Exhibit 99.1

 

 

 
  KPMG LLP
Suite 900
8350 Broad Street
McLean, VA 22102

 

Independent Accountants’ Agreed-Upon Procedures Report

 

Citigroup Commercial Mortgage Securities Inc. Citi Real Estate Funding Inc.

(together, the “Company”)

Citigroup Global Markets Inc. Performance Trust Capital Partners, LLC (collectively, the “Specified Parties”):

 

Re: CSTL Commercial Mortgage Trust 2025-GATE2 – Data File Procedures

 

We have performed the procedures described below on the specified attributes in an electronic data file entitled “CSTL 2025-GATE2 Accounting Tape.xlsx” provided by the Company on October 16, 2025 (the “Data File”), containing information on one mortgage loan (the “Mortgage Loan”) and eight related properties (the “Properties”) as of November 6, 2025 (the “Cut-off Date”), which we were informed is intended to be included as collateral in the offering by CSTL Commercial Mortgage Trust 2025-GATE2, Commercial Mortgage Pass- Through Certificates, Series 2025-GATE2 (the “Certificates”). The Company is responsible for the specified attributes identified by the Company in the Data File.

 

The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet their intended purpose of assisting specified parties in evaluating the accuracy of the specified attributes in the Data File. This report may not be suitable for any other purpose. No other parties have agreed to or acknowledged the appropriateness of these procedures for the intended purpose or any other purpose.

 

The procedures performed may not address all the items of interest to a specified party of this report and may not meet the needs of all specified parties of this report and, as such, specified parties are responsible for determining whether the procedures performed are appropriate for their purposes. We make no representation regarding the appropriateness of the procedures either for the intended purpose or for any other purpose.

 

Unless otherwise stated, the following definitions have been adopted in presenting our procedures and findings:

 

·The term “compared” means compared to the information shown and found it to be in agreement, unless otherwise stated. Such compared information was deemed to be in agreement if differences were within the reporting threshold.
·The term “recomputed” means recalculated and compared the result to the information shown and found it to be in agreement, unless otherwise stated. Such recomputed information was deemed to be in agreement if differences were within the reporting threshold.
·The term “reporting threshold” means that dollar amounts and percentages were within $1.00 and 0.1%, respectively.
·The term "Provided by the Company”, when used in the “Source Document(s)” column of Attachment A, means we were instructed by the Company to assume the attribute is accurate and not perform any procedure.

  

 

KPMG LLP, a Delaware limited liability partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee.

 

 

 

·The term “Loan Files” means the electronic copies of source documents provided by the Company and listed in Attachment A. Where the term “Draft” is used, it means source documents provided by the Company and listed in Attachment A are in draft form and are not executed with signatures as of the date of this report. We make no representation regarding the validity or accuracy of any of the source documents.
·The term “Compared Attributes” means the list of fields in the Data File which were selected by the Company for us to perform comparison procedures for and are listed in Attachment A.
·The term “Recomputed Attributes” means the list of fields in the Data File which were selected by the

Company for us to perform recomputation procedures for and are listed in Attachment B.

 

·The term “Calculation Methodology” means the formula listed in the Calculation Methodology column of Attachment B containing the calculation methodology for the Recomputed Attributes provided by the Company.
·The term “Provided Information” means the Cut-off Date, Loan Files, and Calculation Methodology.

Prior to being provided the Data File, we received one or more earlier versions of the data file on which to perform our procedures. In performing those procedures, we identified differences which were communicated to the Company. The Data File represents the revised information reflecting resolution of differences communicated as determined appropriate by the Company. We performed the procedures on the Data File, and the results of those procedures are reflected herein.

 

The procedures we were instructed by the Company to perform and the associated findings are as follows:

 

A.For the Mortgage Loan and Properties included in the Data File, we compared the Compared Attributes in the Data File (except for those with “Provided by the Company” in the “Source Document(s)” column of Attachment A) to the corresponding information included in the Loan Files. The Specified Parties indicated that the absence of any of the information in the Loan Files or the inability to agree the indicated information from the Data File to the Loan Files for each of the attributes identified, constituted an exception, except for those Compared Attributes with “Provided by the Company” in the “Source Document(s)” column of Attachment A. The document priority is the order provided by the Company, which is listed in the “Source Document(s)” column of Attachment A, with the highest priority document listed first.

 

B.For the Mortgage Loan and Properties included in the Data File, we recomputed the Recomputed Attributes in the Data File using (i) the corresponding information contained in the Data File, and (ii) the Calculation Methodology.

