Exhibit 99.2

 

Ernst & Young LLP

One Manhattan West

New York, NY 10001

 

Tel: +1 212 773 3000

ey.com

 

Report of Independent Accountants on Applying Agreed-Upon Procedures

 

BMO Commercial Mortgage Securities LLC (the “Depositor”)

Bank of Montreal (“BMO”)

BMO Capital Markets Corp.

UBS AG New York Branch (“UBS AG”)

Societe Generale Financial Corporation (“SGFC”)

SG Americas Securities, LLC

Citi Real Estate Funding Inc. (“CREFI”)

Citigroup Global Markets Inc.

Starwood Mortgage Capital LLC (“SMC”)

German American Capital Corporation (“GACC”)

Natixis Real Estate Capital LLC (“Natixis”)

KeyBank National Association (“KeyBank”)

KeyBanc Capital Markets Inc.

JPMorgan Chase Bank, National Association (“JPMCB”)

National Cooperative Bank, N.A. (“NCB”)

NWL Company, LLC (“NWL”)

Nomura Securities International, Inc.

Wells Fargo Bank, N.A. (“WFB”)

Wells Fargo Securities, LLC

(collectively, the “Specified Parties”)

 

Re:BMO 2026-C15 Mortgage Trust (the “Issuing Entity”)
Commercial Mortgage Pass-Through Certificates, Series 2026-C15 (the “Certificates”)

 

We have performed the procedures enumerated in Attachment A, which were agreed to and acknowledged as appropriate by the Specified Parties, for the intended purpose of assisting the Specified Parties in evaluating the accuracy of certain information with respect to the Mortgage Loans (as defined herein) contained on the Underwriting Files, Underwritten Rent Rolls and ASRs (all as defined herein) (as applicable) (collectively, the “Subject Matter”) relating to the Issuing Entity’s securitization transaction as of 6 August 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 5

 

For the purpose of the procedures described in this report, BMO, UBS AG, SGFC, CREFI, SMC, GACC, Natixis, KeyBank, JPMCB, NCB, NWL and WFB (collectively, the “Mortgage Loan Sellers”), on behalf of the Depositor, provided us with the following information, as applicable, for each Mortgage Loan:

a.Certain electronic data files (the “Borrower Operating Statement Data Files”) prepared by the Mortgage Loan borrower(s) containing revenue, expense and net operating income information relating to the historical three year period, if applicable (the “Historical 3 Year Period”), and most recent trailing twelve month period, if applicable (the “TTM Period,” together with the Historical 3 Year Period, the “Historical Periods”), for the Collateral Property or Collateral Properties (both as defined herein) that secure the Mortgage Loan (except for any Co-Op Mortgage Loans (as defined herein)),
b.The most recent appraisal reports (the “Appraisals”) prepared for the applicable Mortgage Loan Seller, which contain the appraiser’s estimated year one (the “Year One Period,” together with the Historical Periods, the “Specified Periods”) revenue, expense and net operating income information for the Collateral Property or Collateral Properties that secure the Mortgage Loan,
c.The borrower budgets (the “Borrower Budgets”) prepared by the Mortgage Loan borrower(s) for the Collateral Property or Collateral Properties that secure the Mortgage Loan (except for any Co-Op Mortgage Loans),
d.Copies of the ground rent abstracts or leases, if applicable (the “Ground Rent Documents”) (except for any Co-Op Mortgage Loans),
e.A lender prepared Argus file (the “One Dag Argus File”) for the Collateral Property that secures the Mortgage Loan identified on the Mortgage Loan Schedule (as defined herein) as “One Dag” (the “One Dag Mortgage Loan”),
f.Electronic underwriting files (the “Underwriting Files”) prepared by the applicable Mortgage Loan Seller containing:
i.The revenue and expense information for the Specified Periods and
ii.The underwritten revenue, expense and net cash flow information for the underwritten period (the “Underwritten Period”)

for the Collateral Property or Collateral Properties that secure the Mortgage Loan,

g.Instructions, assumptions and methodologies (the “Underwriting Instructions and Adjustments”) used by the applicable Mortgage Loan Seller to prepare the information on the Underwriting Files, ASRs and/or Underwritten Rent Rolls, which were included as footnotes to the Underwriting Files and/or were separately provided in e-mail or other written correspondence from the applicable Mortgage Loan Seller and
h.Instructions, assumptions and methodologies, which are described in Attachment A.

