Subject: CMBS Pricing (PRICE)

February 13, 2001 Office Portfolio Trust, 2001-HRPTClassAmount ($mln)Rating FitchRating Moody'sAvg. LifePrice Talk (BP)BenchmarkFinal Pricing (BP)BenchmarkA-136AAAAaa5.7+48 areaSwaps+48SwapsA-2 (Fixed)28AAAAaa9.94+60SwapsA-2 (Floating)90.95AAAAaa9.94+481-mo. LiborB (Floating)11.5AA+Aaa9.94+511-mo. LiborC (Floating)15.5AAAa29.94+601-MO. LiborD (Fixed)11.04A+Aa29.94+85 areaSwaps+85 SwapsE (Fixed)10.00AA29.94+90 areaSwaps+93SwapsE (Floating)11.09AA29.94+811-mo. LiborF (Fixed)17.7BBB+Baa19.94+130 areaSwaps+125SwapsG (Fixed)10.8BBBBaa29.94+135 areaSwaps+130SwapsH (Fixed)17.07BBB-Baa39.94+165-170Swaps+160Swaps

February 8, 2001 Banc of America Large Loan Inc., Series 2001-FMClassAmount($mln)RatingS&PRatingMoody'sAvg.LifePriceTalk(BP)Priced(BP)BenchMarkA-133.1AAAAaa5.8+38-40+42SwapsA-2136.9AAAAaa9.8+52-55+57SwapsB27AAAa29.8+67-70+72SwapsC30.9AA29.8+82-85+85SwapsD35.55BBBBaa29.8+125 area+125SwapsE6.26BBB-Baa39.8+165-170+165SwapsX*263.45AAAAaa8.94+275 area+275T. curve* Interest only.

February 8, 2001 Banc of America Large Loan Inc., Series 2001-FMClassAmount($mln)RatingS&PRatingMoody'sAvg.LifePriceTalk*(BP)Priced(BP)BenchMarkA-133.1AAAAaa5.8+38-40+42SwapsA-2136.9AAAAaa9.8+52-55+57SwapsB27AAAa29.8+67-70+72SwapsC30.9AA29.8+82-85+85SwapsD35.55BBBBaa29.8+125 area+125SwapsE6.26BBB-Baa39.8+165-170+165SwapsX**263.45AAAAaa8.94+275 area+275T. curve* Set on or before Jan. 26.** Interest only.

February 8, 2001 Bear Stearns Mortgage Securities Inc., Series 2001-EPRClassAmount($mln)RatingS&PRatingMoody'sAvg.LifePriceTalk(BP)RevisedTalk(BP)BenchMarkA63.5AAAAaa5+75-80+85 areaSwapsB11.7AAAa25+105-110+115 areaSwapsC12.5AA25+140 area+145 areaSwapsD4.6A-A35+160 area+160 areaSwapsE7.5BBBBaa25+365 area+365 area5-yr. Treas.F3.8BBB-Baa35+450 area+450 area5-yr. Treas.

February 8, 2001 Go to Moody's Presale Report.Go To Fitch's Presale Report. Office Portfolio Trust, Series 2001-HRPTClassAmount($mln)RatingFitchRatingMoody'sAvg.LifePriceTalk(BP)BenchMarkA-136AAAAaa5.7+48 areaSwapsA-2119AAAAaa9.94+60 areaSwapsB11.5AA+Aaa9.94+68 areaSwapsC15.5AAAa29.94+75 areaSwapsD11.04A+Aa29.94+85 areaSwapsE21.09AA29.94+90 areaSwapsF17.7BBB+Baa19.94+130 areaSwapsG10.8BBBBaa29.94+135 areaSwapsH17.07BBB-Baa39.94+165-170SwapsIO*259.8AAAAaaNA+275 areaTreas.* Notional amount, interest only.

February 6, 2001 Bear Stearns Mortgage Securities Inc., Series 2001-EPRClassAmount($mln)RatingS&PRatingMoody'sAvg.LifePriceTalk(BP)BenchMarkA63.5AAAAaa5+75-80SwapsB11.7AAAa25+105-110SwapsC12.5AA25+140 areaSwapsD4.6A-A35+160 areaSwapsE7.5BBBBaa25+365 area5-yr. Treas.F3.8BBB-Baa35+450 area5-yr. Treas.

January 30, 2001 280 Park Avenue TrustClassAmount($mln)RatingFitchRatingMoody'sAvg.LifePriceTalk(BP)Priced(BP)BenchMarkA-135.6AAAAaa5.7+38 area+42SwapsA-264.7AAAAaa9.97+51-53+53SwapsA-2F64.7AAAAaa9.97+40-42+39LiborB31AAAa29.97+66-68+68SwapsC31AA29.97+81-83+80SwapsD8A-A39.97+91-93+91SwapsE23BBBBaa29.97+125 area+120SwapsF11.8BBBBaa39.97+145 area+140SwapsX-1*269.8AAAAaaNA+250-275+250Treas.*Notional amount, interest-only.

January 30, 2001Go To Moody's Presale Report. Banc of America Large Loan Inc., Series 2001-FM*ClassAmount($mln)RatingS&PRatingMoody'sAvg.LifePriceTalk(BP)BenchMarkA-133.1AAAAaa5.8+38-40SwapsA-2136.9AAAAaa9.8+52-55SwapsB27AAAa29.8+67-70SwapsC30.9AA29.8+82-85SwapsD35.55BBBBaa29.8+125 areaSwapsE6.26BBB-Baa39.8+165-170SwapsX**263.45AAAAaa8.94+275 areaT. curve* Issued Jan. 26** Interest only.

January 26, 2001 Morgan Stanley-ING Barings Ajax-1 CDOClassAmount($mln)Sub.RateRatingS&PRatingMoody'sRatingFitchAvg.LifePriceTalk(BP)BnchMarkA25631.7AAAAAAAAA7.9+73 areaSwapsB3322.9NRA3A-9.8+125 areaSwapsC509.5NRBaa3BBB-11.6+385-395Treas.D*5NANRNRNRNANA NA*Likely will be retained by issuer.

January 25, 2001 Credit Suisse First Boston Securities Trust 2001-FL1ClassAmount($mln)Sub. Level(%)RatingS&PRatingFitchRatingMoody'sAvg.LifePriceTalk(BP)Priced(BP)BenchMarkA247.538.5AAAAAAAaa2+26-28+26LiborB24.132.5AAAAAa22.4+45-50+47LiborC28.225.5AAA22.4+80-85+85LiborD28.218.5BBBBBBBaa22.3+175-180+178LiborE816.5BBB-BBB-Baa32.7+222-230+228Libor