 

We found such information to be in agreement without exception.

 

We were engaged by the Company to perform this agreed-upon procedures engagement and conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants, which involves us performing the specific procedures agreed to and acknowledged above and reporting on findings based on performing those procedures. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the specified attributes in the 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.

 

We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.

2 

 

 

The procedures performed were applied based on the information included in the Data File and Provided Information, without verification or evaluation of such information by us; therefore, we express no opinion or any other form of assurance regarding (i) the reasonableness of the information provided to us by the Company, (ii) the physical existence of the Mortgage Loan and related Properties, (iii) the reliability or accuracy of the Provided Information which was used in our procedures, or (iv) matters of legal interpretation.

 

The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the Mortgage Loan to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing the Mortgage Loan being securitized, (iii) the compliance of the originator of the Mortgage Loan with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Mortgage Loan and related Properties 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. The procedures performed were not intended to satisfy any criteria for due diligence published by the nationally recognized statistical rating organizations (“NRSROs”).

 

The terms of our engagement are such that we have no responsibility to update this report because of events and circumstances that may subsequently occur.

 

This report is intended solely for the information and use of the Specified Parties. It is not intended to be and should not be used by any other person or entity, including investors or the NRSROs, who are not identified in the report as the Specified Parties but may have access to this report as required by law or regulation.

 

/s/ KPMG LLP

 

McLean, Virginia

October 16, 2025

 

 

3 

ATTACHMENT A

 

 

COMPARED ATTRIBUTES

 

 

Attribute Source Document(s)
Property ID Provided by the Company
Property Rank Provided by the Company
Property Name Provided by the Company
Property Type Appraisal Report
Property Sub-Type Appraisal Report
Address Appraisal Report
City Appraisal Report
County Appraisal Report
State Appraisal Report
Zip Appraisal Report
Market Underwriting File
Submarket Underwriting File
Year Built Appraisal Report
Year Renovated Appraisal Report
Total Units Underwriting File
Unit of Measure Underwriting File
Total SF Underwriting File
Occupied Units Underwriting File
Occupancy (%) Underwriting File
Occupancy (%) Date Underwriting File
Current Rent per Unit Underwriting File
Capital Expenditures Since Acquisition Underwriting File
Ownership Interest Provided by the Company
Mortgage Loan Closing Date Balance Provided by the Company
Mortgage Loan Maturity Date Balance Provided by the Company
Mezzanine Loan Closing Date Balance Provided by the Company

A-1 

ATTACHMENT A

 

 

Attribute Source Document(s)
Mezzanine Loan Maturity Date Balance Provided by the Company
Individual As-Is Appraised Value Date Appraisal Report
Aggregate Individual As-Is Appraised Value Appraisal Report
Engineering Report Provider Engineering Report
Engineering Report Date Engineering Report
Environmental Report Provider Environmental Report
Environmental Report Date Environmental Report
Phase II Required? Environmental Report
Seismic Zone Seismic Report, Engineering Report
PML % Seismic Report, Engineering Report
Origination Date Provided by the Company
Mortgage Loan Interest Rate Provided by the Company
Mezzanine Loan Interest Rate Provided by the Company
Interest Calculation (30/360 / Actual/360) Draft Loan Agreement
Amort Type Draft Loan Agreement
Grace Period Draft Loan Agreement
First Loan Payment Date Draft Loan Agreement
Original Term to Maturity (Months) Draft Loan Agreement
Original Amortization Term (Months) Draft Loan Agreement
Original IO Term (Months) Draft Loan Agreement
Maturity Date Draft Loan Agreement
Lockbox Draft Loan Agreement
Cash Management Type Draft Loan Agreement
Cash Management Trigger Draft Loan Agreement
Administrative Fee Rate (%) Provided by the Company
Prepayment Provision Draft Loan Agreement
Partial Release Allowed? Draft Loan Agreement

A-2 

ATTACHMENT A

 

 

