Exhibit 2
![]() |
Ernst & Young LLP One Manhattan West New York, NY 10001 |
Tel: +1 212 773 3000 ey.com |
Report of Independent Accountants on Applying Agreed-Upon Procedures
Banc of America Merrill Lynch Commercial Mortgage Inc. (the “Depositor”)
Bank of America, N.A. (”BANA”)
BofA Securities, Inc.
Morgan Stanley Mortgage Capital Holdings LLC (”MSMCH”)
Morgan Stanley & Co. LLC
Morgan Stanley Bank, N.A.
Argentic Real Estate Finance 2 LLC (“AREF2”)
Starwood Mortgage Capital LLC (”SMC”)
Citi Real Estate Funding Inc. (”CREFI”)
Citigroup Global Markets Inc.
(collectively, the “Specified Parties”)
Re: | Morgan Stanley Bank of America Merrill Lynch Trust 2025-C35 (the “Issuing Entity”) |
Commercial Mortgage Pass-Through Certificates, Series 2025-C35 (the “Certificates”) |
We have performed the procedures enumerated in Attachment A, which were agreed to and acknowledged as appropriate by the Specified Parties, for the intended purpose of assisting the Specified Parties in evaluating the accuracy of certain information with respect to the Mortgage Loans (as defined herein) contained on the Underwriting Files, Underwritten Rent Rolls and ASRs (all as defined herein) (as applicable) (collectively, the “Subject Matter”) relating to the Issuing Entity’s securitization transaction as of 10 July 2025. This report may not be suitable for any other purpose. The procedures performed may not address all of the items of interest to a user of the report and may not meet the needs of all users of the report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. The appropriateness of these procedures is solely the responsibility of the Specified Parties identified in this report. No other party acknowledged the appropriateness of the procedures. Consequently, we make no representation regarding the appropriateness of the procedures described in Attachment A, either for the purpose for which this report has been requested or for any other purpose.
The procedures performed and our associated findings are included in Attachment A.
For the purpose of the procedures described in this report, BANA, MSMCH, AREF2, SMC and CREFI (collectively, the “Mortgage Loan Sellers”), on behalf of the Depositor, provided us with the following information, as applicable, for each Mortgage Loan:
![]() |
Page 2 of 4 |
a. | Certain electronic data files (the “Borrower Operating Statement Data Files”) prepared by the Mortgage Loan borrower(s) containing revenue and expense information relating to the most recent trailing twelve month period, if applicable (the “TTM Period”), for the Collateral Property or Collateral Properties (both as defined herein) that secure the Mortgage Loan, |
b. | The most recent appraisal reports (the “Appraisals”) prepared for the applicable Mortgage Loan Seller, which contain the appraiser’s estimated year one (the “Year One Period,” together with the TTM Period, the “Specified Periods”) revenue and expense information for the Collateral Property or Collateral Properties that secure the Mortgage Loan, |
c. | The borrower budgets (the “Borrower Budgets”) prepared by the Mortgage Loan borrower(s) for the Collateral Property or Collateral Properties that secure the Mortgage Loan, |
d. | Copies of the: |
i. | Ground rent abstracts or leases, if applicable (the “Ground Rent Documents”), |
ii. | Most recent real estate tax bills (the “Tax Bills”) and |
iii. | Most recent insurance review files (the “Insurance Review Files”) or insurance bills (the “Insurance Bills”) |
for the Collateral Property or Collateral Properties that secure the Mortgage Loan,
e. | Asset summary report(s) (the “ASRs”), |
f. | The most recent electronic borrower rent roll files (the “Borrower Rent Roll Files”) for the Collateral Property or Collateral Properties that secure the Mortgage Loan, |
g. | The lease abstracts (the “Lease Abstracts”), lease agreements (the “Leases”) and/or estoppels (the “Estoppels,” together with the Lease Abstracts and Leases, the “Lease Documents”) relating to the commercial tenants at the Collateral Property or Collateral Properties that secure the Mortgage Loan, |
h. | Underwritten rent rolls (the “Underwritten Rent Rolls”) for the Collateral Property or Collateral Properties that secure the Mortgage Loan, |
