and dollar amounts referred to herein are approximate.
</FN>
</TABLE>


<PAGE>

COLLATERAL OVERVIEW
- --------------------------------------------------------------------------------
o INITIAL POOL BALANCE (1):                                      $1,187,129,449

o NUMBER OF MORTGAGE LOANS:                                      153 loans

o NUMBER OF MORTGAGED PROPERTIES:                                192

o AVERAGE MORTGAGE LOAN BALANCE:                                 $7.76 million

o TOP THREE LOANS (% OF POOL):                                   13%

o TOP TEN LOANS (% OF POOL):                                     34%

o WEIGHTED AVERAGE DSCR (2):                                     1.41x

o WEIGHTED AVERAGE LTV (2):                                      67%

o WEIGHTED AVERAGE BALLOON/ARD LTV (2):                          59%

o WEIGHTED AVERAGE REMAINING TERM (3):                           119 months

o WEIGHTED AVERAGE REMAINING LOCK-OUT
    PLUS YIELD MAINTENANCE:                                      114 months
- --------------
(1) Subject to a permitted  variance  of plus or minus 5%.
(2) Excluding  the credit lease loans.
(3) To the earlier of Maturity or Anticipated Repayment Date.
<PAGE>

PROPERTY TYPES
- --------------------------------------------------------------------------------

o PROPERTY TYPE - % BY POOL BALANCE

[A  graphic  was  omitted  that  consisted  of a pie chart  that  indicated  the
percentage of the types of properties in the Intial Pool Balance.]

                                  LESS THAN 3%
                             UNANCHORED RETAIL 2.8%
                           EXTENDED STAY LODGING 2.4%
                              SPECIAL PURPOSE 2.3%
                               SELF-STORAGE 1.5%
                     MANUFACTURED HOUSING COMMUNITIES 0.2%

                               CREDIT LEASE 3.4%

                          LIMITED SERVICE LODGING 3.6%

                                COOPERATIVE 3.9%

                           FULL SERVICE LODGING 4.2%

                                 MIXED USE 6.3%

                                INDUSTRIAL 6.6%

                               MULTIFAMILY 15.1%

                             ANCHORED RETAIL 17.9%

                                  OFFICE 29.9%

<PAGE>

GEOGRAPHIC DISTRIBUTION
- --------------------------------------------------------------------------------

o LOCATION - % BY POOL BALANCE

  Less than 1.00% [ ]   1.00-5.99% [ ]   6.00-9.99% [ ]   Greater than 9.99% [ ]

[A  graphic  was  omitted  that  consisted  of a map of the United  States  that
illustrated  the  number  of  properties  in each  state  and  their  respective
percentage of the Initial Pool Balance by state.]

IDAHO
0.30%

UTAH
0.60%

SOUTH DAKOTA
0.20%

MISSOURI
2.50%

MINNESOTA
1.90%

ILLINOIS
1.30%

WISCONSIN
0.80%

INDIANA
2.60%

OHIO
0.80%

PENNSYLVANIA
2.80%

MASSACHUSETTS
4.60%

CONNECTICUT
0.40%

NEW YORK
21.20%

NEW JERSEY
3.10%

MARYLAND
1.10%

WASHINGTON, DC
3.50%

VIRGINIA
0.80%

WEST VIRGINIA
0.60%

TENNESSEE
0.20%

NORTH CAROLINA
1.30%

GEORGIA
1.00%

SOUTH CAROLINA
0.30%

FLORIDA
8.70%

PUERTO RICO
3.30%

KENTUCKY
0.30%

MISSISSIPPI
0.10%

ARKANSAS
0.10%

TEXAS
3.70%

NEW MEXICO
0.70%

ARIZONA
1.70%

COLORADO
4.70%

CALIFORNIA
18.10%

NEVADA
0.10%

OREGON
0.90%

WASHINGTON
5.70%

<PAGE>

UNDERWRITING CHARACTERISTICS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                                     % OF INITIAL          NUMBER OF
                                     POOL BALANCE       MORTGAGE LOANS
- --------------------------------------------------------------------------------

Funded Reserves(1)
   Taxes                                  99%                  137
   Insurance                              94                   128
   CapEx/Replacement Reserves             85                   106
   TI & LC (2)                            83                    64

Cash Management
   Hard Lockbox                           44%                   33
   Springing Lockbox                      36                    50
   None                                   19                    70

Borrower
     Single Purpose Entity                95%                  123
- --------------------------------------------------------------------------------

(1)  Includes loans with funded and/or collected reserves. Excluding the credit
     lease loans.
(2)  Includes office, retail,  industrial and mixed use properties.  Percent of
     office, retail and industrial properties.


