Exhibit 99.1

 [PWC Logo]

 

Report of Independent Accountants on Applying

Agreed-Upon Procedures

 

Citi Real Estate Funding Inc.

Citigroup Commercial Mortgage Securities Inc.

390 Greenwich Street

New York, NY 10013

 

We (“us” or “PwC”) have performed the procedures enumerated below, which were agreed to by Citi Real Estate Funding Inc. (“CREFI”) and Citigroup Commercial Mortgage Securities Inc. (together with CREFI, the “Company,” as the engaging party), Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, Goldman Sachs Mortgage Company, and Goldman Sachs Bank USA who are collectively referred to as the “Specified Parties”, solely to assist you in performing certain procedures related to the accuracy of certain attributes and calculations within the Final Data File (defined below). The procedures were performed with respect to the MHP Commercial Mortgage Trust 2025-MHIL2, Commercial Mortgage Pass-Through Certificates, Series 2025-MHIL2 securitization (the “Transaction”). The Company (the “Responsible Party”) is responsible for the accuracy of the information contained in the Final Data File.

  

In an agreed-upon procedures engagement, we perform specific procedures that the Specified Parties have agreed to and acknowledged to be appropriate for the intended purpose of the engagement and we report on findings based on the procedures performed. The procedures performed may not address all the items of interest to a user of this report and may not meet the needs of all users of this report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate for their purposes. This report may not be suitable for any other purpose.

 

Procedures and Findings

 

In connection with the Transaction, the Specified Parties have requested that the procedures be performed on 1 mortgage loan (the “Mortgage Loan Asset”) secured by 78 mortgaged properties (the “Mortgaged Properties”) which represents the entire population of the Mortgage Loan Asset and Mortgaged Properties (collectively the “Collateral”) within the Transaction.

 

This agreed-upon procedures engagement was not conducted for the purpose of satisfying any criteria for due diligence published by a nationally recognized statistical rating organization.

 

In addition, PwC should not be regarded as having in any way warranted or given any assurance as to the following items:

 

The completeness, accuracy, appropriateness, quality or integrity of any of the information provided by the Responsible Party, or any other party for the purpose of PwC performing the procedures agreed to by the Specified Parties. The procedures performed would not necessarily reveal any material misstatement of the amounts, balances, ratios, percentages or other relationships of the information included in the data provided to us;
The conformity of the origination of the assets to stated underwriting or credit extension guidelines, standards, criteria or other requirements;
The value of the Mortgaged Properties securing the Mortgage Loan Asset; and
The compliance of the originator of the assets with federal, state, and local laws and regulations.

 

We have not performed any procedures with respect to the fair value of the securities being offered in

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 1 
  

 

the Transaction and PwC expresses no opinion on the fair value of these securities. PwC should not be regarded as having performed any procedures other than those detailed in this report.

 

With respect to any terms or requirements of the Transaction documents that do not appear in this report, we performed no procedures and, accordingly, the procedures we performed would not ensure that any requirements are satisfied. Further, we have performed only the following agreed-upon procedures and therefore make no representations regarding the adequacy of disclosures or whether any material facts have been omitted from the Transaction documents.

 

It should be understood that we make no representations as to:

 

The interpretation of Transaction documents included in connection with our procedures;
Your compliance with Rule 15Ga-2 of the Securities Exchange Act of 1934; and
The reasonableness of any of the assumptions provided by the Company or other Specified Parties.

 

These procedures should not be taken to supplant any additional inquiries or procedures that the Specified Parties would undertake in consideration of the Transaction.

 

For the purpose of this report:

 

The phrase “Closing Date” refers to the date of August 28, 2025.

 

The phrase “Final Data File” refers to the following Microsoft Excel (“Excel”) file provided by the Company, which includes certain attributes related to the Collateral. The Final Data File was provided on August 11, 2025 with certain Collateral attribute calculations adjusted for the Closing Date:

 

o2025-MHIL2 - Accounting Tape_Final.xlsx (provided on August 11, 2025).
The phrase “Specified Attributes” refers to the fields in the Final Data File.

