Exhibit 1
 | 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
GS Mortgage Securities Corporation II (the “Depositor”)
Goldman Sachs Bank USA
Goldman Sachs & Co. LLC
Goldman Sachs Mortgage Company
German American Capital Corporation
Deutsche Bank Securities Inc.
Citi Real Estate Funding Inc.
Citigroup Global Markets Inc.
Bank of America, N.A.
BofA Securities, Inc.
(collectively, the “Specified Parties”)
| Re: | MLTI Trust 2026-SF75 (the “Issuing Entity”) |
| | Commercial Mortgage Pass-Through Certificates, Series 2026-SF75
(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 Loan (as defined herein) contained on the Data Files (as defined
herein) (the “Subject Matter”) relating to the Issuing Entity’s securitization transaction as of 11 February 2026. 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.
| | Page 2 of 3 |
For the purpose of the procedures described in this report, the Depositor
provided us with:
| a. | Certain electronic data files (the “Data Files”) that are described in Attachment A, |
| b. | Copies of various source documents (the “Source Documents”), which are listed on Exhibit 1 to Attachment A, |
| c. | A list of characteristics on the Data Files (the “Compared Characteristics”), which are listed on Exhibit 2
to Attachment A, that the Depositor instructed us to compare to information contained in the Source Documents, |
| d. | A list of characteristics on the Data Files (the “Recalculated Characteristics”), which are described in Attachment
A, that the Depositor instructed us to recalculate using information on the Data Files, |
| e. | A list of characteristics on the Data Files (the “Provided Characteristics”), which are listed on Exhibit 3
to Attachment A, on which the Depositor instructed us to perform no procedures, |
| f. | A draft of the preliminary offering circular for the Issuing Entity’s securitization transaction (the “Draft Preliminary
Offering Circular”) and |
| g. | Instructions, assumptions and methodologies, which are described in Attachment A. |
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,
Data Files, Source Documents, Compared Characteristics, Recalculated Characteristics, Provided Characteristics, Draft Preliminary Offering
Circular 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 Data Files. We have not
verified, and we make no representation as to, the appropriateness, accuracy, completeness or reasonableness of the Source Documents,
Provided Characteristics, Draft Preliminary Offering Circular or any other information provided to us by the Depositor upon which we relied
in forming our findings. Accordingly, we make no representation and express no opinion or conclusion as to: (a) the existence
of the Mortgage Loan, (b) questions of legal or tax interpretation or (c) the appropriateness, accuracy, completeness
or reasonableness of any instructions, assumptions and methodologies provided to us by 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.
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.
| | Page 3 of 3 |
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. | Whether the origination of the Mortgage Loan conformed to, or deviated from, stated underwriting or credit extension guidelines, standards,
criteria, or other requirements, |
| ii. | The value of the collateral securing the Mortgage Loan, |
| iii. | Whether the originator(s) of the Mortgage Loan complied with federal, state or local laws or regulations or |
| iv. | Any other factor or characteristic of the Mortgage Loan 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
11 February 2026
| | Attachment A
Page 1 of 8 |
Background
For the purpose of the procedures described in this report, the Depositor
indicated that:
| a. | The assets of the Issuing Entity will consist primarily of a floating rate commercial mortgage loan (the “Mortgage Loan”), |
| b. | The Mortgage Loan will be secured primarily by a portfolio of commercial properties (each, a “Property” and collectively,
the “Properties”) and |
| c. | The Mortgage Loan has a related floating rate mezzanine loan (the “Mezzanine Loan”), which will not be an asset of
the Issuing Entity. |
For the purpose of the procedures described in this report, the Mortgage
Loan, together with the Mezzanine Loan, is hereinafter referred to as the “Total Debt associated with the Mortgage Loan.”