<PAGE>

CALL PROTECTION PROVISIONS
- --------------------------------------------------------------------------------


o  CALL PROTECTION BY PREPAYMENT RESTRICTIONS CATEGORIES (1)


[A graphic was omitted that consisted of a horizontal bar graph illustrating the
interest payments and principal windows of each class of certificates.]

- --------------
(1)   Any unplotted  amounts are assumed to be zero;  may not add up to 100% due
      to rounding


<PAGE>

CERTIFICATE DESCRIPTION
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                     AVERAGE      EXPECTED
            EXPECTED            CERTIFICATE            % OF           CREDIT          LIFE        PRINCIPAL
CLASS       RATING(1)             BALANCE (2)        TRANSACTION    ENHANCEMENT     (YEARS)(3)    WINDOW(3)
- -------------------------------------------------------------------------------------------------------------
<S>      <C>                  <C>                     <C>            <C>             <C>         <C>
A-1      AAA/AAA/Aaa           $199,500,000           16.81%          26.50%          5.70       11/99-01/08
A-2      AAA/AAA/Aaa            673,000,000           56.69           26.50           9.42       01/08-09/09
A-X      AAA/AAA/Aaa          1,187,129,449             NAP             NAP           9.15       11/99-03/19
B        AA/AA/Aa2               53,400,000            4.50           22.00           9.86       09/09-09/09
C        A/A/A2                  59,400,000            5.00           17.00           9.86       09/09-09/09
D        A-/A-/A3                14,800,000            1.25           15.75           9.86       09/09-09/09
E        BBB/BBB/Baa2            41,600,000            3.50           12.25           9.86       09/09-09/09
F        BBB-/BBB-/Baa3          20,700,000            1.75           10.50           9.93       09/09-10/09
G(4)     NR/BB+/NR               32,700,000            2.75            7.75           9.94       10/09-10/09
H(4)     NR/BB/NR                23,700,000            2.00            5.75           9.97       10/09-11/09
J(4)     NR/BB-/NR               11,900,000            1.00            4.75          10.03       11/09-11/09
K(4)     NR/B+/NR                11,900,000            1.00            3.75          10.07       11/09-06/10
L(4)     NR/NR/B2                16,000,000            1.35            2.40          12.79       06/10-09/13
M(4)     NR/NR/B3                 9,500,000            0.80            1.60          15.32       09/13-06/17
N(4)     NR/CCC/NR                7,100,000            0.60            1.00          18.89       06/17-03/19
O(4)     NR/NR/NR                11,929,449            1.00            0.00          19.36       03/19-03/19
- -------------------------------------------------------------------------------------------------------------
<FN>
(1)  Ratings  shown  are  those  of  Duff  &  Phelps,   FitchIBCA  and  Moody's
     respectively.  Classes  marked  "NR"  will not be rated by the  applicable
     Rating Agency.
(2)  Subject to a permitted variance of plus or minus 5%.
(3)  Based  on  the  Mortgage  Loan  Assumptions  and  Prepayment  Assumptions,
     assuming 0% CPR.
(4)  Private   Certificates  not  offered  by  the  Prospectus  and  Prospectus
     Supplement.
</FN>
</TABLE>


<PAGE>

TOP TEN MORTGAGE LOANS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
PROPERTY                 PROPERTY       PROPERTY          PRINCIPAL       % OF       UNITS/       LOAN PER
NAME                     TYPE           LOCATION          BALANCE     POOL BALANCE   SF           UNIT/SF       DSCR      LTV
- --------------------------------------------------------------------------------------------------------------------------------

