MAJOR MAJOR MAJOR MAJOR # TENANT #1 TENANT #1 TENANT #1 LEASE TENANT #2 NAME SQ. FT. EXPIRATION DATE NAME -------------------------------------------------- ------------------------------------------------------------------------------- - 1 Giant Food...
CSFB 2002-CKP1
February 15, 2002
# LOAN NAME PROPERTY NAME
--------------------------------------------------------------------------------------------------------------------------------
0 Xxxxxxxxx Xxxx Chemical Road and Germantown Pike
2 000 X Xxxxxx Office Building 000 X Xxxxxx, SE
3 Shops at Deerfield Square Shops at Deerfield Square
4 UNCLE BOB'S SELF STORAGE (1A) UNCLE XXX'S SELF STORAGE
5 SSC Portfolio (1B) SSC Portfolio
6 Park Center Office Building 0000 Xxxxxx Xxxxxxx
0 OAK RIDGE OFFICE PORTFOLIO (1C) OAK RIDGE OFFICE PORTFOLIO
0 Xxxxxxx Xxxx Portfolio 1201, 930 and 000 Xxxxxxx Xxxx
9 Bridgepark Shopping Center 27702 Crown Valley Parkway
10 The Summit - Phase II 000 Xxxxxx Xxxxxxxxx
00 Xxxx Xxxxxx Commons Main Street Commons
12 000 Xxxxx Xxxxxx 000 Xxxxx Xxxxxx
13 WESTCOAST GRAND HOTEL AT THE PARK (1D) 000 XXXX XXXXX XXXXX XXXXX
00 WestCoast Olympia Hotel (1D) 0000 Xxxxxxxxx Xxxx Xxxxx
15 Colonial Grand @ Bayshore Colonial Grand @ Bayshore
16 2101 El Segundo (Raytheon) 2101 El Segundo (Raytheon)
17 Xxxxx Xxxxx Technology Center Xxxxx Xxxxx Technology Center
18 Xxxxxxxx Farm Shopping Center Xxxxxxxx Farm Shopping Center
19 Bay Point Apartments Bay Point Apartments
20 Chaparral Apartments 000 Xxxx Xxxxxx Xxxx
21 823 Congress Building 000 Xxxxxxxx Xxxxxx
00 Xxxxxxx Xxxxx Apartments 0000 Xxxxx Xxxx Xxxxx Xxxx
23 The Piccard Building 0000 Xxxxxxx Xxxxx
24 The Leeward Apartment Homes The Leeward Apartment Homes
00 Xxxxxxxxxx Xxxxx Xxxxx 0000-0000 00xx Xxxxxx Xxxxx
26 Park Xxxxxxxx Apartments 0000 Xxxx Xxxxxxxx Xxxxxxxxx
00 Xxxxx Xxxx Xxxxxx Xxxxx Park Square
28 The Fox Chase Apartments The Fox Chase Apartments
29 North Palm Marketplace North Palm Marketplace
00 Xxxxxxxx X Xxxxxxxx V
31 Honeywell Building Honeywell Building
32 Brookwood Village Townhouses Brookwood Village Townhouses
00 Xxxxxxxxx Xxxx Medical Building Xxxxxxxxx Road Medical Building
34 Findlay Tall Timbers I Findlay Tall Timbers I
35 Medical Pavilion at St Xxxxxxx Medical Pavilion at St Xxxxxxx
00 Xxxxxx Xxxxx Plaza Shopping Center Walnut Grove Plaza Shopping Center
37 Xxxxxx Oaks Apartments Xxxxxx Oaks Apartments
38 Country Creek Apartments Country Creek Apartments
39 Tower OfficePlaza 1 Tower OfficePlaza 1
40 Versailles Apartments 00000 Xxxxx Xxxxxx Xxxxxx
00 Xxxxxxxx Xxxx Xxxxxxx X & XX 0000 Xxxxx Xxxxxxxx Xxxx Xxxx
42 Cherokee Commons Shopping Center 0000 Xxxxxxx 00
00 Xxxxxx Xxxx Xxxx Xxxxxx Xxxx West
44 Germantown Technology Center Germantown Technology Center
45 Royal Oaks Manor Apartments 000 Xxxx Pioneer Parkway
46 XXXXXXX OFFICE BUILDING (1E) 0000 XXXXXXX XXXXXX XXXXX
00 Xxxxxxx Retail Center (1E) 8095-0000 Xxxxxxx Xxxxxx Xxxxx
48 Xxxxx Office Building (1E) 0000 Xxxxxxx Xxxx Xxxxxxxxx
00 Xxxxxxxx Xxxxxxx Apartments 000 Xxxxxxx Xxxxxx
50 Xxxxxx Shopping Center Xxxxxx Shopping Center
00 Xxxxx Xxxx Court Office Building 00000 Xxxxxxx Xxxxxxxxx
00 Xxxxxx Xxxxx Xxxxxx Place
53 Xxxxxxx'x Landing Apartments 0000 00xx Xxxxxx
54 Natomas Self Storage Natomas Self Storage
55 NBR Marketplace NBR Marketplace
56 Pine Creek Apartments 000 Xxxxx Xxxx
00 Xxxxxxxx Xxxxxx Apartments 0000 Xxxxxxxx Xxxx
00 Xxxxxx Xxxxx of Emporia Apartments Chapel Ridge of Emporia Apartments
59 Pine Tree Park Apartments Pine Tree Park Apartments
00 Xxxxxxx Xxxxxx Xxxxxxx Square
61 Oak Valley Apartments 000 Xxxxxxx Xxx
62 Franklin Marketplace Shopping Center Franklin Marketplace Shopping Center
63 Fairways Office Center Fairways Office Center
00 Xxx Xxxxxx Xxxxx Apartments 0000 Xxx Xxxxxx Xxxxx
65 Chapel Ridge Apartments-Haysville Chapel Ridge Apartments-Haysville
66 North Port Shopping Center 000 Xxxx Xxxxx Xxxxx Xxxx
67 Xxxxxxxx Garden Apartments Xxxxxxxx Garden Apartments
68 Best Buy - Richmond VA Best Buy - Richmond VA
69 Fayette Promenade Phase II Shopping Center Fayette Promenade Phase II Shopping Center
00 Xxxxxxx Xxxxx Xxxxxxx Xxxxx
71 Village Square Apartments 00000 Xxxxxx Xxxx
00 Xxxxx Xxxxxx Plaza 126-000 Xxxx Xxxxx Xxxxxx
73 Andover Park Apartments Andover Park Apartments
74 Apple Creek Apartments Apple Creek Apartments
75 Madison on Xxxxxxxx Apartments 0000 Xxxxxxxx Xxxx
00 0000 Xxxxxxxxxxx Xxxxx Xxxx 0000 Xxxxxxxxxxx Xxxxx Xxxx
77 Highlands Business Park Highlands Business Park
78 St. Augustine Apartments 0000 Xxxxx Xx. Xxxxxxxxx Xxxx
00 Xxxxxx's Mercantile Center 00000 Xxxxxxxxx XxXxxxxxxxx Xxxxxxxxx
00 Xxxxx Commons Apartments 000 Xxxx 000xx Xxxxx
81 West Park Apartments 0000 Xxxxxxx Xxxxxx
82 Xxxxxxx Restaurants 11757, 12001, 12007 & 00000 Xxxxxx Xxxxxxxxx
00 Xxxxxxxxxx Xxxxx Xxxxxxxxxx Xxxxx
84 Deer Run Apartments Deer Run Apartments
85 Breckenridge Apartments 4323, 4510 & 0000 Xxxxx Xxxxxxxx Xxxxxx
00 000 Xxxxxxx Xxxxxx 000 Xxxxxxx Xxxxxx
87 Walgreens Drug Store-Scherville Walgreens Drug Store-Scherville
88 Landmark Apartments 000 Xxxxxxxx Xxxxx
89 Walgreens Drug Store-Wichita Walgreens Drug Store-Wichita
90 Silverwood Apartments 000 Xxxxx Xxxx Xxxxx
91 Avis Farms Commerce Park 000 Xxxx Xxxxx
92 Walgreens Drug Store-Greenwood Walgreens Drug Store-Greenwood
93 Walgreens Plaza-Peabody Walgreens Plaza-Peabody
94 Walgreens Drug Store-Xxxxxxxx Walgreens Drug Store-Xxxxxxxx
95 Market at Roger's Corners Market at Roger's Corners
96 Matador Villa Apartments 0000 Xxxxxxx Xxxxx
97 Colonial Village Apartments 000 Xxxxxxxx Xxxxxxxxx
98 Xxxxxxx Apartments Multiple Addresses
99 Terrace Park & Cancer Care Medical Office Terrace Park & Cancer Care Medical Office
100 Superior Self Storage Superior Self Storage
101 Dancea Apartments 000-000 Xxxxx Xxxx 000xx Xxxxxx
102 Golden Mile Shopping Center Golden Mile Shopping Center
103 Trail Commerce Center 0000 00xx Xxxxxx
000 Xxxxxxx Xxxxxx Apartments 00000-00 Xxxxxxx Xxxxxx
000 Walgreens Drug Store-Indianapolis Walgreens Drug Store-Indianapolis
106 The 1800 Building The 1800 Building
000 Xxxxx Xxxxx Mini Storage South Wales Mini Storage
108 Springwood Apartments Springwood Apartments
109 ASG Group II ASG Group II
110 Best Buy-Joplin Best Buy-Joplin
000 Xxxxx Xxxxx Apartments 0000 Xxxxx Xxxxxx
000 Xxxxx Xxxxxxx Shopping Center 0000 Xxxxx Xxxx
000 Xxxxxxxxx Retail Store Walgreens Retail Store
114 Central Park Apartments Central Park Apartments
115 Xxxxx Xxxxx Phase III Xxxxx Xxxxx Phase III
116 The Bungalows The Bungalows
117 Chicago Heights Apartments 000-000 Xxxx 00xx Xxxxxx
000 Xxxxxx Ridge Apartments 0000 Xxxx 0xx Xxxxxx
119 Casa Xxxxxx Apartments 0000 Xxxxxxxx Xxxx
120 Belle Village Apartments Belle Village Apartments
121 Metroplaza Shopping Center 714-000 Xxxxx Xx Xxxx Xxxxxx
122 Xxxxxxxx Apartments Xxxxxxxx Apartments
123 The Design Center The Design Center
124 Spring Hollow Apartments Spring Hollow Apartments
000 Xxxxxxx Xxxxx Apartments 000 Xxxxxxx Xxxxxxxxx
126 Crystal Lake Townhomes 3801-0000 Xxxxxxxxx Xxxxx
000 Xxxxx South Shopping Center Plaza South Shopping Center
128 Northern Passage Building 0000 Xxxxxxx Xxxxxx East
129 InSite Ottawa (XxXxxxxx) 000 XxXxxxxx Xxxx
000 Xxxxxx Apartments Xxxxxx Apartments
131 Oaks of Ashford Point II Apartments Oaks of Ashford Point II Apartments
132 Century Plaza Office Building 000 Xxxxxxx Xxxxx
000 Xxxxx Xxxxxxxx Xxxxxxxxxx Xxxx 0000 Xxxxxx Xxxxxxx Xxxxx
134 Regency Oaks Apartments 0000 Xxxxxxx Xxxxx
135 InSite Glendale Heights 0000 Xxxx Xxxxx Xxxx
000 Xxxx High Apartments 13824-00000 Xxxx X Xxxx & 000-000 Xxxxxx Xxxxxx
000 Xxxxxx Xxxx Xxxxx 0000 Xxxx Xxxxxx Xxxxxx Xxxx
138 Xxxxxxx/Airport Office Center 0000 Xxxxxxx Xxxxxx
000 Xxxxxx Estates Mobile Home Park 0000 Xxxxxx Xxxxxx
000 XXXXXXXXX APARTMENTS (1F) 00 XXXXXXXXX XXXXXX
141 Pinecrest Apartments (1F) 000 Xxxx Xxxxxx
000 Xxxxxx Xxxx Mobile Home Park 0000 Xxxx Xxxxxx Xxxx
000 Xxxxxxxxx Xxxxxxxx Ingleside Quarters
144 InSite White Lake 0000 Xxxxxxxx Xxxx
000 Xxxxxx Xxxxx Apartments 000 Xxxxx Xxxxxx Xxxxxx
146 Bethel Estates of Xxxxxxx Xxxxxx Estates of Gardner
147 Seven Gables Apartments 0000 Xxxxxxxx Xxxx
000 0000 Xxxxx Xxx 0000, 4402 and 0000 Xxxxx Xxxxxx
000 000 Xx Xxxxxx Xxxx 000 Xx Wright Xxxx
150 Xxxx Investments 000-000 Xxxxxxxxxx Xxxxxx and 000 Xxx Xxxxxxx Xxxxxx
000 Xxxxxxxx Xxxx 494 Shopping Center 22704 Loop 494
152 Leisure Days RV Resort 34533 Leisure Days Drive
153 Hiawatha Industrial Center Hiawatha Industrial Center