Procedures performed and our associated findings
| 1. | The Depositor provided us with: |
| a. | An electronic data file (the “Preliminary Data File”) that the Depositor indicated contains information relating
to the Mortgage Loan and Properties that is expected to be as of 20 February 2026 (the “Reference Date”)
and |
| b. | Record layout and decode information relating to the information on the Preliminary Data File. |
Using the information in the Source Documents, we compared the
Compared Characteristics listed on Exhibit 2 to Attachment A, as shown on the Preliminary Data File, to the corresponding information
in the Source Documents indicated on Exhibit 2 to Attachment A, subject to the instructions, assumptions and methodologies stated
in the notes on Exhibit 2 to Attachment A. If more than one Source Document is listed for a Compared Characteristic, the Depositor
instructed us to note agreement if the value on the Preliminary Data File for the Compared Characteristic agreed with the corresponding
information in at least one of the Source Documents listed for such Compared Characteristic on Exhibit 2 to Attachment A (except
as described in the notes on Exhibit 2 to Attachment A). We performed no procedures to reconcile any differences that may exist between
various Source Documents for any of the Compared Characteristics listed on Exhibit 2 to Attachment A.
We performed certain procedures on earlier versions of the Data
Files and communicated differences prior to being provided the Data Files which were subjected to the procedures as described herein.
| 2. | As instructed by the Depositor, we adjusted the information on the Preliminary Data File to correct all the differences we noted in
performing the procedures described in the Item above and provided a list of such differences to the Depositor. The Preliminary Data File,
as so adjusted, is hereinafter referred to as the “Updated Data File.” |
| | Attachment A
Page 2 of 8 |
| 3. | Subsequent to the performance of the procedures described in the Items above, we received from the Depositor: |
| a. | An electronic data file (the “Final Data File,” which together with the Preliminary Data File comprise the Data Files)
that the Depositor indicated contains information relating to the Mortgage Loan and Properties as of the Reference Date and |
| b. | Record layout and decode information relating to the information on the Final Data File. |
Using information on the:
we compared each Compared Characteristic listed on Exhibit 2 to
Attachment A, as shown on the Final Data File, to the corresponding information on the Updated Data File and found such information to
be in agreement.
| 4. | Using the “First Due Date,” as shown on the Final Data File, we recalculated the “Seasoning” of the Mortgage
Loan and Mezzanine Loan as of the Reference Date. We compared this recalculated information to the corresponding information on the Final
Data File and found such information to be in agreement. |
| c. | Fully Extended Maturity Date, |
as shown on the Final Data File, we recalculated the:
| i. | Original Term To Maturity (Mos.) and |
| ii. | Fully Extended Original Term |
of the Mortgage Loan and Mezzanine Loan. We compared this recalculated
information to the corresponding information on the Final Data File and found such information to be in agreement.
| | Attachment A
Page 3 of 8 |
| 6. | The applicable Source Document(s) indicate that the Mortgage Loan and Mezzanine Loan are interest-only for their entire terms, including
during any extension period option(s). Based on this information, the Depositor instructed us to: |
| a. | Use the “Original Term To Maturity (Mos.),” as shown on the Final Data File, for the original interest-only period of
the Mortgage Loan and Mezzanine Loan (the “Original Interest-Only Period (Mos.)”), |
| b. | Use “0” for the original amortization term of the Mortgage Loan and Mezzanine Loan (the “Original Amortization Term
(Mos.)”), |
| c. | Use “0” for the fully extended amortization term of the Mortgage Loan and Mezzanine Loan (the “Fully Extended Amortization
Term”), |
| d. | Use “0” for the remaining amortization term of the Mortgage Loan and Mezzanine Loan (the “Remaining Amortization
Term (Mos.)”), |
| e. | Use the “Mortgage Loan Original Balance ($),” as shown on the Final Data File, for: |
| i. | The principal balance of the Mortgage Loan as of the Reference Date (the “Mortgage Loan Cut-off Date Balance ($)”)
and |
| ii. | The principal balance of the Mortgage Loan as of the “Maturity Date” of the Mortgage Loan (the “Mortgage Loan Balloon
Balance ($)”) and |
| f. | Use the “Mezzanine Debt Original Balance ($),” as shown on the Final Data File, for: |
| i. | The principal balance of the Mezzanine Loan as of the Reference Date (the “Mezzanine Debt Cut-Off Date Balance ($)”)
and |
| ii. | The principal balance of the Mezzanine Loan as of the “Maturity
Date” of the Mezzanine Loan (the “Mezzanine Debt Maturity Balance ($)”). |
We compared this information to the corresponding information
on the Final Data File and found such information to be in agreement.