<S>                      <C>            <C>              <C>              <C>     <C>           <C>              <C>       <C>
Exchange Apartments(1)   Multifamily    New York, NY      $58,000,000     4.9%         345      $168,116         1.48x     46.0%
Selig Loans              Office         Seattle, WA        51,092,418     4.3      620,831            82         1.24      52.6
Tallahassee Mall         Retail         Tallahassee, FL    47,937,104     4.0      973,973            49         1.15      70.1
ACCOR Loans              Credit Lease   Various Cities     40,282,058     3.4        1,224        32,910          N/A       N/A
Hato Rey Tower           Office         San Juan, PR       38,774,229     3.3      346,231           112         1.25      73.9
L'Enfant Plaza           Mixed Use      Washington, DC     37,204,671     3.1      889,438(2)        133(2)      1.39      65.9
Holiday Inn-Broadway     Lodging        New York, NY       36,000,000     3.0          531        67,797         1.94      43.9
Scholastic Building      Office         New York, NY       33,965,600     2.9      225,000           151         1.49      77.2
Blue Hills Office Park   Office         Canton, MA         33,149,000     2.8      273,863           121         1.20      78.9
150 William Street       Office         New York, NY       29,440,579     2.5      477,572            62         1.20      72.3

TOTAL/WEIGHTED AVG.                                      $405,845,659     34.2%                                  1.37x(3)  62.9%(3)
- --------------------------------------------------------------------------------------------------------------------------------
<FN>
(1)   For Exchange Apartments Note A only.
(2)   Reflects  office square footage and the allocated loan per square foot for
      the office space.  The hotel has 370 rooms and an allocated  loan per room
      of $83,660.
(3)   Excluding the ACCOR Loans.
</FN>
</TABLE>


<PAGE>

MARKET ISSUES
- --------------------------------------------------------------------------------

o HOTELS

      % of Pool:                                                     10.1%

      Average Balance(1):                                            $6,679,589

      Largest Loan (% of pool):                                      3.0%

      Weighted Average DSCR:                                         1.78x

      Weighted Average LTV:                                          58%

      Weighted Average Loan per Key:                                 $47,636

      Full Service or Luxury (% of pool):                            4.2%

      Limited Service (% of pool):                                   3.6%

      Extended Stay (% of pool):                                     2.4%

- --------------
(1)   Based on allocated balance by property.


<PAGE>
                                                                    CONFIDENTIAL
- --------------------------------------------------------------------------------
CSFB 1999-C1

MARKET ISSUES

- ------------------------------------------------------------------------------

o     CREDIT TENANT LEASE LOAN - ACCOR LOANS

            % of Pool:                   3.4%
            Loan Balance:                $40,282,058
            Company Description:         ACCOR  is a  global  hospitality  and
                                         travel  group  with   activities   in
                                         tourism,    institutional   catering,
                                         vouchers and auto  rental.  ACCOR has
                                         approximately  130,000  employees and
                                         operations  in  over  130  countries.
                                         ACCOR  operates  one of  the  world's
                                         largest hotel  networks  ranging from
                                         limited   service  hotels  to  resort
                                         hotels and  including  such brands as
                                         Sofitel,  Ibis,  Novotel,  Formula  1
                                         and  Motel  6.  ACCOR  also  operates
                                         one of the  world's  largest  service
                                         voucher  programs with  approximately
                                         10    million    users    on    three
                                         continents,  as well as operating one
                                         of  the   largest   business   travel
                                         agency networks and Europe's  largest
                                         car rental operation.
            S&P Long Term
            Foreign Issuer Rating:       "BBB"
            S&P Outlook:                 Negative
            Market Cap(1):               / /7.55 billion
            1998 Revenues(2):            / /5.623 billion
            1998 EBITDA(2):              / /949 million

- --------------
(1)   Source: Bloomberg, October 14, 1999
(2)   ACCOR 1998 Annual Report


<PAGE>

MARKET ISSUES
- --------------------------------------------------------------------------------

o RETAIL

- --------------------------------------------------------------------------------
                            # OF        % OF        SQUARE          % OF RETAIL
                         PROPERTIES     POOL         FEET           SQUARE FEET
- --------------------------------------------------------------------------------