Attribute Source Document(s)
Property Release Description Draft Loan Agreement
Initial Tax Escrow Draft Loan Agreement
Ongoing Tax Escrow Monthly Draft Loan Agreement
Tax Escrow Springing Conditions Draft Loan Agreement
Initial Insurance Escrow Draft Loan Agreement
Ongoing Insurance Escrow Monthly Draft Loan Agreement
Insurance Escrow Springing Conditions Draft Loan Agreement
Initial Immediate Repairs Escrow Draft Loan Agreement
Initial CapEx Escrow Draft Loan Agreement
Ongoing Cap Ex Escrow Monthly Draft Loan Agreement
Cap Ex Escrow Springing Conditions Draft Loan Agreement
Initial TI/LC Escrow Draft Loan Agreement
Ongoing TI/LC Escrow Monthly Draft Loan Agreement
TI/LC Escrow Springing Conditions Draft Loan Agreement
Initial Other Escrow Draft Loan Agreement
Ongoing Other Escrow Monthly Draft Loan Agreement
Ongoing Other Escrow Springing Condition Draft Loan Agreement
Other Escrow Description Draft Loan Agreement
1-mile Demographics Population Underwriting File
1-mile Demographics Annual Population Growth Underwriting File
1-mile Demographics Average Household Income Underwriting File
3-mile Demographics Population Underwriting File
3-mile Demographics Annual Population Growth Underwriting File
3-mile Demographics Average Household Income Underwriting File
5-mile Demographics Population Underwriting File
5-mile Demographics Annual Population Growth Underwriting File
5-mile Demographics Average Household Income Underwriting File

A-3 

ATTACHMENT A

 

 

Attribute Source Document(s)
Current Rents 2024 Underwriting File
Current Rents August 2025 TTM Underwriting File
Current Rents August 2025 T-6 Annualized Underwriting File
Current Rents August 2025 T-3 Annualized Underwriting File
Current Rents August 2025 T-1 Annualized Underwriting File
Current Rents Sponsor Year 1 Budget Underwriting File
Current Rents UW Underwriting File
Potential Income from Vacant Space 2024 Underwriting File
Potential Income from Vacant Space August 2025 TTM Underwriting File
Potential Income from Vacant Space August 2025 T-6 Annualized Underwriting File
Potential Income from Vacant Space August 2025 T-3 Annualized Underwriting File
Potential Income from Vacant Space August 2025 T-1 Annualized Underwriting File
Potential Income from Vacant Space Sponsor Year 1 Budget Underwriting File
Potential Income from Vacant Space UW Underwriting File
Gross Potential Rent 2024 Underwriting File
Gross Potential Rent August 2025 TTM Underwriting File
Gross Potential Rent August 2025 T-6 Annualized Underwriting File
Gross Potential Rent August 2025 T-3 Annualized Underwriting File
Gross Potential Rent August 2025 T-1 Annualized Underwriting File
Gross Potential Rent Sponsor Year 1 Budget Underwriting File
Gross Potential Rent UW Underwriting File
Vacancy 2024 Underwriting File
Vacancy August 2025 TTM Underwriting File
Vacancy August 2025 T-6 Annualized Underwriting File
Vacancy August 2025 T-3 Annualized Underwriting File

A-4 

ATTACHMENT A

 

 

Attribute Source Document(s)
Vacancy August 2025 T-1 Annualized Underwriting File
Vacancy Sponsor Year 1 Budget Underwriting File
Vacancy UW Underwriting File
Concessions 2024 Underwriting File
Concessions August 2025 TTM Underwriting File
Concessions August 2025 T-6 Annualized Underwriting File
Concessions August 2025 T-3 Annualized Underwriting File
Concessions August 2025 T-1 Annualized Underwriting File
Concessions Sponsor Year 1 Budget Underwriting File
Concessions UW Underwriting File
Non-Revenue Units 2024 Underwriting File
Non-Revenue Units August 2025 TTM Underwriting File
Non-Revenue Units August 2025 T-6 Annualized Underwriting File
Non-Revenue Units August 2025 T-3 Annualized Underwriting File
Non-Revenue Units August 2025 T-1 Annualized Underwriting File
Non-Revenue Units Sponsor Year 1 Budget Underwriting File
Non-Revenue Units UW Underwriting File
Bad Debt 2024 Underwriting File
Bad Debt August 2025 TTM Underwriting File
Bad Debt August 2025 T-6 Annualized Underwriting File
Bad Debt August 2025 T-3 Annualized Underwriting File
Bad Debt August 2025 T-1 Annualized Underwriting File
Bad Debt Sponsor Year 1 Budget Underwriting File
Bad Debt UW Underwriting File
Net Rental Income 2024 Underwriting File
Net Rental Income August 2025 TTM Underwriting File
Net Rental Income August 2025 T-6 Annualized Underwriting File

A-5 

ATTACHMENT A

 

 