| a. | Original Term To Maturity (Mos.), |
| b. | Original Interest-Only Period (Mos.), |
| c. | Fully Extended Original Term and |
as shown on the Final Data File, we recalculated the:
| i. | Remaining Term To Maturity (Mos.), |
| ii. | Remaining Interest-Only Period (Mos.) and |
| iii. | Fully Extended Remaining Term |
of the Mortgage Loan and Mezzanine Loan. We compared this recalculated
information to the corresponding information on the Final Data File and found such information to be in agreement.
| | Attachment A
Page 4 of 8 |
| a. | Mortgage Loan Original Balance ($), |
| b. | Mezzanine Debt Original Balance ($), |
| c. | Mortgage Loan Cut-off Date Balance ($), |
| d. | Mezzanine Debt Cut-Off Date Balance ($), |
| e. | Mortgage Loan Balloon Balance ($), |
| f. | Mezzanine Debt Maturity Balance ($), |
| h. | Mezzanine Debt Margin (%), |
as shown on the Final Data File, we recalculated the:
| i. | Total Loan Original Balance ($), |
| ii. | Total Loan Cut-Off Date Balance ($), |
| iii. | Total Loan Maturity Balance ($) and |
| iv. | Total Loan Debt Margin |
of the Total Debt associated with the Mortgage Loan. We compared
this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement.
| b. | Mezzanine Debt Margin (%), |
| d. | SOFR Rounding Methodology and |
as shown on the Final Data File, and a SOFR assumption of 3.67000%
provided by the Depositor, we recalculated the:
| i. | Mortgage Loan Rate (%), |
| ii. | Mezzanine Debt Interest Rate (%) and |
| iii. | Mortgage Loan Interest Rate (At SOFR Cap) |
of the Mortgage Loan and Mezzanine Loan, as applicable. We compared
this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement.
| a. | Mortgage Loan Original Balance ($), |
| b. | Mezzanine Debt Original Balance ($), |
| c. | Mortgage Loan Rate (%) and |
| d. | Mezzanine Debt Interest Rate (%), |
as shown on the Final Data File,
we recalculated the “Total Loan Interest Rate” of the Total Debt associated with the Mortgage Loan. We compared this recalculated
information to the corresponding information on the Final Data File and found such information to be in agreement.
| | Attachment A
Page 5 of 8 |
| a. | Mortgage Loan Original Balance ($), |
| b. | Mortgage Loan Rate (%), |
| c. | Mortgage Loan Interest Rate (At SOFR Cap) and |
| d. | Interest Accrual Method, |
as shown on the Final Data File, and the calculation methodologies
provided by the Depositor described in the succeeding paragraph(s) of this Item, we recalculated the:
| i. | Mortgage Loan Monthly Payment ($), |
| ii. | Mortgage Loan Annual Debt Service ($) and |
| iii. | Mortgage Loan Annual Debt Service at SOFR Cap ($) |
of the Mortgage Loan. We compared this recalculated information
to the corresponding information on the Final Data File and found such information to be in agreement.
For the purpose of this procedure, the Depositor instructed us
to recalculate the “Mortgage Loan Monthly Payment ($)” of the Mortgage Loan as 1/12th of the product, rounded
to two decimal places, of:
| a. | The “Mortgage Loan Original Balance ($),” as shown on the Final Data File, |
| b. | The “Mortgage Loan Rate (%),” as shown on the Final Data File, and |
For the purpose of this procedure, the Depositor instructed us
to recalculate the “Mortgage Loan Annual Debt Service ($)” of the Mortgage Loan as twelve (12) times the “Mortgage
Loan Monthly Payment ($),” as shown on the Final Data File.
For the purpose of this procedure, the Depositor instructed us
to recalculate the “Mortgage Loan Annual Debt Service at SOFR Cap ($)” of the Mortgage Loan as the product of:
| a. | 1/12th of the product, rounded to two decimal places, of: |
| i. | The “Mortgage Loan Original Balance ($),” as shown on the Final Data File, |
| ii. | The “Mortgage Loan Interest Rate (At SOFR Cap),” as shown on the Final Data File, and |
| | Attachment A
Page 6 of 8 |
| a. | Mezzanine Debt Original Balance ($), |
| b. | Mezzanine Debt Interest Rate (%) and |
| c. | Interest Accrual Method, |
as shown on the Final Data File, and the calculation methodologies
provided by the Depositor described in the succeeding paragraph(s) of this Item, we recalculated the “Mezzanine Annual Payment
($)” of the Mezzanine Loan. We compared this recalculated information to the corresponding information on the Final Data File and
found such information to be in agreement.
