Exhibit 99.1

 

LOGO

 

KPMG LLP   Tel +44 (0) 113 231 3000
Financial Services   Fax +44 (0) 113 231 3200

1 Sovereign Square

Sovereign Street

Leeds LS1 4DA

United Kingdom

 

 

Private & confidential   
The Directors    Your ref Firekite

Merrion Square Residential 2026-1 DAC

10 Earlsfort Terrace,

Dublin, Ireland, D02 T380

Morgan Stanley Principal Funding, Inc.

1585 Broadway, New York, New York

10036, U.S.A.

Morgan Stanley & Co. International plc

25 Cabot Square

Canary Wharf

London, E14 4AD

21 September 2026

Dear All

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential mortgage loans proposed to be the subject of a securitisation

In accordance with the terms of our engagement letter dated 4 August 2026 and variation letter dated 20 August 2026 (the “Engagement Letter”), we have performed certain agreed-upon procedures in relation to the portfolio of Irish mortgage loans referred to above proposed to be the subject of a securitisation (the “Securitisation”). This letter reports on our performance of those agreed-upon procedures (the “Data AUP Letter”). This Data AUP Letter is confidential and agreed disclosure restrictions apply.

This Data AUP Letter is addressed to the directors of Merrion Square Residential 2026-1 DAC (the “Issuer”), Morgan Stanley Principal Funding, Inc. (the “Retention Holder”) and Morgan Stanley & Co. International plc (the “Arranger”) and collectively all addressees of this Data AUP Letter are referred to as the “Data AUP Letter Recipients”.

The procedures that we will perform are solely for the purpose of assisting you in determining the accuracy of data that you are preparing in connection with the Securitisation and so may not be suitable for any other purpose. We will not accept any responsibility to any other party to whom our Data AUP Letter is shown or into whose hands it may come.

 

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

Registered in England No OC301540

Registered office: 15 Canada Square, London, E14 5GL

For full details of our professional regulation please refer to ‘Regulatory information’ under ‘About’ at www.kpmg.com/uk


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Responsibilities of the Data AUP Letter Recipients

It is the responsibility of the Data AUP Letter Recipients to determine the sufficiency of these procedures agreed with them for their own purposes. Consequently, we make no representation regarding the sufficiency of the procedures described below either for the purposes for which this report has been requested or for any other purpose.

The Data AUP Letter Recipients have acknowledged that the agreed-upon procedures are appropriate for the purpose of the engagement. The Retention Holder is responsible for the subject matter on which the agreed-upon procedures are performed.

Our Responsibilities

Our engagement was undertaken in accordance with International Standard on Related Services 4400 (Revised), Agreed-Upon Procedures Engagements issued by the International Auditing and Assurance Standards Board. An agreed-upon procedures engagement involves our performing the procedures that have been agreed with the Data AUP Letter Recipients, and reporting the factual findings, which are the factual results of the agreed-upon procedures performed. We make no representation regarding the appropriateness of the agreed-upon procedures.

This agreed-upon procedures engagement is not an assurance engagement. Accordingly, we do not express an opinion or an assurance conclusion.

Had we performed additional procedures, other matters might have come to our attention that would have been reported.

Professional Ethics and Quality Control

We have complied with the ethical requirements in the ICAEW Code of Ethics issued by the Institute of Chartered Accountants in England and Wales. For the purpose of this engagement, there are no independence requirements with which we are obliged to comply.

We apply International Standard on Quality Control (UK) 1 Quality Control for Firms that Perform Audits and Reviews of Financial Statements, and Other Assurance and Related Services Engagements. Accordingly, we maintain a comprehensive system of quality control including documented policies and procedures regarding compliance with ethical requirements and professional standards as well as applicable legal and regulatory requirements.

Procedures and Findings

The procedures performed were not intended to satisfy any criteria for due diligence published by any nationally recognised statistical rating organisation (“NRSRO”).

 

2


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Note that the combined portfolio of Irish residential mortgage loans which is the subject of the agreed-upon procedures set out under Service A and B below is made up of two sub-portfolios which have been subject to different scopes of AUP procedures; The Firekite sub-portfolio is the subject of Service A, the scope of services delivered on the Firekite sub-portfolio is set out at Appendix A of this letter. The Merrion Square 2023-1 sub-portfolio is the subject of Service B, the scope of services delivered on the Merrion Square 2023-1 sub-portfolio is set out at Appendix B of this letter.

Service A – Pool Agreed-Upon Procedures

We have been provided with a data file entitled “Firekite_LoanIDs.xlsx” containing a list of Irish residential mortgage loans proposed to be the subject of a securitisation (the “Service A Portfolio”). A sample of 411 items was drawn at random from the Service A Portfolio (the “Service A Sample”). The number of items in the Service A Sample was determined on the basis described in the scope of services (the “Service A Scope of Services”) attached as Appendix A.

The Retention Holder has subsequently provided to us a data file entitled “Shamrock 2026 ECB Tape 30.06.2026 - AUP Tape vS.xlsb” containing details relating to items in the Service A Sample as at 30 June 2026 (the “Service A Portfolio Date”) (the “Service A Extraction File”), together with source documentation relating to the loans in the Service A Sample.

The procedures were performed on the Service A Extraction File and the source documentation (the “Service A Sources”) provided to us by the Retention Holder. We have not verified or evaluated such Service A Sources and therefore we express no opinion or any other form of assurance regarding the reliability, accuracy or adequacy of the Service A Sources, or as to whether any of the Service A Sources omit any material facts. Furthermore, we express no opinion or any other form of assurance regarding the reliability, accuracy or adequacy of the disclosures in the Service A Extraction File, or any legal matters relating to the Service A Portfolio or the physical existence of the mortgaged properties.

The procedures performed did not address, without limitation: (i) the conformity of the origination of the Service A Portfolio to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of any collateral securing the Service A Portfolio, (iii) the compliance of the originator of the Service A Portfolio with applicable laws and regulations, or (iv) any other factor or characteristic of the Service A Portfolio that would be material to the likelihood that the issuer or the asset-backed security will pay interest and principal in accordance with applicable terms and conditions.

 

3


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Service B – Pool Agreed-Upon Procedures

We have been provided with a data file entitled “MSQ Loan IDs.xlsx” containing a list of Irish residential mortgage loans proposed to be the subject of a securitisation (the “Service B Portfolio”). A sample of 58 items was drawn at random from the Service B Portfolio (the “Service B Sample”). The number of items in the Service B Sample was determined on the basis described in the scope of services (the “Service B Scope of Services”) attached as Appendix B.

The Retention Holder has subsequently provided to us a data file entitled “MSQ 23-1 Tape.xlsx” containing details relating to items in the Service B Sample as at 30 June 2026 (the “Service B Portfolio Date”) (the “Service B Extraction File”), together with source documentation relating to the loans in the Service B Sample.

The procedures were performed on the Service B Extraction File and the source documentation (the “Service B Sources”) provided to us by the Retention Holder. We have not verified or evaluated such Service B Sources and therefore we express no opinion or any other form of assurance regarding the reliability, accuracy or adequacy of the Service B Sources, or as to whether any of the Service B Sources omit any material facts. Furthermore, we express no opinion or any other form of assurance regarding the reliability, accuracy or adequacy of the disclosures in the Service B Extraction File, or any legal matters relating to the Service B Portfolio or the physical existence of the mortgaged properties.

The procedures performed did not address, without limitation: (i) the conformity of the origination of the Service B Portfolio to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of any collateral securing the Service B Portfolio, (iii) the compliance of the originator of the Service B Portfolio with applicable laws and regulations, or (iv) any other factor or characteristic of the Service B Portfolio that would be material to the likelihood that the issuer or the asset-backed security will pay interest and principal in accordance with applicable terms and conditions.

 

4


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Findings

Service A – Pool Agreed-Upon Procedures

The findings from the agreed-upon procedures are set out in Appendix C.

Based on the instructions provided to us and the assumptions set out in the Service A Scope of Services, the following statistical interpretation can be applied to the findings set out in Appendix C: on the basis of the number of differences between the Service A Extraction File and the Service A Sources identified in the Service A Sample (as reported on the ‘Differences’ lines of Appendix C) and the number of missing sources relating to the Service A Sample (as reported on the ‘Missing Sources’ line of Appendix C) it can be calculated that there is a 99% level of confidence that not more than X% of the population contains such findings relating to the specified procedure, where X is the relevant percentage reported on the ‘Statistical extrapolation’ lines of Appendix C.

Details of the differences and missing documentation found as a result of the agreed-upon procedures, and listed in Appendix C, are set out in Appendix D.

Service B – Pool Agreed-Upon Procedures

The findings from the agreed-upon procedures are set out in Appendix E.

Based on the instructions provided to us and the assumptions set out in the Service B Scope of Services, the following statistical interpretation can be applied to the findings set out in Appendix E: on the basis of the number of differences between the Service B Extraction File and the Service B Sources identified in the Service B Sample (as reported on the ‘Differences’ lines of Appendix E) it can be calculated that there is a 95% level of confidence that not more than X% of the population contains such findings relating to the specified procedure, where X is the relevant percentage reported on the ‘Statistical extrapolation’ lines of Appendix E.