Attribute Source Document(s)
Net Rental Income August 2025 T-3 Annualized Underwriting File
Net Rental Income August 2025 T-1 Annualized Underwriting File
Net Rental Income Sponsor Year 1 Budget Underwriting File
Net Rental Income UW Underwriting File
Cable Income 2024 Underwriting File
Cable Income August 2025 TTM Underwriting File
Cable Income August 2025 T-6 Annualized Underwriting File
Cable Income August 2025 T-3 Annualized Underwriting File
Cable Income August 2025 T-1 Annualized Underwriting File
Cable Income Sponsor Year 1 Budget Underwriting File
Cable Income UW Underwriting File
Parking Income 2024 Underwriting File
Parking Income August 2025 TTM Underwriting File
Parking Income August 2025 T-6 Annualized Underwriting File
Parking Income August 2025 T-3 Annualized Underwriting File
Parking Income August 2025 T-1 Annualized Underwriting File
Parking Income Sponsor Year 1 Budget Underwriting File
Parking Income UW Underwriting File
Utility Reimbursements 2024 Underwriting File
Utility Reimbursements August 2025 TTM Underwriting File
Utility Reimbursements August 2025 T-6 Annualized Underwriting File
Utility Reimbursements August 2025 T-3 Annualized Underwriting File
Utility Reimbursements August 2025 T-1 Annualized Underwriting File
Utility Reimbursements Sponsor Year 1 Budget Underwriting File
Utility Reimbursements UW Underwriting File
Other Income 2024 Underwriting File
Other Income August 2025 TTM Underwriting File

A-6 

ATTACHMENT A

 

 

Attribute Source Document(s)
Other Income August 2025 T-6 Annualized Underwriting File
Other Income August 2025 T-3 Annualized Underwriting File
Other Income August 2025 T-1 Annualized Underwriting File
Other Income Sponsor Year 1 Budget Underwriting File
Other Income UW Underwriting File
Effective Gross Income 2024 Underwriting File
Effective Gross Income August 2025 TTM Underwriting File
Effective Gross Income August 2025 T-6 Annualized Underwriting File
Effective Gross Income August 2025 T-3 Annualized Underwriting File
Effective Gross Income August 2025 T-1 Annualized Underwriting File
Effective Gross Income Sponsor Year 1 Budget Underwriting File
Effective Gross Income UW Underwriting File
Payroll 2024 Underwriting File
Payroll August 2025 TTM Underwriting File
Payroll August 2025 T-6 Annualized Underwriting File
Payroll August 2025 T-3 Annualized Underwriting File
Payroll August 2025 T-1 Annualized Underwriting File
Payroll Sponsor Year 1 Budget Underwriting File
Payroll UW Underwriting File
Utilities 2024 Underwriting File
Utilities August 2025 TTM Underwriting File
Utilities August 2025 T-6 Annualized Underwriting File
Utilities August 2025 T-3 Annualized Underwriting File
Utilities August 2025 T-1 Annualized Underwriting File
Utilities Sponsor Year 1 Budget Underwriting File
Utilities UW Underwriting File
Repairs & Maintenance 2024 Underwriting File

A-7 

ATTACHMENT A

 

 

Attribute Source Document(s)
Repairs & Maintenance August 2025 TTM Underwriting File
Repairs & Maintenance August 2025 T-6 Annualized Underwriting File
Repairs & Maintenance August 2025 T-3 Annualized Underwriting File
Repairs & Maintenance August 2025 T-1 Annualized Underwriting File
Repairs & Maintenance Sponsor Year 1 Budget Underwriting File
Repairs & Maintenance UW Underwriting File
Marketing 2024 Underwriting File
Marketing August 2025 TTM Underwriting File
Marketing August 2025 T-6 Annualized Underwriting File
Marketing August 2025 T-3 Annualized Underwriting File
Marketing August 2025 T-1 Annualized Underwriting File
Marketing Sponsor Year 1 Budget Underwriting File
Marketing UW Underwriting File
General & Administrative 2024 Underwriting File
General & Administrative August 2025 TTM Underwriting File
General & Administrative August 2025 T-6 Annualized Underwriting File
General & Administrative August 2025 T-3 Annualized Underwriting File
General & Administrative August 2025 T-1 Annualized Underwriting File
General & Administrative Sponsor Year 1 Budget Underwriting File
General & Administrative UW Underwriting File
Total Controllable Expenses 2024 Underwriting File
Total Controllable Expenses August 2025 TTM Underwriting File
Total Controllable Expenses August 2025 T-6 Annualized Underwriting File
Total Controllable Expenses August 2025 T-3 Annualized Underwriting File
Total Controllable Expenses August 2025 T-1 Annualized Underwriting File
Total Controllable Expenses Sponsor Year 1 Budget Underwriting File
Total Controllable Expenses UW Underwriting File