For the purpose of this procedure, the Depositor instructed us
to recalculate the “Mezzanine Annual Payment ($)” of the Mezzanine Loan as the product of:
| a. | 1/12th of the product, rounded to two decimal places, of: |
| i. | The “Mezzanine Debt Original Balance ($),” as shown on the Final Data File, |
| ii. | The “Mezzanine Debt Interest Rate (%),” as shown on the Final Data File, and |
| a. | Mortgage Loan Annual Debt Service ($) and |
| b. | Mezzanine Annual Payment ($), |
as shown on the Final Data File, we recalculated the “Total
Loan Annual Payment ($)” of the Total Debt associated with the Mortgage Loan. We compared this recalculated information to the corresponding
information on the Final Data File and found such information to be in agreement.
| | Attachment A
Page 7 of 8 |
| a. | Mortgage Loan Annual Debt Service ($), |
| b. | Mortgage Loan Annual Debt Service at SOFR Cap ($), |
| c. | Allocated Mortgage Loan Cut-off Date Balance ($) |
| d. | Underwritten Net Operating Income ($), |
| e. | Underwritten Net Cash Flow ($), |
| f. | Mortgage Loan Cut-off Date Balance ($), |
| g. | Mortgage Loan Balloon Balance ($), |
| h. | As-Is Appraised Value ($) and |
as shown on the Final Data File, and the applicable calculation
methodologies and assumptions described in the Draft Preliminary Offering Circular, we recalculated the:
| i. | Underwritten NOI DSCR (x), |
| ii. | Underwritten NCF DSCR (x), |
| iii. | Underwritten NCF DSCR (x) at SOFR Cap, |
| iv. | Underwritten NOI Debt Yield, |
| v. | Underwritten NCF Debt Yield, |
| vi. | Mortgage Loan Cut-off Date LTV Ratio (%), |
| vii. | Mortgage Loan LTV Ratio at Maturity (%), |
| viii. | % of Initial Pool Balance and |
of the Mortgage Loan and with respect to viii above, of each Property.
We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in
agreement.
For the purpose of this procedure, the Depositor instructed
us to:
| a. | Round the characteristics listed in i. through iii. above to two decimal places and |
| b. | Round the characteristics listed in iv. through vii. above to the nearest 1/10th of one percent. |
| | Attachment A
Page 8 of 8 |
| a. | Total Loan Annual Payment ($), |
| b. | Underwritten Net Operating Income ($), |
| c. | Underwritten Net Cash Flow ($), |
| d. | Total Loan Cut-Off Date Balance ($), |
| e. | Total Loan Maturity Balance ($) and |
| f. | As-Is Appraised Value ($), |
as shown on the Final Data File, and the applicable calculation
methodologies and assumptions described in the Draft Preliminary Offering Circular, we recalculated the:
| i. | Total Loan Underwritten NOI DSCR, |
| ii. | Total Loan Underwritten NCF DSCR, |
| iii. | Total Debt Loan Underwritten NOI Debt Yield, |
| iv. | Total Debt Loan Underwritten NCF Debt Yield, |
| v. | Total Loan Cut Off Date LTV (%) and |
| vi. | Total Loan Maturity Date LTV (%) |
of the Total Debt associated with the Mortgage Loan. We compared
this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement.