Details of the differences found as a result of the agreed-upon procedures, and listed in Appendix E, are set out in Appendix F.

General

This Data AUP Letter may only be relied upon in respect of the matters to which it refers and as of its date. In relying upon this Data AUP Letter, you agree (save as may otherwise have been expressly agreed in writing) that we have no responsibility to, and we will not, perform any work subsequent to the date of this Data AUP Letter nor to consider, monitor, communicate or report the impact of any events or circumstances which may occur or may come to light subsequent to the date of this Data AUP Letter.

 

5


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

This Data AUP Letter is not issued in accordance with the professional standards of the American Institute of Certified Public Accountants or the US Public Company Accounting Oversight Board. We will provide separately an executed Form ABS Due Diligence-15E, Certification of Provider of Third-Party Due Diligence Services for Asset-Backed Securities (“Form ABS Due Diligence-15E”), using the form made available by the US Securities and Exchange Commission (“SEC”), to which this Data AUP Letter will be appended. The executed Form ABS Due Diligence-15E will be provided, without in any way or on any basis affecting or adding to or extending our duties and responsibilities to you or giving rise to any duty or responsibility being accepted or assumed by or imposed on KPMG to any party except you, to facilitate your compliance with SEC Release No. 34-72936, Nationally Recognized Statistical Rating Organizations (the “SEC Release”), pursuant to which you are required to make publicly available the findings and conclusions of any third-party due diligence report obtained. This Data AUP Letter alone is not to be relied on in the United States and we accept no responsibility for any use that you may make of this Data AUP Letter alone in the United States.

The requirement to make publicly available findings and conclusions includes disclosure of the criteria against which loans were evaluated, and how the evaluated loans compared to those criteria, along with the basis for including any loans not meeting those criteria. This is accomplished by including such information, which will include this Data AUP Letter, in Form ABS-15G, Asset-Backed Securitizer Report Pursuant to Section 15G of the Securities Exchange Act of 1934 (“Form ABS 15G”), which is required to be furnished by the Issuer or underwriter to the SEC through the Electronic Data Gathering, Analysis, and Retrieval (“EDGAR”) system.

The Issuer, sponsor or underwriter of an asset–backed securitisation is required to maintain a website (the “Rule 17g-5 website”) pursuant to paragraph (a)(3) of Rule 17g-5 of the US Code of Federal Regulations (17 CFR 240.17g-5). The SEC Release requires any NRSRO producing a credit rating to which “third party due diligence services” relate, to publish with its rating any executed Form ABS Due Diligence-15E containing information about the relevant security or money market instrument that the NRSRO receives or obtains through a Rule 17g-5 website. The agreed-upon procedures performed by KPMG on which this Data AUP Letter reports amount to “third party due diligence services” as defined in the SEC Release.

To facilitate a relevant NRSRO meeting this publication obligation, we are required to furnish any executed Form ABS Due Diligence-15E to any such NRSRO. As envisaged by the SEC Release, we will do so by providing the prescribed form to the Issuer, sponsor, or underwriter of the securitisation that maintains the Rule 17g-5 website, or to any NRSRO that requests it. In addition, the SEC Release requires that an NRSRO producing a credit rating publicly disclose each prescribed form that was posted to the Rule 17g-5 website. Such information may therefore be posted on the website of any relevant NRSRO.

 

6


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Any such publicity shall take place, without in any way or on any basis affecting or adding to or extending our duties and responsibilities to you or giving rise to any duty or responsibility being accepted or assumed by or imposed on KPMG to any party except you, to facilitate your compliance with the SEC Release. Accordingly, any party (including rating agencies and investors) obtaining access to this Data AUP Letter as appended to the executed Form ABS Due Diligence-15E or separately is not authorised by KPMG to use or rely upon the Data AUP Letter, any such use or reliance shall take place at the relevant party’s own risk and, to the fullest extent permitted by law, we will have no responsibility and will deny any liability to any such party.

Yours faithfully

 

LOGO

KPMG LLP

Attached:

 

Appendix A   Scope of the Services from Service A
Appendix B   Scope of the Services from Service B
Appendix C   Findings from Service A
Appendix D   Details of Findings from Service A
Appendix E   Findings from Service B
Appendix F   Details of Findings from Service B

 

7


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Appendix A: Scope of the Services from Service A

This Appendix sets out the procedures that the Data AUP Letter Recipients have instructed us, and that we have agreed, to perform.

Provision of a data file

The Data AUP Letter Recipients have informed us that the Retention Holder will provide a data file to us containing a list of Irish residential mortgage loans proposed to be the subject of a securitisation (the “Service A Portfolio”). We will draw a sample of items at random from the data file (the “Service A Sample”) and will notify the items selected to the Retention Holder. The number of items in the Service A Sample will be determined on the basis described under “Sampling” below.

The Retention Holder will then provide a data file to us containing details relating to items in the Service A Sample as at a date to be determined by the Data AUP Letter Recipients (the “Service A Portfolio Date”) (the “Service A Extraction File”).

As instructed by the Retention Holder, we should test a single property linked to each loan within the Service A Sample. Where an item in the Service A Sample is linked to multiple properties, we should select the property with the highest market value for testing. Where an item in the Service A Sample is classified as a ‘warehouse’ account, the Retention Holder has instructed us to perform the procedures for the linked ‘main’ account only.

The Retention Holder will also provide source documentation to us that the Data AUP Letter Recipients wish us to use for the purposes of the agreed-upon procedures.

Sampling

Sampling is a process of examining less than the total number of items in a population in order to calculate a statistical interpretation about that population. Sampling techniques inherently assume that the sample is representative of the population as a whole. The Data AUP Letter Recipients have requested that we calculate the sample size based on the total number of items in the Portfolio using the following parameters:

 

   

Expected deviation rate: 0%

 

   

Tolerable deviation rate: 1%

 

   

Confidence level: 99%

on the basis that differences between the data attributes and their respective sources are hypergeometrically distributed. We make no representations regarding the use of, or assumptions underlying the sampling techniques.

 

8


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Procedures

The procedures that the Data AUP Letter Recipients have instructed us, and that we have agreed, to perform in relation to the information contained in the Service A Extraction File are set out in the table below.

 

No.

  

Data Attribute

  

Source

  

Procedure

  

Tolerance

1    Originator    Loan Acceptanc e/Loan Offer    For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.    None
2a    Borrower name   

Land Registry/ Legal Charge/ Folio/Regis ter of

Deeds

  

For each item in the Service A Sample check if the data attribute per the IT System matches the source.

 

As instructed by the Data AUP Letter Recipients, where a loan has multiple borrowers, check that at least one name per the IT System matches the source.

 

Where the Register of Deeds was used as the source to check the Legal Charge, this procedure will be marked as N/A as this document does not contain the Borrower Name.

   Differences attributable to spelling mistakes or contractions are to be treated as matching the source
2b    Borrower name    Loan Acceptanc e/Loan Offer/ Mortgage Deed   

For each item in the Service A Sample check if the data attribute per the IT System matches the source.

 

As instructed by the Data AUP Letter Recipients, where a loan has multiple borrowers, check that at least one name per the IT System matches the source.

   Differences attributable to spelling mistakes or contractions are to be treated as matching the source
3a    Property address    Loan Acceptanc e/Loan Offer    For each item in the Service A Sample check if the data attribute per the IT System matches the source.   

Differences attributable to spelling mistakes or contractions or missing data (other than the first line of the address) where there are no contradictory elements are to be treated as

matching the source

 

9


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

3b    Property address    Valuation Report    For each item in the Service A Sample check if the data attribute per the IT System matches the source.   

Differences attributable to spelling mistakes or contractions or missing data (other than the first line of the address) where there are no contradictory elements are to be treated as

matching the source

4    Occupancy type    IT System / IT System Extract (See Procedure wording)   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

As instructed by the Data AUP Letter Recipients, for loans in the Olive sub-portfolio, where the data attribute was missing from the IT System check this to the IT System extract entitled ‘Olive Asset Information for AUP.xlsx’

   None
5    Latest valuation type    Valuation Report   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

As instructed by the Data AUP Letter Recipients, where the source states ‘External Inspection’ and the Extraction File Value is populated with ‘Desktop’ this has not been marked as a difference.

   None
6    Property type    Valuation Report    For each item in the Service A Sample check if the data attribute per the Service A Extraction File agrees to the source.    None
7    Latest valuation amount    Valuation Report   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

Valuation amounts stated in IR£ in the source (pre-09/02/2002) should be converted to EUR at a rate of IR£ 1: EUR 1.26974.

   +/-3%
8    Latest valuation date    Valuation Report    For each item in the Service A Sample check if the data attribute per the Service A Extraction File agrees to the source    +/- 30 days
9    Document signatures    Valuation Report   

For each item in the Service A Sample check if the source is signed.

