CB Commercial Real Estate Services Group, Inc.
Ticker:CBCG 533 South Fremont Avenue
Exchange:NASDAQ-National Market Los Angeles, California 90071
Industry:Financial (213) 613-3123

Type of Shares:Common Shares Filing Date:9/26/96
U.S. Shares:4,347,000 Offer Date:11/25/96
Non-U.S. Shares:0 Filing Range:$21.50 - $23.50
Primary Shares:4,347,000 Offer Price:$20.00
Secondary Shares:0 Gross Spread:$1.40
Offering Amount: $97,807,500 Selling:$0.80
Expenses:$911,000 Reallowance:$0.10
Shares Out After: -

ManagerTierPhone
Merrill Lynch & Co.Lead Manager (212) 449-4600
Montgomery SecuritiesCo-manager (415) 627-2220

Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/95 6/30/96 6/30/95 6/30/96
Revenue:$468.46$243.70$208.29Assets:$189.76
Net Income:$7.41$1.63-$2.87Liabilities:$340.77
EPS:$0.56$0.12-$0.25Equity:-$151.01

Note: Dollar amounts are in U.S. millions; Audited figures expressed as full year,
unaudited figures are partial year

Business Description
The company believes that it is the largest vertically-integrated commercial real estate services company in the United States with aggregate 1995 revenue of $468.5 million and 231 business unit offices in 107 locations. In addition, the company has established exclusive alliances with international commercial real estate service firms which have offices in an additional 109 locations in 30 countries. These relationships are reciprocal referral arrangements whereby the company's clients who require services in a geographic region serviced by its alliance partners must be referred by the company to its alliance partner operating in that region. Conversely, the company's alliance partners are obligated to refer their clients with commercial real estate needs in the United States to the company. These alliances have not generated significant revenues to date. The company's diverse client base includes local, national and multinational corporations, financial institutions, pension funds and other tax exempt entities, local, state and national governmental entities, and individuals.

Use of Proceeds
The proceeds from the proposed offering will be used to repay a potion of the company's senior secured indebtedness and will be used to pay accrued and unpaid interest on the company's senior subordinated indebtedness and for general corporate purposes.

Last updated: 12/29/96

©1996 IPO Data Systems, Inc. - All rights reserved.