 

For the purpose of the procedures described in this report, the Depositor provided us with a schedule (the “Mortgage Loan Schedule”) containing a list of the Mortgage Loans and the original principal balance of each Mortgage Loan, which is shown on Exhibit 1 to Attachment A.

  
 

Page 3 of 5

 

For the purpose of the procedures described in this report with respect to each Mortgage Loan with an original principal balance, as shown on the Mortgage Loan Schedule, equal to or greater than $10,000,000 (except for any Co-Op Mortgage Loans) (collectively, the “$10MM+ Mortgage Loans”), the Mortgage Loan Sellers, as applicable, on behalf of the Depositor, provided us with:

a.The most recent real estate tax bills (the “Tax Bills”) for the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan,
b.The most recent insurance review files (the “Insurance Review Files”) or insurance bills (the “Insurance Bills”) for the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan,
c.The asset summary report(s) (the “ASRs”),
d.The most recent electronic borrower rent roll files (the “Borrower Rent Roll Files”) for the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan,
e.The lease agreements (the “Leases”), lease abstracts (the “Lease Abstracts”) and/or lease estoppels (the “Estoppels,” together with the Leases and Lease Abstracts, the “Lease Documents”) relating to the commercial tenants at the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan and
f.The underwritten rent rolls (the “Underwritten Rent Rolls”) for the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan.

 

For certain Collateral Properties, we were instructed by the applicable Mortgage Loan Sellers, on behalf of the Depositor, to obtain information relating to the current property taxes for each such Collateral Property from the applicable tax assessor website (each, a “Tax Assessor Website,” and collectively, the “Tax Assessor Websites”).

 

For the purpose of the procedures described in this report, the Borrower Operating Statement Data Files, Appraisals, Borrower Budgets, Ground Rent Documents, One Dag Argus File, Tax Bills, Insurance Review Files, Insurance Bills, Borrower Rent Roll Files, Lease Documents and Tax Assessor Websites are hereinafter collectively referred to as the “Source Documents.”

 

  
 

Page 4 of 5

 

The procedures included in Attachment A were limited to comparing or recalculating certain information that is further described in Attachment A. The Depositor is responsible for the Subject Matter, Source Documents, Underwriting Files, Underwriting Instructions and Adjustments, Mortgage Loan Schedule, ASRs, Underwritten Rent Rolls 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 Underwriting Files, ASRs (as applicable) or Underwritten Rent Rolls. We have not verified, and we make no representation as to, the appropriateness, accuracy, completeness or reasonableness of the Source Documents, ASRs (as applicable), Underwriting Instructions and Adjustments, Mortgage Loan Schedule or any other information provided to us, or that we were instructed to obtain, by the Depositor or Mortgage Loan Sellers, on behalf of the Depositor, upon which we relied in forming our findings. We performed no procedures to compare any information contained in any Source Document or ASR (as applicable) to any information contained in any other Source Document or ASR (as applicable). Accordingly, we make no representation and express no opinion or conclusion as to: (a) the existence of the Mortgage Loans, (b) the ability of any Mortgage Loan borrower(s) to repay the Mortgage Loans, (c) questions of legal or tax interpretation or (d) the appropriateness, accuracy, completeness or reasonableness of any instructions, assumptions and methodologies provided to us by the Depositor or Mortgage Loan Sellers, on behalf of the Depositor, that are described in this report. We undertake no responsibility to update this report for events and circumstances occurring after the date hereof.