 

The phrase “Source Document” refers to the documents (including any applicable amendments, assumptions or exhibits thereof) provided by the Company, related to the information contained in the Final Data File.

 

The phrase “Loan File” refers to any Source Document or collection of Source Documents provided by the Company, and used by us, in performing the procedures enumerated below.

 

The term “compared” refers to the comparison of one or more Specified Attributes to Source Documents, as indicated within Exhibit A.

 

The term “recalculated” refers to a re-computation of one or more Specified Attributes using the Company provided methodology, as indicated within Exhibit B.

 

The phrase “in agreement” refers to the comparison or recalculation of one or more Specified Attributes which resulted in a match, or a difference that was within the Company provided tolerance level (if any), as indicated within Exhibit A.

 

Source Documents included in the Loan File:

 

The phrase “Appraisal Report” refers to a signed or draft appraisal document or exhibit.

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 2 
  

 

The phrase “Cash Management Agreement” refers to a signed or draft cash management agreement. 
The phrase “Engineering Report” refers to a draft or signed property condition assessment document or exhibit.
The phrase “Environmental Report” refers to a draft or signed phase I and phase II (if applicable) environmental document or exhibit.
The phrase “Fee Schedule” refers to documentation provided by the Company for the administrative fee rate.
·The phrase “Interest Rate Cap Term Sheet” refers to an interest rate cap document which discloses the applicable strike rate of the interest rate cap.
The phrase “Loan Agreement” refers to a draft loan agreement and any exhibits or schedules thereof.
The phrase “Seismic Report” refers to a draft or final seismic assessment document or exhibit.
The phrase “Title Policy” refers to a draft or signed proforma title policy or commitment.
The phrase “Underwriting File” refers to the historical and pro-forma cash flow statements prepared by the Company’s underwriting team.

 

The procedures performed and results thereof are described below. In performing this engagement, we received one or more preliminary data file(s) and performed certain procedures as set forth in Exhibit A and Exhibit B. The procedures identified differences, which were communicated to the Responsible Party. The Responsible Party revised one or more of the preliminary data files based on such communicated differences, where they determined it to be appropriate. We then performed these procedures on the Final Data File, and the results of those procedures are described below.

 

From July 21, 2025 through August 11, 2025, the Company provided us with the Source Documents related to the Collateral for which we:

Compared certain Specified Attributes to the corresponding Source Documents as detailed in Exhibit A and found them to be in agreement (the “Compared Attributes”);
Recalculated certain Specified Attributes as detailed in Exhibit B and found them to be in agreement (the “Recalculated Attributes”); or
Assumed certain Specified Attributes were accurate as instructed by the Company, and neither compared nor recalculated the Specified Attributes (the “Company Provided Attributes”).

 

The recalculation methodology associated with the Recalculated Attributes is listed in Exhibit B. For each procedure where a recalculation was performed, if necessary, we compared the underlying attributes to the corresponding Source Documents and found them to be in agreement. We did not perform any procedures with respect to the Specified Attributes denoted with a Source Document of “None - Company Provided”, in Exhibit A.

 

This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants. We were not engaged to, and did not conduct an audit or an examination engagement, the objective of which would be the expression of

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 3 
  

 

an opinion, or a review engagement, the objective of which would be the expression of a conclusion, on the Final Data File.  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.

 

In performing this engagement, we are required to be independent of the Responsible Party and to meet our ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.

 

This report is intended solely for the information and use of the Specified Parties (including for the purpose of substantiating the Specified Parties' “due diligence defense” under the Securities Act of 1933), and is not intended to be and should not be used by anyone other than the Specified Parties.