For the purpose of this procedure, the Depositor instructed
us to:
| a. | Round the characteristics listed in i. and ii. above to two decimal places and |
| b. | Round the characteristics listed in iii. through vi. above to the nearest 1/10th of one percent. |
| a. | Administrative Fee Rate (%) and |
| b. | Mortgage Loan Rate (%), |
as shown on the Final Data File, we recalculated the “Net
Mortgage Loan Rate (%)” of the Mortgage Loan. We compared this recalculated information to the corresponding information on the
Final Data File and found such information to be in agreement.
| | Exhibit 1 to Attachment A
Page 1 of 2 |
Source Documents
Mortgage Loan and Mezzanine Loan Source Documents
| Source Document Title |
Source Document Date |
| |
|
| Mortgage Loan Agreement (see Note 1) |
11 February 2026 |
| |
|
| Mezzanine Loan Agreement (see Note 1) |
10 February 2026 |
| |
|
| Cash Management Agreement (see Note 1) |
6 February 2026 |
| |
|
| Guaranty Agreement (see Note 1) |
6 February 2026 |
| |
|
| Environmental Indemnity Agreement (see Note 1) |
10 February 2026 |
Property Source Documents
| Source Document Title |
Source Document Date |
| |
|
| Appraisal Reports |
22 January 2026 |
| |
|
| Portfolio Appraisal Report |
22 January 2026 |
| |
|
| Engineering Reports |
Various |
| |
|
| Phase I Environmental Reports |
Various |
| |
|
| Seismic Risk Assessment Reports |
Various |
| |
|
| Underwriter’s Summary Report |
Not Dated |
| |
|
| Underwritten Rent Roll |
31 January 2026 |
| |
|
| Insurance Risk Analysis (see Note 1) |
9 February 2026 |
| |
|
| Management Agreement |
18 January 2024 |
| |
|
| Pro Forma Title Policies |
Not Dated |
| |
|
| | Exhibit 1 to Attachment A
Page 2 of 2 |
Property Source Documents (continued)
| Source Document Title |
Source Document Date |
| |
|
| Historical CapEx Summary |
Not Dated |
| |
|
| Third Party Market Reports |
Various |
| |
|
| Concessions and Tradeouts Summary File |
Not Dated |
| |
|
| Neighborhood, Units & Yr Built Breakdown Summary File |
Not Dated |
| |
|
| Historical Occupancy Report |
Not Dated |
Note:
| 1. | The indicated provided Source Document(s) are draft document(s) with the Source Document Date reflecting the latest date of receipt.
For the purpose of the procedures described in this report, the Depositor instructed us to treat the indicated Source Document(s) as fully
executed. |
| | Exhibit 2 to Attachment A
Page 1 of 7 |
Compared Characteristics
and Source Documents
Property Information:
| Characteristic |
Source Document(s) |
| |
|
| Address |
Appraisal Report |
| City |
Appraisal Report |
| County |
Appraisal Report |
| State |
Appraisal Report |
| Zip Code |
Appraisal Report |
| General Property Type |
Appraisal Report |
| Detailed Property Type |
Appraisal Report |
| Units |
Underwritten Rent Roll |
| Occupancy (%) |
Underwritten Rent Roll |
| Occupancy Date |
Underwriter’s Summary Report |
| Year Built |
Appraisal Report |
| Year Renovated |
Appraisal Report |
Third Party Information:
| Characteristic |
Source Document(s) |
| |
|
| As-Is Appraised Value ($) |
Appraisal Report or Portfolio Appraisal Report |
| As-Is Appraisal Date |
Appraisal Report or Portfolio Appraisal Report |
| As-Stabilized Appraised Value ($) |
Appraisal Report |
| As-Stabilized Appraisal Date |
Appraisal Report |
| Appraisal FIRREA (Y/N) |
Appraisal Report |
| Appraiser Designation |
Appraisal Report |
| Engineering Report Date |
Engineering Report |
| Flood Zone |
Engineering Report |
| Environmental Phase I Report Date |
Phase I Environmental Report |
| PML or SEL (%) |
Seismic Risk Assessment Report |
| Seismic Report Date |
Seismic Risk Assessment Report |
| Earthquake Insurance Required (Y/N) |
Engineering Report |
| Blanket Insurance Policy (Y/N) |
Insurance Risk Analysis |
| Single Tenant (Y/N) |
Underwritten Rent Roll |
| | Exhibit 2 to Attachment A
Page 2 of 7 |
Underwriting Information:
| Characteristic |
Source Document(s) |
| |
|
| 2025 Date |
Underwriter’s Summary Report |
| 2025 EGI ($) |