i. | Electronic underwriting files (the “Underwriting Files”) prepared by the applicable Mortgage Loan Seller containing: |
i. | The revenue and expense information for the Specified Periods and |
ii. | The underwritten revenue and expense information for the underwritten period (the “Underwritten Period”) |
for the Collateral Property or Collateral Properties that secure the Mortgage Loan,
j. | Instructions, assumptions and methodologies (the “Underwriting Instructions and Adjustments”) used to prepare the information on the ASRs, Underwritten Rent Rolls, Underwriting Files and/or Tenant Billing Schedules (as defined herein), which were included as footnotes to the Underwriting Files and/or were separately provided in e-mail or other written correspondence from the applicable Mortgage Loan Seller and |
k. | Instructions, assumptions and methodologies, which are described in Attachment A. |
![]() |
Page 3 of 4 |
For the purpose of the procedures described in this report, the Depositor provided us with a schedule (the “Mortgage Loan Schedule”) containing a list of the Mortgage Loans and the original principal balance of each Mortgage Loan, which is shown on Exhibit 1 to Attachment A.
For the purpose of the procedures described in this report with respect to each of the first fifteen (15) Mortgage Loans shown on the Mortgage Loan Schedule (collectively, the “Top 15 Mortgage Loans”), the Mortgage Loan Sellers, as applicable, on behalf of the Depositor, provided us with the tenant billing schedule and any supplemental information prepared by the Mortgage Loan borrower(s) (each, a “Tenant Billing Schedule”) relating to the tenants at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan.
For certain Collateral Properties, we were instructed by the applicable Mortgage Loan Sellers, on behalf of the Depositor, to obtain information relating to the current property taxes for each such Collateral Property from the applicable tax assessor website (each, a “Tax Assessor Website,” and collectively, the “Tax Assessor Websites”).
For the purpose of the procedures described in this report, the Borrower Operating Statement Data Files, Appraisals, Borrower Budgets, Ground Rent Documents, Tax Bills, Insurance Review Files, Insurance Bills, Borrower Rent Roll Files, Lease Documents, Tenant Billing Schedules and Tax Assessor Websites are hereinafter collectively referred to as the “Source Documents.”
The procedures included in Attachment A were limited to comparing or recalculating certain information that is further described in Attachment A. The Depositor is responsible for the Subject Matter, Source Documents, ASRs, Underwritten Rent Rolls, Underwriting Files, Underwriting Instructions and Adjustments, Mortgage Loan Schedule and the determination of the instructions, assumptions and methodologies that are described herein. We were not requested to perform, and we have not performed, any procedures other than those listed in Attachment A with respect to the ASRs (as applicable), Underwritten Rent Rolls or Underwriting Files. We have not verified, and we make no representation as to, the appropriateness, accuracy, completeness or reasonableness of the Source Documents, ASRs (as applicable), Underwriting Instructions and Adjustments, Mortgage Loan Schedule or any other information provided to us, or that we were instructed to obtain, by the Depositor or Mortgage Loan Sellers, on behalf of the Depositor, upon which we relied in forming our findings. We performed no procedures to compare any information contained in any Source Document or ASR (as applicable) to any information contained in any other Source Document or ASR (as applicable). Accordingly, we make no representation and express no opinion or conclusion as to: (a) the existence of the Mortgage Loans, (b) the ability of any Mortgage Loan borrower(s) to repay the Mortgage Loans, (c) questions of legal or tax interpretation or (d) the appropriateness, accuracy, completeness or reasonableness of any instructions, assumptions and methodologies provided to us by the Depositor or Mortgage Loan Sellers, on behalf of the Depositor, that are described in this report. We undertake no responsibility to update this report for events and circumstances occurring after the date hereof.