 

This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants (the “AICPA”). An agreed-upon procedures engagement involves the practitioner performing specific procedures that the Specified Parties have agreed to and acknowledged to be appropriate for the purpose of the engagement and reporting on findings based on the procedures performed. We were not engaged to, and did not, conduct an examination to express an opinion or a review to express a conclusion in accordance with attestation standards established by the AICPA on any of the items referred to herein. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.

 

The agreed-upon procedures described in this report were not performed for the purpose of:

a.Satisfying any criteria for due diligence published by a nationally recognized statistical rating organization (a “rating agency”) or
b.Making any findings with respect to:
i.The value of the collateral securing the Mortgage Loans,
ii.Whether the originator(s) of the Mortgage Loans complied with federal, state or local laws or regulations or
iii.Any other factor or characteristic of the Mortgage Loans that would be material to the likelihood that the issuer of the Certificates will pay interest and principal in accordance with applicable terms and conditions.

 

  
 

Page 5 of 5

 

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

 

6 August 2026

  
 

Attachment A
Page 1 of 6

 

Background

 

For the purpose of the procedures described in this report, the Depositor indicated that the assets of the Issuing Entity will primarily consist of a pool of fixed rate commercial mortgage loans (the “Mortgage Loans”) secured by first mortgage liens on various types of commercial properties (each, a “Collateral Property,” and collectively, the “Collateral Properties”). The Mortgage Loans that are secured by co-op properties are hereinafter referred to as the “Co-Op Mortgage Loans.”

 

Procedures performed and our associated findings

 

Operating Statement Comparison and Recalculation Procedures

 

1.Using the applicable Source Document(s) listed on the AUP Findings Schedules (as defined herein) and the Underwriting Instructions and Adjustments (as applicable) for each Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared:
a.The effective gross revenue or total revenues,
b.Total expenses and
c.Net operating income

for each Specified Period that is shown in the applicable Source Document(s) to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to:

a.Omit non-cash and non-recurring revenues and expenses that are shown on the Borrower Operating Statement Data Files from the comparison of the information that is shown on the Underwriting File,
b.Use a materiality threshold of +/- 5%, calculated as a percentage of the value as shown in the applicable Source Document(s), which is also below $10,000,
c.Not perform the procedure described above for any of the Specified Periods that were not shown on the Underwriting Files for the Collateral Properties that secure the Mortgage Loans and
d.Not perform the procedure described above for any Co-Op Mortgage Loans.
  
 

Attachment A
Page 2 of 6

 

Cashflow Reimbursement Comparison and Recalculation Procedures

 

2.Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each of the first twenty (20) Mortgage Loans shown on the Mortgage Loan Schedule (collectively, the “Top 20 Mortgage Loans”) that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared, the cash flow reimbursements for the five largest tenants (ordered by underwritten cash flow reimbursements of each tenant from largest to smallest) at the Collateral Property or Collateral Properties that secure such Top 20 Mortgage Loan, as shown in the applicable Source Document(s), to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to:

a.Use a materiality threshold of +/- 10%, calculated as a percentage of the value as shown in the applicable Source Document(s), which is also below $10,000, and
b.Not perform the procedure described above for any Co-Op Mortgage Loans.

 

Supporting Expense Comparison and Recalculation Procedures

 

3.Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared, the ground rent expense of each Mortgage Loan for the Underwritten Period, as shown in the applicable Source Document(s), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to:

a.Use a materiality threshold of +/- 5%, calculated as a percentage of the value as shown in the applicable Source Document(s), which is also below $10,000, and
b.Not perform the procedure described above for any Co-Op Mortgage Loans.
  
 

Attachment A
Page 3 of 6

 

Supporting Expense Comparison and Recalculation Procedures (continued)

 

4.Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared, the tax expense and insurance expense amounts for the Underwritten Period (as applicable), as shown in the applicable Source Document(s), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to:

a.Only identify differences where the tax expense and insurance expense amounts in the applicable Source Document(s) exceeded a -5% and -$10,000 variance from the corresponding amounts on the Underwriting File and that were not explained in the Underwriting Instructions and Adjustments and
b.Not perform the procedure described above for any Co-Op Mortgage Loans.
  