Underwriter’s Summary Report |
| 2025 Expenses ($) |
Underwriter’s Summary Report |
| 2025 NOI ($) |
Underwriter’s Summary Report |
| 2025 NCF ($) |
Underwriter’s Summary Report |
| Underwritten EGI ($) |
Underwriter’s Summary Report |
| Underwritten Expenses ($) |
Underwriter’s Summary Report |
| Underwritten Net Operating Income ($) |
Underwriter’s Summary Report |
| Underwritten Replacement Reserve ($) |
Underwriter’s Summary Report |
| Underwritten Net Cash Flow (Excluding Earthquake Insurance ($) |
Underwriter’s Summary Report |
| Earthquake Insurance ($) |
Underwriter’s Summary Report |
| Underwritten Net Cash Flow ($) |
Underwriter’s Summary Report |
| | Exhibit 2 to Attachment A
Page 3 of 7 |
Reserve and Escrow Information:
| Characteristic |
Source Document(s) |
| |
|
| Upfront RE Tax Reserve ($) |
Mortgage Loan Agreement |
| Ongoing RE Tax Reserve ($) |
Mortgage Loan Agreement |
| Upfront Insurance Reserve ($) |
Mortgage Loan Agreement |
| Ongoing Insurance Reserve ($) |
Mortgage Loan Agreement |
| Upfront Replacement Reserve ($) |
Mortgage Loan Agreement |
| Ongoing Replacement Reserve ($) |
Mortgage Loan Agreement |
| Replacement Reserve Caps ($) |
Mortgage Loan Agreement |
| Upfront TI/LC Reserve ($) |
Mortgage Loan Agreement |
| Ongoing TI/LC Reserve ($) |
Mortgage Loan Agreement |
| TI/LC Caps ($) |
Mortgage Loan Agreement |
| Upfront Debt Service Reserve ($) |
Mortgage Loan Agreement |
| Ongoing Debt Service Reserve ($) |
Mortgage Loan Agreement |
| Upfront Deferred Maintenance Reserve ($) |
Mortgage Loan Agreement |
| Ongoing Deferred Maintenance Reserve ($) |
Mortgage Loan Agreement |
| Upfront Environmental Reserve ($) |
Mortgage Loan Agreement |
| Ongoing Environmental Reserve ($) |
Mortgage Loan Agreement |
| Upfront Other Reserve ($) |
Mortgage Loan Agreement |
| Ongoing Other Reserve ($) |
Mortgage Loan Agreement |
| Other Reserve Description |
Mortgage Loan Agreement |
Mortgage Loan and Mezzanine Loan Information:
| Characteristic |
Source Document(s) |
| |
|
| Originator |
Mortgage Loan Agreement |
| Mortgage Loan Original Balance ($) |
Mortgage Loan Agreement |
| Mezzanine Debt Original Balance ($) |
Mezzanine Loan Agreement |
| Allocated Mortgage Loan Cut-off Date Balance ($) |
Mortgage Loan Agreement |
| Allocated Mezzanine Debt Balance ($) |
Mortgage Loan Agreement |
| Allocated Total Debt Balance ($) |
Mortgage Loan Agreement |
| Borrower Name |
Mortgage Loan Agreement |
| Due Date |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| First Due Date |
Mortgage Loan Agreement |
| Last IO Due Date |
Mortgage Loan Agreement |
| Maturity Date |
Mortgage Loan Agreement |
| Fully Extended Maturity Date |
Mortgage Loan Agreement |
| | Exhibit 2 to Attachment A
Page 4 of 7 |
Mortgage Loan and Mezzanine Loan Information: (continued)
| Characteristic |
Source Document(s) |
| |
|
| Mortgage Loan Index |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Float Rate Change Frequency (Mos) |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| SOFR Lookback Days |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| SOFR Floor |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Extension Term Strike Rate |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| SOFR Rounding Methodology |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Amortization Type |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Interest Accrual Method |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Interest Accrual Period |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Extension Options (Y/N) |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Extension Options (#/Mos) |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Extension Spread Increase Description |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| First Extension Fee |
Mortgage Loan Agreement |
| Second Extension Fee |
Mortgage Loan Agreement |
| Third Extension Fee |
Mortgage Loan Agreement |
| Exit Fee |
Mortgage Loan Agreement |
