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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
| 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 | ||||