 

If a party has obtained, or has access to, this report without having executed an agreement with PwC wherein such party accepts responsibility for the appropriateness of the procedures performed (such party is referred to as a “Non-Specified Party”), that Non-Specified Party cannot:

 

Rely upon this report, and any use of this report by that Non-Specified Party is its sole responsibility and at its sole and exclusive risk; and
Acquire any rights or claims against PwC, and PwC assumes no duties or obligations to such Non-Specified Party.

 

A Non-Specified Party may not disclose or distribute this report or any of the report’s contents to any

other party (including but not limited to electronic distribution and/or posting to a website pursuant to Rule 17g-5 of the Securities Exchange Act of 1934).

 

The procedures enumerated above were performed as of the date of this report, and we disclaim any consideration of any events and circumstances occurring after the date of this report. Further, we have no obligation to update this report because of events occurring, or data or information coming to our attention, subsequent to the date of this report.

 

 

/s/ PricewaterhouseCoopers LLP

 

 

 

New York, NY

August 11, 2025

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 4 
  

 

Exhibits

 

 

Exhibit A – Loan File Review Procedures

 

Exhibit B – Recalculation Methodology

 

 

 

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 5 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

Exhibit A – Loan File Review Procedures

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
1 Property Rank None - Company Provided None
2 Property ID None - Company Provided None
3 Property Name None - Company Provided None
4 Property Type Appraisal Report None
5 Property Sub-Type Appraisal Report None
6 Address Appraisal Report None
7 City Appraisal Report None
8 State Appraisal Report None
9 Zip Appraisal Report None
10 County Appraisal Report None
11 MSA Underwriting File None
12 Year Built Appraisal Report None
13 Year Renovated Appraisal Report None
14 Date Acquired Underwriting File None
15 Property Manager Underwriting File None
16 Unit Mix (Available Units) Regular Underwriting File None
17 Unit Mix (Available Units) Climate Controlled Underwriting File None
18 Unit Mix (Available Units) Commercial Underwriting File None
19 Unit Mix (Available Units) Other Underwriting File None
20 Unit Mix (Available Units) Total Recalculation None
21 Unit Mix (Available SF) Regular Underwriting File None
22 Unit Mix (Available SF) Climate Controlled Underwriting File None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 6 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
23 Unit Mix (Available SF) Commercial Underwriting File None
24 Unit Mix (Available SF) Other Underwriting File None
25 Unit Mix (Available SF) Total Recalculation None
26 Unit Mix (Occupied Units) Regular Underwriting File None
27 Unit Mix (Occupied Units) Climate Controlled Underwriting File None
28 Unit Mix (Occupied Units) Commercial Underwriting File None
29 Unit Mix (Occupied Units) Other Underwriting File None
30 Unit Mix (Occupied Units) Total Recalculation None
31 Unit Mix (Occupied SF) Regular Underwriting File None
32 Unit Mix (Occupied SF) Climate Controlled Underwriting File None
33 Unit Mix (Occupied SF) Commercial Underwriting File None
34 Unit Mix (Occupied SF) Other Underwriting File None
35 Unit Mix (Occupied SF) Total Recalculation None
36 Storage Occupancy UW Occupancy (based on Units) Recalculation 0.10%
37 Storage Occupancy UW Occupancy (based on SF) Recalculation 0.10%
38 Total Occupancy UW Occupancy (based on Units) Recalculation 0.10%
39 Total Occupancy UW Occupancy (based on SF) Recalculation 0.10%
40 Occupancy Date Underwriting File None
41 2023 Average Occupancy Underwriting File 0.10%