 

Attachment A
Page 4 of 6

 

Lease Expiration and Termination Comparison Procedures

 

5.Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for the Collateral Property or Collateral Properties that secure each of the Top 20 Mortgage Loans that is not a Co-Op Mortgage Loan (as applicable), we compared:
a.The lease expiration date only for the commercial tenants (ordered, from largest to smallest, by the underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue (with a maximum of ten tenants), as shown on the Underwritten Rent Roll, at the Collateral Property or Collateral Properties that secure such Top 20 Mortgage Loan and
b.The lease early termination options for the ten largest commercial tenants (by underwritten base rent revenue) at the Collateral Property or Collateral Properties that secure such Top 20 Mortgage Loan,

all as shown in the applicable Source Document(s), to the corresponding information on the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the corresponding Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for the Collateral Property or Collateral Properties that secure each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or Co-Op Mortgage Loan (as applicable), we compared the lease expiration date and lease early termination options for the five largest commercial tenants (by underwritten base rent revenue) at the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan, as shown in the applicable Source Document(s), to the corresponding information on the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the corresponding Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of the lease expiration date comparison procedures, the Depositor instructed us to:

a.Use a materiality threshold of +/- 90 days and
b.Not perform the procedures described above for any Co-Op Mortgage Loans.
  
 

Attachment A
Page 5 of 6

 

Underwritten Cashflow Comparison and Recalculation Procedures

 

6.Using:
a.The TTM Period revenue and expense information that is contained on the Underwriting File,
b.The underwritten revenue and expense information that is contained on the Underwriting File and
c.The Underwriting Instructions and Adjustments

for each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared the underwritten revenue and expense line items, as shown on the Underwriting File, to the corresponding TTM Period revenue and expense line items, as shown on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to:

a.Use a materiality threshold of +/- 10%, calculated as a percentage of the TTM Period revenue or expense line item value, as shown on the Underwriting File,
b.Only identify differences over the 10% materiality threshold (calculated as described in a. above) that were not explained in the Underwriting Instructions and Adjustments and
c.Not perform the procedure described above for any Co-Op Mortgage Loans.

 

Using:

a.Information on the Underwriting Files,
b.Information in the Source Documents,
c.Information in the ASRs,
d.Information on the Underwritten Rent Rolls and
e.The Underwriting Instructions and Adjustments

for each $10MM+ Mortgage Loan and Co-Op Mortgage Loan (as applicable), and the additional instruction provided by the Depositor described in item b. of the succeeding paragraph of this Item, we recalculated and compared the underwritten revenue, expense and net cash flow line items on the Underwriting File (except for the “Base Rents” and “Rent Steps” line items shown on the Underwriting File for the Mortgage Loan identified on the Mortgage Loan Schedule as “Arizona Mills” (the “Arizona Mills Mortgage Loan”) for which we recalculated base rents and rent steps only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 75% of the aggregate underwritten base rent revenue for occupied tenants, as shown on the Underwritten Rent Roll, and for the “Rent Steps” line item shown on the Underwriting File for the Mortgage Loan identified on the Mortgage Loan Schedule as “Birch Run Premium Outlets” (the “Birch Run Premium Outlets Mortgage Loan”) for which we recalculated rent steps only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 75% of the aggregate underwritten rent step revenue for occupied tenants, as shown on the Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

  
 

Attachment A
Page 6 of 6

 

Underwritten Cashflow Comparison and Recalculation Procedures (continued)

 

6. (continued)

 

For the purpose of this procedure, the Depositor instructed us to:

a.Use a materiality threshold for each underwritten revenue, expense and net cash flow line item of +/- 5%, calculated as a percentage of the value as shown on the Underwriting File, which is also below $15,000, and
b.Assume that an underwritten revenue or expense line item is based on the TTM Period if the Underwriting Instructions and Adjustments do not include information for such underwritten revenue or expense line item.