| Grace Period- Late Fee |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Grace Period- Default |
Mortgage Loan Agreement and Mezzanine Loan Agreement |
| Mortgage Assumable? |
Mortgage Loan Agreement |
| Assumption Fee |
Mortgage Loan Agreement |
| Carve-out Guarantor |
Guaranty Agreement |
| Recourse |
Guaranty Agreement |
| Terrorism Insurance Required (Y/N) |
Mortgage Loan Agreement |
| Lockbox |
Mortgage Loan Agreement |
| Cash Management |
Mortgage Loan Agreement |
| Cash Management Triggers |
Mortgage Loan Agreement |
| Performance Test Trigger Level |
Mortgage Loan Agreement |
| Due on Sale |
Mortgage Loan Agreement |
| Due on Encumbrance |
Mortgage Loan Agreement |
| | Exhibit 2 to Attachment A
Page 5 of 7 |
Mortgage Loan and Mezzanine Loan Information: (continued)
| Characteristic |
Source Document(s) |
| |
|
| Prepayment Provision |
Mortgage Loan Agreement |
| Prepayment Begin Date |
Mortgage Loan Agreement |
| Prepayment End Date |
Mortgage Loan Agreement |
| Day of Month Prepayment Permitted |
Mortgage Loan Agreement |
| Open Period Begin Date |
Mortgage Loan Agreement |
| Open Period (Payments) |
Mortgage Loan Agreement |
| Prepayment Type |
Mortgage Loan Agreement |
| Partially Prepayable without Penalty |
Mortgage Loan Agreement |
| Partially Prepayable without Penalty Description |
Mortgage Loan Agreement |
| Partial Collateral Release Description |
Mortgage Loan Agreement |
| Single Purpose Borrower (Y/N) |
Mortgage Loan Agreement |
| Condominium Present? |
Mortgage Loan Agreement |
| Letter of Credit? |
Mortgage Loan Agreement |
| Letter of Credit Balance ($) |
Mortgage Loan Agreement |
| Letter of Credit Description |
Mortgage Loan Agreement |
| Tenant In Common (Y/N) |
Mortgage Loan Agreement |
| Release Provisions (Y/N) |
Mortgage Loan Agreement |
| Future Debt Allowed? |
Mortgage Loan Agreement |
| Property Manager |
Management Agreement |
| Ownership Interest |
Pro Forma Title Policy |
| Lien Position |
Pro Forma Title Policy |
Notes:
| 1. | For the purpose of comparing the: |
characteristics, the Depositor instructed us to ignore differences
that are due to standard postal abbreviations.
| 2. | For the purpose of comparing the “Earthquake Insurance Required (Y/N)” characteristic for each Property, the Depositor
instructed us to use “Yes” if the applicable Source Document(s) indicate that the Property is located in seismic zone 3 or
4. For each Property where the applicable Source Document(s) do not indicate that the related Property is located in seismic zone 3 or
4, the Depositor instructed us to use “No” for the “Earthquake Insurance Required (Y/N)” characteristic. |
| | Exhibit 2 to Attachment A
Page 6 of 7 |
| 3. | For the purpose of comparing the “Underwriting Information” characteristics that are expressed as dollar values, the Depositor
instructed us to ignore differences of +/- $1 or less. |
| 4. | For the purpose of comparing the “As-Is Appraised Value ($)” and “As-Is Appraisal Date” characteristics for
the Mortgage Loan, the Depositor instructed us to use the “”As Is” Portfolio Premium” portfolio valuation appraised
value and date, respectively, as shown in the portfolio appraisal report Source Document. |
For the purpose of comparing the “As-Is Appraised Value
($)” and “As-Is Appraisal Date” characteristics for each Property, the Depositor instructed us to use the “Market
Value As Is” appraised value and date, respectively, as shown in the applicable Source Document(s).
| 5. | For the purpose of comparing the: |
| e. | Fully Extended Maturity Date, |
| g. | Float Rate Change Frequency (Mos), |
| j. | Extension Term Strike Rate, |
| k. | SOFR Rounding Methodology, |
| m. | Interest Accrual Method, |
| n. | Interest Accrual Period, |
| o. | Extension Options (Y/N), |
| p. | Extension Options (#/Mos), |
| q. | Extension Spread Increase Description, |
| r. | Grace Period- Late Fee and |
characteristics, the Depositor instructed us to assume that the
information on the Preliminary Data File is the same for both the Mortgage Loan and Mezzanine Loan.