 

As instructed by the Data AUP Letter Recipients, where the Valuation Type in the

   None

 

10


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

         Service A Extraction File is ‘Drive-by’ or ‘Desktop’ and no signature is contained on the valuation report, this test has been marked as N/A.   
10    Loan origination date    IT System / Loan Documentation    For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.    +/- 30 days
11    Original loan balance   

Loan Acceptance / Loan Offer /

Mortgage Deed

  

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

Original loan balances stated in IR£ in the source (pre-09/02/2002) should be converted to EUR at a rate of IR£ 1: EUR 1.26974.

   +/-3%
12    Loan currency   

Loan Acceptance / Loan Offer /

Mortgage Deed

  

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

This test has not been marked as a difference if the loan originated in Irish Pound (pre 09/02/2002) and the Service A Extraction File identifies the Loan Currency as ‘EUR’.

   None
13    Repayment method    IT System / IT System Extract (See Procedure wording)   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File agrees to the source.

 

As instructed by the Data AUP Letter Recipients, for loans in the Olive sub-portfolio, check the data attribute to IT System Extract file entitled ‘ESMA_Securitisation_Quarterly_Reporting_Pr oject_Olive_30.06.2026.xlsx’.

   None
14    Interest rate index    IT System   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

As instructed by the Data AUP Letter Recipients, where the source is populated ‘BCOF 3M’ and the Service A Extraction File Value is ‘Standard Variable Rate’ this has not been marked as a difference.

   None
15    Maturity date    IT System    For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.    +/- 30 days

 

11


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

16    Current interest rate    IT System   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

As instructed by the Data AUP Letter Recipients, for loans serviced by Mars, where there has been a change in the ECB rate in the month of cut-off we have checked the Data Attribute to the source as at ‘01/07/2026’.

   None
17    Current balance    IT System / IT System Extract (See Procedure wording)   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

As instructed by the Data AUP Letter Recipients, for loans in the Olive sub-portfolio, check the data attribute to IT System Extract file entitled ‘Financial Report Pack 2026.06.30.xlsx’.

   None
18    Payment due    IT System    For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.    None
19    Payment made (last 3 months)    IT System / IT System Extracts (See Procedure wording)   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

As instructed by the Data AUP Letter Recipients, this check should be performed with reference to the Payments Made at month-end for April 2026 to June 2026, and shall exclude verifying amounts collected prior to June 2026 for items in the Olive sub-portfolio.

 

As instructed by the Data AUP Letter Recipients, for loans in the Olive sub-portfolio, check the data attribute to IT System Extract file entitled ‘Olive - Q3.date the borrower paid the amount + July Posting.xlsx’

 

As instructed by the Data AUP Letter Recipients, for loans serviced by Mars, check the data attribute to IT System Extract file entitled ‘Amc_View_20260727_165641.csv’

   None
20    Current arrears balance    IT System / IT System Extracts (See Procedure wording)   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

As instructed by the Data AUP Letter Recipients, for loans in the Olive sub-portfolio, check the data attribute to IT System Extract files entitled ‘Financial Report Pack 2026.06.30.xlsx’ and ‘ESMA_Securitisation_Quarterly_Reporting_Project_Olive_30.06.2026.xlsx’

   +/-€5

 

12


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

         We were instructed by the Data AUP Letter Recipients that where the source is populated with a negative Current arrears balance and the Extraction File states ‘0.00’ this has not been marked as a difference.   
21    Latest restructuring type    IT System / IT System Extract (See Procedure wording)   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.

 

As instructed by the Data AUP Letter Recipients, for loans serviced by Mars check the data attribute to IT System Extract file entitled ‘Mars - Restructure Information - MS Pools.xlsx’ where the information is missing from the IT System.

   None
22    Latest restructuring date    IT System / IT System Extract (See Procedure wording)   

For each item in the Service A Sample check if the data attribute per the Service A Extraction File agrees to the source.

 

As instructed by the Data AUP Letter Recipients, for loans serviced by Mars check the data attribute to IT System Extract file entitled ‘Mars - Restructure Information - MS Pools.xlsx’ where the information is missing from the IT System.

   +/- 30 days
23    Legal charge   

Land Registry/ Legal Charge/ Folio/Register of

Deeds

  

For each item in the Olive sub-portfolio, check if ‘EVERYDAY FINANCE DESIGNATED ACTIVITY COMPANY’ are described as having first charge in the source.

 

For each item in the Snow sub-portfolio, check if ‘PEPPER FINANCE CORPORATION (IRELAND) DESIGNATED ACTIVITY

 

COMPANY’ are described as having first charge in the source.

For each item in the Service A Sample serviced by Mars (excluding items in the Durrus sub-portfolio), check if ‘MARS CAPITAL FINANCE IRELAND DESIGNATED ACTIVITY COMPANY’ are described as having first charge in the source.

 

For each item in the Durrus sub-portfolio, check if any one of the following entities are described as having first charge in the source:

 

‘GE CAPITAL’

 

‘MARS CAPITAL FINANCE IRELAND DESIGNATED ACTIVITY COMPANY’

   None

 

13


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

        

‘PEPPER FINANCE CORPORATION (IRELAND) DESIGNATED ACTIVITY COMPANY’

  
24    Customer year of birth    IT System    For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.    +/- 1 year
25    County    Valuation Report    For each item in the Service A Sample check if the data attribute per the Service A Extraction File matches the source.    None

Notes in relation to the manner of reporting certain findings

1) Reporting the findings

Where within the Service A Extraction File a data attribute for a particular loan is missing, this is to be reported as ‘missing data’ or ‘MD’.

Where a data attribute contained in the Service A Extraction File for an individual loan does not match the source, this is to be reported as a ‘difference’ or ‘D’.

Where the Data AUP Letter Recipients have instructed us not to perform a procedure in relation to certain items within the Service A Sample, this is to be reported as ‘not applicable’ or ‘N/A’.

Where a source document has not been provided, or the data attribute is missing from the source document, this is to be reported as ‘missing source’, ‘missing from source’ or ‘MS’.

2) Statistical interpretation

For the purposes of the statistical interpretation, the Data AUP Letter Recipients require us to present the statistical extrapolation for each procedure as follows:

Primary calculation:

Calculation to be based on the total number of items in the Service A Sample except where within the Service A Extraction File a data attribute for a particular loan is missing in which event the calculation is to be based on the total number of items in the Sample after subtracting the number of items with missing data.

 

14


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Calculation to be performed treating as errors both differences and missing sources.

Secondary calculation:

Calculation to be based on the total number of items in the Service A Sample after subtracting the number of items with missing data and the number of items with missing sources.

Calculation to be performed treating as errors differences only.

Where a procedure specifies agreement to specific documentation, and the Retention Holder has provided as part of the source documentation written evidence of amendments or additions to an original document or documents, the instruction of the Data AUP Letter Recipients to us is to conduct the relevant procedure on the basis of the information contained in the amendments or additions to the original documentation and not the information contained in the original documentation.

In reporting findings on the basis of the procedures to be undertaken, the Data AUP Letter Recipients have specified that results are to be reported as being in agreement if any difference found is below the tolerance level, if any, set out above.

 

15


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Appendix B: Scope of the Services from Service B

This Appendix sets out the procedures that the Data AUP Letter Recipients have instructed us, and that we have agreed, to perform.

Service B – Pool Agreed-Upon Procedures to be carried out on a sample basis

Provision of a data file

The Data AUP Letter Recipients have informed us that the Retention Holder will provide a data file to us containing a list of Irish mortgage loans proposed to be the subject of a securitisation (the “Service B Portfolio”). We will draw a sample of items at random from the data file (the “Service B Sample”) and will notify the items selected to the Retention Holder. The number of items in the Service B Sample will be determined on the basis described under “Sampling” below.

The Retention Holder will then provide a data file to us containing details relating to items in the Service B Sample as at a date to be determined by the Data AUP Letter Recipients (the “Service B Portfolio Date”) (the “Service B Extraction File”).

The Retention Holder or the mortgage portfolio servicer will also provide source documentation to us that the Data AUP Letter Recipients wish us to use for the purposes of the agreed-upon procedures.

Sampling

Sampling is a process of examining less than the total number of items in a population in order to calculate a statistical interpretation about that population. Sampling techniques inherently assume that the sample is representative of the population as a whole. The Data AUP Letter Recipients have requested that we calculate the sample size based on the total number of items in the Service B Portfolio using the following parameters:

 

   

Expected deviation rate: 0%

 

   

Tolerable deviation rate: 5%

 

   

Confidence level: 95%

on the basis that differences between the data attributes and their respective sources are hypergeometrically distributed. We make no representations regarding the use of, or assumptions underlying the sampling techniques.

 

 

16


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Procedures

The procedures that the Data AUP Letter Recipients have instructed us, and that we have agreed, to perform in relation to the information contained in the Service B Extraction File are set out in the table below.

During the course of our testing, where a loan has redeemed and certain source information is not available such that the full scope of services cannot be performed, these redeemed loans will be removed from the Service B Sample and replaced with an alternative loan.

As instructed by the Retention Holder, we should test a single property linked to each loan within the Service B Sample. Where an item in the Service B Sample is linked to multiple properties, we should select the property with the highest market value for testing. Where an item in the Service B Sample is classified as a ‘warehouse’ account, the Retention Holder has instructed us to perform the procedures for the linked ‘main’ account only.

References to ‘Reconciliation File’ in the ‘Source’ column below are taken to mean an IT System Extract as at the Service B Portfolio Date, provided in a file entitled “Reconciliation - 20260630 AUP List (002).xlsx”.

As instructed by the Data AUP Letter Recipients, all procedures are performed at a sub-account level in line with the Service B Sample, except for Procedure 9, 11 and 12 which are performed at an aggregated account level relating to the respective sub-account in the Service B Sample.

 

No.

  

Data Attribute

  

Source

  

Procedure

   Tolerance
         For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source   
1    Occupancy type    IT system    As instructed by the Data AUP Letter Recipients, the following mapping should be applied when performing this procedure:    None
              

Extraction File

   Source     
         Owner-occupied    CCMA or
Residential
(PDH)
  
         Non-owner-occupied/buy-to-let    CPC, SME

or BTL

  

 

17


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

2    Loan origination date    IT system    For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source    +/- 6
months
3    Repayment method    IT system    For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source    None
4    Interest rate index    IT system / the Reconciliation File (used for Pepper loans only - where there had been an interest rate change since cut-off in the ARM System)   

For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source

 

As instructed by the Data AUP Letter Recipients, for Pepper loans only, where the source is populated with ‘Crown ECB’ and the Service B Extraction File shows ‘Other’ this has not been marked as a difference.

   None
5    Maturity date    IT system    For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source    +/- 30
days
6    Current interest rate    IT system (for Mars loans) / the Reconciliation File (for Pepper loans)   

For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source, taking into consideration any post-Service B Portfolio Date rate changes

 

As instructed by the Data AUP Letter Recipients, for ‘Mars’ loans only, where there has been a change in the ECB rate in the month of cut-off we have checked the Data Attribute as at 01/07/2026.

   None
7    Current balance    IT system (for Mars loans) / the Reconciliation File (for Pepper loans)    For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source    None

 

18


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

8

   Payment due (June 2026)    IT system   

For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source

 

As instructed by the Data AUP Letter Recipients, if the data attribute in the Service B Extraction File is EUR 0.00 and the maturity date per the source is before the Service B Portfolio Date, this has not be marked as a difference.

   +/-€0.01

9

   Payment made (last 3 months April – June 2026)    IT system    For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source    None

10

   Current arrears balance    IT system (for Mars loans) / the Reconciliation File (for Pepper loans)   

For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the source

 

As instructed by the Data AUP Letter Recipients for Pepper loans only, where the source is populated with a negative number and the Service B Extraction File shows ‘0.00’ this has not been marked as a difference.

   +/-€10

11

   Latest restructuring type    IT system (for Mars loans) / IT system, the Reconciliation File or Restructure Agreement (for Pepper loans)   

For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the IT System

 

As instructed by the Data AUP Letter Recipients:

 

for Pepper loans only, where the data attribute does not match to the IT System, check the data attribute to the Reconciliation File or Restructure Agreement

   None

 

19


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

        

for Pepper loans only, where the source is populated with ‘Other Permanent Restructure’ and the Service B Extraction File states ‘PCI’ this has not been marked as a difference

 

cancelled short term arrangements or expired short term forbearance arrangements (with no specified end date or with an end date prior to the Service B Portfolio Date) are not included in the Service B Extraction File

 

where the source shows multiple restructures in the same ‘start month’ and the Service B Extraction File shows only the ‘restructure type’ presented on the first row of the IT system, this procedure has not been marked as a difference

 

where the latest restructuring type per the source includes a ‘split mortgage’(either standalone or alongside other restructures), this procedure has not been marked as a difference if the Service B Extraction File states ‘Split Loan’, ‘Split Mortgage’ or ‘Non Standard’.

  

12

   Latest restructuring date    IT system (for Mars loans) / IT system, the Reconciliation File or Restructure Agreement (for Pepper loans)   

For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to the IT System

 

As instructed by the Data AUP Letter Recipients:

 

for ‘Pepper’ loans only, where the data attribute does not match to the IT System, check the data attribute to the Reconciliation File or Restructure Agreement

   +/- 1
calendar
month

 

20


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

        

cancelled short term arrangements or expired short term forbearance arrangements (with no specified end date or with an end date prior to the Service B Portfolio Date) are not included in the Service B Extraction File

  

13

   Loan ID    IT System    For each item in the Service B Sample check if the data attribute per the Service B Extraction File agrees to either the ‘account number’ or the ‘legacy account number’ within the source    None

Notes in relation to the manner of reporting certain findings

 

  1)

Reporting the findings

Where a data attribute contained in the Service B Extraction File for an individual mortgage loan does not match the source, this is to be reported as a ‘difference’ or ‘D’.

 

  2)

Statistical interpretation

For the purposes of the statistical interpretation, the Data AUP Letter Recipients require us to present the statistical extrapolation for each procedure as follows:

Primary calculation:

Calculation to be based on the total number of items in the Service B Sample, treating as errors differences only.

Where a procedure specifies agreement to specific documentation, and the Retention Holder or the mortgage portfolio servicer has provided as part of the source documentation written evidence of amendments or additions to an original document or documents, the instruction of the Data AUP Letter Recipients to us is to conduct the relevant procedure on the basis of the information contained in the amendments or additions to the original documentation and not the information contained in the original documentation.

 

21


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

In reporting findings on the basis of the procedures to be undertaken, the Data AUP Letter Recipients have specified that results are to be reported as being in agreement if any difference found is below the tolerance level, if any, set out above.

 

22


LOGO   

 

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

 

Appendix C: Findings from Service A

 

23


Appendix C: Findings from Service A

 

Firekite

  Originator
- Loan
Acceptance /
Loan Offer
    Borrower
Name -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
    Borrower
Name -
Loan
Acceptance /Loan
Offer /
Mortgage
Deed
    Property
Address -
Loan
Acceptance /
Loan Offer
    Property
Address -
Valuation
Report
    Occupancy
Type - IT
System /
Spreadsheet
Extract
    Latest
Valuation

Type -
Valuation

Report
    Property
Type -
Valuation

Report
    Latest
Valuation
Amount -
Valuation
Report
    Latest
Valuation

Date -
Valuation

Report
    Document
Signatures -
Valuation
Report
    Loan
Origination

Date - IT
System /Loan
Documentation
    Original
Loan
Balance -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Loan
Currency -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Repayment
Method - IT
System /
Spreadsheet
Extract
    Interest Rate
Index - IT
System
    Maturity
Date - IT
System
    Current
Interest

Rate -
IT
System
    Current
Balance -
IT
System
    Payment
Due - IT
System
    Payment
Made
(last 3
months) -
IT System /
Spreadsheet
Extract
    Current
Arrears
Balance -
IT
System
    Latest
Restructuring

Type - IT
system /
Spreadsheet
Extract
    Latest
Restructuring

Da te - IT
system /
Spreadsheet
Extract
     Legal
Charge -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
     Customer
Year
of Birth -
IT System
     County -
Valuation
Report
        
Sample Size : 411       
Portfolio Date : 30-Jun-26       

Procedure Number

    1       2a       2b       3a       3b       4       5       6       7       8       9       10       11       12       13       14       15       16       17       18       19       20       21       22        23        24        25     

Not Applicable (N/A)

    0       6       0       0       0       0       0       0       0       0       287       0       0       0       0       0       0       0       0       0       0       0       0       0        0        0        0        293  

Sample Size

    411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411        411        411        411     

Missing Data (MD)

    0       0       0       0       0       0       0       0       0       0       0       0       1       0       0       0       0       0       0       0       0       0       0       4        0        8        0        13  

Primary Calculation:

                                                       

(i) Sample excluding MD

    411       411       411       411       411       411       411       411       411       411       411       411       410       411       411       411       411       411       411       411       411       411       411       407        411        403        411     

 - Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

 - Missing Sources (MS)

    11       3       8       11       9       1       12       13       10       9       39       0       19       10       0       0       0       0       0       0       0       0       1       0        2        0        8        166  

(ii) Sum of Differences and Missing Sources

    11       3       8       13       10       1       15       24       17       20       39       0       46       10       0       0       0       0       0       1       0       0       1       0        2        0        9        230  

Statistical extrapolation

    4.89 %      2.24 %      3.96 %      5.55 %      4.58 %      1.45 %      6.12 %      8.76 %      6.73 %      7.61 %      12.98 %      1.00 %      14.92 %      4.58 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.45 %      1.01 %       1.85 %       1.01 %       4.27 %    

Secondary Calculation:

                                                       

(iii) Sample excluding MD and MS

    400       408       403       400       402       410       399       398       401       402       372       411       391       401       411       411       411       411       411       411       411       411       410       407        409        403        403     

(iv) Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

Statistical extrapolation

    1.01 %      1.01 %      1.01 %      1.94 %      1.50 %      1.01 %      2.33 %      5.06 %      3.74 %      5.02 %      1.10 %      1.00 %      10.12 %      1.01 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.01 %      1.01 %       1.01 %       1.01 %       1.50 %    

KPMG Ref

                                                                                                                                                                           

2

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        D       —        —        —        —         —         —         —      

7

    MS       —        MS       MS       —        —        —        —        —        —        N/A       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

8

    —        N/A       —        —        MS       —        MS       MS       MS       MS       MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

23

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        MD        —         —         —      

26

    MS       —        MS       MS       —        —        —        —        —        —        N/A       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

29

    MS       —        MS       MS       —        —        —        —        —        —        N/A       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

30

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         MD        —      

37

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        MD        —         —         —      

38

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         MD        —      

39

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        MD        —         —         —      

41

    —        —        —        —        MS       —        MS       MS       MS       MS       MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         MS     

42

    —        —        —        —        —        —        —        MS       —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

46

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

47

    —        —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

49

    —        —        —        —        D       —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         D     

50

    —        MS       —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

51

    —        —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

52

    —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

53

    —        —        —        —        —        —        —        —        D       D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

54

    —        —        —        —        —        —        —        —        D       D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

56

    —        —        —        —        —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      


Appendix C: Findings from Service A

 

Firekite

  Originator
- Loan
Acceptance /
Loan Offer
    Borrower
Name -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
    Borrower
Name -
Loan
Acceptance /Loan
Offer /
Mortgage
Deed
    Property
Address -
Loan
Acceptance /
Loan Offer
    Property
Address -
Valuation
Report
    Occupancy
Type - IT
System /
Spreadsheet
Extract
    Latest
Valuation

Type -
Valuation

Report
    Property
Type -
Valuation

Report
    Latest
Valuation
Amount -
Valuation
Report
    Latest
Valuation

Date -
Valuation

Report
    Document
Signatures -
Valuation
Report
    Loan
Origination

Date - IT
System /Loan
Documentation
    Original
Loan
Balance -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Loan
Currency -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Repayment
Method - IT
System /
Spreadsheet
Extract
    Interest Rate
Index - IT
System
    Maturity
Date - IT
System
    Current
Interest

Rate -
IT
System
    Current
Balance -
IT
System
    Payment
Due - IT
System
    Payment
Made
(last 3
months) -
IT System /
Spreadsheet
Extract
    Current
Arrears
Balance -
IT
System
    Latest
Restructuring

Type - IT
system /
Spreadsheet
Extract
    Latest
Restructuring

Da te - IT
system /
Spreadsheet
Extract
     Legal
Charge -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
     Customer
Year
of Birth -
IT System
     County -
Valuation
Report
        
Sample Size : 411       
Portfolio Date : 30-Jun-26       

Procedure Number

    1       2a       2b       3a       3b       4       5       6       7       8       9       10       11       12       13       14       15       16       17       18       19       20       21       22        23        24        25     

Not Applicable (N/A)

    0       6       0       0       0       0       0       0       0       0       287       0       0       0       0       0       0       0       0       0       0       0       0       0        0        0        0        293  

Sample Size

    411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411        411        411        411     

Missing Data (MD)

    0       0       0       0       0       0       0       0       0       0       0       0       1       0       0       0       0       0       0       0       0       0       0       4        0        8        0        13  

Primary Calculation:

                                                       

(i) Sample excluding MD

    411       411       411       411       411       411       411       411       411       411       411       411       410       411       411       411       411       411       411       411       411       411       411       407        411        403        411     

 - Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

 - Missing Sources (MS)

    11       3       8       11       9       1       12       13       10       9       39       0       19       10       0       0       0       0       0       0       0       0       1       0        2        0        8        166  

(ii) Sum of Differences and Missing Sources

    11       3       8       13       10       1       15       24       17       20       39       0       46       10       0       0       0       0       0       1       0       0       1       0        2        0        9        230  

Statistical extrapolation

    4.89 %      2.24 %      3.96 %      5.55 %      4.58 %      1.45 %      6.12 %      8.76 %      6.73 %      7.61 %      12.98 %      1.00 %      14.92 %      4.58 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.45 %      1.01 %       1.85 %       1.01 %       4.27 %    

Secondary Calculation:

                                                       

(iii) Sample excluding MD and MS

    400       408       403       400       402       410       399       398       401       402       372       411       391       401       411       411       411       411       411       411       411       411       410       407        409        403        403     

(iv) Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

Statistical extrapolation

    1.01 %      1.01 %      1.01 %      1.94 %      1.50 %      1.01 %      2.33 %      5.06 %      3.74 %      5.02 %      1.10 %      1.00 %      10.12 %      1.01 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.01 %      1.01 %       1.01 %       1.01 %       1.50 %    

KPMG Ref

                                                                                                                                                                           

57

    —        —        —        —        —        —        —        —        D       D       MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

60

    —        —        —        —        —        —        —        —        —        —        MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

61

    —        —        —        —        —        —        —        —        —        —        MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

63

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

68

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

69

    —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

70

    —        —        —        —        —        —        —        —        MS       —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

71

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

96

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         MD        —      

97

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         MD        —      

98

    MS       —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

99

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         MD        —      

100

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         MD        —      

101

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         MD        —      

102

    —        —        —        —        MS       —        MS       MS       MS       MS       MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         MS     

103

    —        —        —        —        —        —        —        —        —        —        N/A       —        MD       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

108

    —        —        —        —        —        MS       —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

113

    MS       —        MS       MS       —        —        —        —        —        —        N/A       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

114

    MS       —        MS       MS       —        —        —        —        —        —        N/A       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

134

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

135

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      


Appendix C: Findings from Service A

 

Firekite

  Originator
- Loan
Acceptance /
Loan Offer
    Borrower
Name -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
    Borrower
Name -
Loan
Acceptance /Loan
Offer /
Mortgage
Deed
    Property
Address -
Loan
Acceptance /
Loan Offer
    Property
Address -
Valuation
Report
    Occupancy
Type - IT
System /
Spreadsheet
Extract
    Latest
Valuation

Type -
Valuation

Report
    Property
Type -
Valuation

Report
    Latest
Valuation
Amount -
Valuation
Report
    Latest
Valuation

Date -
Valuation

Report
    Document
Signatures -
Valuation
Report
    Loan
Origination

Date - IT
System /Loan
Documentation
    Original
Loan
Balance -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Loan
Currency -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Repayment
Method - IT
System /
Spreadsheet
Extract
    Interest Rate
Index - IT
System
    Maturity
Date - IT
System
    Current
Interest

Rate -
IT
System
    Current
Balance -
IT
System
    Payment
Due - IT
System
    Payment
Made
(last 3
months) -
IT System /
Spreadsheet
Extract
    Current
Arrears
Balance -
IT
System
    Latest
Restructuring

Type - IT
system /
Spreadsheet
Extract
    Latest
Restructuring

Da te - IT
system /
Spreadsheet
Extract
     Legal
Charge -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
     Customer
Year
of Birth -
IT System
     County -
Valuation
Report
        
Sample Size : 411       
Portfolio Date : 30-Jun-26       

Procedure Number

    1       2a       2b       3a       3b       4       5       6       7       8       9       10       11       12       13       14       15       16       17       18       19       20       21       22        23        24        25     

Not Applicable (N/A)

    0       6       0       0       0       0       0       0       0       0       287       0       0       0       0       0       0       0       0       0       0       0       0       0        0        0        0        293  

Sample Size

    411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411        411        411        411     

Missing Data (MD)

    0       0       0       0       0       0       0       0       0       0       0       0       1       0       0       0       0       0       0       0       0       0       0       4        0        8        0        13  

Primary Calculation:

                                                       

(i) Sample excluding MD

    411       411       411       411       411       411       411       411       411       411       411       411       410       411       411       411       411       411       411       411       411       411       411       407        411        403        411     

 - Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

 - Missing Sources (MS)

    11       3       8       11       9       1       12       13       10       9       39       0       19       10       0       0       0       0       0       0       0       0       1       0        2        0        8        166  

(ii) Sum of Differences and Missing Sources

    11       3       8       13       10       1       15       24       17       20       39       0       46       10       0       0       0       0       0       1       0       0       1       0        2        0        9        230  

Statistical extrapolation

    4.89 %      2.24 %      3.96 %      5.55 %      4.58 %      1.45 %      6.12 %      8.76 %      6.73 %      7.61 %      12.98 %      1.00 %      14.92 %      4.58 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.45 %      1.01 %       1.85 %       1.01 %       4.27 %    

Secondary Calculation:

                                                       

(iii) Sample excluding MD and MS

    400       408       403       400       402       410       399       398       401       402       372       411       391       401       411       411       411       411       411       411       411       411       410       407        409        403        403     

(iv) Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

Statistical extrapolation

    1.01 %      1.01 %      1.01 %      1.94 %      1.50 %      1.01 %      2.33 %      5.06 %      3.74 %      5.02 %      1.10 %      1.00 %      10.12 %      1.01 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.01 %      1.01 %       1.01 %       1.01 %       1.50 %    

KPMG Ref

                                                                                                                                                                           

136

    MS       —        —        MS       —        —        —        —        —        —        N/A       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

138

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

141

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

143

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

145

    MS       —        —        MS       —        —        —        —        —        —        N/A       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

147

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

149

    —        —        —        —        —        —        —        —        —        —        N/A       —        MS       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

150

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

158

    —        —        —        —        —        —        D       —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

159

    —        —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

169

    —        —        —        MS       —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

174

    —        —        —        —        —        —        —        —        —        —        MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

176

    —        —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

180

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

181

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

189

    —        —        —        —        MS       —        MS       MS       MS       MS       MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         MS     

195

    MS       —        MS       MS       —        —        —        —        —        —        N/A       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

197

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

202

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

207

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

208

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      


Appendix C: Findings from Service A

 

Firekite

  Originator
- Loan
Acceptance /
Loan Offer
    Borrower
Name -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
    Borrower
Name -
Loan
Acceptance /Loan
Offer /
Mortgage
Deed
    Property
Address -
Loan
Acceptance /
Loan Offer
    Property
Address -
Valuation
Report
    Occupancy
Type - IT
System /
Spreadsheet
Extract
    Latest
Valuation

Type -
Valuation

Report
    Property
Type -
Valuation

Report
    Latest
Valuation
Amount -
Valuation
Report
    Latest
Valuation

Date -
Valuation

Report
    Document
Signatures -
Valuation
Report
    Loan
Origination

Date - IT
System /Loan
Documentation
    Original
Loan
Balance -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Loan
Currency -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Repayment
Method - IT
System /
Spreadsheet
Extract
    Interest Rate
Index - IT
System
    Maturity
Date - IT
System
    Current
Interest

Rate -
IT
System
    Current
Balance -
IT
System
    Payment
Due - IT
System
    Payment
Made
(last 3
months) -
IT System /
Spreadsheet
Extract
    Current
Arrears
Balance -
IT
System
    Latest
Restructuring

Type - IT
system /
Spreadsheet
Extract
    Latest
Restructuring

Da te - IT
system /
Spreadsheet
Extract
     Legal
Charge -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
     Customer
Year
of Birth -
IT System
     County -
Valuation
Report
        
Sample Size : 411       
Portfolio Date : 30-Jun-26       

Procedure Number

    1       2a       2b       3a       3b       4       5       6       7       8       9       10       11       12       13       14       15       16       17       18       19       20       21       22        23        24        25     

Not Applicable (N/A)

    0       6       0       0       0       0       0       0       0       0       287       0       0       0       0       0       0       0       0       0       0       0       0       0        0        0        0        293  

Sample Size

    411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411        411        411        411     

Missing Data (MD)

    0       0       0       0       0       0       0       0       0       0       0       0       1       0       0       0       0       0       0       0       0       0       0       4        0        8        0        13  

Primary Calculation:

                                                       

(i) Sample excluding MD

    411       411       411       411       411       411       411       411       411       411       411       411       410       411       411       411       411       411       411       411       411       411       411       407        411        403        411     

 - Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

 - Missing Sources (MS)

    11       3       8       11       9       1       12       13       10       9       39       0       19       10       0       0       0       0       0       0       0       0       1       0        2        0        8        166  

(ii) Sum of Differences and Missing Sources

    11       3       8       13       10       1       15       24       17       20       39       0       46       10       0       0       0       0       0       1       0       0       1       0        2        0        9        230  

Statistical extrapolation

    4.89 %      2.24 %      3.96 %      5.55 %      4.58 %      1.45 %      6.12 %      8.76 %      6.73 %      7.61 %      12.98 %      1.00 %      14.92 %      4.58 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.45 %      1.01 %       1.85 %       1.01 %       4.27 %    

Secondary Calculation:

                                                       

(iii) Sample excluding MD and MS

    400       408       403       400       402       410       399       398       401       402       372       411       391       401       411       411       411       411       411       411       411       411       410       407        409        403        403     

(iv) Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

Statistical extrapolation

    1.01 %      1.01 %      1.01 %      1.94 %      1.50 %      1.01 %      2.33 %      5.06 %      3.74 %      5.02 %      1.10 %      1.00 %      10.12 %      1.01 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.01 %      1.01 %       1.01 %       1.01 %       1.50 %    

KPMG Ref

                                                                                                                                                                           

209

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

211

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

212

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

213

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

214

    —        N/A       —        —        —        —        —        D       —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

224

    —        —        —        —        —        —        —        D       —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

230

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

233

    —        —        —        —        MS       —        MS       MS       MS       MS       MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         MS     

238

    —        —        —        D       —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

242

    —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

249

    —        —        —        —        —        —        —        —        D       D       N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

252

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

255

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

258

    —        —        —        —        —        —        —        D       —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

261

    —        —        —        —        —        —        —        —        D       D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

262

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

266

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         MS        —         —      

267

    —        —        —        —        MS       —        MS       MS       MS       MS       MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         MS     

270

    —        —        —        —        —        —        —        D       —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

277

    —        —        —        —        MS       —        MS       MS       MS       MS       MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         MS     

278

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      


Appendix C: Findings from Service A

 

Firekite

  Originator
- Loan
Acceptance /
Loan Offer
    Borrower
Name -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
    Borrower
Name -
Loan
Acceptance /Loan
Offer /
Mortgage
Deed
    Property
Address -
Loan
Acceptance /
Loan Offer
    Property
Address -
Valuation
Report
    Occupancy
Type - IT
System /
Spreadsheet
Extract
    Latest
Valuation

Type -
Valuation

Report
    Property
Type -
Valuation

Report
    Latest
Valuation
Amount -
Valuation
Report
    Latest
Valuation

Date -
Valuation

Report
    Document
Signatures -
Valuation
Report
    Loan
Origination

Date - IT
System /Loan
Documentation
    Original
Loan
Balance -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Loan
Currency -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Repayment
Method - IT
System /
Spreadsheet
Extract
    Interest Rate
Index - IT
System
    Maturity
Date - IT
System
    Current
Interest

Rate -
IT
System
    Current
Balance -
IT
System
    Payment
Due - IT
System
    Payment
Made
(last 3
months) -
IT System /
Spreadsheet
Extract
    Current
Arrears
Balance -
IT
System
    Latest
Restructuring

Type - IT
system /
Spreadsheet
Extract
    Latest
Restructuring

Da te - IT
system /
Spreadsheet
Extract
     Legal
Charge -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
     Customer
Year
of Birth -
IT System
     County -
Valuation
Report
        
Sample Size : 411       
Portfolio Date : 30-Jun-26       

Procedure Number

    1       2a       2b       3a       3b       4       5       6       7       8       9       10       11       12       13       14       15       16       17       18       19       20       21       22        23        24        25     

Not Applicable (N/A)

    0       6       0       0       0       0       0       0       0       0       287       0       0       0       0       0       0       0       0       0       0       0       0       0        0        0        0        293  

Sample Size

    411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411        411        411        411     

Missing Data (MD)

    0       0       0       0       0       0       0       0       0       0       0       0       1       0       0       0       0       0       0       0       0       0       0       4        0        8        0        13  

Primary Calculation:

                                                       

(i) Sample excluding MD

    411       411       411       411       411       411       411       411       411       411       411       411       410       411       411       411       411       411       411       411       411       411       411       407        411        403        411     

 - Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

 - Missing Sources (MS)

    11       3       8       11       9       1       12       13       10       9       39       0       19       10       0       0       0       0       0       0       0       0       1       0        2        0        8        166  

(ii) Sum of Differences and Missing Sources

    11       3       8       13       10       1       15       24       17       20       39       0       46       10       0       0       0       0       0       1       0       0       1       0        2        0        9        230  

Statistical extrapolation

    4.89 %      2.24 %      3.96 %      5.55 %      4.58 %      1.45 %      6.12 %      8.76 %      6.73 %      7.61 %      12.98 %      1.00 %      14.92 %      4.58 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.45 %      1.01 %       1.85 %       1.01 %       4.27 %    

Secondary Calculation:

                                                       

(iii) Sample excluding MD and MS

    400       408       403       400       402       410       399       398       401       402       372       411       391       401       411       411       411       411       411       411       411       411       410       407        409        403        403     

(iv) Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

Statistical extrapolation

    1.01 %      1.01 %      1.01 %      1.94 %      1.50 %      1.01 %      2.33 %      5.06 %      3.74 %      5.02 %      1.10 %      1.00 %      10.12 %      1.01 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.01 %      1.01 %       1.01 %       1.01 %       1.50 %    

KPMG Ref

                                                                                                                                                                           

286

    —        —        —        —        MS       —        MS       MS       MS       MS       MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         MS     