![]() |
Page 4 of 4 |
This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants (the “AICPA”). An agreed-upon procedures engagement involves the practitioner performing specific procedures that the Specified Parties have agreed to and acknowledged to be appropriate for the purpose of the engagement and reporting on findings based on the procedures performed. We were not engaged to, and did not, conduct an examination to express an opinion or a review to express a conclusion in accordance with attestation standards established by the AICPA on any of the items referred to herein. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.
The agreed-upon procedures described in this report were not performed for the purpose of:
a. | Satisfying any criteria for due diligence published by a nationally recognized statistical rating organization (a “rating agency”) or |
b. | Making any findings with respect to: |
i. | The value of the collateral securing the Mortgage Loans, |
ii. | Whether the originator(s) of the Mortgage Loans complied with federal, state or local laws or regulations or |
iii. | Any other factor or characteristic of the Mortgage Loans that would be material to the likelihood that the issuer of the Certificates will pay interest and principal in accordance with applicable terms and conditions. |
We are required to be independent of the Depositor and to meet our other ethical responsibilities, as applicable for agreed-upon procedures engagements set forth in the Preface: Applicable to All Members and Part 1 – Members in Public Practice of the Code of Professional Conduct established by the AICPA. Independence requirements for agreed-upon procedures engagements are less restrictive than independence requirements for audit and other attestation services.
This report is intended solely for the information and use of the Specified Parties and is not intended to be, and should not be, used by anyone other than the Specified Parties. It is not intended to be, and should not be, used by any other person or entity, including investors and rating agencies, who are not identified in the report as Specified Parties, but who may have access to this report as required by law or regulation.
/s/ Ernst & Young LLP
10 July 2025
![]() |
Attachment A Page 1 of 4 |
Background
For the purpose of the procedures described in this report, the Depositor indicated that the assets of the Issuing Entity will primarily consist of a pool of fixed rate commercial mortgage loans (the “Mortgage Loans”) secured by first mortgage liens on various types of commercial properties (each, a “Collateral Property,” and collectively, the “Collateral Properties”).
Procedures performed and our associated findings
Operating Statement Comparison and Recalculation Procedures
1. | Using the applicable Source Document(s) listed on the AUP Findings Schedules (as defined herein) and the Underwriting Instructions and Adjustments (as applicable) for each Mortgage Loan with an original principal balance equal to or greater than $10,000,000 (collectively, the “$10MM+ Mortgage Loans”) (as applicable), we compared, or recalculated and compared: |
a. | Each revenue line item, |
b. | Each expense line item and |
c. | Net operating income |
for each Specified Period that is shown in the applicable Source Document(s) to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each Mortgage Loan that is not a $10MM+ Mortgage Loan, we compared, or recalculated and compared:
a. | The effective gross revenue or total revenues, |
b. | Total expenses and |
c. | Net operating income |
for each Specified Period that is shown in the applicable Source Document(s) to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
For the purpose of this procedure, the Depositor instructed us to:
a. | Omit non-cash and non-recurring revenues and expenses that are shown on the Borrower Operating Statement Data Files from the comparison of the information that is shown on the Underwriting File, |
b. | Use a materiality threshold of +/- 3%, calculated as a percentage of the value as shown in the applicable Source Document(s), which is also below $10,000, and |
c. | Not perform the procedure described above for any of the Specified Periods that were not shown on the Underwriting Files for the Collateral Properties that secure the Mortgage Loan. |
![]() |
Attachment A Page 2 of 4 |
Cashflow Reimbursement Comparison and Recalculation Procedures
2. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each Top 15 Mortgage Loan (as applicable) for which the underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross income (as applicable), we compared, or recalculated and compared the cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant from largest to smallest) that comprise 75% of the total underwritten cash flow reimbursements (a maximum of five tenants) at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan, as shown in the applicable Source Document(s), to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below). |
For the purpose of this procedure, the Depositor instructed us to use a materiality threshold of +/- 10%, calculated as a percentage of the value as shown in the applicable Source Document(s), which is also below $10,000.