| 6. | For the purpose of comparing the “Lockbox” characteristic, the Depositor instructed us to use “Soft”
if the applicable Source Document(s) require the borrower(s) or manager(s) to deposit all rents collected from residential tenants into
a lockbox account controlled by the lender(s). |
| | Exhibit 2 to Attachment A
Page 7 of 7 |
| 7. | For the purpose of comparing the “Cash Management” characteristic, the Depositor instructed us to use “Springing”
if: |
| a. | Prior to the occurrence of an event of default or one or more specified trigger events described in the applicable Source Document(s),
funds in the lockbox will be transferred to a cash management account controlled by the borrower(s) and |
| b. | Upon the occurrence of an event of default or one or more specified trigger events described in the applicable Source Document(s),
funds in the cash management account are disbursed according to the applicable Source Document(s). |
| 8. | For the purpose of comparing the “Last IO Due Date” characteristic, the Depositor instructed us to use the “Maturity
Date” of the Mortgage Loan, as shown on the Preliminary Data File. |
| 9. | For the purpose of comparing the “Prepayment Provision” characteristic, the Depositor instructed us to ignore any permitted
partial release events or partial prepayments to cure certain trigger periods, as described in the applicable Source Document(s). |
| 10. | For the purpose of comparing the “Prepayment Begin Date” characteristic, the Depositor instructed us to use the first
“Due Date” which occurs during the spread maintenance period of the prepayment string, and to ignore any freely prepayable
portion of the Mortgage Loan, as shown in the applicable Source Document(s). |
| 11. | For the purpose of comparing the “Prepayment End Date” characteristic, the Depositor instructed us to use the day prior
to the first “Due Date” which occurs during the open period of the prepayment string, and to ignore any freely prepayable
portion of the Mortgage Loan, as shown in the applicable Source Document(s). |
| 12. | For the purpose of comparing the “Open Period Begin Date” characteristic, the Depositor instructed us to use the first
“Due Date” which occurs during the open period of the prepayment string, and to ignore any freely prepayable portion of the
Mortgage Loan, as shown in the applicable Source Document(s). |
| 13. | For the purpose of comparing the “Open Period (Payments)” characteristic, the Depositor instructed us to ignore any freely
prepayable portion of the Mortgage Loan, as shown in the applicable Source Document(s). |
We performed no procedures to determine the appropriateness, accuracy, completeness
or reasonableness of the instructions, assumptions and methodologies provided by the Depositor that are described in the notes above.
| | Exhibit 3 to Attachment A |
Provided Characteristics
| Characteristic |
| |
| Property Name |
| Mortgage Loan Seller |
| Control Number |
| Loan / Property Flag |
| Number of Properties |
| Environmental Phase II |
| Environmental Phase II Report Date |
| Environmental Insurance Required (Y/N) |
| Ground Lease (Y/N) |
| Annual Ground Lease Payment ($) |
| Ground Lease Expiration Date |
| Ground Lease Extension (Y/N) |
| # of Ground Lease Extension Options |
| Ground Lease Expiration Date after all Extensions |
| Pari Passu Split (Y/N) |
| Cross-Collateralized (Y/N) |
| Crossed Group |
| Origination Date |
| Margin |
| Mezzanine Debt Margin (%) |
| SOFR Strike Cap |
| First P&I Due Date |
| SOFR Cap Expiration |
| SOFR Cap Counterparty |
| SOFR cap Counterparty rating (S&P / MIS / FITCH) |
| Lockout Period |
| Lockout Expiration Date |
| Yield Maintenance Index |
| Yield Maintenance Discount |
| Yield Maintenance Margin |
| Yield Maintenance Calculation Method |
| Other Subordinate Debt Balance ($) |
| Other Subordinate Debt Type |
| Loan Purpose |
| Administrative Fee Rate (%) |
| Originator Entity Type |
| Sponsor |
| Note: | We performed no procedures to determine the appropriateness, accuracy, completeness or reasonableness of the Provided Characteristics. |