 

7.Subsequent to the performance of the procedures described in the preceding Items, the Mortgage Loan Sellers, on behalf of the Depositor, provided us with certain updated Underwriting Files, ASRs (as applicable) and Underwritten Rent Rolls (as applicable) for each Mortgage Loan (as applicable), which in certain cases included updated Underwriting Instructions and Adjustments. As instructed by the Depositor, we compared the results of the recalculations or comparisons for each Mortgage Loan that are described in the preceding Items to the corresponding information on the updated Underwriting Files, ASRs (as applicable) or Underwritten Rent Rolls (as applicable). All such compared information was in agreement. Attached as Exhibit 2 to Attachment A are schedules for each Mortgage Loan (collectively, the “AUP Findings Schedules”), which contain the primary Source Documents for each Mortgage Loan that were used to perform the procedures described in the preceding Items and the results of the comparison procedures described in the preceding two sentences of this Item.

 

  
 

Exhibit 1 to Attachment A
Page 1 of 2

Mortgage Loan Schedule

 

Mortgage Loan Co-Op Mortgage Loan Original Principal Balance
     
Arizona Mills No $72,000,000
Orchard at Saddleback No $55,312,500
U-Haul AREC Portfolio 22 No $46,900,000
U-Haul - AREC2 Portfolio No $45,000,000
Lawrence Logistics Center No $35,000,000
The Falls No $34,500,000
One Dag No $30,000,000
The Pointe at Polaris No $25,000,000
The Ritz Tower No $23,000,000
JTM Foods No $22,210,000
Phoenix Industrial Portfolio XV No $21,400,000
Corporate Center VI No $20,500,000
Amazon Tallahassee No $20,445,000
Birch Run Premium Outlets No $20,000,000
The Campus Portfolio No $19,250,000
Stop & Stor - Bay Ridge No $18,000,000
BJ's Wholesale - Leased Fee No $16,000,000
Gateway Plaza No $14,250,000
CooperTowne Center No $13,000,000
Fairharbor Owners, Inc. Yes $12,200,000
The Storage Mall Portfolio No $10,080,000
Bradford Plaza No $10,000,000
One Commerce Plaza No $9,000,000
Centennial Center No $8,840,000
Grizzly Self Storage Portfolio No $8,200,000
Stop & Stor - Glendale/Middle Village No $8,000,000
CubeSmart Self Storage No $7,700,000
16 N. Broadway Owners, Inc. Yes $6,900,000
245-55 Bronx River Owners, Inc. Yes $6,650,000
Hampton Inn Cambridge No $6,500,000
61 Irving Place Corporation Yes $6,000,000
Shoppes at Summer Trees No $5,800,000
Highlander Hills Estates No $5,644,000
Security Public Storage – Frederick No $5,500,000
86th Street Tenants Corp. Yes $5,400,000
Publix Self Storage No $5,050,000
Sheboygan Industrial No $4,600,000
Interlaken Owners, Inc. Yes $4,500,000
210 E. Broadway Owners Corp. Yes $4,300,000
665-675 Apartments Corp. Yes $4,125,000
5601 Riverdale Owners Corp. Yes $4,000,000
  
 

Exhibit 1 to Attachment A
Page 2 of 2

 

 

Mortgage Loan Co-Op Mortgage Loan Original Principal Balance
     
River Place Towers No $3,152,000
127 Garth Road Tenants Corp. Yes $3,000,000
2165 Matthews Avenue Owners, Inc. Yes $3,000,000
Beach House Owners Corp. Yes $2,600,000
Bronxville Court, Inc. Yes $2,500,000
90 Schenck Owners Corp. Yes $1,750,000
Crocheron Terrace Owners Corp. Yes $1,700,000
Barclay Plaza Owners, Inc. Yes $1,650,000
431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation Yes $1,500,000
425 Heights Tenants Corp. Yes $1,360,000

 

Note:For any pari passu Mortgage Loans, the original principal balance in the table above represents the portion of the whole loan that will be included in the Issuing Entity’s securitization transaction.