Supporting Expense Comparison and Recalculation Procedures
3. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable), we compared, or recalculated and compared, the ground rent expense of each Mortgage Loan for the Underwritten Period, as shown in the applicable Source Document(s), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below). |
For the purpose of this procedure, the Depositor instructed us to use a materiality threshold of +/- 5%, calculated as a percentage of the value as shown in the applicable Source Document(s).
4. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each Mortgage Loan that is a $10MM+ Mortgage Loan (as applicable), we compared, or recalculated and compared, the tax expense and insurance expense amounts for the Underwritten Period (as applicable), as shown in the applicable Source Document(s), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below). |
For the purpose of this procedure, the Depositor instructed us to only identify differences where the tax expense and insurance expense amounts in the applicable Source Document(s) exceeded a -5% and -$10,000 variance from the corresponding amounts on the Underwriting File and that were not explained in the Underwriting Instructions and Adjustments.
![]() |
Attachment A Page 3 of 4 |
Lease Expiration and Termination Comparison Procedures
5. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for the Collateral Property or Collateral Properties that secure each Top 15 Mortgage Loan (as applicable), we compared for the top five commercial tenants (ordered by net rentable area of each tenant from largest to smallest), as shown on the Underwritten Rent Roll: |
a. | The lease expiration date at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan and |
b. | The lease early termination options at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan, |
all as shown in the applicable Source Document(s), to the corresponding information on the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
For the purpose of the lease expiration date comparison procedures, the Depositor instructed us to use a materiality threshold of +/- 90 days.
Underwritten Cashflow Comparison and Recalculation Procedures
6. | Using: |
a. | The TTM Period revenue and expense information that is contained on the Underwriting File, |
b. | The underwritten revenue and expense information that is contained on the Underwriting File and |
c. | The Underwriting Instructions and Adjustments |
for each Mortgage Loan (as applicable), we compared the underwritten revenue and expense line items, as shown on the Underwriting File, to the corresponding TTM Period revenue and expense line items, as shown on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
For the purpose of this procedure, the Depositor instructed us to:
a. | Use a materiality threshold of +/- 10%, calculated as a percentage of the TTM Period revenue and expense line item value, as shown on the Underwriting File and |
b. | Only identify differences over the 10% materiality threshold (calculated as described in a. above) that were not explained in the Underwriting Instructions and Adjustments. |
![]() |
Attachment A Page 4 of 4 |
Underwritten Cashflow Comparison and Recalculation Procedures (continued)
6. (continued)
Using:
a. | Information on the Underwriting Files, |
b. | Information in the Source Documents, |
c. | Information in the ASRs, |
d. | Information on the Underwritten Rent Rolls and |
e. | The Underwriting Instructions and Adjustments |
for each Mortgage Loan (as applicable), and the additional instruction(s) provided by the Depositor described in items b. and c. of the succeeding paragraph of this Item, we recalculated and compared the underwritten revenue and expense line items on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
For the purpose of this procedure, the Depositor instructed us to:
a. | Use a materiality threshold for each underwritten revenue and expense line item of +/- 5%, calculated as a percentage of the value as shown on the Underwriting File, which is also below $15,000, |
b. | Assume that an underwritten revenue or expense line item is based on the TTM Period if the Underwriting Instructions and Adjustments do not include information for such revenue or expense line item and |
c. | Compare any underwritten revenue or expense line item that is based on a historical period prior to the TTM Period to the corresponding historical period shown on the Underwriting File. |
7. | Subsequent to the performance of the procedures described in the preceding Items, the Mortgage Loan Sellers, on behalf of the Depositor, provided us with certain updated ASRs (as applicable), Underwritten Rent Rolls and Underwriting Files for each Mortgage Loan (as applicable), which in certain cases included updated Underwriting Instructions and Adjustments. As instructed by the Depositor, we compared the results of the recalculations or comparisons for each Mortgage Loan that are described in the preceding Items to the corresponding information on the updated ASRs (as applicable), Underwritten Rent Rolls or Underwriting Files (as applicable). All such compared information was in agreement. Attached as Exhibit 2 to Attachment A is a schedule for each Mortgage Loan (collectively, the “AUP Findings Schedules”), which contains the primary Source Documents for each Mortgage Loan that were used to perform the procedures described in the preceding Items and the results of the comparison procedures described in the preceding two sentences of this Item. |
Exhibit 1 to Attachment A
Mortgage Loan Schedule
Mortgage Loan | Original Principal Balance |
BioMed MIT Portfolio | $59,500,000 |
Marriott World Headquarters | $53,000,000 |
Extended Stay Portfolio | $44,785,000 |
Crossroads Office Park | $42,500,000 |
32 Old Slip - Leased Fee | $36,000,000 |
Hilton Harrisburg | $32,300,000 |
Honolulu FBI Office | $27,200,000 |
VTS Portfolio | $23,630,000 |
MIC Parking Portfolio | $23,500,000 |
Studio One Apartments | $23,400,000 |
Washington Square | $20,833,333 |
Greenville Promenade | $19,991,000 |
The Court at Depford | $19,700,000 |