154 Fox Chase Park Apartments 307-000 Xxxxxxxxx Xxxxxx & 8248-0000 Xxxxxxxx Xxxxxx
000 Xxxxxx Xxxxx Mobile Home Park 0000 Xxxxx 00xx Xxxxxx
156 Alhambra Business Center - Phase II 0000 Xxxxx Xxxx 00 Xxxxxx
157 00000 Xxxxxx Xxxxx 00000 Xxxxxxx Xxxxxxxxx
158 Shady Acres Mobile Home Park 00 Xxxx Xxxxx Xxxx
159 Willow Brook Apartments 000 Xxxxxxxx Xxxxxx
000 Xxxxxx Xxxxx Apartments, Phase I Chapel Ridge Apartments, Phase I
161 Tempe Professional Plaza 0000 Xxxxx Xxxxx Xxxx
000 Xxxxx Park Mobile Home Park 000 Xxxx 00xx Xxxxxx
000 Xxxxxxx Xxxxx 00000 Xxxxxxx Xxxx
000 Xxxxxxx Pines Mobile Home Park 000 Xxxxxxx Xxxxxxx
000 Xxxxxxxxxx Xxxxxx 0000 Xxxxxxxxxx Xxxxxx
000 Chapel Ridge Apartments, Phase II Chapel Ridge Apartments, Phase II
167 Admiral Manufactured Housing Community and Self Storage 0000 Xxxxxxx Xxxxxxx
168 Blonde (Quality) Apartments 1616, 1620, 0000 & 0000 Xxxx 00xx Xxxxxx
169 Ardmore Self - Service Storage 1900 Veterans Boulevard
000 00 Xxxxxxxxxx Xxxxxx 00 Xxxxxxxxxx Xxxxxx
000 Xxxxxxxxxx Xxxx 000 Xxxxxxx Xxxx
172 North Reading Shopping Center 0 Xxxxxxxxxx Xxxxxx
000 Xxxxxxx Xxxxxx Apartments 0000 Xxxxxxx Xxxxxx
174 Fredricksburg Apartments 000 Xxxx Xxxxx Xxxxxxxxx
000 Xxxxxxxx Xxxxx Apartments 6420-0000 Xxxx Xxxxxxx Xxxxxx
000 Xxxx Xxxxx 0000 Xxxxx Xxxxx Xxxx 0
000 Northtown Village Shopping Center 0000 Xxxxxxx Xxxx
178 Cheyenne Apartments 0000 Xxxxx Xxxxxxxx Xxxxxx & 0000 & 0000 Xxxxxxxx Xxxxxx
000 Xxxxxx Xxxxx Apartments 6509 & 0000 Xxxxx Xxxxxxxxx
000 Xxxx Meadows Apartments 0000 Xxxxxxxxxx Xxxxx
000 000 Xxxxxxxxx Xxxxxx 000 Xxxxxxxxx Xxxxxx
000 Xxxxxxxx Xxxxx Apartments 000 Xxxxx Xxxxxx Xxxxxx
000 Xxxxxx Court Apartments 000-000 Xxxxx Xxxxxx Xxxxxx
000 Xxxx Verde Mobile Home Park 0000 Xxxxxxxx Xxxxxxxx Xxxx
185 Valley View Shopping Center 0000 Xxxxxx Xxxx Xxxx
186 InSite Harvard 0000 Xxxxx Xxxxxxxx Xxxxxx
187 Xxxxx Xxxxx Apartments 2506 Stadium Drive
000 Xxxx Xxxxx Xxxxxx Xxxxxxxxxx 0000 00xx Xxxxxx
CSFB 2002-CKP1
February 15, 2002 (continued)
MORTGAGE
# ZIP LOAN
ADDRESS CITY STATE CODE SELLER
-----------------------------------------------------------------------------------------------------------------------------------
1 Plymouth Meeting Xxxxxxxxxx PA 19462 Retail
2 Washington District of Columbia DC 20003 Office
0 Xxx Xxxxxxxx Xxxx & Xxxxxxxxx Xxxx Xxxxxxxxx XX 00000 KEY
4 VARIOUS VARIOUS VARIOUS VARIOUS PNC
5 Various Various OH Various KEY
6 Plano Collin TX 75093 Office
0 XXXXXXX XXX XXXXX XX 00000 COLUMN
0 Xxxxxxxxxxxx Xxxxxxxxxx XX 00000 Mixed Use
9 Ladera Ranch Orange CA 92694 Retail
10 Birmingham Jefferson AL 00000 Xxxxxx
00 Xxxx Xx. & Xxxx Xx. St. Xxxxxxx IL 60174 KEY
12 New York New York NY 10011 Office
00 XXXXXXX XXXXXXX XX 00000 HOTEL
14 Xxxxxxx Xxxxxxxx WA 98502 Hotel
15 0000 00Xx Xxx Xxxxxxxxx XX 00000 PNC
16 0000 Xxxx Xx Xxxxxxx Xxxxxxxxx Xx Xxxxxxx XX 00000 KEY
17 6310-0000 Xxxxx Xxxxx Xxx Xxxxx XX 00000 PNC
00 Xxx 000 Xxxxxxxx Xxxx Xx Xxxxxxxxxxxxxx XX 00000 PNC
19 0000 Xxxxx Xxxxxx Xx Xxxxxx Xxxxxxx XX 00000 PNC
20 Largo Pinellas FL 33770 Multifamily
21 Xxxxxx Xxxxxx TX 78701 Office
22 Orlando Orange FL 32808 Multifamily
23 Rockville Xxxxxxxxxx MD 20850 Office
24 000 X Xxxxxxx Xxxxxx Xxxx Xxxxx Xxxx Xxxx XX 00000 PNC
00 Xxxxxx Xxxxx Xxxxx XX 00000 Retail
26 Orlando Orange FL 32808 Multifamily
00 Xxx Xxxxx Xxxx & X000 Xxxxxxxx XX 00000 KEY
28 0000 X Xxxxxxx Xxxxx Xxxxxxx XX 00000 PNC
29 11201-00000 Xx Xxxxxxx 0 Xxxxx Xxxx Xxxxx XX 00000 KEY
30 0000 Xxxx Xxxxxxxx Xxxxxxx Xxxxxx XX 00000 KEY
00 000 Xxxx Xxxxxx Xxxx Xxxxxx Xxx Xxxxx XX 00000 PNC
32 0000 Xxxxxxxxx Xx Xxxxxxxxx Xxxxxxxx XX 00000 PNC
00 000 Xxxxxxxxx Xxxx Xxxxxxxxx XX 00000 KEY
34 0000 Xxxxxxxx Xxx Xxxxxxx XX 00000 KEY
35 34503 0Xx Xxxxxx Xxxxx Xxxxxxx Xxx XX 00000 KEY
36 0000 Xxxxx 000Xx Xxxxxx Xxxxx XX 00000 KEY
37 0000 Xxxxxx Xx. Dallas TX 75217 KEY
38 0000 X Xxxxxxx Xx Xxxxxxx XX 00000 PNC
39 00000 Xxxx Xx Xxxxxxxx XX 00000 PNC
40 Xxxxx Crest Cook IL 60429 Multifamily
41 Dallas Dallas TX 75211 Multifamily
42 Acworth Cherokee GA 30102 Retail
00 00Xx Xxxxxx Xxxxxxxxxxxx XX 00000 PNC
44 00000 Xxxxxxxxx Xx Xxxxxxxxxx XX 00000 PNC
45 Grand Prairie Dallas TX 75051 Multifamily
46 WEST XXXXXXX XXXXXX OH 45069 OFFICE
00 Xxxx Xxxxxxx Xxxxxx XX 00000 Retail
48 Mason Warren OH 45040 Office
00 Xxxxxxxxx Xxxxxxx Xxxxxxxx XX 00000 Multifamily
50 000 X. Xxxxxxx Xxxxxxxxx Xxxxxxxxx XX 00000 KEY
00 Xxxxxxxx Xxxxx Xxx Xxxxxxx XX 00000 Office
52 000 Xxxxxx Xx Xxxxxxxx XX 00000 PNC
00 Xxxxxxxxx Xxxxxxxxx XX 00000 Multifamily
00 0000 Xx Xxxxxx Xxxx Xxxxxxxxxx XX 00000 KEY
55 0000 00Xx Xxx X Xxxxxxxxx XX 00000 PNC
00 Xxxxxxx Xxxxxx XX 00000 Multifamily
57 Knoxville Xxxx TN 37919 Multifamily
58 0000 X 00Xx Xxx Xxxxxxx XX 00000 PNC
59 806-000 Xxxxx Xxxxxx Xxxxx Xxxxx Xxxx XX 00000 KEY
60 0000 Xxxxx Xxxxxxxxx Xxxxxx XX 00000 XXX
00 Xxxxxxxxx Xxxxxxx XX 00000 Multifamily
00 0000-0000 Xxxxxx Xxxxx Xxxxx Xxxx Xxxxxxxx XX 00000 KEY
63 00000 Xxxxxxxx Xxxx Xx Xxxxxxxxxx Xxxxx XX 00000 PNC
64 Fort Worth Tarrant TX 76112 Multifamily
65 000 X Xxxx Xx Xxxxxxxxx XX 00000 PNC
66 Port Washington Ozaukee WI 53074 Retail
67 000 X 00Xx Xx Xxxxx Xxxxxxxx XX 00000 PNC
68 0000 Xxxxxxxxx Xxxx Xxxxxxxx XX 00000 KEY
69 105-000 Xxxxxxxxx Xxxxxxx Xxxxxxxxxxxx XX 00000 KEY
70 215-000 X Xxxxxxx Xxx Xxxxxx XX 00000 PNC
00 Xxxxxxx Xxxxx XX 00000 Multifamily
72 Santa Fe Santa Fe NM 87501 Retail
00 000 Xxxxxxxxx Xxxxxx Xxxxxxxxxx XX 00000 KEY
74 0000 X Xxx Xx Xxxxxx Xxxxx XX 00000 PNC
75 San Antonio Bexar TX 78219 Multifamily
76 0000 Xxxxxxxxxxx Xxxxx Xxxx Xxx Xxxxx XX 00000 PNC
77 00000 Xxxxxxx Xxx Xx Xxxxxxxx XX 00000 PNC
00 Xxxxxx Xxxxxx XX 00000 Multifamily
79 Vancouver Xxxxx WA 98684 Retail
80 Chicago Cook IL 60628 Multifamily
81 Detroit Wayne MI 48228 Multifamily
00 Xxxxxx Xxxxx Xxxxxx XX 00000 Retail
00 Xxxxxxxxxx Xxxx Xxxxxxxxxx XX 00000 PNC
84 00000 Xxxxx Xxx Xxxxxxxxx XX 00000 PNC
00 Xxxxxxxxx Xxxxx XX 00000 Multifamily
00 Xxxx Xxxxxxx Xxxxxxxxxxx XX 00000 Industrial
87 000 X.X. Xxxxxxx 00 Xxxxxxxxxxxx XX 00000 KEY
00 Xxxx XxXxxxxx XX 00000 Multifamily
00 0000 Xxxx Xxxx Xxxxxxx XX 00000 KEY
00 Xxxxxxxx Xxxxxx XX 00000 Multifamily
91 Xxx Arbor Washtenaw MI 48108 Mixed Use
00 000 X. Xxxxx Xxxx 000 Xxxxxxxxx XX 00000 KEY
93 000 Xxxxxxx Xxxxxx Xxxxxxx XX 00000 KEY
94 0000 Xx. Xxxx Xxxx Xxxxxxxx XX 00000 KEY
00 Xxxxxxxxx Xxx Xxxxx Xxxx Xxxxxxx XX 00000 KEY
00 Xx. Xxxxx Xx. Xxxxx XX 00000 Multifamily
97 Houma Terrebonne LA 70364 Multifamily
98 Xxxxxxxxx Xxxxx IA 52806 Multifamily
99 1818, 1826, & 0000 X. 00Xx Xxxxxx Xxxxx XX 00000 KEY
100 0000 Xxxxxxx Xxxx Xxx Xxxxx XX 00000 KEY
000 Xxxxx Xxxxx-Xxxx XX 00000 Multifamily
102 0000 X Xxxxxxx Xx Xxxxxxxxx XX 00000 PNC
000 Xxxx Xxxx Xxxxx Xxxx Xxxxx XX 00000 Industrial
104 Newhall Los Angeles CA 91321 Multifamily
105 000 X. Xxxxx Xxxxxx Xxxxxxxxxxxx XX 00000 KEY
106 0000 X 000Xx Xx Xxxxxxxx XX 00000 PNC
000 0000 Xxx Xxxxxx Xxxx Xxxxxxxx Xxxxxx XX 00000 KEY
108 0000 Xxxxxx Xxx Xxxxxxxxxx XX 00000 KEY
109 000 Xxxxxx Xxxxx Xxxxx Xxxxxxx XX 00000 PNC
110 0000 Xxxxxx Xxxxx Xxxxxxxxx Xxxxxx XX 00000 KEY
000 Xxxxxxx Xxxxxx XX 00000 Multifamily
000 Xxxxx Xxxxxxxx XxXxxx XX 00000 Retail
113 000 Xxxxxxx 000 Xxxxx Xxxxxx Xxxx XX 00000 KEY
114 0000 X. Xxxxxx Xxxxxxxxx XX 00000 KEY
115 0000 X Xxxxxxx Xxxxxx Xxxx XX 00000 PNC
116 0000 Xxxxxx Xxxxxx Xxxxxx XX 00000 KEY
000 Xxxxxxx Xxxxxxx Xxxx XX 00000 Multifamily
000 Xxxxxx Xxxxxx XX 00000 Multifamily
119 Decatur DeKalb GA 30306 Office
000 Xxxxx Xxxx Xxxx Xxxxxxxxx Xxxxxxxx XX 00000 XXX
000 Xxx Xxxxxxx Xxx Xxxxxxx XX 00000 Retail
122 3-15 Xxxxx Xxxx And 00-00 Xxxxx Xxxxxx Xxxxxxx XX 00000 KEY
123 00000 Xxxxxxxxxx Xxxxx Xxxx Xxx XX 00000 PNC
124 4803-00 Xxxxxx Xx Xxxxxx XX 00000 PNC
125 Houston Xxxxxx TX 77007 Multifamily
000 Xxxxxxxxxx Xxxxxxxx XX 00000 Multifamily
000 000-000 Xxxxxxxxx Xxxx Xxxxxxxxxxxx XX 00000 PNC
128 Seattle King WA 98102 Office
129 Ottawa La Salle IL 61350 Industrial
000 000 Xxxxx Xxxx Xxxxxx Xxxxxxxxxx XX 00000 KEY
131 00000 Xxxxxxx Xxxxx Xx Xxxxxxx XX 00000 PNC
000 Xxxxxxxxxx Xxxxxxxxxx XX 00000 Office
133 Oceanside San Diego CA 92056 Industrial
134 Fort Worth Tarrant TX 76112 Multifamily
135 Glendale Heights DuPage IL 60139 Retail
000 Xxxxxxxx Xxxx Xxxxx XX 00000 Multifamily
137 Phoenix Maricopa AZ 85033 Retail
138 Orlando Orange FL 33812 Office
139 Fontana San Bernardino CA 92335 Manufactured Housing
000 XXXXXXX XXXXXXXX XX 00000 XXXXXXXXXXX
000 Xxxxxxx Xxxxxxxx XX 00000 Multifamily