 

  
 

Exhibit 2 to Attachment A

 

AUP Findings Schedules

 

 

  

 

 

  Arizona Mills
         
  Mortgage Loan Seller: BMO Top 20 Mortgage Loan: Yes
  Original Principal Balance: $72,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Leases, Lease Abstracts, Borrower Rent Roll File and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Operating Statement Data Files, Borrower Budget, Insurance Review File, Tax Assessor Website and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Orchard at Saddleback
         
  Mortgage Loan Seller: Natixis Top 20 Mortgage Loan: Yes
  Original Principal Balance: $55,312,500 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Lease Abstracts and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  U-Haul AREC Portfolio 22
         
  Mortgage Loan Seller: WFB Top 20 Mortgage Loan: Yes
  Original Principal Balance: $46,900,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Tax Assessor Website and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  U-Haul - AREC2 Portfolio
         
  Mortgage Loan Seller: NWL Top 20 Mortgage Loan: Yes
  Original Principal Balance: $45,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Lawrence Logistics Center
         
  Mortgage Loan Seller: SGFC Top 20 Mortgage Loan: Yes
  Original Principal Balance: $35,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Leases No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  The Falls
         
  Mortgage Loan Seller: GACC Top 20 Mortgage Loan: Yes
  Original Principal Balance: $34,500,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Lease Abstracts and Borrower Rent Roll File No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases, Lease Abstracts and Borrower Rent Roll File No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  One Dag
         
  Mortgage Loan Seller: JPMCB Top 20 Mortgage Loan: Yes
  Original Principal Balance: $30,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. One Dag Argus File and Leases No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. One Dag Argus File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Estoppels No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  The Pointe at Polaris
         
  Mortgage Loan Seller: GACC Top 20 Mortgage Loan: Yes
  Original Principal Balance: $25,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Leases No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  The Ritz Tower
         
  Mortgage Loan Seller: CREFI Top 20 Mortgage Loan: Yes
  Original Principal Balance: $23,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files and Appraisal No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  Ground Rent Documents and Underwriting Instructions and Adjustments No Exceptions Noted
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  JTM Foods
         
  Mortgage Loan Seller: BMO Top 20 Mortgage Loan: Yes
  Original Principal Balance: $22,210,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Appraisal No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. N/A N/A
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Phoenix Industrial Portfolio XV
         
  Mortgage Loan Seller: UBS AG Top 20 Mortgage Loan: Yes
  Original Principal Balance: $21,400,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Leases, Lease Abstracts, Appraisals and Borrower Rent Roll File No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Borrower Budget and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Borrower Rent Roll File No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Corporate Center VI
         
  Mortgage Loan Seller: KeyBank Top 20 Mortgage Loan: Yes
  Original Principal Balance: $20,500,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Leases No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Amazon Tallahassee
         
  Mortgage Loan Seller: KeyBank Top 20 Mortgage Loan: Yes
  Original Principal Balance: $20,445,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Lease No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Birch Run Premium Outlets
         
  Mortgage Loan Seller: BMO Top 20 Mortgage Loan: Yes
  Original Principal Balance: $20,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Borrower Rent Roll File No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  The Campus Portfolio
         
  Mortgage Loan Seller: KeyBank Top 20 Mortgage Loan: Yes
  Original Principal Balance: $19,250,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Leases and Borrower Rent Roll File No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Appraisals and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Estoppels No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Stop & Stor - Bay Ridge
         
  Mortgage Loan Seller: KeyBank Top 20 Mortgage Loan: Yes
  Original Principal Balance: $18,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  BJ's Wholesale - Leased Fee
         
  Mortgage Loan Seller: UBS AG Top 20 Mortgage Loan: Yes
  Original Principal Balance: $16,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Appraisal No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Ground Rent Documents No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Gateway Plaza
         
  Mortgage Loan Seller: KeyBank Top 20 Mortgage Loan: Yes
  Original Principal Balance: $14,250,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Leases No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Tax Assessor Website and Insurance Bills  No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Estoppels No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  CooperTowne Center
         