Greene Town Center | $12,562,500 |
Discovery Business Center | $11,000,000 |
Habersham Village | $10,850,000 |
Highland Business Park | $10,500,000 |
Alvarado Center | $9,400,000 |
Columbus North | $9,400,000 |
Paterson Portfolio | $8,250,000 |
Best Western Yellowstone | $8,000,000 |
A Storage Place Riverside | $7,500,000 |
Westside Plaza | $7,500,000 |
Grandview Shopping Center | $7,250,000 |
Pick 'n Save | $7,100,000 |
Witte Oaks Apartments | $6,750,000 |
Best Western Plus Lexington Inn | $6,300,000 |
A Storage Place La Sierra | $5,900,000 |
686 Jefferson Ave & 49 Rochester Ave | $5,200,000 |
Westchester Gardens Coop | $4,750,000 |
Ansonia Commercial Condominium | $4,400,000 |
Black Bear Center | $4,100,000 |
A Storage Place Redlands | $3,800,000 |
Patricia Gardens | $3,750,000 |
A Storage Place Yuma | $3,500,000 |
Bronxville Towers | $3,500,000 |
Tudor Arms Coop | $3,450,000 |
A Storage Place Indio | $3,000,000 |
A Storage Place Barton Road | $2,500,000 |
Calloway Road Storage | $1,650,000 |
Note: | For any pari passu Mortgage Loans, the original principal balance in the table above represents the portion of the whole loan that will be included in the Issuing Entity’s securitization transaction. |
Exhibit 2 to Attachment A
AUP Findings Schedules
BioMed MIT Portfolio | |||||
Mortgage Loan Seller: CREFI | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $59,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | Ground Rent Documents, Borrower Budget and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Leases and Lease Abstracts | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Marriott World Headquarters | |||||
Mortgage Loan Seller: BANA | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $53,000,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Leases and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | N/A | N/A | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Leases | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Extended Stay Portfolio | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $44,785,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisals and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Crossroads Office Park | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $42,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data File and Appraisals | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Leases and Lease Abstracts | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
32 Old Slip - Leased Fee | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $36,000,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | Ground Rent Documents | No Exceptions Noted | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | N/A | N/A | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Hilton Harrisburg | |||||
Mortgage Loan Seller: BANA | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $32,300,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data File and Appraisal | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Honolulu FBI Office | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $27,200,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisal and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Lease | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
VTS Portfolio | |||||
Mortgage Loan Seller: CREFI | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $23,630,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Appraisals | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisals | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Lease | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
MIC Parking Portfolio | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $23,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills, Insurance Bills and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Leases and Estoppels | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Studio One Apartments | |||||
Mortgage Loan Seller: BANA | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $23,400,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | Ground Rent Documents and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Borrower Budget | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Washington Square | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $20,833,333 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Borrower Budget, Insurance Review File and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Leases, Estoppels and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Greenville Promenade | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $19,991,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Appraisal | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bill and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Leases and Estoppel | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
The Court at Depford | |||||
Mortgage Loan Seller: CREFI | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $19,700,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Leases and Borrower Rent Roll File | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisal and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Leases | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Greene Town Center | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $12,562,500 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Tenant Billing Schedule, Leases, Lease Abstracts, Tax Bills and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisal and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Leases and Estoppels | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Discovery Business Center | |||||
Mortgage Loan Seller: BANA | Top 15 Mortgage Loan: | Yes | |||
Original Principal Balance: $11,000,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Tenant Billing Schedule | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | Lease Abstracts | No Exceptions Noted | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Habersham Village | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $10,850,000 | Non-Top 15 & $10MM+ Mortgage Loan: | Yes | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Highland Business Park | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $10,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | Yes | |||