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 7 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
42 2024 Average Occupancy Underwriting File 0.10%
43 June 2025 TTM Average Occupancy Underwriting File 0.10%
44 June 2025 T6 Average Occupancy Underwriting File 0.10%
45 June 2025 T3 Average Occupancy Underwriting File 0.10%
46 Ownership Interest Title Policy None
47 Mortgage Loan Original Balance Loan Agreement None
48 Mortgage Loan Closing Date Balance Recalculation None
49 Mortgage Loan Closing Date Balance per Unit Recalculation None
50 Mortgage Loan Closing Date Balance per SF Recalculation None
51 % of Mortgage Loan Closing Date Balance Recalculation None
52 Mortgage Loan Balloon Balance Recalculation None
53 Individual As-Is Appraised Value Date Appraisal Report None
54 Individual As-Is Appraised Value Appraisal Report None
55 Individual As-Is Appraised Value per SF Recalculation None
56 Portfolio Appraised Value Date Appraisal Report None
57 Portfolio Appraised Value Appraisal Report None
58 Portfolio Appraised Value per SF Recalculation None
59 Engineering Report Provider Engineering Report None
60 Engineering Report Date Engineering Report None
61 Environmental Report Provider Environmental Report None
62 Environmental Report Date Environmental Report None
63 Phase II Required? Environmental Report None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 8 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
64 Seismic Zone Seismic Report; Engineering Report None
65 PML % Seismic Report None
66 Origination Date None - Company Provided None
67 Assumed One-month Term SOFR None - Company Provided None
68 Assumed Mortgage Loan Spread None - Company Provided None
69 Interest Rate Recalculation None
70 Term SOFR Cap None - Company Provided None
71 Interest Rate at Term SOFR Cap Recalculation None
72 Term SOFR Lookback days Loan Agreement None
73 Term SOFR Cap Expiration Date Interest Rate Cap Term Sheet None
74 Interest Calculation (30/360  /  Actual/360) Loan Agreement None
75 Amortization Type Loan Agreement None
76 Mortgage Loan Monthly Debt Service Payment Recalculation None
77 Mortgage Loan Annual Debt Service Payment Recalculation None
78 Mortgage Loan Annual Debt Service Payment at Term SOFR Cap Recalculation None
79 Grace Period - Late Payment Loan Agreement None
80 Grace Period - Event of Default Loan Agreement None
81 First Loan Payment Date Loan Agreement None
82 Seasoning Recalculation None
83 Original Term to Maturity (Months) Recalculation None
84 Remaining Term to Maturity (Months) Recalculation None
85 Original Amortization Term (Months) Not Applicable* None
86 Remaining Amortization Term (Months) Not Applicable* None
87 Original IO Term (Months) Recalculation None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 9 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
88 Remaining IO Term (Months) Recalculation None
89 Initial Maturity Date Loan Agreement None
90 Floating Rate Component Extensions Loan Agreement None
91 Fully Extended Maturity Date Loan Agreement None
92 Lockbox Cash Management Agreement None
93 Cash Management Type Loan Agreement None
94 Cash Management Trigger Loan Agreement None
95 Administrative Fee Rate (%) Fee Schedule None
96 Prepayment Provision Loan Agreement None
97 Partial Release Allowed? Loan Agreement None
98 Borrower Loan Agreement None
99 Guarantor Loan Agreement None
100 Mortgage Loan Closing Date LTV Recalculation None
101 Mortgage Loan Balloon LTV Recalculation None
102 Mortgage Loan Closing Date LTV (Sum of Individual As-Is Appraised Values) Recalculation None
103 Mortgage Loan Balloon LTV (Sum of Individual As-Is Appraised Values) Recalculation None
104 Mortgage Loan UW NOI Debt Yield Recalculation None
105 Mortgage Loan UW NCF Debt Yield Recalculation None
106 Mortgage Loan UW NOI DSCR Recalculation None
107 Mortgage Loan UW NCF DSCR Recalculation None
108 Mortgage Loan UW NOI DSCR at Term SOFR Cap Recalculation None
109 Mortgage Loan UW NCF DSCR at Term SOFR Cap Recalculation None
110 Initial Tax Escrow Loan Agreement None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 10 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
111 Ongoing Tax Escrow Monthly Loan Agreement None
112 Tax Escrow Springing Conditions Loan Agreement None
113 Initial Insurance Escrow Loan Agreement None
114 Ongoing Insurance Escrow Monthly Loan Agreement None
115 Insurance Escrow Springing Conditions Loan Agreement None
116 Initial Cap Ex Escrow Loan Agreement None
117 Ongoing Cap Ex Escrow Monthly Loan Agreement None
118 Cap Ex Escrow Springing Conditions Loan Agreement None
119 Initial Immediate Repairs Escrow Loan Agreement None
120 Initial Other Escrow Loan Agreement None
121 Ongoing Other Escrow Monthly Loan Agreement None
122 Other Escrow Description Loan Agreement None
123 In-Place Rental Income 2023 Underwriting File $1.00
124 In-Place Rental Income 2024 Underwriting File $1.00
125 In-Place Rental Income June 2025 TTM Underwriting File $1.00
126 In-Place Rental Income Sponsor 2025 Budget Underwriting File $1.00
127 In-Place Rental Income UW Underwriting File $1.00
128 Vacancy Gross Up 2023 Underwriting File $1.00
129 Vacancy Gross Up 2024 Underwriting File $1.00
130 Vacancy Gross Up June 2025 TTM Underwriting File $1.00
131 Vacancy Gross Up Sponsor 2025 Budget Underwriting File $1.00
132 Vacancy Gross Up UW Underwriting File $1.00
133 Gross Potential Rent 2023 Underwriting File $1.00