A-8 

ATTACHMENT A

 

 

Attribute Source Document(s)
Management Fees 2024 Underwriting File
Management Fees August 2025 TTM Underwriting File
Management Fees August 2025 T-6 Annualized Underwriting File
Management Fees August 2025 T-3 Annualized Underwriting File
Management Fees August 2025 T-1 Annualized Underwriting File
Management Fees Sponsor Year 1 Budget Underwriting File
Management Fees UW Underwriting File
Real Estate Taxes 2024 Underwriting File
Real Estate Taxes August 2025 TTM Underwriting File
Real Estate Taxes August 2025 T-6 Annualized Underwriting File
Real Estate Taxes August 2025 T-3 Annualized Underwriting File
Real Estate Taxes August 2025 T-1 Annualized Underwriting File
Real Estate Taxes Sponsor Year 1 Budget Underwriting File
Real Estate Taxes UW Underwriting File
Insurance 2024 Underwriting File
Insurance August 2025 TTM Underwriting File
Insurance August 2025 T-6 Annualized Underwriting File
Insurance August 2025 T-3 Annualized Underwriting File
Insurance August 2025 T-1 Annualized Underwriting File
Insurance Sponsor Year 1 Budget Underwriting File
Insurance UW Underwriting File
Total Non-Controllable Expenses 2024 Underwriting File
Total Non-Controllable Expenses August 2025 TTM Underwriting File
Total Non-Controllable Expenses August 2025 T-6 Annualized Underwriting File
Total Non-Controllable Expenses August 2025 T-3 Annualized Underwriting File
Total Non-Controllable Expenses August 2025 T-1 Annualized Underwriting File
Total Non-Controllable Expenses Sponsor Year 1 Budget Underwriting File

A-9 

ATTACHMENT A

 

 

Attribute Source Document(s)
Total Non-Controllable Expenses UW Underwriting File
Total Operating Expenses 2024 Underwriting File
Total Operating Expenses August 2025 TTM Underwriting File
Total Operating Expenses August 2025 T-6 Annualized Underwriting File
Total Operating Expenses August 2025 T-3 Annualized Underwriting File
Total Operating Expenses August 2025 T-1 Annualized Underwriting File
Total Operating Expenses Sponsor Year 1 Budget Underwriting File
Total Operating Expenses UW Underwriting File
Net Operating Income 2024 Underwriting File
Net Operating Income August 2025 TTM Underwriting File
Net Operating Income August 2025 T-6 Annualized Underwriting File
Net Operating Income August 2025 T-3 Annualized Underwriting File
Net Operating Income August 2025 T-1 Annualized Underwriting File
Net Operating Income Sponsor Year 1 Budget Underwriting File
Net Operating Income UW Underwriting File
Reserves 2024 Underwriting File
Reserves August 2025 TTM Underwriting File
Reserves August 2025 T-6 Annualized Underwriting File
Reserves August 2025 T-3 Annualized Underwriting File
Reserves August 2025 T-1 Annualized Underwriting File
Reserves Sponsor Year 1 Budget Underwriting File
Reserves UW Underwriting File
Net Cash Flow 2024 Underwriting File
Net Cash Flow August 2025 TTM Underwriting File
Net Cash Flow August 2025 T-6 Annualized Underwriting File
Net Cash Flow August 2025 T-3 Annualized Underwriting File
Net Cash Flow August 2025 T-1 Annualized Underwriting File

A-10 

ATTACHMENT A

 

 

Attribute Source Document(s)
Net Cash Flow Sponsor Year 1 Budget Underwriting File
Net Cash Flow UW Underwriting File

A-11 

ATTACHMENT B

 

 

RECOMPUTED ATTRIBUTES

 