Under $10MM Mortgage Loan: | No | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, (i) each revenue line item, (ii) each expense line item and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
2 | For each Top 15 Mortgage Loan for which underwritten cash flow reimbursements are greater than 25% of the underwritten effective gross revenue, compare, or recalculate and compare, cash flow reimbursements only for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
4 | For each Mortgage Loan that is $10MM+ Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | ||
LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | |||||
5 | For the Top 15 Mortgage Loans, compare the lease expiration date only for the top five commercial tenants (ordered by net rentable area of each tenant) and lease early termination options for the top five commercial tenants (ordered by net rentable area) that are shown in Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Alvarado Center | |||||
Mortgage Loan Seller: BANA | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $9,400,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Appraisal | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Columbus North | |||||
Mortgage Loan Seller: CREFI | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $9,400,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Paterson Portfolio | |||||
Mortgage Loan Seller: SMC | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $8,250,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Appraisals | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Best Western Yellowstone | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $8,000,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data File, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
A Storage Place Riverside | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $7,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Westside Plaza | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $7,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Grandview Shopping Center | |||||
Mortgage Loan Seller: CREFI | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $7,250,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Pick 'n Save | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $7,100,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Witte Oaks Apartments | |||||
Mortgage Loan Seller: SMC | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $6,750,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Appraisal | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Best Western Plus Lexington Inn | |||||
Mortgage Loan Seller: AREF2 | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $6,300,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
A Storage Place La Sierra | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $5,900,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
686 Jefferson Ave & 49 Rochester Ave | |||||
Mortgage Loan Seller: CREFI | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $5,200,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Appraisals | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Westchester Gardens Coop | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $4,750,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Appraisal | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Ansonia Commercial Condominium | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $4,400,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Black Bear Center | |||||
Mortgage Loan Seller: CREFI | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $4,100,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
A Storage Place Redlands | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $3,800,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Patricia Gardens | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $3,750,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
A Storage Place Yuma | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $3,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Bronxville Towers | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $3,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Appraisal | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Tudor Arms Coop | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $3,450,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data File and Appraisal | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
A Storage Place Indio | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $3,000,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appriasal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
A Storage Place Barton Road | |||||
Mortgage Loan Seller: MSMCH | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $2,500,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files and Appraisal | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |
Calloway Road Storage | |||||
Mortgage Loan Seller: SMC | Top 15 Mortgage Loan: | No | |||
Original Principal Balance: $1,650,000 | Non-Top 15 & $10MM+ Mortgage Loan: | No | |||
Under $10MM Mortgage Loan: | Yes | ||||
The following items refer to the procedures described in Attachment A: | |||||
Item | Description of the Procedures | Primary Source Document(s) Used | Findings | ||
OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | |||||
1 | For each Mortgage Loan that is not a $10MM+ Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% threshold and $10,000. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | |||||
3 | For each Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | ||
UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | |||||
6 | For each Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File. Identify any variance above 5% and $15,000 threshold. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | ||
**N/A: Not Applicable |