  Anchored Retail            29          18%       3,685,197            92%

  Unanchored Retail          13           3         316,124              8
- --------------------------------------------------------------------------------



<PAGE>

MARKET ISSUES
- --------------------------------------------------------------------------------

o  SUBORDINATE FINANCINGS(1)

      % of Pool:                                         14.8%

      Balance of Subordinate Financings(2):              $57.2 million

      % of Pool with Subordinate
            Financing Held by Originator:                3.1%

      % of Pool with Subordinate
            Financing Held by Third Party:               11.7%

      Weighted Average LTV(3):                           55.5%

      Weighted Average Aggregate LTV(4):                 73.5%
- --------------
(1)   Includes  mezzanine debt,  preferred equity and secured second  mortgages.
      Excludes loans secured by cooperative properties.
(2)   Includes only the allocated portions of the Selig Mezzanine Loan, L'Enfant
      Mezzanine Loan and L'Enfant Preferred Equity Interest.
(3)   Percentage  indicates  LTV  for  the  Loans  included  in the  Trust  Fund
      (excluding the subordinate financings) and the L'Enfant Whole Loan.
(4)   Includes the  aggregate of the Exchange  Apartments  Loans,  the allocated
      portion of the Selig  Mezzanine  Loan and the  Aggregate  of the  L'Enfant
      Notes, L'Enfant Mezzanine Loan and L'Enfant Preferred Equity Interest.

<PAGE>

Exchange Apartments
Location:           New York, NY
Principal Balance:  $58,000,000
Units:              345
DSCR:               1.48x
LTV:                46%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
                photograph of the Exchange Apartments property.]

- --------------------------------------------------------------------------------

<PAGE>

Selig Loans -- Airborne Building
Location:           Seattle, WA
Principal Balance:  $51,092,418
Square Feet:        620,831
DSCR:               1.24x
LTV:                52.6%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
         photograph of the Selig Loans -- Airborne Building property.]

- --------------------------------------------------------------------------------

<PAGE>

Tallahassee Mall
Location:           Tallahassee, FL
Principal Balance:  $47,937,104
Square Feet:        973,973
DSCR:               1.15x
LTV:                70.1%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
                  photograph of the Tallahassee Mall property.]

- --------------------------------------------------------------------------------

<PAGE>

Hato Ray Tower
Location:           San Juan, PR
Principal Balance:  $38,774,229
Square Feet:        346,231
DSCR:               1.25x
LTV:                73.9%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
                   photograph of the Hato Ray Tower property]

- --------------------------------------------------------------------------------

<PAGE>

L'Enfant Plaza
Location:           Washington, DC
Principal Balance:  $37,204,671
Square Feet:        889,438/370
DSCR:               1.39x
LTV:                65.9%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
                   photograph of the L'Enfant Plaza property.]

- --------------------------------------------------------------------------------

<PAGE>

Holiday Inn-Broadway
Location:           New York, NY
Principal Balance:  $36,000,000
Units:              531
DSCR:               1.94x
LTV:                43.9%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
                photograph of the Holiday Inn-Broadway property.]

- --------------------------------------------------------------------------------

<PAGE>

Scholastic Building
Location:           New York, NY
Principal Balance:  $33,965,600
Square Feet:        225,000
DSCR:               1.49x
LTV:                77.2%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
                photograph of the Scholastic Building property.]

- --------------------------------------------------------------------------------

<PAGE>

Blue Hills Office Park
Location:           Canton, PA
Principal Balance:  $33,149,000
Square Feet:        273,863
DSCR:               1.20x
LTV:                78.9%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
               photograph of the Blue Hills Office Park property.]

- --------------------------------------------------------------------------------

<PAGE>

150 William Street
Location:           New York, NY
Principal Balance:  $29,440,579
Square Feet:        477,572
DSCR:               1.20x
LTV:                72.3%

- --------------------------------------------------------------------------------

                   [A graphic was omitted that consisted of a
                 photograph of the 150 William Street property.]

- --------------------------------------------------------------------------------



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission