Exhibit 99.1 

 

 

Deloitte & Touche LLP
3 Second Street
Suite 301
Harborside Plaza 10
Jersey City, NJ 07302
USA

 

Tel: +1 212 937 8202
www.deloitte.com

 

 Federal Home Loan Mortgage Corporation
8100 Jones Branch Drive
McLean, Virginia 22102

   

Independent Accountants’ Report

on Applying Agreed-Upon Procedures

 

 

We have performed the procedures described below relating to certain information with respect to a portfolio of mortgage assets in connection with the proposed offering of certain classes of FREMF 2026-K768 Mortgage Trust, Multifamily Mortgage Pass-Through Certificates, Series 2026-K768 and Freddie Mac Structured Pass-Through Certificates, Series K-768. Federal Home Loan Mortgage Corporation (“Freddie Mac” or the “Company”) is responsible for the information provided to us, including the information set forth in the Data File (as defined herein).

 

The Company has agreed to the procedures and acknowledged that the procedures performed are appropriate to meet the intended purpose of evaluating the accuracy of certain information set forth in the Data File. Additionally, Wells Fargo Securities, LLC and BMO Capital Markets Corp. (collectively with the Company, the “Specified Parties”) have agreed to the procedures and acknowledged that the procedures performed are appropriate for their purposes. 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. Consequently, we make no representations regarding the appropriateness of the procedures described below either for the purpose for which this report has been requested or for any other purpose.

 

We performed certain procedures on earlier versions of the Data File and communicated differences prior to being provided the final Data File which was subjected to the procedures described below.

 

Capitalized terms used but not defined herein are used with the meanings as described in “The Bond Market Association's Standard Formulas for the Analysis of Mortgage-Backed Securities and Other Related Securities.”

 

Procedures and Findings

 

On September 14, 2026, representatives of Freddie Mac provided us with a computer-generated mortgage loan data file and related record layout (the “Data File”) containing 34 mortgage loans that are secured by 34 mortgaged properties (the “Mortgage Assets”).

 

  Member of
  Deloitte Touche Tohmatsu Limited
   

 

2

 

From July 31, 2026 through September 14, 2026, representatives of Freddie Mac provided us with certain Source Documents (as defined in the attached Appendix A) related to the Mortgage Assets. We were not requested to perform, and we did not perform, any procedures with respect to the preparation or verification of any of the information set forth on the Source Documents and we make no representations concerning the accuracy or completeness of any of the information contained therein.  In certain instances, our procedures were performed using data imaged facsimiles or photocopies of the Source Documents.  In addition, we make no representations as to whether the Source Documents are comprehensive and valid instruments and reflect the current prevailing terms with respect to the corresponding Mortgage Assets.

 

At your request, for each of the Mortgage Assets set forth on the Data File, we compared certain characteristics (except for the characteristics identified as “None - provided by Freddie Mac” or “Not applicable” on Appendix A) set forth on the Data File (the “Characteristics” as indicated on Appendix A) to the corresponding information set forth on or derived from the corresponding Source Documents and found them to be in agreement.

 

We make no representations as to (i) the actual characteristics or existence of the underlying documents or data comprising the Mortgage Assets underlying the Data File or the conformity of their respective characteristics with those assumed for purposes of the procedures described herein, (ii) the existence or ownership of the Mortgage Assets or (iii) the reasonableness of any of the aforementioned assumptions, information or methodologies.

 

It should be understood that we make no representations as to questions of legal interpretation or as to the sufficiency for your purposes of the procedures enumerated in the preceding paragraphs. Also, such procedures would not necessarily reveal any material misstatement of the information referred to above. We have no responsibility to update this report for events or circumstances that occur subsequent to the date of this report.