Attribute Calculation Methodology
% of Total Units Total Units divided by the aggregate sum of Total Units
% of Total SF Total SF divided by the aggregate sum of Total SF
Average Unit Size (SF) Total SF divided by Total Units
Vacant Units Total Units minus Occupied Units
Current Rent per Avg. SF Current Rent per Unit divided by Average Unit Size (SF)
Capital Expenditures Since Acquisition per Unit Capital Expenditures Since Acquisition divided by Total Units
Mortgage Loan Closing Date Balance per Unit Mortgage Loan Closing Date Balance divided by Total Units
Mortgage Loan Closing Date Balance per SF Mortgage Loan Closing Date Balance divided by Total SF
% of Mortgage Loan Closing Date Balance Mortgage Loan Closing Date Balance divided by the aggregate sum of Mortgage Loan Closing Date Balance
Mezzanine Loan Closing Date Balance per Unit Mezzanine Loan Closing Date Balance divided by Total Units
Mezzanine Loan Closing Date Balance per SF Mezzanine Loan Closing Date Balance divided by Total SF
% of Mezzanine Loan Closing Date Balance Mezzanine Loan Closing Date Balance divided by the aggregate sum of Mezzanine Loan Closing Date Balance
Total Loan Closing Date Balance Sum of Mortgage Loan Closing Date Balance and Mezzanine Loan Closing Date Balance
Total Loan Closing Date Balance per Unit Total Loan Closing Date Balance divided by Total Units
Total Loan Closing Date Balance per SF Total Loan Closing Date Balance divided by Total SF
% of Total Loan Closing Date Balance Total Loan Closing Date Balance divided by the aggregate sum of Total Loan Closing Date Balance

B-1 

ATTACHMENT B

 

 

Attribute Calculation Methodology
Total Loan Maturity Date Balance Set to equal to Total Loan Closing Date Balance
Aggregate Individual As-Is Appraised Value per Unit Aggregate Individual As-Is Appraised Value divided by Total Units
Aggregate Individual As-Is Appraised Value per SF Aggregate Individual As-Is Appraised Value divided by Total SF
Monthly Mortgage Loan Debt Service Payment Annual Mortgage Loan Debt Service Payment divided by 12
Annual Mortgage Loan Debt Service Payment

Product of (i) Mortgage Loan Closing Date Balance, (ii) Mortgage Loan Interest Rate, and

(iii) 365/360

Monthly Mezzanine Loan Debt Service Payment Annual Mezzanine Loan Debt Service Payment divided by 12
Annual Mezzanine Loan Debt Service Payment Product of (i) Mezzanine Loan Closing Date Balance, (ii) Mezzanine Loan Interest Rate, and (iii) 365/360
Monthly Total Loan Debt Service Payment Annual Total Loan Debt Service Payment divided by 12
Annual Total Loan Debt Service Payment Sum of Annual Mortgage Loan Debt Service Payment and Annual Mezzanine Loan Debt Service Payment
Seasoning Number of payments between and including the First Loan Payment Date and the Cut-off Date
Remaining Term to Maturity (Months) Original Term to Maturity (Months) minus Seasoning
Remaining Amortization Term (Months) If Original Amortization Term (Months) equals 0, set to 0.
Remaining IO Term (Months) Original IO Term (Months) minus Seasoning
Mortgage Loan Closing Date LTV (Aggregate Individual As-Is Values) Mortgage Loan Closing Date Balance divided by Aggregate Individual As-Is Appraised Value
Mortgage Loan Balloon LTV (Aggregate Individual As-Is Values) Mortgage Loan Maturity Date Balance divided by Aggregate Individual As-Is Appraised Value
Total Loan Closing Date LTV (Aggregate Individual As-Is Values) Total Loan Closing Date Balance divided by Aggregate Individual As-Is Appraised Value

B-2 

ATTACHMENT B

 

 

Attribute Calculation Methodology
Total Loan Balloon LTV (Aggregate Individual As-Is Values) Total Loan Maturity Date Balance divided by Aggregate Individual As-Is Appraised Value
Mortgage Loan UW NOI Debt Yield Net Operating Income UW divided by Mortgage Loan Closing Date Balance
Mortgage Loan UW NCF Debt Yield Net Cash Flow UW divided by Mortgage Loan Closing Date Balance
Total Loan UW NOI Debt Yield Net Operating Income UW divided by Total Loan Closing Date Balance
Total Loan UW NCF Debt Yield Net Cash Flow UW divided by Total Loan Closing Date Balance
Mortgage Loan UW NOI DSCR Net Operating Income UW divided by Annual Mortgage Loan Debt Service Payment
Mortgage Loan UW NCF DSCR Net Cash Flow UW divided by Annual Mortgage Loan Debt Service Payment
Total Loan UW NOI DSCR Net Operating Income UW divided by Annual Total Loan Debt Service Payment
Total Loan UW NCF DSCR Net Cash Flow UW divided by Annual Total Loan Debt Service Payment

 

B-3