289

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

292

    —        —        —        —        MS       —        MS       MS       MS       MS       MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         MS     

295

    —        —        —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

296

    —        —        —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

297

    —        N/A       —        —        —        —        —        —        —        —        N/A       —        MS       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

312

    —        —        —        —        —        —        —        D       —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

313

    —        —        —        —        —        —        —        —        —        —        N/A       —        MS       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

320

    —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

333

    —        —        —        —        —        —        —        D       —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

343

    —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

349

    —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

350

    —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

351

    —        MS       —        —        —        —        —        MS       —        —        N/A       —        MS       —        —        —        —        —        —        —        —        —        —        —         MS        —         —      

367

    —        —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

368

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

371

    MS       —        MS       MS       —        —        —        D       —        —        MS       —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

374

    —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

375

    —        —        —        D       —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

376

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

380

    —        —        —        —        —        —        MS       —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      


Appendix C: Findings from Service A

 

Firekite

  Originator
- Loan
Acceptance /
Loan Offer
    Borrower
Name -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
    Borrower
Name -
Loan
Acceptance /Loan
Offer /
Mortgage
Deed
    Property
Address -
Loan
Acceptance /
Loan Offer
    Property
Address -
Valuation
Report
    Occupancy
Type - IT
System /
Spreadsheet
Extract
    Latest
Valuation

Type -
Valuation

Report
    Property
Type -
Valuation

Report
    Latest
Valuation
Amount -
Valuation
Report
    Latest
Valuation

Date -
Valuation

Report
    Document
Signatures -
Valuation
Report
    Loan
Origination

Date - IT
System /Loan
Documentation
    Original
Loan
Balance -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Loan
Currency -
Loan
Acceptance

/Loan
Offer /
Mortgage
Deed
    Repayment
Method - IT
System /
Spreadsheet
Extract
    Interest Rate
Index - IT
System
    Maturity
Date - IT
System
    Current
Interest

Rate -
IT
System
    Current
Balance -
IT
System
    Payment
Due - IT
System
    Payment
Made
(last 3
months) -
IT System /
Spreadsheet
Extract
    Current
Arrears
Balance -
IT
System
    Latest
Restructuring

Type - IT
system /
Spreadsheet
Extract
    Latest
Restructuring

Da te - IT
system /
Spreadsheet
Extract
     Legal
Charge -
Land
Registry /
Legal
Charge /
Folio /
Register of
Deeds
     Customer
Year
of Birth -
IT System
     County -
Valuation
Report
        
Sample Size : 411       
Portfolio Date : 30-Jun-26       

Procedure Number

    1       2a       2b       3a       3b       4       5       6       7       8       9       10       11       12       13       14       15       16       17       18       19       20       21       22        23        24        25     

Not Applicable (N/A)

    0       6       0       0       0       0       0       0       0       0       287       0       0       0       0       0       0       0       0       0       0       0       0       0        0        0        0        293  

Sample Size

    411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411       411        411        411        411     

Missing Data (MD)

    0       0       0       0       0       0       0       0       0       0       0       0       1       0       0       0       0       0       0       0       0       0       0       4        0        8        0        13  

Primary Calculation:

                                                       

(i) Sample excluding MD

    411       411       411       411       411       411       411       411       411       411       411       411       410       411       411       411       411       411       411       411       411       411       411       407        411        403        411     

 - Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

 - Missing Sources (MS)

    11       3       8       11       9       1       12       13       10       9       39       0       19       10       0       0       0       0       0       0       0       0       1       0        2        0        8        166  

(ii) Sum of Differences and Missing Sources

    11       3       8       13       10       1       15       24       17       20       39       0       46       10       0       0       0       0       0       1       0       0       1       0        2        0        9        230  

Statistical extrapolation

    4.89 %      2.24 %      3.96 %      5.55 %      4.58 %      1.45 %      6.12 %      8.76 %      6.73 %      7.61 %      12.98 %      1.00 %      14.92 %      4.58 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.45 %      1.01 %       1.85 %       1.01 %       4.27 %    

Secondary Calculation:

                                                       

(iii) Sample excluding MD and MS

    400       408       403       400       402       410       399       398       401       402       372       411       391       401       411       411       411       411       411       411       411       411       410       407        409        403        403     

(iv) Differences (D)

    0       0       0       2       1       0       3       11       7       11       0       0       27       0       0       0       0       0       0       1       0       0       0       0        0        0        1        64  

Statistical extrapolation

    1.01 %      1.01 %      1.01 %      1.94 %      1.50 %      1.01 %      2.33 %      5.06 %      3.74 %      5.02 %      1.10 %      1.00 %      10.12 %      1.01 %      1.00 %      1.00 %      1.00 %      1.00 %      1.00 %      1.45 %      1.00 %      1.00 %      1.01 %      1.01 %       1.01 %       1.01 %       1.50 %    

KPMG Ref

                                                                                                                                                                           

383

    —        —        —        —        —        —        —        —        —        —        MS       —        —        —        —        —        —        —        —        —        —        —        —        —         —         —         —      

387

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

388

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

389

    MS       —        MS       MS       —        —        —        D       —        —        —        —        MS       MS       —        —        —        —        —        —        —        —        —        —         —         —         —      

390

    —        —        —        —        —        —        D       —        —        —        MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

391

    —        —        —        —        —        —        —        —        —        —        N/A       —        MS       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

394

    —        —        —        —        —        —        —        —        —        —        —        —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

395

    —        —        —        —        —        —        D       —        —        —        MS       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

396

    —        —        —        —        —        —        —        D       —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

397

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

398

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

399

    —        —        —        —        —        —        —        D       —        —        N/A       —        MS       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

404

    —        —        —        —        —        —        —        —        —        —        N/A       —        D       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

409

    —        —        —        —        —        —        —        —        —        —        N/A       —        MS       —        —        —        —        —        —        —        —        —        —        —         —         —         —      

410

    —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        —        MS       MD        —         —         —      

411

    —        —        —        —        —        —        —        —        —        —        N/A       —        —        —        —        —        —        —        —        —        —        —        —        —         —         MD        —      


LOGO

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

Appendix D: Details of Findings from Service A

 

Firekite    24
Document Classification - KPMG Confidential


Appendix D: Details of Findings from Service A

 

KPMG Ref.

 

Procedure Nbr.

 

Servicer

 

Pool Identifier

 

Data Attribute

 

Source

 

Extraction File Value

 

Finding

 

Source Value

238

  Procedure 3a   Mars   Glas 1   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   D   Property Address mismatch - County is different

375

  Procedure 3a   Mars   Lyon   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   D   Property Address mismatch - Street name is different

49

  Procedure 3b   Mars   Lille   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   D   Property Address mismatch - County is different

158

  Procedure 5   Mars   Fern   Latest Valuation Type   Valuation Report   Drive-by   D   Desktop

390

  Procedure 5   Mars   Glas 2   Latest Valuation Type   Valuation Report   Full, internal and external inspection   D   Visual Inspection

395

  Procedure 5   Mars   Lille   Latest Valuation Type   Valuation Report   Full, internal and external inspection   D   Visual Inspection

214

  Procedure 6   Mars   Glas 1   Property Type   Valuation Report   Residential (Terraced House)   D   Semi Detached House

224

  Procedure 6   Mars   Glas 1   Property Type   Valuation Report   Residential (Terraced House)   D   Semi Detached House

242

  Procedure 6   Mars   Glas 2   Property Type   Valuation Report   Residential (Terraced House)   D   Detached

258

  Procedure 6   Mars   Glas 1   Property Type   Valuation Report   Residential (House, detached or semi-detached)   D   Mid Terrace House

270

  Procedure 6   Mars   Durrus   Property Type   Valuation Report   Residential (Terraced House)   D   Semi Detached

312

  Procedure 6   Mars   Durrus   Property Type   Valuation Report   Residential (Terraced House)   D   Semi Detached

333

  Procedure 6   Mars   Durrus   Property Type   Valuation Report   Residential (Bungalow)   D   Detached House

371

  Procedure 6   Mars   Lyon   Property Type   Valuation Report   Residential (Terraced House)   D   Detached Bungalow

389

  Procedure 6   Mars   Glas 1   Property Type   Valuation Report   Residential (House, detached or semi-detached)   D   Cottage

396

  Procedure 6   Mars   Lille   Property Type   Valuation Report   Residential (House, detached or semi-detached)   D   Mid Terrace House

399

  Procedure 6   Mars   Lille   Property Type   Valuation Report   Residential (House, detached or semi-detached)   D   Bungalow

53

  Procedure 7   Mars   Lille   Latest Valuation Amount   Valuation Report   380,000   D   320,000.00

54

  Procedure 7   Mars   Lille   Latest Valuation Amount   Valuation Report   380,000   D   320,000.00

57

  Procedure 7   Mars   Lille   Latest Valuation Amount   Valuation Report   280,000   D   289,000.00

249

  Procedure 7   Mars   Glas 2   Latest Valuation Amount   Valuation Report   810,000   D   575,000.00