000 Xxxxxxxxx Xxxxxxxx XX 00000 Manufactured Housing
143 000 Xxxxxxxxx Xxxxx Xxxxx Xxxxx XX 00000 PNC
000 Xxxxx Xxxx Xxxxxxx XX 00000 Retail
145 Muncie Delaware IN 47303 Multifamily
146 375-000 X Xxxx Xxxxxxx XX 00000 PNC
000 Xxxxxxx Xxxxxx XX 00000 Multifamily
148 Dallas Dallas TX 75204 Multifamily
149 Newport News Newport News City VA 23606 Mixed Use
150 Hartford Hartford CT 06105 Multifamily
151 Houston Xxxxxx TX 77339 Retail
000 Xxxxxxxxxxx Xxxxx XX 00000 Manufactured Housing
153 000 Xxxxxxxx Xxxxxxxxx Xxxx Xxxxxxxx XX 00000 XXX
000 Xxxxxxxxxxxx Xxxxxxxxxxxx PA 19111 Multifamily
000 Xxxxxxxx Xxxxxxxx XX 00000 Manufactured Housing
000 Xxxxx Xxxxx-Xxxx XX 00000 Industrial
157 Encino Los Angeles CA 91316 Retail
000 Xxxxxxx Xxxxxxxxx XX 00000 Manufactured Housing
159 Long Branch Monmouth NJ 07740 Multifamily
000 000 Xxxxxxx Xx Xxx Xxxxxxx XX 00000 PNC
161 Tempe Maricopa AZ 85283 Office
162 Xxxxxxx Xxxxxx NM 88201 Manufactured Housing
000 Xxxxxxx Xxxxxx XX 00000 Retail
000 Xxxxxxxxxxx Xxxxx Xxxxxxx XX 00000 Manufactured Housing
000 Xxxxxxx Xxxxxx XX 00000 Mixed Use
166 000 Xxxxxxx Xx Xxx Xxxxxxx XX 00000 PNC
000 Xxxxxxxxx Xxxxxxxx XX 00000 Mixed Use
168 Xxxxxxxxx Xxxxx IA 52806 Multifamily
169 Ardmore Xxxxxx OK 73401 Self Storage
170 Bloomfield Hartford CT 06002 Office
000 Xxxxxx Xxxxxxxxx XX 00000 Mixed Use
172 North Reading Middlesex MA 01864 Retail
173 Houston Xxxxxx TX 77055 Multifamily
174 Dallas Dallas TX 75224 Multifamily
175 Baltimore Baltimore City MD 21215 Multifamily
000 Xxxxxxx Xxxxxxx XX 00000 Retail
000 Xxxxxxxx Xxx Xxxxxxx XX 00000 Retail
178 Xxxxxxxxx Xxxxx IA 52806 Multifamily
179 North Ridgeville Lorain OH 44039 Multifamily
180 Houston Xxxxxx TX 77088 Multifamily
181 Radnor Chester PA 19087 Office
000 Xxxxx Xxxxxxxxxxxx XX 00000 Multifamily
183 Dallas Dallas TX 75208 Multifamily
184 Kingman Mohave AZ 86401 Manufactured Housing
185 Farmers Branch Dallas TX 75234 Retail
000 Xxxxxxx XxXxxxx XX 00000 Retail
187 Phenix City Xxxxxxx AL 36867 Multifamily
188 Albany Linn OR 97321 Multifamily
CSFB 2002-CKP1
February 15, 2002 (continued)
UNITS/ $ 1,197,346,692
SQ. FT./
# PROPERTY PROPERTY ROOMS/ ORIGINAL CUT-OFF
TYPE SUB-TYPE PADS BALANCE BALANCE (4)
-----------------------------------------------------------------------------------------------------------------------------------
1 Anchored Column 477,461 $ 65,500,000 $ 65,294,018
2 CBD Column 279,381 $ 53,000,000 $ 52,801,908
3 Retail Anchored 257,076 $ 50,000,000 $ 49,940,198
4 Self Storage Self Storage 1,819,925 $ 48,000,000 $ 48,000,000
5 Retail Anchored 402,915 $ 34,960,000 $ 34,804,899
6 Suburban Column 234,951 $ 33,000,000 $ 32,896,136
7 Office CBD 413,965 $ 31,500,000 $ 29,521,877
8 Office/Laboratory Column 197,292 $ 28,250,000 $ 28,201,325
9 Anchored Column 100,918 $ 23,500,000 $ 23,424,249
10 Anchored New Originator Problem 103,924 $ 21,500,000 $ 21,421,366
11 Retail Anchored 164,974 $ 21,000,000 $ 20,975,139
12 CBD Column 120,000 $ 21,000,000 $ 20,930,893
13 Full Service Column 402 $ 14,000,000 $ 13,914,631
14 Full Service Column 190 $ 6,800,000 $ 6,758,535
15 Multifamily N/A 376 $ 20,240,000 $ 20,171,135
16 Office N/A 112,695 $ 19,384,000 $ 19,345,706
17 Industrial Industrial 77,851 $ 19,300,000 $ 19,277,617
18 Retail Anchored 177,732 $ 17,750,000 $ 17,729,004
19 Multifamily N/A 350 $ 17,680,000 $ 17,635,029
20 Conventional Column 444 $ 17,500,000 $ 17,441,956
21 CBD Column 181,381 $ 14,150,000 $ 14,126,718
22 Conventional Column 444 $ 13,000,000 $ 12,949,167
23 Suburban New Originator Problem 100,579 $ 12,730,000 $ 12,684,941
24 Multifamily N/A 256 $ 12,000,000 $ 11,952,876
25 Anchored Column 112,747 $ 11,600,000 $ 11,600,000
26 Conventional Column 330 $ 11,000,000 $ 10,956,988
27 Retail Anchored 103,368 $ 10,800,000 $ 10,780,786
28 Multifamily N/A 260 $ 10,400,000 $ 10,374,163
29 Retail Anchored 101,064 $ 10,339,000 $ 10,316,649
30 Office CBD 89,895 $ 10,250,000 $ 10,222,678
31 Office Suburban 150,000 $ 9,700,000 $ 9,683,314
32 Multifamily N/A 124 $ 8,571,000 $ 8,542,683
33 Office CBD 78,364 $ 8,500,000 $ 8,480,179
34 Warehouse Warehouse 557,921 $ 8,325,000 $ 8,295,226
35 Office Suburban 51,532 $ 8,300,000 $ 8,290,256
36 Retail Anchored 111,445 $ 8,200,000 $ 8,185,735
37 Multifamily Conventional 304 $ 8,000,000 $ 7,985,926
38 Multifamily N/A 296 $ 7,800,000 $ 7,774,230
39 Office Suburban 72,514 $ 7,711,000 $ 7,697,714
40 Conventional Column 276 $ 7,600,000 $ 7,576,662
41 Conventional Column 332 $ 7,500,000 $ 7,474,281
42 Anchored Column 103,736 $ 7,200,000 $ 7,173,089
43 Retail Retail 52,955 $ 7,100,000 $ 7,088,669
44 Office Suburban 67,619 $ 6,950,000 $ 6,933,337
45 Conventional Column 276 $ 6,875,000 $ 6,840,240
46 Suburban Column 52,656 $ 3,075,000 $ 3,064,376
47 Unanchored Column 15,400 $ 1,425,000 $ 1,420,077
48 Suburban Column 26,722 $ 2,100,000 $ 2,092,745
49 Conventional Column 120 $ 6,550,000 $ 6,528,360
50 Retail Anchored 82,117 $ 6,450,000 $ 6,419,140
51 Suburban Column 57,661 $ 6,400,000 $ 6,380,072
52 Multifamily N/A 142 $ 6,400,000 $ 6,374,760
53 Conventional Column 216 $ 6,160,000 $ 6,135,706
54 Self Storage Self Storage 770 $ 6,024,000 $ 6,009,414
55 Retail Anchored 79,784 $ 5,850,000 $ 5,839,252
56 Conventional Column 300 $ 5,600,000 $ 5,581,571
57 Conventional Column 228 $ 5,300,000 $ 5,279,098
58 Multifamily N/A 128 $ 5,100,000 $ 5,093,836
59 Multifamily Conventional 199 $ 5,000,000 $ 4,991,939
60 Multifamily Conventional 232 $ 4,875,000 $ 4,867,304
61 Conventional Column 188 $ 4,850,000 $ 4,830,873
62 Retail Anchored 78,830 $ 4,700,000 $ 4,691,665
63 Office CBD 36,770 $ 4,645,000 $ 4,633,753
64 Conventional Column 135 $ 4,600,000 $ 4,578,616
65 Multifamily N/A 128 $ 4,496,000 $ 4,484,896
66 Anchored Column 67,181 $ 4,500,000 $ 4,477,932
67 Multifamily N/A 236 $ 4,500,000 $ 4,472,812
68 Retail Anchored 44,416 $ 4,400,000 $ 4,394,881
69 Retail Anchored 31,512 $ 4,275,000 $ 4,261,556
70 Retail Unanchored 58,479 $ 4,250,000 $ 4,242,499
71 Conventional Column 190 $ 4,220,000 $ 4,200,834
72 Unanchored Column 15,722 $ 4,160,000 $ 4,136,640
73 Multifamily Conventional 215 $ 3,950,000 $ 3,906,631
74 Multifamily N/A 124 $ 3,900,000 $ 3,881,288
75 Conventional Column 172 $ 3,900,000 $ 3,880,282
76 Office CBD 28,231 $ 3,801,000 $ 3,796,560
77 Office Suburban 68,066 $ 3,750,000 $ 3,743,487
78 Conventional Column 200 $ 3,750,000 $ 3,736,862
79 Unanchored Column 36,014 $ 3,700,000 $ 3,682,905
80 Conventional Column 141 $ 3,500,000 $ 3,489,206
81 Conventional Column 186 $ 3,475,000 $ 3,459,218
82 Anchored Column 29,400 $ 3,400,000 $ 3,392,008
83 Office Suburban 24,353 $ 3,256,000 $ 3,248,423
84 Multifamily N/A 124 $ 3,200,000 $ 3,188,093
85 Conventional Column 120 $ 3,120,000 $ 3,106,711
86 Office/Warehouse Column 137,274 $ 3,100,000 $ 3,082,262
87 Retail Anchored 15,120 $ 3,054,000 $ 3,044,396
88 Conventional Column 152 $ 3,050,000 $ 3,032,435
89 Retail Anchored 15,120 $ 3,031,000 $ 3,019,671
90 Conventional Column 112 $ 3,025,000 $ 3,009,190
91 Office/Industrial Column 40,785 $ 3,000,000 $ 2,989,832
92 Retail Anchored 15,120 $ 2,992,500 $ 2,983,089
93 Retail Anchored 25,230 $ 2,950,000 $ 2,939,449
94 Retail Anchored 14,490 $ 2,949,000 $ 2,937,978
95 Retail Unanchored 30,110 $ 2,900,000 $ 2,892,788
96 Conventional Column 176 $ 2,875,000 $ 2,858,939
97 Section 8 Column 123 $ 2,850,000 $ 2,839,255
98 Conventional Column 96 $ 2,800,000 $ 2,788,430
99 Office CBD 23,326 $ 2,740,000 $ 2,730,200
100 Self Storage Self Storage 489 $ 2,725,000 $ 2,718,467
101 Conventional Column 112 $ 2,600,000 $ 2,592,220
102 Retail Anchored 13,433 $ 2,600,000 $ 2,591,824
103 Office/Warehouse Column 79,278 $ 2,600,000 $ 2,582,737
104 Conventional Column 63 $ 2,560,000 $ 2,546,491
105 Retail Anchored 15,120 $ 2,536,875 $ 2,530,912
106 Office Suburban 19,544 $ 2,515,000 $ 2,510,842
107 Self Storage Self Storage 531 $ 2,500,000 $ 2,496,044
108 Multifamily Conventional 60 $ 2,433,000 $ 2,426,932
109 Office Suburban 16,817 $ 2,375,000 $ 2,368,661
110 Retail Anchored 30,157 $ 2,355,000 $ 2,348,916
111 Section 8 Column 150 $ 2,320,000 $ 2,306,733
112 Unanchored Column 59,366 $ 2,287,500 $ 2,269,861
113 Retail Anchored 15,120 $ 2,260,000 $ 2,256,494
114 Multifamily Conventional 69 $ 2,200,000 $ 2,192,379
115 Retail Anchored 17,600 $ 2,200,000 $ 2,191,343
116 Multifamily Conventional 48 $ 2,170,000 $ 2,159,632
117 Conventional Column 98 $ 2,140,000 $ 2,127,974
118 Conventional Column 161 $ 2,100,000 $ 2,091,806