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 11 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
134 Gross Potential Rent 2024 Underwriting File $1.00
135 Gross Potential Rent June 2025 TTM Underwriting File $1.00
136 Gross Potential Rent Sponsor 2025 Budget Underwriting File $1.00
137 Gross Potential Rent UW Underwriting File $1.00
138 Vacancy 2023 Underwriting File $1.00
139 Vacancy 2024 Underwriting File $1.00
140 Vacancy June 2025 TTM Underwriting File $1.00
141 Vacancy Sponsor 2025 Budget Underwriting File $1.00
142 Vacancy UW Underwriting File $1.00
143 Insurance Revenue 2023 Underwriting File $1.00
144 Insurance Revenue 2024 Underwriting File $1.00
145 Insurance Revenue June 2025 TTM Underwriting File $1.00
146 Insurance Revenue Sponsor 2025 Budget Underwriting File $1.00
147 Insurance Revenue UW Underwriting File $1.00
148 Late Fees/Admin Fees/Other Income 2023 Underwriting File $1.00
149 Late Fees/Admin Fees/Other Income 2024 Underwriting File $1.00
150 Late Fees/Admin Fees/Other Income June 2025 TTM Underwriting File $1.00
151 Late Fees/Admin Fees/Other Income Sponsor 2025 Budget Underwriting File $1.00
152 Late Fees/Admin Fees/Other Income UW Underwriting File $1.00
153 Merchandise 2023 Underwriting File $1.00
154 Merchandise 2024 Underwriting File $1.00
155 Merchandise June 2025 TTM Underwriting File $1.00
156 Merchandise Sponsor 2025 Budget Underwriting File $1.00
157 Merchandise UW Underwriting File $1.00