  Mortgage Loan Seller: CREFI Top 20 Mortgage Loan: Yes
  Original Principal Balance: $13,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. Lease Abstracts No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Fairharbor Owners, Inc.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: Yes
  Original Principal Balance: $12,200,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  The Storage Mall Portfolio
         
  Mortgage Loan Seller: Natixis Top 20 Mortgage Loan: No
  Original Principal Balance: $10,080,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Operating Statement Data Files, Borrower Budget and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Bradford Plaza
         
  Mortgage Loan Seller: NWL Top 20 Mortgage Loan: No
  Original Principal Balance: $10,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: No
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, cash flow reimbursements for top five tenants (ordered by underwritten cash flow reimbursements of each tenant) in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold. N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with maximum of ten tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 20 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration dates and lease early termination options for the top five commercial tenants (by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  One Commerce Plaza
         
  Mortgage Loan Seller: SMC Top 20 Mortgage Loan: No
  Original Principal Balance: $9,000,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  Centennial Center
         
  Mortgage Loan Seller: Natixis Top 20 Mortgage Loan: No
  Original Principal Balance: $8,840,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  Grizzly Self Storage Portfolio
         
  Mortgage Loan Seller: Natixis Top 20 Mortgage Loan: No
  Original Principal Balance: $8,200,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  Stop & Stor - Glendale/Middle Village
         
  Mortgage Loan Seller: KeyBank Top 20 Mortgage Loan: No
  Original Principal Balance: $8,000,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  CubeSmart Self Storage
         
  Mortgage Loan Seller: NWL Top 20 Mortgage Loan: No
  Original Principal Balance: $7,700,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  16 N. Broadway Owners, Inc.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $6,900,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  245-55 Bronx River Owners, Inc.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $6,650,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Hampton Inn Cambridge
         
  Mortgage Loan Seller: SMC Top 20 Mortgage Loan: No
  Original Principal Balance: $6,500,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  61 Irving Place Corporation 
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $6,000,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Shoppes at Summer Trees
         
  Mortgage Loan Seller: SGFC Top 20 Mortgage Loan: No
  Original Principal Balance: $5,800,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  Highlander Hills Estates
         
  Mortgage Loan Seller: KeyBank Top 20 Mortgage Loan: No
  Original Principal Balance: $5,644,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  Security Public Storage – Frederick
         
  Mortgage Loan Seller: GACC Top 20 Mortgage Loan: No
  Original Principal Balance: $5,500,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  86th Street Tenants Corp.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $5,400,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Publix Self Storage
         
  Mortgage Loan Seller: SMC Top 20 Mortgage Loan: No
  Original Principal Balance: $5,050,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal, Tax Assessor Website and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  Sheboygan Industrial
         
  Mortgage Loan Seller: SGFC Top 20 Mortgage Loan: No
  Original Principal Balance: $4,600,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  Interlaken Owners, Inc.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $4,500,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  210 E. Broadway Owners Corp. 
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $4,300,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  665-675 Apartments Corp.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $4,125,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  5601 Riverdale Owners Corp.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $4,000,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  River Place Towers
         
  Mortgage Loan Seller: KeyBank Top 20 Mortgage Loan: No
  Original Principal Balance: $3,152,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: No
  The following items refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 5% and $10,000 threshold. Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% and $10,000 threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

  127 Garth Road Tenants Corp.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $3,000,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  2165 Matthews Avenue Owners, Inc.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $3,000,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Beach House Owners Corp.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $2,600,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Bronxville Court, Inc.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $2,500,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  90 Schenck Owners Corp.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $1,750,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Crocheron Terrace Owners Corp.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $1,700,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Barclay Plaza Owners, Inc.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $1,650,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $1,500,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  425 Heights Tenants Corp.
         
  Mortgage Loan Seller: NCB Top 20 Mortgage Loan: No
  Original Principal Balance: $1,360,000 $10MM+ Mortgage Loan: No
      Non-Top 20 Mortgage Loan and Under $10MM Mortgage Loan: Yes
      Co-Op Mortgage Loan: Yes
  The following item refers to the procedure described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan and Co-Op Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold. Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable