EX-99.1 2 a2158637zex-99_1.txt EX-99.1 EXHIBIT 99.1 ABS Term Sheets INFORMATION CONTAINED ON THIS DISKETTE DATED, WEDNESDAY, MAY 18, 2005, IS SUBJECT TO COMPLETION OR AMENDMENT. This diskette relates to the Offered Certificates in the Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-C2. The information contained on this diskette is provided to facilitate your review of the collateral underlying the Offered Certificates. No offer to sell or solicitation of any offer to purchase securities is being made hereby. While the information contained hereon is from sources believed to be reliable, it has not been independently verified by Credit Suisse First Boston LLC, KeyBanc Capital Markets, a Division of McDonald Investments Inc., or any of their respective affiliates. Therefore, none of Credit Suisse First Boston LLC, KeyBanc Capital Markets or any of their respective affiliates makes any representations or warranties with respect to the information contained hereon or as to the appropriateness, usefulness or completeness of these materials. The information on this diskette is subject to errors, omissions and changes and is subject to modification or withdrawal at any time with or without notice. The information on this diskette supersedes any and all information contained in any previously furnished collateral term sheets and shall be superseded by any subsequently furnished similar materials. No purchase of any securities may be made unless and until a final prospectus and prospectus supplement with respect to the Offered Certificates has been received by a potential investor and such investor has complied with all additional related offering requirements. The contents of this diskette are not to be reproduced without the express written consent of Credit Suisse First Boston LLC and KeyBanc Capital Markets, and Credit Suisse First Boston LLC and KeyBanc Capital Markets expressly reserve the right, at their sole discretion, to reject any or all proposals or expressions of interest in the subject proposed offering and to terminate discussions with any party at any time with or without notice. Prospective investors are advised to read carefully, and should rely solely on, the final prospectus and prospectus supplement relating to the Offered Certificates in making their investment decisions. CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2005-C2

(A) THE UNDERLYING MORTGAGE LOANS SECURED BY SP - 414 NORTH ORLEANS, SP - 350 NORTH LASALLE, SP - 820 NORTH ORLEANS, SP - 311 WEST SUPERIOR, SP - 400 WEST ERIE AND SP - 750 NORTH ORLEANS ARE CROSS-DEFAULTED AND CROSS-COLLATERALIZED. (B) THE UNDERLYING MORTGAGE LOANS SECURED BY YORKTOWN APARTMENTS AND BLUFFS OF BERKSHIRE APARTMENTS ARE CROSS-DEFAULTED AND CROSS-COLLATERALIZED. (C) THE UNDERLYING MORTGAGE LOANS SECURED BY BEXLEY AT LAKE NORMAN AND ADDISON KINGS CROSSING V ARE CROSS-DEFAULTED AND CROSS-COLLATERALIZED. (D) THE UNDERLYING MORTGAGE LOANS SECURED BY NEWPORT APARTMENTS, SUNCHASE APARTMENTS AND BENCHMARK APARTMENTS ARE CROSS-DEFAULTED AND CROSS-COLLATERALIZED. (E) THE UNDERLYING MORTGAGE LOANS SECURED BY COTTONWOOD PLAZA AND TRI-VALLEY PLAZA ARE CROSS-DEFAULTED AND CROSS-COLLATERALIZED. (1) BASED ON A CUT-OFF DATE IN MAY 2005. (2) AT MATURITY WITH RESPECT TO BALLOON LOANS OR AT THE ANTICIPATED REPAYMENT DATE IN THE CASE OF ARD LOANS, THERE CAN BE NO ASSURANCE THAT THE VALUE OF ANY PARTICULAR MORTGAGED PROPERTY WILL NOT HAVE DECLINED FROM THE ORIGINAL APPRAISAL VALUE. (3) IN THE CASE OF CROSS-COLLATERALIZED AND CROSS-DEFAULTED UNDERLYING MORTGAGE LOANS, THE COMBINED LTV IS PRESENTED FOR EACH AND EVERY RELATED UNDERLYING MORTGAGE LOAN. (4) U/W NCF REFLECTS THE NET CASH FLOW AFTER UNDERWRITTEN REPLACEMENT RESERVES, UNDERWRITTEN LC'S & TI'S AND UNDERWRITTEN FF&E. (5) DSCR IS BASED ON THE AMOUNT OF THE MONTHLY PAYMENTS PRESENTED. IN THE CASE OF CROSS-COLLATERALIZED AND CROSS-DEFAULTED UNDERLYING MORTGAGE LOANS THE COMBINED DSCR IS PRESENTED FOR EACH AND EVERY RELATED UNDERLYING MORTGAGE LOAN. (6) AT MATURITY WITH RESPECT TO BALLOON LOANS OR AT THE ANTICIPATED REPAYMENT DATE IN THE CASE OF ARD LOANS. (7) ANTICIPATED REPAYMENT DATE. (8) PREPAYMENT PROVISION AS OF ORIGINATION: LOCK/(x) = LOCKOUT PR DEFEASANCE FOR (x) PAYMENTS YMA/(y) = GREATER OF YIELD MAINTENANCE PREMIUM AND A% PREPAYMENT FOR (y) PAYMENTS A%/(y) = A% PREPAYMENT FOR (y) PAYMENTS 0.0%/(z) = PREPAYABLE AT PAR FOR (z) PAYMENTS (9) "YES" MEANS THAT DEFEASANCE IS PERMITTED NOTWITHSTANDING THE LOCKOUT PERIOD. (10) 1,108,087 SQUARE FOOTAGE INCLUDES 285,480 SF GROUND LEASE TO SEARS. (11) DSCR IS BASED ON THE AMOUNT OF THE MONTHLY PAYMENT PRESENTED. SUCH PAYMENT IS THE AVERAGE MONTHLY PAYMENT FOR THE SENIOR LOAN OVER THE FIRST TWELVE MONTHS AFTER THE INTEREST ONLY PERIOD OF THE LOAN TERM AS FURTHER DESCRIBED IN THE PROSPECTUS UNDER "DESCRIPTION OF MORTGAGE ASSETS AND RELATED MORTGAGED PROPERTIES". (12) THE AMORTIZATION ON THE TRI-COUNTRY MALL SENIOR PORTION IS BASED ON THE INTEREST RATE ON THE TRI-COUNTY MALL MORTGAGE LOAN OR 5.9840%. THE INTEREST PORTION OF THE MONTHLY PAYMENT AMOUNT IS BASED ON THE INTEREST RATE PRESENTED ABOVE AS FURTHER DESCRIBED IN THE PROSPECTUS UNDER "DESCRIPTION OF MORTGAGE ASSETS AND RELATED MORTGAGED PROPERTIES". (13) THE MONTHLY PAYMENT SHOWN REPRESENTS THE AVERAGE MONTHLY PAYMENT FOR THE SENIOR PORTION OVER THE FIRST TWELVE MONTHS AFTER THE INTEREST ONLY PERIOD OF THE LOAN TERM AS FURTHER DESCRIBED IN THE PROSPECTUS UNDER "DESCRIPTION OF MORTGAGE ASSETS AND RELATED MORTGAGED PROPERTIES". (14) THE AMORTIZATION ON THE 390 PARK AVENUE LOAN IS BASED ON THE INTEREST RATE ON THE 390 PARK AVENUE MORTGAGE LOAN OR 5.5260%. THE INTEREST PORTION OF THE MONTHLY PAYMENT AMOUNT IS BASED ON THE INTEREST RATE PRESENTED ABOVE AS FURTHER DESCRIBED IN THE PROSPECTUS UNDER "DESCRIPTION OF MORTGAGE ASSETS AND RELATED MORTGAGED PROPERTIES". (15) THE MONTHLY PAYMENT SHOWN REPRESENTS THE AVERAGE MONTHLY PAYMENT FOR THE MORTGAGE LOAN OVER THE FIRST TWELVE MONTHS AFTER THE INTEREST ONLY PERIOD OF THE LOAN TERM AS FURTHER DESCRIBED IN THE PROSPECTUS UNDER "DESCRIPTION OF MORTGAGE ASSETS AND RELATED MORTGAGED PROPERTIES". (16) BASED ON THE SUBJECT'S NET RENTABLE OFFICE SPACE. (17) INCLUDES 11,000 SF OF SUB-GROUND LEASED SPACE. (18) 188,762 SQUARE FOOTAGE INCLUDES 49,262 SF GROUND LEASE TO TOYS R' US AND 5,500 SF GROUND LEASE TO ISLAND BURGER. (19) OFFICE DEPOT SHOPPING CENTER MORTGAGE LOAN IS LOCKED OUT THROUGH AND INCLUDING MAY 11, 2008; IN ADDITION, FROM AND INCLUDING JUNE 11, 2007 THROUGH AND INCLUDING NOVEMBER 11, 2014 THE BORROWER HAS THE OPTION TO DEFEASE THE LOAN, HOWEVER, THE BORROWER HAS THE OPTION TO PREPAY THE MORTGAGE LOAN WITH A PREPAYMENT PENALTY IN THE AMOUNT OF THE HIGHER OF REQUIRED YIELD MAINTANENCE OR 1% OF THE OUTSTANDING PRINCIPAL BALANCE FROM AND INCLUDING JUNE 11, 2008 THROUGH AND INCLUDING NOVEMBER 11, 2014. THE LOAN CAN BE FREELY PREPAID ON OR AFTER DECEMBER 11, 2014. (20) 164,583 SQUARE FOOTAGE INCLUDES 64,193 SF GROUND LEASE TO KROGER. (21) 20,055 SQUARE FOOTAGE INCLUDES 6,800 SF GROUND LEASE TO MIMI'S CAFE AND 3,175 SF GROUND LEASE TO US BANK. (22) THE ENTIRE PROPERTY IS GROUND LEASED TO ROUNDY'S (23) 172 DYCKMAN MORTGAGE LOAN IS LOCKED OUT THROUGH AND INCLUDING DECEMBER 11, 2009; IN ADDITION, FROM AND INCLUDING JUNE 11, 2007 THROUGH AND INCLUDING AUGUST 11, 2011 THE BORROWER HAS THE OPTION TO DEFEASE THE LOAN, HOWEVER, THE BORROWER HAS THE OPTION TO PREPAY THE MORTGAGE LOAN WITH A PREPAYMENT PENALTY IN THE AMOUNT OF THE 2% OF THE OUTSTANDING PRINCIPAL BALANCE FROM AND INCLUDING JANUARY 11, 2010 THROUGH AND INCLUDING NOVEMBER 11, 2010; AND 1% OF THE OUTSTANDING PRINCIPAL BALANCE FROM AND INCLUDING DECEMBER 11, 2010 THROUGH AND INCLUDING AUGUST 11, 2011. THE LOAN CAN BE FREELY PREPAID ON OR AFTER SEPTEMBER 11, 2011. (24) 581 CENTRAL PARK AVENUE MORTGAGE LOAN IS LOCKED OUT THROUGH AND INCLUDING DECEMBER 11, 2009; IN ADDITION, FROM AND INCLUDING JUNE 11, 2007 THROUGH AND INCLUDING AUGUST 11, 2011 THE BORROWER HAS THE OPTION TO DEFEASE THE LOAN, HOWEVER, THE BORROWER HAS THE OPTION TO PREPAY THE MORTGAGE LOAN WITH A PREPAYMENT PENALTY IN THE AMOUNT OF THE 2% OF THE OUTSTANDING PRINCIPAL BALANCE FROM AND INCLUDING JANUARY 11, 2010 THROUGH AND INCLUDING NOVEMBER 11, 2010; AND 1% OF THE OUTSTANDING PRINCIPAL BALANCE FROM AND INCLUDING DECEMBER 11, 2010 THROUGH AND INCLUDING AUGUST 11, 2011. THE LOAN CAN BE FREELY PREPAID ON OR AFTER SEPTEMBER 11, 2011.

CSFB COMMERCIAL MORT PASS THR CERT 2005-C2 8-K