 

We were engaged by the Company to perform this agreed-upon procedures engagement and conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants (“AICPA”). An agreed-upon procedures engagement involves the practitioner performing specific procedures that the engaging party has 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 conduct, and did not conduct, an (i) audit conducted in accordance with generally accepted auditing standards or (ii) examination or a review engagement conducted in accordance with attestation standards established by the AICPA, the objective of which would be the expression of an opinion or conclusion, respectively, on the information in the Data File. Accordingly, we do not express such an opinion or conclusion, or any other form of assurance, including reasonable assurance. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.

 

We are required to be independent of the Company 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 procedure engagements are less restrictive than independence requirements for audit and other attestation services.

 

   

 

3

 

None of the engagement, procedures or report were intended to address, nor did they address, the (i) conformity of the origination of the assets to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) value of collateral securing such assets or (iii) compliance of the originator of the assets with federal, state, and local laws and regulations.

 

None of the engagement, procedures or report were intended to satisfy, nor did they satisfy, any criteria for due diligence published by a nationally recognized statistical rating organization.

 

This report is intended solely for the use and information 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 to be used, distributed, circulated, quoted or otherwise referred to for any other purpose, nor is it to be filed with or referred to in whole or in part in any other document.

 

Yours truly,

 

/s/ Deloitte & Touche LLP 

 

September 15, 2026

   

 

Appendix A

Source Documents

 

For purposes of performing the agreed-upon procedures described herein and at your request, we relied upon the following source documents as provided to us by representatives of Freddie Mac, with respect to each of the Mortgage Assets (the “Source Documents”):

 

Promissory note, consolidated, amended and restated promissory note and/or loan modification (collectively, the “Note”);

 

Loan agreement, multifamily loan and security agreement and/or amendment to multifamily loan and security agreement and other loan documents (collectively, the “Loan Agreement”);

 

Mortgage, deed of trust, indemnity deed of trust and/or security instrument (collectively, the “DOT”);

 

Closing statement (the “Closing Statement”);

 

Escrow agreement and/or list of escrows held (collectively, the “Escrow Agreement”);

 

Commitment letter, exhibit A and/or ERLA (collectively, the “Commitment”);

 

Electronic data file containing certain regulatory information for specific Mortgage Assets (the “Regulatory Agreement Summary”);

 

Guaranty agreements and/or exceptions to non-recourse agreement (collectively, the “Guaranty”);

 

Title policy or pro-forma title policy (collectively, the “Title Policy”);

 

Ground lease and/or ground lease estoppel (collectively, the “Ground Lease”);

 

Real estate property appraisal report (the “Appraisal Report”);

 

United States Postal Service website – www.usps.com (the “USPS”);

 

Zoning report or zoning summary (collectively, the “Zoning Report”);

 

Property condition report or physical risk report (collectively, the “Engineering Report”);

 

Phase I environmental report (the “Phase I Report”);

 

MSA file report (the “MSA File”);

 

Seismic report or zoning map (collectively, the “Seismic Report”);

 

Final investment brief, underwriter’s summary report and/or financial update (collectively, the “Investment Brief”);

 

Property inspection and lease audit (the “Property Inspection and Lease Audit”);

 

Asset Summary of Mortgage Loan (the “ASR”);

 

Borrower rent roll (the “Rent Roll”);

 

   

 

Commercial lease (the “Commercial Lease”);

 

Secondary financing document, subordinate promissory note, subordinate loan agreement, subordination agreement and/or modification, renewal and extension agreement (collectively, the “Secondary Financing Document”);

 

Property management agreement and/or assignment of management agreement (collectively, the “Management Agreement”);

 

Cash management agreement, lockbox agreements and/or legal summary (collectively, the “Cash Management Agreement”);

 

Form 1115 (the “Form 1115”);

 

Non-consolidation opinion (the “Non-Consolidation Opinion”);

 

Trustee bid letter (the “Trustee Bid”); and

 

CRA report (the “CRA Report”).

 

*****

 

  Characteristic Source Document
1 Loan No./Property No. None - provided by Freddie Mac
2 Loan Group None - provided by Freddie Mac
3 Freddie Mac Loan Number Note
4 Property Name None - provided by Freddie Mac
5 Optigo Lender Note
6 Street Address Appraisal Report, Engineering Report, USPS
7 Property City Appraisal Report, Engineering Report, USPS
8 County Appraisal Report, Engineering Report, USPS
9 Property State Appraisal Report, Engineering Report, USPS
10 Metropolitan Statistical Area MSA File
11 Zip Code Engineering Report, Appraisal Report, USPS
12 Property Type Appraisal Report
13 Property SubType Appraisal Report
14 Cut-Off Date None - provided by Freddie Mac
15 Original Loan Amount Note
16 Cut-Off Date Loan Amount Refer to calculation procedures below
17 Maturity Balance Refer to calculation procedures below
18 % of Cut-Off Date Pool Balance Refer to calculation procedures below
19 % of Cut-Off Date Loan Group Balance Refer to calculation procedures below
20 Note Date Note
21 Gross Interest Rate Note
22 Rate Type Note
23 Accrual Basis Note
24 Monthly Debt Service Amount (Amortizing) Refer to calculation procedures below
25 Monthly Debt Service Amount (IO) Refer to calculation procedures below
26 First Payment Date Note
   

 

 

  Characteristic Source Document
27 Maturity Date Note
28 Payment Date Note
29 Loan Amortization Type Note
30 Amortization Term (Original) Refer to calculation procedures below
31 Loan Term (Original) Refer to calculation procedures below
32 Amortization Term (Remaining) Refer to calculation procedures below
33 Loan Term (Remaining) Refer to calculation procedures below
34 Seasoning Refer to calculation procedures below
35 IO Period Refer to calculation procedures below
36 Prepayment Provision Note, Loan Agreement
37 Defeasance To Maturity (Yes/No) Note, Loan Agreement
38 Partial Defeasance Permitted (Yes/No) Note, Loan Agreement
39 Appraised Value Appraisal Report
40 Appraised Value Type Appraisal Report
41 Appraisal Valuation Date Appraisal Report
42 Year Built Engineering Report, Appraisal Report
43 Year Renovated Engineering Report, Appraisal Report
44 Total Units Rent Roll, Appraisal Report
45 Affordable LI Units (<=80% AMI) CRA Report
46 Affordable LI Units (<=60% AMI) CRA Report
47 Affordable VLI Units (<=50% AMI) CRA Report
48 Unit of Measure Rent Roll, Appraisal Report
49 FIRREA Eligible (Yes/No) Appraisal Report
50 Zoning Status Zoning Report, Appraisal Report
51 Lien Position Title Policy
52 Title Vesting (Fee/Leasehold/Both) Title Policy
53 Ground Lease Rent Ground Lease
54 Ground Lease Maturity Date Ground Lease
55 Ground Lease Expiration Date w/ Extensions Ground Lease
56 Cut-Off Date LTV Refer to calculation procedures below
57 Maturity LTV Refer to calculation procedures below
58 UW EGI Investment Brief, ASR
59 UW Expenses Investment Brief, ASR
60 UW NOI Investment Brief, ASR
61 Underwritten Annual Reserves Investment Brief, ASR
62 UW NCF Investment Brief, ASR
63 UW NCF DSCR Refer to calculation procedures below
64 UW NCF DSCR (IO) Refer to calculation procedures below
65 Most Recent Financial End Date Investment Brief, ASR
66 Most Recent EGI Investment Brief, ASR
67 Most Recent Expenses Investment Brief, ASR
68 Most Recent NOI Investment Brief, ASR
69 Most Recent NCF Investment Brief, ASR
   

 

 

  Characteristic Source Document
70 Most Recent DSCR (NCF) Refer to calculation procedures below
71 2nd Most Recent Financial End Date Investment Brief, ASR
72 2nd Most Recent EGI Investment Brief, ASR
73 2nd Most Recent Expenses Investment Brief, ASR
74 2nd Most Recent NOI Investment Brief, ASR
75 2nd Most Recent NCF Investment Brief, ASR
76 2nd Most Recent DSCR (NCF) Refer to calculation procedures below
77 3rd Most Recent Financial End Date Investment Brief, ASR
78 3rd Most Recent EGI Investment Brief, ASR
79 3rd Most Recent Expenses Investment Brief, ASR
80 3rd Most Recent NOI Investment Brief, ASR
81 3rd Most Recent NCF Investment Brief, ASR
82 3rd Most Recent DSCR (NCF) Refer to calculation procedures below
83 Occupancy % Rent Roll/Appraisal Report
84 Occupancy as of Date Rent Roll
85 Monthly Rent per Unit Refer to calculation procedures below
86 Tenant Concentration Type Property Inspection and Lease Audit
87 % of Tenant Concentration Property Inspection and Lease Audit
88 Non-Compliance Provisions (Yes/No) Loan Agreement
89 Regulatory Agreement (Yes/No) Regulatory Agreement Summary
90 Rental Subsidy Indicator (Yes/No) None - provided by Freddie Mac
91 Rental Subsidy Type None - provided by Freddie Mac
92 Regulatory Agency/Housing Authority/Regulatory Agreement Counterparty Regulatory Agreement Summary
93 Type of Regulatory Agreement(s) Regulatory Agreement Summary
94 Description of Regulatory Agreement(s) Regulatory Agreement Summary
95 % Units with Income Restrictions Regulatory Agreement Summary
96 % Units with Rent Restrictions Regulatory Agreement Summary
97 HAP Maturity Date Regulatory Agreement Summary
98 Condo Ownership (% or N/A) Loan Agreement
99 Amount Sq. Ft - Commercial Appraisal Report, Commercial Lease
100 % of GPR from Commercial Rental Income Refer to calculation procedures below
101 Phase I Environmental Report Date Phase I Report
102 Phase II Recommended (Yes/No) Phase I Report
103 Phase II Performed (Yes/No) Not applicable
104 Phase II Environmental Report Date Not applicable
105 Environmental Cost to Cure (Phase I plus Phase II) Phase I Report
106 Engineering Report Date Engineering Report
107 Immediate Repairs Cost Estimate Engineering Report
108 Replacement Reserves Cost Estimate per Year Engineering Report
109 Seismic Report Date Seismic Report
110 Elevated Seismic Hazard Region or PGA ≥ 0.15g (Yes/No) Seismic Report, Engineering Report
111 PML Report Required (Yes/No) Engineering Report, Investment Brief
   

 

 

  Characteristic Source Document
112 PML (%) Seismic Report
113 Engineering Reserve/Deferred Maintenance (Yes/No) Escrow Agreement, Loan Agreement, Closing Statement
114 Replacement Reserve (Initial) Escrow Agreement, Loan Agreement, Closing Statement
115 Tax Reserve (Yes/No) Escrow Agreement, Loan Agreement, Closing Statement
116 Insurance Reserve (Yes/No) Escrow Agreement, Loan Agreement, Closing Statement
117 Replacement Reserve (Yes/No) Escrow Agreement, Loan Agreement, Closing Statement
118 Other Reserve Type Escrow Agreement, Loan Agreement, Closing Statement
119 Other Reserve(Initial) Escrow Agreement, Loan Agreement, Closing Statement
120 Other Reserve (Monthly) Escrow Agreement, Loan Agreement
121 Springing Reserve Type Loan Agreement, Escrow Agreement
122 Springing Reserve Amount Loan Agreement, Escrow Agreement
123 Cash Management (Description or N/A) Cash Management Agreement
124 Lockbox (Yes/No) Cash Management Agreement
125 Additional Financing In Place (Existing) (Yes/No) Secondary Financing Document, Loan Agreement
126 Additional Financing Amount (Existing) Secondary Financing Document, Loan Agreement
127 Additional Financing Description (Existing) Secondary Financing Document, Loan Agreement
128 CDCR (combined DCR) Refer to calculation procedures below
129 CLTV (combined LTV) Refer to calculation procedures below
130 Future Mezzanine Debt (Yes/No) Loan Agreement
131 Future Supplemental Financing (Yes/No) Loan Agreement
132 Future Supplemental Financing Description Loan Agreement
133 Substitution Permitted (Yes/No) Loan Agreement, DOT
134 Number of Properties Loan Agreement, Appraisal Report
135 Collateral Release Price ($ or N/A) Loan Agreement, DOT
136 Crossed Loans Loan Agreement, DOT
137 Release (Y or N or N/A) Loan Agreement
138 Release Provisions (Description or N/A) Loan Agreement
139 Loan Purpose (Acquisition, Refinance) Loan Agreement, Closing Statement
140 Borrowing Entity Note, Loan Agreement
141 Entity Type Note, Loan Agreement
142 Borrower Principal None - provided by Freddie Mac
143 Related Borrower Loans Guaranty
144 Single Purpose Borrowing Entity / Single Asset Borrowing Entity Loan Agreement, DOT
145 Tenants In Common (Yes/No) Loan Agreement
146 Delaware Statutory Trust (Yes/No) Loan Agreement, DOT
147 Independent Director (Yes/No) Loan Agreement
148 Non-Consolidation Opinion (Yes/No) Non-Consolidation Opinion
149 Assumption Fee Loan Agreement
150 Recourse(Yes/No) Note, Guaranty
   

 

 

  Characteristic Source Document
151 Bad Boy Indemnitor / Guarantor Guaranty
152 Environmental Indemnitor (Name or N/A) Note, Guaranty, Loan Agreement
153 Environmental Carveout (Yes/No) Note, Guaranty, Loan Agreement
154 Fraud Carveout (Yes/No) Note, Guaranty
155 Misapplication of Rent and Insurance Proceeds Carveout (Yes/No) Note, Guaranty
156 Voluntary Bankruptcy Carveout (Yes/No) Note, Guaranty
157 Waste Carveout (Yes/No) Note, Guaranty
158 Borrower/Principal Liquid Assets None - provided by Freddie Mac
159 Borrower/Principal Net Worth None - provided by Freddie Mac
160 Borrower Or Principal Prior Bankruptcy (Yes/No) Form 1115
161 Bankruptcy Description (Chapter # or N/A) None - provided by Freddie Mac
162 Management Company Management Agreement
163 Primary Servicing Fee Commitment
164 Master Servicing Fee None - provided by Freddie Mac
165 Trustee Fee Trustee Bid
166 Master Servicing Surveillance Fee None - provided by Freddie Mac
167 Special Servicing Surveillance Fee None - provided by Freddie Mac
168 CREFC Royalty Fee None - provided by Freddie Mac
169 Administration Fee Rate Refer to calculation procedures below
170 Net Mortgage Interest Rate Refer to calculation procedures below

 

 

With respect to Characteristic 16, assuming, at your request, no prepayments of principal, we recomputed the Cut-Off Date Loan Amount using the First Payment Date, the Original Loan Amount, the Accrual Basis, the Monthly Debt Service Amount (Amortizing), the Gross Interest Rate, the IO Period and the Cut-Off Date. At the request of representatives of Freddie Mac, Cut-Off Date Loan Amount differences of one dollar or less were deemed to be “in agreement” for purposes of this report.

 

With respect to Characteristic 17, assuming, at your request, no prepayments of principal, we recomputed the Maturity Balance using the First Payment Date, the Monthly Debt Service Amount (Amortizing), the Original Loan Amount, the Accrual Basis, the Gross Interest Rate, the IO Period and the Maturity Date. At the request of representatives of Freddie Mac, Maturity Balance differences of one dollar or less were deemed to be “in agreement” for purposes of this report.

 

With respect to Characteristic 18, we recomputed the % of Cut-Off Date Pool Balance by dividing the (i) Cut-Off Date Loan Amount by (ii) sum of each of the Mortgage Assets’ Cut-Off Date Loan Amount.

 

With respect to Characteristic 19, we recomputed the % of Cut-Off Date Loan Group Balance by dividing the (i) Cut-Off Date Loan Amount by (ii) sum of each of the Mortgage Assets’ Cut-Off Date Loan Amount for each applicable Loan Group.

 

With respect to Characteristic 24, (i) for those Mortgage Assets with a Loan Amortization Type of “Interest Only,” if any, we compared the Monthly Debt Service Amount (Amortizing) to the

   

 

Monthly Debt Service Amount (IO) and (ii) for those Mortgage Assets with a Loan Amortization Type of “Partial IO” or “Balloon,” if any, we compared the Monthly Debt Service Amount (Amortizing) to the corresponding information set forth on the Note.

 

With respect to Characteristic 25, we recomputed the Monthly Debt Service Amount (IO) as one twelfth of the product of (i) the Original Loan Amount, (ii) the Gross Interest Rate and (iii) a fraction equal to 365/360. This procedure was not performed for those Mortgage Assets with a Loan Amortization Type of “Balloon,” if any.

 

With respect to Characteristic 30, we recomputed the Amortization Term (Original) by using the Original Loan Amount, the Monthly Debt Service Amount (Amortizing) and the Gross Interest Rate and a 30/360 Accrual Basis. This procedure was not performed for those Mortgage Assets with a Loan Amortization Type of “Interest Only.”

 

With respect to Characteristic 31, we recomputed the Loan Term (Original) by determining the number of payment dates from and inclusive of the First Payment Date to and inclusive of the Maturity Date.

 

With respect to Characteristic 32, we recomputed the Amortization Term (Remaining) by subtracting the (i) Seasoning from (ii) Amortization Term (Original). With respect to those Mortgage Assets with a Loan Amortization Type of “Partial IO,” for purposes of the procedure indicated herein, the Seasoning is reduced by (but to a result not less than zero) the IO Period. This procedure was not performed for those Mortgage Assets with a Loan Amortization Type of “Interest Only,” if any.

 

With respect to Characteristic 33, we recomputed the Loan Term (Remaining) by subtracting the (i) Seasoning from (ii) Loan Term (Original).

 

With respect to Characteristic 34, we recomputed the Seasoning by determining the number of payment dates from and inclusive of the First Payment Date to and inclusive of the Cut-Off Date.

 

With respect to Characteristic 35, (i) for those Mortgage Assets with a Loan Amortization Type of “Partial IO,” we recomputed the IO Period by determining the number of payment dates from and inclusive of the First Payment Date to and exclusive of the first principal and interest installment due date (as set forth on the Note) and (ii) for those Mortgage Assets with a Loan Amortization Type of “Interest Only,” if any, we compared the IO Period to the Loan Term (Original). This procedure was not performed for those Mortgage Assets with a Loan Amortization Type of “Balloon,” if any.

 

With respect to Characteristic 56, we recomputed the Cut-Off Date LTV by dividing the (i) Cut-Off Date Loan Amount by (ii) Appraised Value. With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by the respective Cut-Off Date Loan Amount.

 

With respect to Characteristic 57, we recomputed the Maturity LTV by dividing the (i) Maturity Balance by (ii) Appraised Value. With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by the respective Cut-Off Date Loan Amount.

   

 

 

With respect to Characteristic 63, we recomputed the UW NCF DSCR by dividing the (i) UW NCF by (ii) annualized Monthly Debt Service Amount (Amortizing). With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by the respective Cut-Off Date Loan Amount.

 

With respect to Characteristic 64, we recomputed the UW NCF DSCR (IO) by dividing the (i) UW NCF by (ii) annualized Monthly Debt Service Amount (IO). With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by the respective Cut-Off Date Loan Amount. This procedure was not performed for those Mortgage Assets with a Loan Amortization Type of “Balloon,” if any.

 

With respect to Characteristic 70, we recomputed the Most Recent DSCR (NCF) by dividing the (i) Most Recent NCF by (ii) annualized Monthly Debt Service Amount (Amortizing). With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by the respective Cut-Off Date Loan Amount. This procedure was not performed for those Mortgage Assets with a Most Recent NCF of “N/A.”

 

With respect to Characteristic 76, we recomputed the 2nd Most Recent DSCR (NCF) by dividing the (i) 2nd Most Recent NCF by (ii) annualized Monthly Debt Service Amount (Amortizing). With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by the respective Cut-Off Date Loan Amount. This procedure was not performed for those Mortgage Assets with a 2nd Most Recent NCF of “N/A.”

 

With respect to Characteristic 82, we recomputed the 3rd Most Recent DSCR (NCF) by dividing the (i) 3rd Most Recent NCF by (ii) annualized Monthly Debt Service Amount (Amortizing). With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by their respective Cut-Off Date Loan Amount. This procedure was not performed for those Mortgage Assets with a 3rd Most Recent NCF of “N/A.”

 

With respect to Characteristic 85, we recomputed the Monthly Rent Per Unit by dividing the (i) aggregate gross potential rent (as set forth on or derived from the Rent Roll) by (ii) Total Units. At the request of representatives of Freddie Mac, Monthly Rent Per Unit differences of five dollars or less were deemed to be “in agreement” for purposes of this report.

 

With respect to Characteristic 100, we recomputed the % of GPR from Commercial Rental Income by dividing the (i) Freddie Mac proforma commercial income (as set forth on the Investment Brief or ASR) by (ii) sum of the (a) Freddie Mac proforma commercial income (as set forth on the Investment Brief or ASR) and (b) Freddie Mac proforma gross potential rent -

   

 

residential (as set forth on the Investment Brief or ASR). This procedure was not performed for those Mortgage Assets with an Amount Sq. Ft – Commercial of “N/A.”

 

With respect to Characteristic 128, we recomputed the CDCR (combined DCR) by dividing the (i) UW NCF by (ii) sum of the (a) annualized Monthly Debt Service Amount (Amortizing) and (b) annualized existing financing monthly debt service (as set forth on the Secondary Financing Document). With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by the respective Cut-Off Date Loan Amount. This procedure was not performed for those Mortgage Assets with an Additional Financing Amount (Existing) of “N/A” or with existing financing where regular scheduled payments are only repaid from excess or residual cash flow (as set forth on the Secondary Financing Document).

 

With respect to Characteristic 129, we recomputed the CLTV (combined LTV) by dividing the (i) sum of the (a) Cut-Off Date Loan Amount and (b) aggregate Additional Financing Amount (Existing) by (ii) Appraised Value. With respect to a cross collateralized Mortgage Asset, if any (as set forth on the Loan Agreement or DOT), this characteristic was calculated as the weighted average quotient referred to in the previous sentence, for each related Mortgage Asset in such crossed loan group, weighted by the respective Cut-Off Date Loan Amount. This procedure was not performed for those Mortgage Assets with an Additional Financing Amount (Existing) of “N/A” or with existing financing where regular scheduled payments are only repaid from excess or residual cash flow (as set forth on the Secondary Financing Document).

 

With respect to Characteristic 169, we recomputed the Administration Fee Rate as the sum of the (i) Primary Servicing Fee, (ii) Master Servicing Fee, (iii) Trustee Fee, (iv) Master Servicing Surveillance Fee, (v) Special Servicing Surveillance Fee and (vi) CREFC® Royalty Fee.

 

With respect to Characteristic 170, we recomputed the Net Mortgage Interest Rate by subtracting the (i) Administration Fee Rate from (ii) Gross Interest Rate.