119 Suburban Column 21,785 $ 2,100,000 $ 2,089,208
120 Multifamily N/A 44 $ 2,050,000 $ 2,046,300
121 Unanchored Column 29,863 $ 2,030,000 $ 1,999,425
122 Multifamily Conventional 16 $ 2,000,000 $ 1,993,392
123 Office Suburban 20,269 $ 2,000,000 $ 1,993,301
124 Multifamily N/A 100 $ 2,000,000 $ 1,992,558
125 Conventional Column 102 $ 1,925,000 $ 1,918,946
126 Conventional Column 30 $ 1,900,000 $ 1,895,326
127 Retail Anchored 25,361 $ 1,900,000 $ 1,895,191
128 CBD Column 10,803 $ 1,900,000 $ 1,893,275
129 Warehouse Column 157,905 $ 1,875,000 $ 1,866,029
130 Multifamily Conventional 81 $ 1,826,000 $ 1,817,583
131 Multifamily N/A 56 $ 1,775,000 $ 1,768,717
132 Suburban Column 50,428 $ 1,725,000 $ 1,719,629
133 N/A Column 43,150 $ 1,710,000 $ 1,705,719
134 Conventional Column 100 $ 1,700,000 $ 1,696,160
135 Anchored Column 10,400 $ 1,680,000 $ 1,674,118
136 Conventional Column 96 $ 1,630,000 $ 1,622,597
137 Anchored Column 19,848 $ 1,620,000 $ 1,614,353
138 Suburban Column 45,000 $ 1,600,000 $ 1,591,115
139 N/A Column 54 $ 1,480,000 $ 1,475,253
140 Conventional Column 32 $ 820,000 $ 814,246
141 Conventional Column 24 $ 640,000 $ 635,509
142 N/A Column 186 $ 1,334,000 $ 1,319,426
143 Multifamily N/A 55 $ 1,320,000 $ 1,316,686
144 Unanchored Column 6,900 $ 1,312,000 $ 1,308,144
145 Student Column 24 $ 1,280,000 $ 1,268,208
146 Multifamily N/A 36 $ 1,266,000 $ 1,263,867
147 Conventional Column 60 $ 1,212,000 $ 1,206,559
148 Conventional Column 52 $ 1,200,000 $ 1,194,944
149 Office/Retail/Industrial Column 27,256 $ 1,200,000 $ 1,194,299
150 Conventional Column 66 $ 1,210,000 $ 1,192,874
151 Unanchored Column 21,683 $ 1,150,000 $ 1,149,069
152 N/A New Originator Problem 236 $ 1,140,000 $ 1,135,504
153 Industrial Industrial 117,800 $ 1,200,000 $ 1,128,392
154 Conventional Column 40 $ 1,134,000 $ 1,125,482
155 N/A New Originator Problem 124 $ 1,125,000 $ 1,119,648
156 Office/Warehouse Column 14,217 $ 1,050,000 $ 1,046,093
157 Unanchored Column 8,605 $ 1,040,000 $ 1,036,952
158 N/A Column 48 $ 1,040,000 $ 1,033,975
159 Conventional Column 28 $ 1,024,000 $ 1,019,356
160 Multifamily N/A 56 $ 1,011,000 $ 1,007,270
161 Suburban Column 14,803 $ 1,007,486 $ 1,004,376
162 N/A New Originator Problem 83 $ 1,000,000 $ 996,374
163 Anchored Column 8,328 $ 1,000,000 $ 992,932
164 N/A Column 62 $ 1,000,000 $ 990,787
165 Office/Retail Column 13,962 $ 1,000,000 $ 980,408
166 Multifamily N/A 32 $ 976,000 $ 974,207
167 Manufactured Housing/Self Storage Column 449,600 $ 888,000 $ 878,360
168 Conventional Column 34 $ 875,000 $ 871,345
169 N/A Column N/A $ 875,000 $ 869,686
170 Suburban Column 26,849 $ 850,000 $ 846,991
171 Office/Retail Column 13,400 $ 850,000 $ 844,175
172 Unanchored Column 19,350 $ 850,000 $ 843,747
173 Conventional Column 38 $ 824,000 $ 820,301
174 Conventional Column 66 $ 800,000 $ 796,405
175 Conventional Column 25 $ 800,000 $ 795,404
176 Unanchored Column 14,400 $ 750,000 $ 746,179
177 Anchored Column 6,564 $ 730,000 $ 727,428
178 Conventional Column 33 $ 715,000 $ 712,013
179 Conventional Column 46 $ 700,000 $ 698,435
180 Conventional Column 24 $ 671,500 $ 667,891
181 Suburban Column 5,500 $ 675,000 $ 667,476
182 Conventional New Originator Problem 25 $ 584,000 $ 579,863
183 Conventional Column 16 $ 560,000 $ 556,864
184 N/A New Originator Problem 62 $ 550,000 $ 547,400
185 Unanchored Column 8,400 $ 550,000 $ 546,275
186 Unanchored Column 3,800 $ 530,000 $ 528,145
187 Conventional Column 24 $ 500,000 $ 497,729
188 Conventional Column 18 $ 500,000 $ 497,319
CSFB 2002-CKP1
February 15, 2002 (continued)
MATURITY/
CUT-OFF ARD
# MATURITY FEE SIMPLE/ YEAR YEAR APPRAISED DATE LTV DATE LTV U/W
BALANCE LEASEHOLD BUILT RENOVATED OCCUPANCY VALUE RATIO RATIO NCF (2)
--------------------------------------------------------------------------------------------------------------------------------
1 $57,481,935 Fee 2001 N/A 100% $87,000,000 75.05% 66.07% $ 7,538,374
2 $46,519,378 Fee 2001 N/A 100% $73,700,000 71.64% 63.12% $ 6,021,094
3 $43,791,639 Fee 2001 N/A 100% $64,850,000 77.00% 67.53% $ 5,136,473
4 $42,186,642 Fee 1986 N/A Various NAV NAV NAV $ 6,701,634
5 $30,813,938 Fee 1995 2001 89% $43,800,000 79.46% 70.35% $ 3,715,127
6 $27,365,056 Fee 2001 N/A 91% $42,000,000 78.32% 65.15% $ 3,606,114
7 $20,705,765 Fee 1992 N/A 100% $37,700,000 78.31% 54.92% $ 4,040,469
8 $24,886,016 Fee 1989 2000 100% $45,600,000 61.85% 54.57% $ 3,405,524
9 $20,556,580 Fee 2001 N/A 100% $29,600,000 79.14% 69.45% $ 2,544,688
10 $18,919,542 Fee 2001 N/A 95% $27,500,000 77.90% 68.80% $ 2,371,727
11 $18,449,077 Fee 2000 N/A 100% $26,279,000 79.80% 70.20% $ 2,143,624
12 $18,319,170 Fee 1902 1983 100% $28,400,000 73.70% 64.50% $ 2,094,463
13 $11,562,434 Fee 1983 1993 N/A $21,000,000 74.10% 64.47% $ 2,078,611
14 $ 5,616,040 Fee 1970 1998 N/A $ 9,800,000 67.12% 55.77% $ 979,689
15 $17,605,233 Fee 1997 N/A 96% $25,300,000 79.70% 69.60% $ 2,031,916
16 $16,666,657 Fee 1979 2001 100% $27,200,000 71.10% 61.30% $ 1,999,815
17 $17,062,294 Fee 1985 2001 100% $26,200,000 73.60% 65.10% $ 2,265,295
18 $15,597,827 Fee 2000 N/A 96% $23,900,000 74.20% 65.30% $ 1,898,513
19 $15,383,021 Fee 1998 N/A 93% $22,100,000 79.80% 69.60% $ 1,847,927
20 $15,249,838 Fee 1972 1995 90% $21,900,000 79.64% 69.63% $ 1,897,953
21 $12,555,518 Fee/Leasehold 1970 1997 92% $20,400,000 69.25% 61.55% $ 1,629,615
22 $11,348,095 Fee 1970 1999 92% $17,250,000 75.07% 65.79% $ 1,538,168
23 $11,244,747 Fee 1980 1995 95% $16,650,000 76.19% 67.54% $ 1,424,114
24 $10,488,277 Fee 1990 N/A 91% $15,000,000 79.70% 69.90% $ 1,219,984
25 $10,346,936 Fee 2000 N/A 95% $14,500,000 80.00% 71.36% $ 1,242,647
26 $ 9,602,234 Fee 1973 1999 91% $14,000,000 78.26% 68.59% $ 1,190,602
27 $ 9,479,891 Fee 1995 2000 96% $14,400,000 74.90% 65.80% $ 1,187,867
28 $ 9,077,613 Fee 1983 N/A 93% $13,340,000 77.80% 68.00% $ 1,169,648
29 $ 8,723,884 Fee 1999 N/A 93% $13,250,000 77.90% 65.80% $ 1,062,199
30 $ 8,838,111 Fee 2000 N/A 85% $16,400,000 62.30% 53.90% $ 1,037,555
31 $ 8,559,704 Fee 2002 N/A 100% NAV NAV NAV $ 1,012,355
32 $ 7,484,796 Fee 1996 N/A 100% $11,000,000 77.70% 68.00% $ 855,391
33 $ 7,480,824 Fee 1935 1994 94% $11,400,000 74.40% 65.60% $ 875,042
34 $ 6,729,259 Fee 1975 1986 100% $13,000,000 63.80% 51.80% $ 1,146,205
35 $ 7,310,249 Fee 1997 N/A 100% $11,500,000 72.10% 63.60% $ 914,396
36 $ 7,223,332 Fee 1999 N/A 96% $10,600,000 77.20% 68.10% $ 847,020
37 $ 7,034,683 Fee 1970 2000 96% $10,250,000 77.90% 68.60% $ 935,290
38 $ 6,811,506 Fee 1983 1996 95% $12,300,000 63.20% 55.40% $ 1,109,127
39 $ 6,802,821 Fee 1988 N/A 97% $10,900,000 70.60% 62.40% $ 806,191
40 $ 7,228,814 Fee 1974 N/A 95% $10,300,000 73.56% 70.18% $ 1,041,132
41 $ 6,506,003 Fee 1965 2000 98% $ 9,450,000 79.09% 68.85% $ 902,967
42 $ 6,319,614 Fee 1986 1994 97% $ 9,100,000 78.83% 69.45% $ 869,322
43 $ 5,742,697 Fee 2000 N/A 94% NAV NAV NAV $ 840,621
44 $ 6,094,791 Fee 1988 N/A 100% $ 9,900,000 70.00% 61.60% $ 785,699
45 $ 5,480,675 Fee 1970 2000 95% $ 9,000,000 76.00% 60.90% $ 909,313
46 $ 2,723,699 Fee 2000 N/A 86% $ 4,870,000 65.80% 57.09% $ 378,645
47 $ 1,262,203 Fee 2000 N/A 100% $ 1,950,000 66.64% 59.23% $ 179,191
48 $ 1,860,087 Fee 2000 N/A 100% $ 3,050,000 66.64% 59.23% $ 248,893
49 $ 5,710,819 Fee 1982 2001 98% $ 8,300,000 78.65% 68.81% $ 658,228
50 $ 5,211,909 Fee 1981 1998 100% $ 9,000,000 71.30% 57.90% $ 728,260
51 $ 5,623,771 Fee 1976 1996 100% $ 9,000,000 70.89% 62.49% $ 684,515
52 $ 5,590,819 Fee 1972 N/A 100% $ 8,000,000 79.70% 69.90% $ 677,760
53 $ 5,371,571 Fee 1976 2000 98% $ 7,700,000 79.68% 69.76% $ 679,645
54 $ 5,275,910 Fee 2001 N/A 91% $ 8,910,000 67.40% 59.20% $ 670,252
55 $ 5,108,449 FSGL 2000 N/A 87% $ 7,615,000 76.70% 67.10% $ 628,395
56 $ 4,885,112 Fee 1979 1998 95% $ 8,170,000 68.32% 59.79% $ 708,355
57 $ 4,621,644 Fee 1974 1998 90% $ 7,650,000 69.01% 60.41% $ 601,494
58 $ 3,909,447 Fee 2000 N/A 97% $ 6,000,000 84.90% 65.20% $ 491,012
59 $ 4,018,575 Fee 1963 N/A 97% $ 7,070,000 70.60% 56.80% $ 535,148
60 $ 3,947,817 Fee 1968 2000 90% $ 6,500,000 74.90% 60.70% $ 626,855
61 $ 4,229,240 Fee 1979 N/A 95% $ 6,430,000 75.13% 65.77% $ 590,516
62 $ 4,127,618 Fee 2001 N/A 98% $ 6,150,000 76.30% 67.10% $ 485,695
63 $ 4,068,162 Fee 2001 N/A 97% $ 5,900,000 78.50% 69.00% $ 478,649
64 $ 4,025,561 Fee 1969 2000 93% $ 5,750,000 79.63% 70.01% $ 519,019
65 $ 3,449,203 Fee 2000 N/A 98% $ 5,290,000 84.80% 65.20% $ 449,304
66 $ 3,971,126 Fee 1989 1998 96% $ 6,000,000 74.63% 66.19% $ 502,094
67 $ 3,609,931 Fee 1976 N/A 99% $ 6,850,000 65.30% 52.70% $ 510,023
68 $ 3,727,876 Fee 2001 N/A 100% $ 6,500,000 67.60% 57.40% $ 663,735
69 $ 3,757,388 Fee 2001 N/A 91% $ 5,700,000 74.80% 65.90% $ 468,318
70 $ 3,735,276 Fee 1978 2000 100% $ 6,100,000 69.50% 61.20% $ 465,916
71 $ 3,703,555 Fee 1958 2000 96% $ 5,300,000 79.26% 69.88% $ 467,627
72 $ 3,742,889 Fee 1950 1985 97% $ 5,770,000 71.69% 64.87% $ 524,322
73 $ 3,562,921 Fee 1975 1999 81% $ 5,905,000 66.20% 60.30% $ 461,302
74 $ 3,404,979 Fee 1984 N/A 95% $ 5,000,000 77.60% 68.10% $ 397,832
75 $ 3,109,037 Fee 1973 2000 90% $ 5,200,000 74.62% 59.79% $ 481,276
76 $ 3,352,783 Fee 1989 N/A 100% $ 5,125,000 74.10% 65.40% $ 392,518
77 $ 3,304,186 Fee 1988 N/A 95% $ 5,200,000 72.00% 63.50% $ 415,839
78 $ 3,243,306 Fee 1970 2000 100% $ 5,300,000 70.51% 61.19% $ 604,116
79 $ 3,286,345 Fee 1983 1987 86% $ 5,450,000 67.58% 60.30% $ 420,496
80 $ 3,095,642 Fee 1963 1994 96% $ 4,700,000 74.24% 65.86% $ 471,983
81 $ 3,049,727 Fee 1974 2000 96% $ 5,000,000 69.18% 60.99% $ 377,850
82 $ 2,984,150 Fee 2000 N/A 100% $ 4,700,000 72.17% 63.49% $ 352,998
83 $ 2,866,324 Fee 2001 N/A 95% $ 4,200,000 77.30% 68.20% $ 334,836
84 $ 2,566,958 Fee 1965 2000 96% $ 4,100,000 77.80% 62.60% $ 374,825
85 $ 2,759,078 Fee 1977 N/A 95% $ 3,900,000 79.66% 70.75% $ 324,290
86 $ 2,611,216 Fee 1910 2001 96% $ 5,600,000 55.04% 46.63% $ 436,794
87 $ 2,684,227 Fee 2000 N/A 100% $ 4,250,000 71.60% 63.20% $ 327,532
88 $ 2,676,882 Fee 1972 2001 92% $ 3,900,000 77.75% 68.64% $ 310,114
89 $ 2,664,958 Fee 2000 N/A 100% $ 3,800,000 79.50% 70.10% $ 317,832
90 $ 2,682,642 Fee 1979 1998 94% $ 4,750,000 63.35% 56.48% $ 379,868
91 $ 2,669,648 Fee 1999 N/A 100% $ 4,450,000 67.19% 59.99% $ 367,162
92 $ 2,630,171 Fee 2001 N/A 100% $ 4,000,000 74.60% 65.80% $ 322,682
93 $ 2,384,543 Leasehold 2001 N/A 100% $ 4,200,000 70.00% 56.80% $ 323,313
94 $ 2,592,860 Fee 2001 N/A 100% $ 3,700,000 79.40% 70.10% $ 309,584
95 $ 2,362,182 Fee 1995 N/A 93% $ 4,250,000 68.10% 55.60% $ 336,597
96 $ 2,531,732 Fee 1970 1998 93% $ 4,100,000 69.73% 61.75% $ 376,747
97 $ 2,498,929 Fee 1971 2000 96% $ 3,590,000 79.09% 69.61% $ 370,669
98 $ 2,484,695 Fee 1974 1979 95% $ 3,650,000 76.40% 68.07% $ 354,534
99 $ 2,214,795 Fee 1986 2000 100% $ 3,900,000 70.00% 56.80% $ 297,084
100 $ 2,389,685 Fee 2000 N/A 84% $ 4,670,000 58.20% 51.20% $ 371,733
101 $ 2,296,265 Fee 1972 2000 98% $ 3,250,000 79.76% 70.65% $ 404,570
102 $ 2,285,196 Fee 2001 N/A 100% $ 3,500,000 74.10% 65.30% $ 295,098
103 $ 2,116,260 Fee 1982 N/A 98% $ 3,600,000 71.74% 58.79% $ 313,100
104 $ 2,268,016 Fee 1958 2000 97% $ 3,200,000 79.58% 70.88% $ 264,672
105 $ 2,233,783 Fee 2001 N/A 100% $ 3,400,000 74.40% 65.70% $ 274,182
106 $ 2,233,084 Fee 2001 N/A 100% $ 3,290,000 76.30% 67.90% $ 277,084
107 $ 2,022,704 Fee 2001 N/A 90% $ 3,550,000 70.30% 57.00% $ 351,129
108 $ 2,122,521 Fee 1978 N/A 98% $ 3,250,000 74.70% 65.30% $ 231,920
109 $ 1,904,475 Fee 2001 N/A 100% $ 3,000,000 79.00% 63.50% $ 265,606
110 $ 1,902,297 Fee 2001 N/A 100% $ 3,650,000 64.40% 52.10% $ 295,977
111 $ 1,584,565 Fee 1970 1998 98% $ 3,350,000 68.86% 47.30% $ 312,278
112 $ 1,893,296 Fee 1975 N/A 81% $ 3,050,000 74.42% 62.08% $ 299,889
113 $ 1,841,601 Fee 2000 N/A 100% $ 3,125,000 72.20% 58.90% $ 257,692
114 $ 1,788,999 Fee 1987 N/A 96% $ 3,180,000 68.90% 56.30% $ 276,421
115 $ 92,033 Fee 2001 N/A 100% $ 3,000,000 73.00% 3.10% $ 266,494
116 $ 1,895,557 Fee 1963 2001 98% $ 2,850,000 75.80% 66.50% $ 290,506
117 $ 1,734,302 Fee 1962 N/A 99% $ 2,680,000 79.40% 64.71% $ 254,411
118 $ 1,833,637 Fee 1962 1996 91% $ 3,100,000 67.48% 59.15% $ 218,940
119 $ 1,865,550 Fee 1950 1999 100% $ 3,200,000 65.29% 58.30% $ 269,936
120 $ 1,795,265 Fee 1993 N/A 100% $ 2,700,000 75.80% 66.50% $ 224,939
121 $ 1,844,680 Fee 1945 1987 100% $ 3,200,000 62.48% 57.65% $ 315,858
122 $ 1,746,540 Fee 1965 1999 100% $ 2,530,000 78.80% 69.00% $ 221,998
123 $ 1,743,334 Fee 2001 N/A 92% $ 3,000,000 66.40% 58.10% $ 219,278
124 $ 1,604,349 Fee 1983 2001 99% $ 2,800,000 71.20% 57.30% $ 222,954
125 $ 1,689,355 Fee 1966 1992 99% $ 2,550,000 75.25% 66.25% $ 268,355
126 $ 1,657,634 Fee 1996 N/A 93% $ 2,500,000 75.81% 66.31% $ 237,483
127 $ 1,541,681 Fee 1984 2001 95% $ 2,590,000 73.20% 59.50% $ 218,518
128 $ 1,678,320 Fee 2001 N/A 100% $ 2,670,000 70.91% 62.86% $ 202,418
129 $ 1,510,996 Fee 1966 1970 100% $ 3,000,000 62.20% 50.37% $ 213,160
130 $ 1,624,497 Fee 1910 1989 89% $ 2,515,000 72.30% 64.60% $ 219,065
131 $ 1,570,500 Fee 1985 N/A 96% $ 2,230,000 79.30% 70.40% $ 187,310
132 $ 1,515,782 Fee 1974 N/A 97% $ 2,825,000 60.87% 53.66% $ 225,988
133 $ 1,514,705 Fee 1989 N/A 100% $ 2,580,000 66.11% 58.71% $ 216,517
134 $ 1,499,706 Fee 1967 2001 100% $ 2,200,000 77.10% 68.17% $ 245,458
135 $ 1,485,848 Fee 2000 N/A 100% $ 2,350,000 71.24% 63.23% $ 186,632
136 $ 1,430,521 Fee 1965 1999 99% $ 2,290,000 70.86% 62.47% $ 195,547
137 $ 1,433,497 Fee 1990 N/A 95% $ 2,450,000 65.89% 58.51% $ 191,652
138 $ 1,299,402 Fee 1983 1992 100% $ 2,450,000 64.94% 53.04% $ 200,724
139 $ 1,295,471 Fee 1989 N/A 100% $ 1,970,000 74.89% 65.76% $ 172,751
140 $ 660,837 Fee 1969 N/A 100% $ 1,050,000 77.55% 62.94% $ 103,724
141 $ 515,776 Fee 1965 2001 100% $ 835,000 76.91% 62.42% $ 74,447
142 $ 920,890 Fee 1971 1999 93% $ 1,800,000 73.30% 51.16% $ 154,559
143 $ 1,072,977 Fee 1973 1980 96% $ 1,650,000 79.80% 65.00% $ 191,580
144 $ 1,161,337 Fee 2001 N/A 100% $ 1,780,000 73.49% 65.24% $ 151,043
145 $ 879,038 Fee 1989 N/A 100% $ 1,600,000 79.26% 54.94% $ 157,737
146 $ 994,162 Fee 2000 N/A 97% $ 1,560,000 81.00% 63.70% $ 128,056
147 $ 988,504 Fee 1970 1999 98% $ 1,515,000 79.64% 65.25% $ 156,374
148 $ 1,062,504 Fee 1928 2001 98% $ 1,635,000 73.09% 64.98% $ 149,428
149 $ 1,074,311 Fee 2001 N/A 100% $ 1,800,000 66.35% 59.68% $ 144,531
150 $ 838,075 Fee 1920 1965 100% $ 1,590,000 75.02% 52.71% $ 193,682
151 $ 950,349 Fee 1984 N/A 100% $ 1,575,000 72.96% 60.34% $ 143,202
152 $ 994,089 Fee 1981 N/A 82% $ 1,600,000 70.97% 62.13% $ 138,588
153 $ 979,564 Fee 1920 1997 100% $ 1,750,000 64.50% 56.00% $ 161,728
154 $ 778,593 Fee 1963 2000 95% $ 1,450,000 77.62% 53.70% $ 131,918
155 $ 981,678 Fee 1970 N/A 87% $ 3,125,000 35.83% 31.41% $ 181,551
156 $ 839,775 Fee 1997 N/A 100% $ 1,400,000 74.72% 59.98% $ 125,396
157 $ 937,394 Fee 1989 N/A 100% $ 1,460,000 71.02% 64.21% $ 126,700
158 $ 838,251 Fee 1956 N/A 96% $ 1,300,000 79.54% 64.48% $ 147,747
159 $ 911,299 Fee 1965 N/A 100% $ 1,280,000 79.64% 71.20% $ 132,057
160 $ 786,475 Fee 1999 N/A 96% $ 1,190,000 84.60% 66.10% $ 115,841
161 $ 903,458 Fee 1976 2001 96% $ 1,535,000 65.43% 58.86% $ 115,550
162 $ 880,875 Fee 1969 N/A 98% $ 1,250,000 79.71% 70.47% $ 104,156
163 $ 698,858 Fee 1999 N/A 100% $ 1,400,000 70.92% 49.92% $ 130,764
164 $ 686,748 Fee 1965 N/A 97% $ 1,600,000 61.92% 42.92% $ 148,812
165 $ 25,485 Fee 2001 N/A 100% $ 1,820,000 53.87% 1.40% $ 169,732
166 $ 852,282 Fee 2000 N/A 97% $ 1,220,000 79.90% 69.90% $ 106,114
167 $ 614,098 Fee 1972 N/A 90% $ 1,500,000 58.56% 40.94% $ 119,614
168 $ 775,510 Fee 1972 N/A 97% $ 1,150,000 75.77% 67.44% $ 99,081
169 $ 726,066 Fee 1986 N/A 87% $ 1,225,000 70.99% 59.27% $ 116,071
170 $ 750,828 Fee 1988 N/A 90% $ 1,200,000 70.58% 62.57% $ 111,245
171 $ 715,768 Fee 1981 N/A 100% $ 1,700,000 49.66% 42.10% $ 128,480
172 $ 708,504 Fee 1975 2000 100% $ 1,225,000 68.88% 57.84% $ 114,544
173 $ 672,052 Fee 1965 2000 97% $ 1,030,000 79.64% 65.25% $ 103,355
174 $ 712,645 Fee 1974 2000 95% $ 1,000,000 79.64% 71.26% $ 114,911
175 $ 645,791 Fee 1955 1990 100% $ 1,100,000 72.31% 58.71% $ 106,729
176 $ 618,101 Fee 1975 1996 94% $ 1,100,000 67.83% 56.19% $ 102,389
177 $ 658,929 Fee 1999 N/A 100% $ 1,130,000 64.37% 58.31% $ 89,040
178 $ 633,702 Fee 1973 N/A 97% $ 1,000,000 71.20% 63.37% $ 86,547
179 $ 618,304 Fee 1974 1998 100% $ 1,100,000 63.49% 56.21% $ 114,572
180 $ 601,932 Fee 1984 N/A 96% $ 900,000 74.21% 66.88% $ 101,932
181 $ 481,577 Fee 2000 N/A 100% $ 1,325,000 50.38% 36.35% $ 103,995
182 $ 480,902 Fee 1972 1998 100% $ 730,000 79.43% 65.88% $ 76,692
183 $ 454,110 Fee 1925 1999 100% $ 700,000 79.55% 64.87% $ 73,256
184 $ 480,311 Fee 1975 N/A 98% $ 1,330,000 41.16% 36.11% $ 117,954
185 $ 463,898 Fee 1983 2000 93% $ 800,000 68.28% 57.99% $ 72,384
186 $ 468,750 Fee 2000 N/A 100% $ 765,000 69.04% 61.27% $ 59,010
187 $ 438,810 Fee 1986 N/A 96% $ 675,000 73.74% 65.01% $ 56,653
188 $ 448,305 Fee 1975 N/A 100% $ 625,000 79.57% 71.73% $ 57,245
CSFB 2002-CKP1
February 15, 2002 (continued)
ORIG REM. ORIG REM.
# U/W INTEREST ONLY AMORT. AMORT. TERM TO TERM TO INTEREST INTEREST CALCULATION
DSCR (3) TERM TERM TERM MATURITY (5) MATURITY (5) RATE (30/360 / ACTUAL/360)
-------------------------------------------------------------------------------------------------------------------------------
1 1.41 360 359 120 116 7.250% Actual/360
2 1.39 360 358 120 115 7.250% Actual/360
3 1.27 360 359 120 119 7.120% Actual/360
4 3.20 360 358 120 118 7.250% Actual/360
5 1.28 360 354 120 114 7.360% Actual/360
6 1.25 312 312 120 117 7.500% Actual/360
7 1.44 300 247 182 129 7.810% Actual/360
8 1.45 360 361 120 118 7.400% Actual/360
9 1.34 360 359 120 116 7.125% Actual/360
10 1.33 360 358 120 115 7.350% Actual/360
11 1.25 360 359 120 119 7.240% Actual/360
12 1.25 360 359 120 116 7.020% Actual/360
13 1.59 300 297 120 114 8.080% Actual/360
14 1.54 300 297 120 114 8.080% Actual/360
15 1.28 360 356 120 116 6.850% Actual/360
16 1.21 300 298 120 118 7.480% Actual/360
17 1.40 360 359 120 119 7.490% Actual/360
18 1.31 360 359 120 119 7.250% Actual/360
19 1.33 360 357 120 117 6.850% Actual/360
20 1.36 360 359 120 116 6.980% Actual/360
21 1.35 360 361 120 118 7.690% Actual/360
22 1.48 360 358 120 115 7.040% Actual/360
23 1.33 360 358 120 115 7.500% Actual/360
24 1.27 360 355 120 115 7.020% Actual/360
25 1.32 12 360 360 120 117 7.130% Actual/360
26 1.35 360 358 120 115 7.040% Actual/360
27 1.35 360 358 120 118 7.200% Actual/360
28 1.41 360 357 120 117 6.970% Actual/360
29 1.20 324 322 120 118 7.390% Actual/360
30 1.25 348 345 120 117 7.020% Actual/360
31 1.25 360 359 120 119 7.410% Actual/360
32 1.25 360 356 120 116 7.000% Actual/360
33 1.25 360 357 120 117 7.290% Actual/360
34 1.59 300 297 120 117 7.250% Actual/360
35 1.33 360 359 120 119 7.340% Actual/360
36 1.25 360 358 120 118 7.340% Actual/360
37 1.43 360 358 120 118 7.270% Actual/360
38 1.78 360 356 120 116 7.000% Actual/360
39 1.26 360 358 120 118 7.400% Actual/360
40 1.65 360 359 60 56 7.370% Actual/360
41 1.54 360 359 120 116 6.810% Actual/360
42 1.47 360 358 120 115 7.250% Actual/360
43 1.37 300 299 120 119 7.200% Actual/360
44 1.39 360 357 120 117 7.150% Actual/360
45 1.57 300 299 120 116 6.900% Actual/360
46 1.37 360 358 120 115 7.610% Actual/360
47 1.44 360 358 120 115 7.610% Actual/360
48 1.44 360 358 120 115 7.610% Actual/360
49 1.26 360 359 120 116 7.000% Actual/360
50 1.30 300 296 120 116 7.250% Actual/360
51 1.30 360 359 120 116 7.300% Actual/360
52 1.33 360 355 120 115 7.000% Actual/360
53 1.38 360 358 120 115 7.000% Actual/360
54 1.38 360 357 120 117 7.100% Actual/360
55 1.35 360 358 120 118 7.000% Actual/360
56 1.58 360 359 120 116 7.020% Actual/360
57 1.42 360 358 120 115 7.000% Actual/360
58 1.21 360 359 180 179 7.000% Actual/360
59 1.25 300 299 120 119 7.080% Actual/360
60 1.47 300 299 120 119 7.330% Actual/360
61 1.53 360 358 120 115 7.000% Actual/360
62 1.27 360 358 120 118 7.220% Actual/360
63 1.28 360 357 120 117 7.100% Actual/360
64 1.39 360 357 120 114 7.140% Actual/360
65 1.25 360 357 180 177 7.000% Actual/360
66 1.34 360 356 120 113 7.460% Actual/360
67 1.34 300 295 120 115 7.000% Actual/360
68 1.81 360 359 144 143 7.450% Actual/360
69 1.34 360 356 120 116 7.250% Actual/360
70 1.34 360 358 120 118 7.250% Actual/360
71 1.35 360 357 120 114 7.250% Actual/360
72 1.40 360 354 120 110 8.250% Actual/360
73 1.29 360 341 120 101 8.320% Actual/360
74 1.28 360 354 120 114 6.990% Actual/360
75 1.47 300 299 120 116 6.900% Actual/360
76 1.24 360 359 120 119 7.400% Actual/360
77 1.34 360 358 120 118 7.350% Actual/360
78 2.08 360 359 120 116 6.700% Actual/360
79 1.33 360 356 120 113 7.720% Actual/360
80 1.60 360 356 120 115 7.550% Actual/360
81 1.33 360 357 120 114 7.250% Actual/360
82 1.27 360 360 120 117 7.250% Actual/360
83 1.25 360 359 120 119 7.300% Actual/360
84 1.38 300 297 120 117 7.000% Actual/360
85 1.23 360 357 120 114 7.550% Actual/360
86 1.64 324 321 120 114 7.400% Actual/360
87 1.31 360 356 120 116 7.250% Actual/360
88 1.24 360 355 120 112 7.240% Actual/360
89 1.28 360 355 120 115 7.250% Actual/360
90 1.47 360 355 120 112 7.650% Actual/360
91 1.42 360 355 120 114 7.790% Actual/360
92 1.32 360 356 120 116 7.250% Actual/360
93 1.26 300 297 120 117 7.250% Actual/360
94 1.28 360 355 120 115 7.250% Actual/360
95 1.31 300 298 120 118 7.520% Actual/360
96 1.58 360 355 120 112 7.370% Actual/360
97 1.60 360 358 120 115 7.210% Actual/360
98 1.48 360 357 120 114 7.690% Actual/360
99 1.25 300 297 120 117 7.250% Actual/360
100 1.68 360 357 120 117 7.150% Actual/360
101 1.85 360 359 120 116 7.500% Actual/360
102 1.39 360 356 120 116 7.250% Actual/360
103 1.35 300 297 120 114 7.580% Actual/360
104 1.22 360 355 120 112 7.600% Actual/360
105 1.32 360 356 120 116 7.250% Actual/360
106 1.29 360 358 120 118 7.660% Actual/360
107 1.61 300 299 120 119 7.300% Actual/360
108 1.20 360 357 120 117 6.950% Actual/360
109 1.32 300 299 120 119 7.000% Actual/360
110 1.45 300 298 120 118 7.240% Actual/360
111 1.44 240 240 120 117 7.100% Actual/360
112 1.40 300 295 120 112 8.140% Actual/360
113 1.28 300 299 120 119 7.540% Actual/360
114 1.42 300 297 120 117 7.450% Actual/360
115 1.28 240 239 240 239 7.250% Actual/360
116 1.68 360 354 120 114 7.010% Actual/360
117 1.35 300 298 120 115 7.430% Actual/360
118 1.30 360 358 120 115 7.050% Actual/360
119 1.50 360 355 120 112 7.720% Actual/360
120 1.36 360 359 120 119 7.110% Actual/360
121 1.66 360 335 120 92 8.690% Actual/360
122 1.39 360 356 120 116 7.000% Actual/360
123 1.38 360 359 120 119 6.930% Actual/360
124 1.31 360 357 120 117 7.000% Actual/360
125 1.70 360 359 120 116 7.250% Actual/360
126 1.56 360 360 120 117 7.020% Actual/360
127 1.31 300 298 120 118 7.390% Actual/360
128 1.27 360 358 120 115 7.500% Actual/360
129 1.31 300 299 120 116 7.250% Actual/360
130 1.40 360 353 120 113 7.730% Actual/360
131 1.26 360 355 120 115 7.500% Actual/360
132 1.59 360 359 120 116 7.300% Actual/360
133 1.49 360 356 120 116 7.610% Actual/360
134 1.73 360 360 120 117 7.450% Actual/360
135 1.32 360 358 120 115 7.550% Actual/360
136 1.47 360 357 120 114 7.250% Actual/360
137 1.40 360 358 120 115 7.570% Actual/360
138 1.41 300 298 120 115 7.500% Actual/360
139 1.44 360 359 120 116 7.150% Actual/360
140 1.46 300 297 120 114 7.250% Actual/360
141 1.41 300 297 120 114 7.250% Actual/360
142 1.21 240 237 120 114 7.400% Actual/360
143 1.64 300 299 120 119 7.450% Actual/360
144 1.37 360 359 120 116 7.500% Actual/360
145 1.30 240 238 120 115 7.250% Actual/360
146 1.20 360 358 180 178 7.540% Actual/360
147 1.44 300 299 120 116 7.650% Actual/360
148 1.47 360 358 120 114 7.600% Actual/360
149 1.36 360 355 120 112 8.040% Actual/360
150 1.66 240 235 120 112 7.480% Actual/360
151 1.33 300 300 120 119 8.100% Actual/360
152 1.52 360 358 120 115 7.000% Actual/360
153 1.51 300 251 120 71 7.600% Actual/360
154 1.23 240 239 120 116 7.250% Actual/360
155 2.02 360 357 120 114 7.030% Actual/360
156 1.41 300 300 120 117 7.000% Actual/360
157 1.34 360 358 120 115 8.340% Actual/360
158 1.64 300 298 120 115 7.250% Actual/360
159 1.49 360 356 120 113 7.800% Actual/360
160 1.39 360 355 180 175 7.310% Actual/360
161 1.29 360 355 120 114 8.110% Actual/360
162 1.25 360 358 120 115 7.390% Actual/360
163 1.33 240 239 120 116 7.750% Actual/360
164 1.57 240 238 120 115 7.250% Actual/360
165 1.45 180 176 180 173 8.320% Actual/360
166 1.36 360 358 120 118 7.000% Actual/360
167 1.40 240 237 120 114 7.450% Actual/360
168 1.33 360 357 120 114 7.640% Actual/360
169 1.40 300 295 120 113 8.230% Actual/360
170 1.56 360 358 120 115 7.500% Actual/360
171 1.53 300 295 120 112 8.760% Actual/360
172 1.41 300 295 120 112 8.390% Actual/360
173 1.40 300 299 120 116 7.650% Actual/360
174 1.66 360 356 120 113 7.840% Actual/360
175 1.53 300 298 120 115 7.300% Actual/360
176 1.47 300 298 120 115 8.000% Actual/360
177 1.33 360 357 120 114 8.410% Actual/360
178 1.42 360 357 120 114 7.640% Actual/360
179 1.94 360 360 120 117 7.530% Actual/360
180 1.71 360 354 120 111 8.100% Actual/360
181 1.50 240 236 120 113 8.340% Actual/360
182 1.42 300 296 120 113 7.970% Actual/360
183 1.48 300 298 120 115 7.450% Actual/360
184 2.67 360 357 120 114 7.060% Actual/360
185 1.33 300 295 120 112 8.820% Actual/360
186 1.32 360 358 120 115 7.550% Actual/360
187 1.38 360 358 120 114 7.250% Actual/360
188 1.29 360 354 120 111 8.110% Actual/360
CSFB 2002-CKP1
February 15, 2002 (continued)
FIRST
# MONTHLY PAYMENT MATURITY PREPAYMENT PROVISION HOTEL
PAYMENT DATE DATE ARD (6) SEASONING (4) AS OF ORIGINATION (7) DEFEASANCE (8) FRANCHISE
------------------------------------------------------------------------------------------------------------------------------
1 $ 446,825 12/11/01 11/11/31 11/11/11 1 Lock/116_0%/4 Yes N/A
2 $ 361,553 11/11/01 10/11/31 10/11/11 2 Lock/113_0%/7 Yes N/A
3 $ 336,691 3/1/02 2/1/12 1 L (117), O (3) Yes N/A
4 $ 174,637 2/1/02 2/1/12 2 L(116), O(4) Yes N/A
5 $ 241,103 10/1/01 1/0/00 6 L (117), O (3) Yes N/A
6 $ 240,704 1/11/02 12/11/11 N/A 0 Lock/117_0%/3 Yes N/A
7 $ 234,383 11/1/97 12/1/12 53 L (120), 0 (62) Yes N/A
8 $ 195,597 2/11/02 1/11/32 1/11/12 -1 Lock/116_0%/4 Yes N/A
9 $ 158,324 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
10 $ 148,129 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
11 $ 143,115 3/1/02 2/1/12 1 L (117), O (3) Yes N/A
12 $ 139,996 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
13 $ 108,797 10/11/01 9/11/11 N/A 3 Lock/117_0%/3 Yes WestCoast Hotels
14 $ 52,844 10/11/01 9/11/11 N/A 3 Lock/117_0%/3 Yes WestCoast Hotels
15 $ 132,624 12/1/01 11/1/11 4 L(116), O(4) Yes N/A
16 $ 137,922 2/1/02 1/1/27 1/1/12 2 L (117), O (3) Yes N/A
17 $ 134,816 3/1/02 2/1/12 1 L(117), O(3) Yes N/A
18 $ 121,086 3/1/02 2/1/12 1 L(117), O(3) Yes N/A
19 $ 115,850 1/1/02 12/1/11 3 L(116), O(4) Yes N/A
20 $ 116,193 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
21 $ 100,786 2/11/02 1/11/12 N/A -1 Lock/117_0%/3 Yes N/A
22 $ 86,839 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
23 $ 89,010 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
24 $ 79,998 11/1/01 10/1/11 5 L(35), YM 1% (81), O(4) Yes N/A
25 $ 78,191 1/11/02 12/11/11 N/A 0 Lock/117_0%/3 Yes N/A
26 $ 73,479 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
27 $ 73,309 2/1/02 1/1/12 2 L (117), O (3) Yes N/A
28 $ 68,982 1/1/02 12/1/11 3 L(36), YM 1% (80), O(4) Yes N/A
29 $ 73,762 2/1/02 1/1/12 2 L (117), O (3) Yes N/A
30 $ 69,030 1/1/02 12/1/30 12/1/11 3 L (117), O (3) Yes N/A
31 $ 67,227 3/1/02 1/31/12 1 L(117), O(3) Yes N/A
32 $ 57,023 12/1/01 11/1/11 4 L(116), O(4) Yes N/A
33 $ 58,216 1/1/02 12/1/11 3 L (117), O (3) Yes N/A
34 $ 60,174 1/1/02 12/1/11 3 L (117), O (3) Yes N/A
35 $ 57,128 3/1/02 2/1/12 1 L (117), O (3) Yes N/A
36 $ 56,440 2/1/02 1/1/12 2 L (117), O (3) Yes N/A
37 $ 54,683 2/1/02 1/1/12 2 L (117), O (3) Yes N/A
38 $ 51,894 12/1/01 11/1/11 4 L(116), O(4) Yes N/A
39 $ 53,389 2/1/02 1/1/12 2 L(117), O(3) Yes N/A
40 $ 52,465 12/11/01 11/11/06 N/A 1 Lock/57_0%/3 Yes N/A
41 $ 48,944 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
42 $ 49,117 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
43 $ 51,091 3/1/02 1/1/12 1 L(117), O(3) Yes N/A
44 $ 46,941 1/1/02 12/1/11 3 L(116), O(4) Yes N/A
45 $ 48,153 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
46 $ 21,733 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
47 $ 10,071 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
48 $ 14,842 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
49 $ 43,577 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
50 $ 46,621 12/1/01 11/1/11 4 L (117), O (3) Yes N/A
51 $ 43,877 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
52 $ 42,579 11/1/01 10/1/11 5 L(116), O(4) Yes N/A
53 $ 40,983 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
54 $ 40,483 1/1/02 12/1/11 3 L (117), O (3) Yes N/A
55 $ 38,920 2/1/02 1/1/12 2 L(116), O(4) Yes N/A
56 $ 37,332 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
57 $ 35,261 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
58 $ 33,930 3/1/02 2/1/17 1 L(176), O(4) Yes N/A
59 $ 35,595 3/1/02 2/1/12 1 L (117), O (3) Yes N/A
60 $ 35,488 3/1/02 2/1/12 1 L (117), O (3) Yes N/A
61 $ 32,267 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
62 $ 31,967 2/1/02 1/1/12 2 L (117), O (3) Yes N/A
63 $ 31,216 1/1/02 12/1/11 3 L(117), O(3) Yes N/A
64 $ 31,038 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
65 $ 29,912 1/1/02 12/1/16 3 L(177), O(3) Yes N/A
66 $ 31,341 9/11/01 8/11/11 N/A 4 Lock/117_0%/3 Yes N/A
67 $ 31,805 11/1/01 10/1/11 5 L(116), O(4) Yes N/A
68 $ 30,615 3/1/02 2/1/14 1 L (117), O (3) Yes N/A
69 $ 29,163 12/1/01 11/1/11 4 L (117), O (3) Yes N/A
70 $ 28,992 2/1/02 1/1/12 2 L(60), YM % (57), O(3) Yes N/A
71 $ 28,788 10/11/01 9/11/11 N/A 3 Lock/117_0%/3 Yes N/A
72 $ 31,253 7/11/01 6/11/11 N/A 6 Lock/117_0%/3 Yes N/A
73 $ 29,870 9/1/00 8/1/10 19 L (117), O (3) Yes N/A
74 $ 25,921 10/1/01 9/1/11 6 L(59), YM 1% (57), O(4) Yes N/A
75 $ 27,316 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
76 $ 26,317 3/1/02 2/1/12 1 L(117), O(3) Yes N/A
77 $ 25,836 2/1/02 1/1/12 2 L(117), O(3) Yes N/A
78 $ 24,198 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
79 $ 26,431 9/11/01 8/11/11 N/A 4 Lock/117_0%/3 Yes N/A
80 $ 24,592 9/11/01 8/11/31 8/11/11 4 Lock/118_0%/2 Yes N/A
81 $ 23,706 10/11/01 9/11/11 N/A 3 Lock/117_0%/3 Yes N/A
82 $ 23,194 1/11/02 12/11/11 N/A 0 Lock/117_0%/3 Yes N/A
83 $ 22,322 3/1/02 12/1/11 1 L(117), O(3) Yes N/A
84 $ 22,617 1/1/02 12/1/11 3 L(116), O(4) Yes N/A
85 $ 21,922 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
86 $ 22,137 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
87 $ 20,834 12/1/01 11/1/31 11/1/11 4 L (116), O (4) Yes N/A
88 $ 20,786 8/11/01 7/11/11 N/A 5 Lock/117_0%/3 Yes N/A
89 $ 20,677 11/1/01 10/1/31 10/1/11 5 L (116), O (4) Yes N/A
90 $ 21,463 8/11/01 7/11/11 N/A 5 Lock/117_0%/3 Yes N/A
91 $ 21,575 8/11/01 7/11/11 N/A 5 Lock/117_0%/3 Yes N/A
92 $ 20,414 12/1/01 11/1/31 11/1/11 4 L (116), O (4) Yes N/A
93 $ 21,323 1/1/02 12/1/26 12/1/11 3 YM (117), O (3) Yes N/A
94 $ 20,117 11/1/01 10/1/31 10/1/11 5 L (116), O (4) Yes N/A
95 $ 21,468 2/1/02 1/1/12 2 L (117), O (3) Yes N/A
96 $ 19,847 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
97 $ 19,365 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
98 $ 19,944 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
99 $ 19,805 1/1/02 12/1/11 3 L (117), O (3) Yes N/A
100 $ 18,405 1/1/02 12/1/11 3 L (117), O (3) Yes N/A
101 $ 18,180 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
102 $ 17,737 12/1/01 11/1/11 4 L(116), O(4) Yes N/A
103 $ 19,349 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
104 $ 18,076 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
105 $ 17,306 12/1/01 11/1/31 11/1/11 4 L (116), O (4) Yes N/A
106 $ 17,862 2/1/02 1/1/12 2 L(116), O(4) Yes N/A
107 $ 18,151 3/1/02 2/1/12 1 L (117), O (3) Yes N/A
108 $ 16,105 1/1/02 12/1/11 3 L (117), O (3) Yes N/A
109 $ 16,786 3/1/02 1/31/12 1 L(117), O(3) Yes N/A
110 $ 17,007 2/1/02 1/1/27 1/1/12 2 L (117), O (3) Yes N/A
111 $ 18,126 1/11/02 12/11/11 N/A 0 Lock/117_0%/3 Yes N/A
112 $ 17,868 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
113 $ 16,760 3/1/02 2/1/27 2/1/12 1 L (117), O (3) Yes N/A
114 $ 16,186 1/1/02 12/1/11 3 L (117), O (3) Yes N/A
115 $ 17,388 3/1/02 1/1/22 1 L(237), O(3) Yes N/A
116 $ 14,452 10/1/01 9/1/11 6 L (117), O (3) Yes N/A
117 $ 15,717 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
118 $ 14,042 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
119 $ 15,001 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
120 $ 13,790 3/1/02 1/31/12 1 L(117), O(3) Yes N/A
121 $ 15,883 12/1/99 11/1/09 N/A 25 Lock/114_0%/6 Yes N/A
122 $ 13,306 12/1/01 11/1/11 4 L (117), O (3) Yes N/A
123 $ 13,212 3/1/02 11/1/11 1 L(117), O(3) Yes N/A
124 $ 14,136 1/1/02 12/1/11 3 L(116), O(4) Yes N/A
125 $ 13,132 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
126 $ 12,666 1/11/02 12/11/11 N/A 0 Lock/117_0%/3 Yes N/A
127 $ 13,905 2/1/02 1/1/12 2 L(117), O(3) Yes N/A
128 $ 13,285 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
129 $ 13,553 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
130 $ 13,056 9/1/01 8/1/11 7 L (117), O (3) Yes N/A
131 $ 12,411 11/1/01 10/1/11 5 L(36), YM 1% (81), O(3) Yes N/A
132 $ 11,826 12/11/01 11/11/11 N/A 1 Lock/117_0%/3 Yes N/A
133 $ 12,086 9/11/01 8/11/11 N/A 4 Lock/114_0%/6 Yes N/A
134 $ 11,829 1/11/02 12/11/11 N/A 0 Lock/114_0%/6 Yes N/A
135 $ 11,804 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
136 $ 11,119 10/11/01 9/11/11 N/A 3 Lock/117_0%/3 Yes N/A
137 $ 11,405 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
138 $ 11,824 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
139 $ 9,996 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
140 $ 5,927 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
141 $ 4,626 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
142 $ 10,665 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
143 $ 9,712 3/1/02 1/31/12 1 L(117), O(3) Yes N/A
144 $ 9,174 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
145 $ 10,117 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
146 $ 8,887 2/1/02 1/1/17 2 L(177), O(3) Yes N/A
147 $ 9,075 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
148 $ 8,473 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
149 $ 8,839 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
150 $ 9,733 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
151 $ 8,952 1/11/02 12/11/11 N/A 0 Lock/114_0%/6 Yes N/A
152 $ 7,584 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
153 $ 8,946 3/1/98 2/1/08 49 L (60), YM (56), O (3) Yes N/A
154 $ 8,963 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
155 $ 7,507 10/11/01 9/11/11 N/A 3 Lock/117_0%/3 Yes N/A
156 $ 7,421 1/11/02 12/11/11 N/A 0 Lock/114_0%/6 Yes N/A
157 $ 7,879 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
158 $ 7,517 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
159 $ 7,371 9/11/01 8/11/11 N/A 4 Lock/114_0%/6 Yes N/A
160 $ 6,938 11/1/01 10/1/16 5 L(176), O(4) Yes N/A
161 $ 7,470 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
162 $ 6,917 11/11/01 10/11/11 N/A 2 Lock/117_0%/3 Yes N/A
163 $ 8,209 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
164 $ 7,904 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
165 $ 9,742 9/11/01 8/11/16 N/A 4 Lock/174_0%/6 Yes N/A
166 $ 6,493 2/1/02 1/1/12 2 L(117), O(3) Yes N/A
167 $ 7,127 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
168 $ 6,202 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
169 $ 6,887 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
170 $ 5,943 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
171 $ 6,994 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
172 $ 6,782 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
173 $ 6,170 12/11/01 11/11/11 N/A 1 Lock/114_0%/6 Yes N/A
174 $ 5,781 9/11/01 8/11/11 N/A 4 Lock/114_0%/6 Yes N/A
175 $ 5,808 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
176 $ 5,789 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
177 $ 5,567 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
178 $ 5,068 10/11/01 9/11/11 N/A 3 Lock/114_0%/6 Yes N/A
179 $ 4,909 1/11/02 12/11/11 N/A 0 Lock/114_0%/6 Yes N/A
180 $ 4,974 7/11/01 6/11/11 N/A 6 Lock/114_0%/6 Yes N/A
181 $ 5,790 9/11/01 8/11/11 N/A 4 Lock/114_0%/6 Yes N/A
182 $ 4,496 9/11/01 8/11/11 N/A 4 Lock/114_0%/6 Yes N/A
183 $ 4,120 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
184 $ 3,681 10/11/01 9/11/11 N/A 3 Lock/117_0%/3 Yes N/A
185 $ 4,548 8/11/01 7/11/11 N/A 5 Lock/114_0%/6 Yes N/A
186 $ 3,724 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
187 $ 3,411 11/11/01 10/11/11 N/A 2 Lock/114_0%/6 Yes N/A
188 $ 3,707 7/11/01 6/11/11 N/A 6 Lock/114_0%/6 Yes N/A
CSFB 2002-CKP1
February 15, 2002 (continued)
MAJOR MAJOR MAJOR MAJOR
# TENANT #1 TENANT #1 TENANT #1 LEASE TENANT #2
NAME SQ. FT. EXPIRATION DATE NAME
----------------------------------------------------------------------------------------------------------------------------------
1 Giant Food Store 67,185 2/28/2021 Homelife Corp. (Bankrupt according to APPR!)
2 PRC, Inc. 91,733 4/30/2011 Lockheed Xxxxxx
3 Whole Foods 38,702 09/30/2020 Xxxxxx & Xxxxx
4 N/A N/A N/A N/A
5 N/A N/A N/A N/A
6 Ciena Communications, Inc. 25,595 3/31/2008 Broadwing Communication Services, Inc.
7 SAIC 113,662 5/31/2009 BWXT Y-12, L.L.C.
8 Digene Corporation 92,990 12/31/2009 Pro-Virus
9 Albertson's 50,000 4/2/2021 Sav-On
10 Organized Living, Inc. 20,464 7/31/2015 Pottery Barn & Pottery Barn Kids
11 Xxxxx Mart 34,000 12/31/2015 Borders
12 Interbrand Corporation 55,000 7/31/2008 Xxxx X. Xxxxxx, Ltd.
13 N/A N/A N/A N/A
14 N/A N/A N/A N/A
15 N/A N/A N/A N/A
16 Raytheon 112,695 01/31/2008 N/A
17 Neose Technologies 10,029 04/30/2006 TriLink Bio Technology
18 Goody's Family Clothing, Inc 35,000 01/31/2011 The TJX Companies, Inc. (TJ Maxx)
19 N/A N/A N/A N/A
20 N/A N/A N/A N/A
21 Austin Museum of Art 24,466 10/1/2003 Texas Net
22 N/A N/A N/A N/A
23 National Association of Securities Dealers 73,097 7/31/2006 Loiderman Associates
24 N/A N/A N/A N/A
25 Bi-Lo 57,554 8/1/2020 N/A
26 N/A N/A N/A N/A
27 Xxxx's 50,779 05/31/2021 Aquarium Authority
28 N/A N/A N/A N/A
29 Xxxx Xxxxx 50,839 01/12/2020 Import Extraordinaire
30 Touch America, Inc. 89,895 12/31/2010 N/A
31 Honeywell International 150,000 01/31/2012 N/A
32 N/A N/A N/A N/A
00 Xxxxxxxxx Xxxx Xxxxxxxxxxx 12,803 12/31/2007 Rcch. Obstetrics & Gyn. Assoc, PC
34 Findlay's Tall Timber Distribution Center 557,921 08/31/2021 N/A
35 Franciscan Health System West 13,530 12/31/2011 Franciscan Medical Group
36 U Save Foods 79,385 05/31/2020 Brewsky's Grill
37 N/A N/A N/A N/A
38 N/A N/A N/A N/A
39 Xxxxxx Xxxx, Xxxxxxx Xxxxx and Associates 8,137 06/20/2005 Partners in Leadership
40 N/A N/A N/A N/A
41 N/A N/A N/A N/A
42 Kroger 66,918 3/31/2011 N/A
43 Trader Joes Unique Grocery 10,028 01/31/2011 Pier One Imports
44 Xxxxxx Network Systems 51,258 01/31/2006 Cellmark Dignostic
45 N/A N/A N/A N/A
46 N/A N/A N/A N/A
47 N/A N/A N/A N/A
48 N/A N/A N/A N/A
49 N/A N/A N/A N/A
50 Comp USA 34,200 07/01/2011 Michaels Stores
51 Activision 10,214 7/31/2005 Xxxxxxx Xxxxx Productions, Inc
52 N/A N/A N/A N/A
53 N/A N/A N/A N/A
54 N/A N/A N/A N/A
55 Xxxx Xxxxx Stores, Inc. 49,184 10/12/2020 N/A
56 N/A N/A N/A N/A
57 N/A N/A N/A N/A
58 N/A N/A N/A N/A
59 N/A N/A N/A N/A
60 N/A N/A N/A N/A
61 N/A N/A N/A N/A
62 Albertson's 59,549 08/07/2026 Atlanta Bread
63 SEMCO 16,184 02/28/2011 Grand Xxxxx
64 N/A N/A N/A N/A
65 N/A N/A N/A N/A
66 Sentry Foods 47,149 4/30/2018 N/A
67 N/A N/A N/A N/A
68 Best Buy 44,416 08/30/2021 N/A
69 Hi Fi Buys 8,500 01/30/2016 Mattress King
70 PEP BOYS 22,198 10/31/2013 MARIE CALLENDERS
71 N/A N/A N/A N/A
72 Coyote Cafe 9,292 7/31/2016 N/A
73 N/A N/A N/A N/A
74 N/A N/A N/A N/A
75 N/A N/A N/A N/A
76 Acer Communications 14,326 08/31/2005 Data Systems & Solutions
77 Education To Go 10,299 08/31/2004 Eastwind Financial Group
78 N/A N/A N/A N/A
79 N/A N/A N/A N/A
80 N/A N/A N/A N/A
81 N/A N/A N/A N/A
82 Buca De Beppo (Ground Lease) 8,000 2/21/2016 Xxx's Crab Shack (Ground Lease)
83 GC of GC 7,319 06/30/2010 Endoscopic Surgery
84 N/A N/A N/A N/A
85 N/A N/A N/A N/A
86 G.K. Building Supply Corp. 43,710 1/31/2008 S&H Uniform Corp.
87 Walgreen Co. 15,120 02/01/2026 N/A
88 N/A N/A N/A N/A
89 Walgreen Store #06113 15,120 10/30/1960 N/A
90 N/A N/A N/A N/A
91 Raycon 25,000 9/30/2009 Xitron, Inc.
92 Walgreen Co. #5853 15,120 01/31/2021 N/A
93 Walgreen's 15,120 08/31/2061 Work Bench
94 Walgreen Store #06431 14,490 06/30/2061 N/A
95 Hoggy's Barn & Grill 8,000 10/31/2005 King Xxxxxxxx Realtors
96 N/A N/A N/A N/A
97 N/A N/A N/A N/A
98 N/A N/A N/A N/A
99 Cancer Care Associates 12,220 04/01/2010 Hillcrest Health Care Systems
100 N/A N/A N/A N/A
101 N/A N/A N/A N/A
102 Kinkos 5,000 07/31/2011 N/A
103 Innovative Tile 18,327 5/31/2004 Orient Express
104 N/A N/A N/A N/A
105 Walgreen's 15,120 12/31/2020 N/A
106 Honda Trading America Corp. 10,100 03/31/2011 American Honda Motor Co, Inc.
107 N/A N/A N/A N/A
108 N/A N/A N/A N/A
109 ASG Corporation 16,500 08/01/2016 N/A
110 Best Buy Stores, L.P. 30,157 12/31/2016 N/A
111 N/A N/A N/A N/A
112 Family Dollar 11,560 12/31/2004 Blockbuster Video
113 Walgreens 15,120 07/31/2020 N/A
114 N/A N/A N/A N/A
115 Famous Footwear 10,000 10/31/2011 N/A
116 N/A N/A N/A N/A
117 N/A N/A N/A N/A
118 N/A N/A N/A N/A
119 Aux TV 6,000 7/31/2004 N/A
120 N/A N/A N/A N/A
121 The Vet's Pet Clinic 11,661 6/30/2006 Cafe La Brea
122 N/A N/A N/A N/A
123 Architects Plus 7,817 05/11/2011 N/A
124 N/A N/A N/A N/A
125 N/A N/A N/A N/A
126 N/A N/A N/A N/A
127 Dollar Tree 9,861 07/31/2006 N/A
128 N/A N/A N/A N/A
129 CXM, Inc. 93,801 11/30/2010 Galaxy Communications, Inc.
130 N/A N/A N/A N/A
131 N/A N/A N/A N/A
132 SC Dept of Public Safety (Highway Patrol) 9,195 5/31/2005 National Computer
133 Custom Converting, Inc. 21,684 4/30/2006 Poser Forms & Graphics
134 N/A N/A N/A N/A
135 Child Site Corporation 10,400 12/31/2015 N/A
136 N/A N/A N/A N/A
137 Blockbuster Video 5,200 10/31/05 N/A
138 N/A N/A N/A N/A
139 N/A N/A N/A N/A
140 N/A N/A N/A N/A
141 N/A N/A N/A N/A
142 N/A N/A N/A N/A
143 N/A N/A N/A N/A
144 N/A N/A N/A N/A
145 N/A N/A N/A N/A
146 N/A N/A N/A N/A
147 N/A N/A N/A N/A
148 N/A N/A N/A N/A
149 Xxxx's Flowers 8,250 10/31/2005 AES Carrier
150 N/A N/A N/A N/A
151 Salon Atelier 6,472 1/31/2004 Xxxxxx's
152 N/A N/A N/A N/A
153 Xxxxxxxx Houston 40,000 11/01/2007 Westbourne
154 N/A N/A N/A N/A
155 N/A N/A N/A N/A
156 N/A N/A N/A N/A
157 N/A N/A N/A N/A
158 N/A N/A N/A N/A
159 N/A N/A N/A N/A
160 N/A N/A N/A N/A
161 N/A N/A N/A N/A
162 N/A N/A N/A N/A
163 N/A N/A N/A N/A
164 N/A N/A N/A N/A
165 Definitive 5,158 8/31/2005 N/A
166 N/A N/A N/A N/A
167 N/A N/A N/A N/A
168 N/A N/A N/A N/A
169 N/A N/A N/A N/A
170 N/A N/A N/A N/A
171 N/A N/A N/A N/A
172 Over the Rainbow Learning Center 5,800 2/1/2003 N/A
173 N/A N/A N/A N/A
174 N/A N/A N/A N/A
175 N/A N/A N/A N/A
176 N/A N/A N/A N/A
177 N/A N/A N/A N/A
178 N/A N/A N/A N/A
179 N/A N/A N/A N/A
180 N/A N/A N/A N/A
181 N/A N/A N/A N/A
182 N/A N/A N/A N/A
183 N/A N/A N/A N/A
184 N/A N/A N/A N/A
185 N/A N/A N/A N/A
186 N/A N/A N/A N/A
187 N/A N/A N/A N/A
188 N/A N/A N/A N/A
CSFB 2002-CKP1
February 15, 2002 (continued)
MAJOR MAJOR MAJOR MAJOR MAJOR
# TENANT #2 TENANT #2 LEASE TENANT #3 TENANT #3 TENANT #3 LEASE
SQ. FT. EXPIRATION DATE NAME SQ. FT. EXPIRATION DATE
-------------------------------------------------------------------------------------------------------------------------
1 48,341 10/31/2015 Best Buy 45,723 9/30/2015
2 73,808 4/30/2011 ADI Technology, Inc. 36,905 4/30/2011
3 27,692 03/31/2016 Highland Park Hospital 20,314 03/31/2015
4 N/A N/A N/A N/A N/A
5 N/A N/A N/A N/A N/A
6 25,595 12/31/2007 N/A N/A N/A
7 70,331 4/14/2002 UT-Battelle LLC 50,353 5/12/2004
8 59,838 2/28/2009 N/A N/A N/A
9 13,681 4/4/2021 N/A N/A N/A
10 18,213 1/31/2013 The Gap 17,399 3/31/2009
11 24,893 12/31/2020 Office Depot 24,716 12/31/2015
12 33,000 2/28/2009 Xxxxx Xxx & Partners, Inc. 22,000 12/31/2005
13 N/A N/A N/A N/A N/A
14 N/A N/A N/A N/A N/A
15 N/A N/A N/A N/A N/A
16 N/A N/A N/A N/A N/A
17 7,355 03/31/2004 Ichor Medical System 6,116 07/31/2004
18 30,000 10/31/2010 Xxxxxx & Xxxxx Booksellers, Inc 21,000 09/12/2013
19 N/A N/A N/A N/A N/A
20 N/A N/A N/A N/A N/A
21 18,503 10/1/2011 N/A N/A N/A
22 N/A N/A N/A N/A N/A
23 22,050 11/30/2006 N/A N/A N/A
24 N/A N/A N/A N/A N/A
25 N/A N/A N/A N/A N/A
26 N/A N/A N/A N/A N/A
27 8,920 10/31/2005 Priceless Kids 8,577 02/28/2025
28 N/A N/A N/A N/A N/A
29 9,520 10/28/2001 Body Max 9,520 06/20/2081
30 N/A N/A N/A N/A N/A
31 N/A N/A N/A N/A N/A
32 N/A N/A N/A N/A N/A
33 9,384 12/31/2007 Borg Imaging 9,131 06/30/2009
34 N/A N/A N/A N/A N/A
35 9,623 12/31/2011 Pediatrics Northwesst 5,072 07/31/2007
36 7,972 04/30/2011 N/A N/A N/A
37 N/A N/A N/A N/A N/A
38 N/A N/A N/A N/A N/A
39 6,332 06/30/2006 N/A N/A N/A
40 N/A N/A N/A N/A N/A
41 N/A N/A N/A N/A N/A
42 N/A N/A N/A N/A N/A
43 9,937 02/29/2012 The Mattress Firm 5,558 01/31/2006
44 16,361 11/30/2007 N/A N/A N/A
45 N/A N/A N/A N/A N/A
46 N/A N/A N/A N/A N/A
47 N/A N/A N/A N/A N/A
48 N/A N/A N/A N/A N/A
49 N/A N/A N/A N/A N/A
50 28,000 02/28/2004 Natural Pantry 11,600 11/30/2008
51 8,324 1/31/2003 N/A N/A N/A
52 N/A N/A N/A N/A N/A
53 N/A N/A N/A N/A N/A
54 N/A N/A N/A N/A N/A
55 N/A N/A N/A N/A N/A
56 N/A N/A N/A N/A N/A
57 N/A N/A N/A N/A N/A
58 N/A N/A N/A N/A N/A
59 N/A N/A N/A N/A N/A
60 N/A N/A N/A N/A N/A
61 N/A N/A N/A N/A N/A
62 5,116 08/31/2008 N/A N/A N/A
63 7,159 03/31/2006 Gateway Travel 6,389 03/31/2006
64 N/A N/A N/A N/A N/A
65 N/A N/A N/A N/A N/A
66 N/A N/A N/A N/A N/A
67 N/A N/A N/A N/A N/A
68 N/A N/A N/A N/A N/A
69 5,242 05/31/2006 Kinko's 5,000 06/30/2011
70 9,300 11/30/2013 HOBBY SHACK 6,400 11/30/2010
71 N/A N/A N/A N/A N/A
72 N/A N/A N/A N/A N/A
73 N/A N/A N/A N/A N/A
74 N/A N/A N/A N/A N/A
75 N/A N/A N/A N/A N/A
76 13,905 02/28/2006 N/A N/A N/A
77 7,056 04/30/2002 N/A N/A N/A
78 N/A N/A N/A N/A N/A
79 N/A N/A N/A N/A N/A
80 N/A N/A N/A N/A N/A
81 N/A N/A N/A N/A N/A
82 8,000 6/26/2021 Red Xxxxx (Ground Lease) 6,900 10/2/2020
83 5,495 07/30/2010 Pedactric Associates 5,062 04/30/2005
84 N/A N/A N/A N/A N/A
85 N/A N/A N/A N/A N/A
86 44,000 10/31/2003 N/A N/A N/A
87 N/A N/A N/A N/A N/A
88 N/A N/A N/A N/A N/A
89 N/A N/A N/A N/A N/A
90 N/A N/A N/A N/A N/A
91 15,785 12/31/2010 N/A N/A N/A
92 N/A N/A N/A N/A N/A
93 7,177 06/29/2011 N/A N/A N/A
94 N/A N/A N/A N/A N/A
95 7,500 02/28/2007 N/A N/A N/A
96 N/A N/A N/A N/A N/A
97 N/A N/A N/A N/A N/A
98 N/A N/A N/A N/A N/A
99 9,553 01/31/2006 N/A N/A N/A
100 N/A N/A N/A N/A N/A
101 N/A N/A N/A N/A N/A
102 N/A N/A N/A N/A N/A
103 9,343 5/31/2004 N/A N/A N/A
104 N/A N/A N/A N/A N/A
105 N/A N/A N/A N/A N/A
106 6,196 10/31/2006 N/A N/A N/A
107 N/A N/A N/A N/A N/A
108 N/A N/A N/A N/A N/A
109 N/A N/A N/A N/A N/A
110 N/A N/A N/A N/A N/A
111 N/A N/A N/A N/A N/A
112 10,784 7/31/2002 N/A N/A N/A
113 N/A N/A N/A N/A N/A
114 N/A N/A N/A N/A N/A
115 N/A N/A N/A N/A N/A
116 N/A N/A N/A N/A N/A
117 N/A N/A N/A N/A N/A
118 N/A N/A N/A N/A N/A
119 N/A N/A N/A N/A N/A
120 N/A N/A N/A N/A N/A
121 5,737 5/8/2004 N/A N/A N/A
122 N/A N/A N/A N/A N/A
123 N/A N/A N/A N/A N/A
124 N/A N/A N/A N/A N/A
125 N/A N/A N/A N/A N/A
126 N/A N/A N/A N/A N/A
127 N/A N/A N/A N/A N/A
128 N/A N/A N/A N/A N/A
129 64,104 11/30/2003 N/A N/A N/A
130 N/A N/A N/A N/A N/A
131 N/A N/A N/A N/A N/A
132 6,629 5/31/2006 N/A N/A N/A
133 21,496 1/31/2002 N/A N/A N/A
134 N/A N/A N/A N/A N/A
135 N/A N/A N/A N/A N/A
136 N/A N/A N/A N/A N/A
137 N/A N/A N/A N/A N/A
138 N/A N/A N/A N/A N/A
139 N/A N/A N/A N/A N/A
140 N/A N/A N/A N/A N/A
141 N/A N/A N/A N/A N/A
142 N/A N/A N/A N/A N/A
143 N/A N/A N/A N/A N/A
144 N/A N/A N/A N/A N/A
145 N/A N/A N/A N/A N/A
146 N/A N/A N/A N/A N/A
147 N/A N/A N/A N/A N/A
148 N/A N/A N/A N/A N/A
149 6,000 1/2/2006 N/A N/A N/A
150 N/A N/A N/A N/A N/A
151 5,699 11/30/2006 N/A N/A N/A
152 N/A N/A N/A N/A N/A
153 30,000 11/01/2007 Woodwise 26,400 07/01/2004
154 N/A N/A N/A N/A N/A
155 N/A N/A N/A N/A N/A
156 N/A N/A N/A N/A N/A
157 N/A N/A N/A N/A N/A
158 N/A N/A N/A N/A N/A
159 N/A N/A N/A N/A N/A
160 N/A N/A N/A N/A N/A
161 N/A N/A N/A N/A N/A
162 N/A N/A N/A N/A N/A
163 N/A N/A N/A N/A N/A
164 N/A N/A N/A N/A N/A
165 N/A N/A N/A N/A N/A
166 N/A N/A N/A N/A N/A
167 N/A N/A N/A N/A N/A
168 N/A N/A N/A N/A N/A
169 N/A N/A N/A N/A N/A
170 N/A N/A N/A N/A N/A
171 N/A N/A N/A N/A N/A
172 N/A N/A N/A N/A N/A
173 N/A N/A N/A N/A N/A
174 N/A N/A N/A N/A N/A
175 N/A N/A N/A N/A N/A
176 N/A N/A N/A N/A N/A
177 N/A N/A N/A N/A N/A
178 N/A N/A N/A N/A N/A
179 N/A N/A N/A N/A N/A
180 N/A N/A N/A N/A N/A
181 N/A N/A N/A N/A N/A
182 N/A N/A N/A N/A N/A
183 N/A N/A N/A N/A N/A
184 N/A N/A N/A N/A N/A
185 N/A N/A N/A N/A N/A
186 N/A N/A N/A N/A N/A
187 N/A N/A N/A N/A N/A
188 N/A N/A N/A N/A N/A
(1A) The Mortgage Loans secured by Xxxxx Xxxxxx II Portfolio are
cross-collateralized and cross-defaulted.
(1B) The Mortgage Loans secured by SSC Portfolio are cross-collateralized and
cross-defaulted.
(1C) The Mortgage Loans secured by Oak Ridge Office Portfolio are
cross-collateralized and cross-defaulted.
(1D) The Mortgage Loans secured by WestCoast Grand Hotel at the Park and
WestCoast Olympia Hotel are cross-collateralized and cross-defaulted.
(1E) The Mortgage Loans secured by Xxxxxxx Office Building, Becket Retail
Center, and Xxxxx Building are cross-collateralized and cross-defaulted.
(1F) The Mortgage Loans secured by Hawthorne Apartments and Pinecrest
Apartments are cross-collateralized and cross-defaulted.
(2) Underwriting NCF reflects the Net Cash Flow after U/W Replacement
Reserves, U/W LC's and TI's and FF&E.
(3) U/W DSCR is based on the amount of the monthly payments presented. In the
case of cross-collateralized and cross-defaulted Mortgage Loans the
combined U/W DSCR is presented for each and every related Mortgage Loan.
(4) Assumes a Cut-off Date of March 11, 2002.
(5) In the case of the Anticipated Repayment Date loans, the Anticipated
Repayment Date is assumed to be the maturity date for the purposes of the
indicated column.
(6) Anticipated Repayment Date.
(7) Prepayment Provision as of Origination:
(8) L (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
(9) "Yes" means that defeasance is permitted notwithstanding the Lockout
Period.