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 12 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
158 EGI 2023 Underwriting File $1.00
159 EGI 2024 Underwriting File $1.00
160 EGI June 2025 TTM Underwriting File $1.00
161 EGI Sponsor 2025 Budget Underwriting File $1.00
162 EGI UW Underwriting File $1.00
163 Management Fee 2023 Underwriting File $1.00
164 Management Fee 2024 Underwriting File $1.00
165 Management Fee June 2025 TTM Underwriting File $1.00
166 Management Fee Sponsor 2025 Budget Underwriting File $1.00
167 Management Fee UW Underwriting File $1.00
168 On Site Payroll 2023 Underwriting File $1.00
169 On Site Payroll 2024 Underwriting File $1.00
170 On Site Payroll June 2025 TTM Underwriting File $1.00
171 On Site Payroll Sponsor 2025 Budget Underwriting File $1.00
172 On Site Payroll UW Underwriting File $1.00
173 Electric, Gas & Water 2023 Underwriting File $1.00
174 Electric, Gas & Water 2024 Underwriting File $1.00
175 Electric, Gas & Water June 2025 TTM Underwriting File $1.00
176 Electric, Gas & Water Sponsor 2025 Budget Underwriting File $1.00
177 Electric, Gas & Water UW Underwriting File $1.00
178 G&A 2023 Underwriting File $1.00
179 G&A 2024 Underwriting File $1.00
180 G&A June 2025 TTM Underwriting File $1.00
181 G&A Sponsor 2025 Budget Underwriting File $1.00
182 G&A UW Underwriting File $1.00

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 13 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
183 Repairs & Maintenance 2023 Underwriting File $1.00
184 Repairs & Maintenance 2024 Underwriting File $1.00
185 Repairs & Maintenance June 2025 TTM Underwriting File $1.00
186 Repairs & Maintenance Sponsor 2025 Budget Underwriting File $1.00
187 Repairs & Maintenance UW Underwriting File $1.00
188 Marketing 2023 Underwriting File $1.00
189 Marketing 2024 Underwriting File $1.00
190 Marketing June 2025 TTM Underwriting File $1.00
191 Marketing Sponsor 2025 Budget Underwriting File $1.00
192 Marketing UW Underwriting File $1.00
193 Insurance 2023 Underwriting File $1.00
194 Insurance 2024 Underwriting File $1.00
195 Insurance June 2025 TTM Underwriting File $1.00
196 Insurance Sponsor 2025 Budget Underwriting File $1.00
197 Insurance UW Underwriting File $1.00
198 Real Estate Taxes 2023 Underwriting File $1.00
199 Real Estate Taxes 2024 Underwriting File $1.00
200 Real Estate Taxes June 2025 TTM Underwriting File $1.00
201 Real Estate Taxes Sponsor 2025 Budget Underwriting File $1.00
202 Real Estate Taxes UW Underwriting File $1.00
203 Other 2023 Underwriting File $1.00
204 Other 2024 Underwriting File $1.00
205 Other June 2025 TTM Underwriting File $1.00

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 14 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
206 Other Sponsor 2025 Budget Underwriting File $1.00
207 Other UW Underwriting File $1.00
208 Total Expenses 2023 Underwriting File $1.00
209 Total Expenses 2024 Underwriting File $1.00
210 Total Expenses June 2025 TTM Underwriting File $1.00
211 Total Expenses Sponsor 2025 Budget Underwriting File $1.00
212 Total Expenses UW Underwriting File $1.00
213 Net Operating Income 2023 Underwriting File $1.00
214 Net Operating Income 2024 Underwriting File $1.00
215 Net Operating Income June 2025 TTM Underwriting File $1.00
216 Net Operating Income Sponsor 2025 Budget Underwriting File $1.00
217 Net Operating Income UW Underwriting File $1.00
218 Replacement Reserves 2023 Underwriting File $1.00
219 Replacement Reserves 2024 Underwriting File $1.00
220 Replacement Reserves June 2025 TTM Underwriting File $1.00
221 Replacement Reserves Sponsor 2025 Budget Underwriting File $1.00
222 Replacement Reserves UW Underwriting File $1.00
223 Net Cash Flow 2023 Underwriting File $1.00
224 Net Cash Flow 2024 Underwriting File $1.00
225 Net Cash Flow June 2025 TTM Underwriting File $1.00
226 Net Cash Flow Sponsor 2025 Budget Underwriting File $1.00
227 Net Cash Flow UW Underwriting File $1.00
228 RevPAF 2023 Recalculation None
229 RevPAF 2024 Recalculation None
230 RevPAF June 2025 TTM Recalculation None
231 RevPAF Sponsor 2025 Budget Recalculation None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 15 
  
MHP 2025-MHIL2EXHIBIT A
Loan File Review Procedures  

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
232 RevPAF UW Recalculation None

 

 

* The fields for the noted Specified Attributes were either not populated in the Final Data File or populated with the term “NAP”. As such, we were instructed by the Company to not perform any procedures on these Specified Attributes.

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 16 
  
MHP 2025-MHIL2EXHIBIT B
Recalculation Methodology 

Exhibit B – Recalculation Methodology

 

# Specified Attribute Recalculation Methodology
20 Unit Mix (Available Units) Total Sum of (i) Unit Mix (Available Units) Regular, (ii) Unit Mix (Available Units) Climate Controlled, (iii) Unit Mix (Available Units) Commercial, and (iv) Unit Mix (Available Units) Other.
25 Unit Mix (Available SF) Total Sum of (i) Unit Mix (Available SF) Regular, (ii) Unit Mix (Available SF) Climate Controlled, (iii) Unit Mix (Available SF) Commercial, and (iv) Unit Mix (Available SF) Other.
30 Unit Mix (Occupied Units) Total Sum of (i) Unit Mix (Occupied Units) Regular, (ii) Unit Mix (Occupied Units) Climate Controlled, (iii) Unit Mix (Occupied Units) Commercial, and (iv) Unit Mix (Occupied Units) Other.
35 Unit Mix (Occupied SF) Total Sum of (i) Unit Mix (Occupied SF) Regular, (ii) Unit Mix (Occupied SF) Climate Controlled, (iii) Unit Mix (Occupied SF) Commercial, and (iv) Unit Mix (Occupied SF) Other.
36 Storage Occupancy UW Occupancy (based on Units) Quotient of (i) sum of (a) Unit Mix (Occupied Units) Regular and (b) Unit Mix (Occupied Units) Climate Controlled, and (ii) sum of (a) Unit Mix (Available Units) Regular and (b) Unit Mix (Available Units) Climate Controlled.
37 Storage Occupancy UW Occupancy (based on SF) Quotient of (i) sum of (a) Unit Mix (Occupied SF) Regular and (b) Unit Mix (Occupied SF) Climate Controlled, and (ii) sum of (a) Unit Mix (Available SF) Regular and (b) Unit Mix (Available SF) Climate Controlled.
38 Total Occupancy UW Occupancy (based on Units) Quotient of (i) Unit Mix (Occupied Units) Total and (ii) Unit Mix (Available Units) Total.
39 Total Occupancy UW Occupancy (based on SF) Quotient of (i) Unit Mix (Occupied SF) Total and (ii) Unit Mix (Available SF) Total.
48 Mortgage Loan Closing Date Balance Set equal to Mortgage Loan Original Balance.
49 Mortgage Loan Closing Date Balance per Unit Quotient of (i) Mortgage Loan Closing Date Balance and (ii) Unit Mix (Available Units) Total.
50 Mortgage Loan Closing Date Balance per SF Quotient of (i) Mortgage Loan Closing Date Balance and (ii) Unit Mix (Available SF) Total.
51 % of Mortgage Loan Closing Date Balance Quotient of (i) Mortgage Loan Closing Date Balance and (ii) Mortgage Loan Closing Date Balance.

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 17 
  
MHP 2025-MHIL2EXHIBIT B
Recalculation Methodology 

 

# Specified Attribute Recalculation Methodology
52 Mortgage Loan Balloon Balance Set equal to Mortgage Loan Closing Date Balance.
55 Individual As-Is Appraised Value per SF Quotient of (i) Individual As-Is Appraised Value and (ii) Unit Mix (Available SF) Total.
58 Portfolio Appraised Value per SF Quotient of (i) Portfolio Appraised Value and (ii) Unit Mix (Available SF) Total.
69 Interest Rate Sum of (i) Assumed Mortgage Loan Spread and (ii) Assumed One-month Term SOFR.
71 Interest Rate at Term SOFR Cap Sum of (i) Assumed Mortgage Loan Spread and (ii) Term SOFR Cap.
76 Mortgage Loan Monthly Debt Service Payment Product of (i) Mortgage Loan Closing Date Balance, (ii) Quotient of (a) Interest Rate and (b) 12, and (iii) Interest Calculation (30/360  /  Actual/360).
77 Mortgage Loan Annual Debt Service Payment Product of (i) Mortgage Loan Monthly Debt Service Payment and (ii) 12.
78 Mortgage Loan Annual Debt Service Payment at Term SOFR Cap Product of (i) Mortgage Loan Closing Date Balance, (ii) Interest Rate at Term SOFR Cap, and (iii) Interest Calculation (30/360  /  Actual/360).
82 Seasoning Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date, to and inclusive of (ii) Closing Date.
83 Original Term to Maturity (Months) Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date through and including (ii) the Initial Maturity Date.
84 Remaining Term to Maturity (Months) Difference between (i) Original Term to Maturity (Months) and (ii) Seasoning.
87 Original IO Term (Months) Set equal to the Original Term to Maturity (Months).
88 Remaining IO Term (Months) Difference between (i) Original IO Term (Months) and (ii) Seasoning.
100 Mortgage Loan Closing Date LTV Quotient of (i) Mortgage Loan Closing Date Balance and (ii) Portfolio Appraised Value
101 Mortgage Loan Balloon LTV Quotient of (i) Mortgage Loan Balloon Balance and (ii) Portfolio Appraised Value
102 Mortgage Loan Closing Date LTV (Sum of Individual As-Is Appraised Values) Quotient of (i) Mortgage Loan Closing Date Balance and (ii) Individual As-Is Appraised Value

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 18 
  
MHP 2025-MHIL2EXHIBIT B
Recalculation Methodology 

 

# Specified Attribute Recalculation Methodology
103 Mortgage Loan Balloon LTV (Sum of Individual As-Is Appraised Values) Quotient of (i) Mortgage Loan Balloon Balance and (ii) Individual As-Is Appraised Value
104 Mortgage Loan UW NOI Debt Yield Quotient of (i) Net Operating Income UW and (ii) Mortgage Loan Closing Date Balance.
105 Mortgage Loan UW NCF Debt Yield Quotient of (i) Net Cash Flow UW and (ii) Mortgage Loan Closing Date Balance.
106 Mortgage Loan UW NOI DSCR Quotient of (i) Net Operating Income UW and (ii) Mortgage Loan Annual Debt Service Payment.
107 Mortgage Loan UW NCF DSCR Quotient of (i) Net Cash Flow UW and (ii) Mortgage Loan Annual Debt Service Payment.
108 Mortgage Loan UW NOI DSCR at Term SOFR Cap Quotient of (i) Net Operating Income UW and (ii) Mortgage Loan Annual Debt Service Payment at Term SOFR Cap.
109 Mortgage Loan UW NCF DSCR at Term SOFR Cap Quotient of (i) Net Cash Flow UW and (ii) Mortgage Loan Annual Debt Service Payment at Term SOFR Cap.
228 RevPAF 2023 Quotient of (i) EGI 2023 and (ii) Unit Mix (Available SF) Total.
229 RevPAF 2024 Quotient of (i) EGI 2024 and (ii) Unit Mix (Available SF) Total.
230 RevPAF June 2025 TTM Quotient of (i) EGI June 2025 TTM and (ii) Unit Mix (Available SF) Total.
231 RevPAF Sponsor 2025 Budget Quotient of (i) EGI Sponsor 2025 Budget and (ii) Unit Mix (Available SF) Total.
232 RevPAF UW Quotient of (i) EGI UW and (ii) Unit Mix (Available SF) Total.

 

 

 

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 19