261

  Procedure 7   Mars   Glas 2   Latest Valuation Amount   Valuation Report   250,000   D   165,000.00

349

  Procedure 7   Mars   Fern   Latest Valuation Amount   Valuation Report   190,461   D   196,850.00

350

  Procedure 7   Mars   Fern   Latest Valuation Amount   Valuation Report   190,461   D   196,850.00

42

  Procedure 8   Mars   Lille   Latest Valuation Date   Valuation Report   27/05/1999   D   19/08/1999

47

  Procedure 8   Mars   Lille   Latest Valuation Date   Valuation Report   02/07/2003   D   28/04/2003

51

  Procedure 8   Mars   Lille   Latest Valuation Date   Valuation Report   12/01/2002   D   16/10/2002

53

  Procedure 8   Mars   Lille   Latest Valuation Date   Valuation Report   19/07/2006   D   16/03/2005

54

  Procedure 8   Mars   Lille   Latest Valuation Date   Valuation Report   19/07/2006   D   16/03/2005

57

  Procedure 8   Mars   Lille   Latest Valuation Date   Valuation Report   20/08/2007   D   28/05/2009

159

  Procedure 8   Mars   Glas 2   Latest Valuation Date   Valuation Report   22/01/2003   D   08/03/2004

176

  Procedure 8   Mars   Glas 2   Latest Valuation Date   Valuation Report   25/10/2006   D   29/06/2004

249

  Procedure 8   Mars   Glas 2   Latest Valuation Date   Valuation Report   31/07/2025   D   02/10/2025

261

  Procedure 8   Mars   Glas 2   Latest Valuation Date   Valuation Report   06/11/2007   D   14/07/2003

367

  Procedure 8   Mars   Lyon   Latest Valuation Date   Valuation Report   23/06/2003   D   02/10/2003

41

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   50,468.69   D   54,598.82

56

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   61,000.00   D   125,000.00

57

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   45,000.00   D   180,000.00

60

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   170,000.00   D   218,000.00

61

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   255,000.00   D   300,000.00

134

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   130,656.65   D   233,200.00

135

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   132,302.17   D   132,300.00

138

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   219,742.72   D   250,000.00

141

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   137,390.08   D   155,000.00

143

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   162,365.94   D   151,000.00

147

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   549,375.65   D   580,000.00

150

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   162,365.94   D   151,000.00

174

  Procedure 11   Mars   Glas 2   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   10,999.80   D   189,862.20


KPMG Ref.

 

Procedure Nbr.

 

Servicer

 

Pool Identifier

 

Data Attribute

 

Source

 

Extraction File Value

 

Finding

 

Source Value

213

  Procedure 11   Mars   Glas 1   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   30,000.00   D   120,000.00

233

  Procedure 11   Mars   Glas 2   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   185,000.00   D   100,000.00

278

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   215,000.00   D   205,000.00

286

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   316,200.00   D   326,200.00

289

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   60,000.00   D   80,000.00

387

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   364,840.55   D   345,920.00

388

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   124,532.79   D   170,000.00

390

  Procedure 11   Mars   Glas 2   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   187,899.16   D   289,000.00

394

  Procedure 11   Mars   Lyon   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   120,416.90   D   200,000.00

395

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   13,296.00   D   85,000.00

396

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   220,741.00   D   399,000.00

397

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   69,719.00   D   195,000.00

398

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   125,163.00   D   290,000.00

404

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   271,661.00   D   310,000.00

2

  Procedure 18   Pepper   Snow   Payment Due   IT System   448.89   D   454.19

49

  Procedure 25   Mars   Lille   County   Valuation Report   KILDARE   D   Wicklow

7

  Procedure 1   Pepper   Snow   Originator   Loan Acceptance / Loan Offer   Bank of Ireland   MS   Missing Source

26

  Procedure 1   Pepper   Snow   Originator   Loan Acceptance / Loan Offer   Bank of Ireland   MS   Missing Source

29

  Procedure 1   Pepper   Snow   Originator   Loan Acceptance / Loan Offer   Bank of Ireland   MS   Missing Source

98

  Procedure 1   BCM   Olive   Originator   Loan Acceptance / Loan Offer   Ulster Bank   MS   Missing from Source

113

  Procedure 1   Mars   Durrus   Originator   Loan Acceptance / Loan Offer   Irish Nationwide Building Society   MS   Missing Source

114

  Procedure 1   Mars   Durrus   Originator   Loan Acceptance / Loan Offer   Irish Nationwide Building Society   MS   Missing Source

136

  Procedure 1   Mars   Durrus   Originator   Loan Acceptance / Loan Offer   AIB   MS   Missing Source

145

  Procedure 1   Mars   Durrus   Originator   Loan Acceptance / Loan Offer   AIB   MS   Missing Source

195

  Procedure 1   Mars   Glas 1   Originator   Loan Acceptance / Loan Offer   PTSB   MS   Missing Source

371

  Procedure 1   Mars   Lyon   Originator   Loan Acceptance / Loan Offer   PTSB   MS   Missing Source

389

  Procedure 1   Mars   Glas 1   Originator   Loan Acceptance / Loan Offer   PTSB   MS   Missing Source

50

  Procedure 2a   Mars   Lille   Borrower Name   Land Registry / Legal Charge / Folio / Register of Deeds   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing from Source

52

  Procedure 2a   Mars   Lille   Borrower Name   Land Registry / Legal Charge / Folio / Register of Deeds   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing from Source

351

  Procedure 2a   Mars   Durrus   Borrower Name   Land Registry / Legal Charge / Folio / Register of Deeds   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

7

  Procedure 2b   Pepper   Snow   Borrower Name   Loan Acceptance / Loan Offer / Mortgage Deed   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

26

  Procedure 2b   Pepper   Snow   Borrower Name   Loan Acceptance / Loan Offer / Mortgage Deed   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

29

  Procedure 2b   Pepper   Snow   Borrower Name   Loan Acceptance / Loan Offer / Mortgage Deed   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

113

  Procedure 2b   Mars   Durrus   Borrower Name   Loan Acceptance / Loan Offer / Mortgage Deed   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

114

  Procedure 2b   Mars   Durrus   Borrower Name   Loan Acceptance / Loan Offer / Mortgage Deed   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

195

  Procedure 2b   Mars   Glas 1   Borrower Name   Loan Acceptance / Loan Offer / Mortgage Deed   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

371

  Procedure 2b   Mars   Lyon   Borrower Name   Loan Acceptance / Loan Offer / Mortgage Deed   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

389

  Procedure 2b   Mars   Glas 1   Borrower Name   Loan Acceptance / Loan Offer / Mortgage Deed   Does the Borrower(s) Name per the Source match the IT System?   MS   Missing Source

7

  Procedure 3a   Pepper   Snow   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

26

  Procedure 3a   Pepper   Snow   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

29

  Procedure 3a   Pepper   Snow   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

113

  Procedure 3a   Mars   Durrus   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

114

  Procedure 3a   Mars   Durrus   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

136

  Procedure 3a   Mars   Durrus   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

145

  Procedure 3a   Mars   Durrus   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

169

  Procedure 3a   Mars   Glas 1   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing from Source

195

  Procedure 3a   Mars   Glas 1   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

371

  Procedure 3a   Mars   Lyon   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

389

  Procedure 3a   Mars   Glas 1   Property Address   Loan Acceptance / Loan Offer   Does the Property Address per the Source match the IT System?   MS   Missing Source

8

  Procedure 3b   Mars   Glas 1   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source


KPMG Ref.

 

Procedure Nbr.

 

Servicer

 

Pool Identifier

 

Data Attribute

 

Source

 

Extraction File Value

 

Finding

 

Source Value

41

  Procedure 3b   Mars   Lille   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source

102

  Procedure 3b   BCM   Olive   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source

189

  Procedure 3b   Mars   Glas 2   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source

233

  Procedure 3b   Mars   Glas 2   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source

267

  Procedure 3b   Mars   Lyon   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source

277

  Procedure 3b   Mars   Durrus   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source

286

  Procedure 3b   Mars   Durrus   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source

292

  Procedure 3b   Mars   Durrus   Property Address   Valuation Report   Does the Property Address per the Source match the IT System?   MS   Missing Source

108

  Procedure 4   BCM   Olive   Occupancy Type   IT System / Spreadsheet Extract   Other   MS   Missing from Source

8

  Procedure 5   Mars   Glas 1   Latest Valuation Type   Valuation Report   Other   MS   Missing Source

41

  Procedure 5   Mars   Lille   Latest Valuation Type   Valuation Report   Full, internal and external inspection   MS   Missing Source

102

  Procedure 5   BCM   Olive   Latest Valuation Type   Valuation Report   Desktop   MS   Missing Source

189

  Procedure 5   Mars   Glas 2   Latest Valuation Type   Valuation Report   Full, internal and external inspection   MS   Missing Source

233

  Procedure 5   Mars   Glas 2   Latest Valuation Type   Valuation Report   AVM (flag as AVM only if this type of valuation has been used for origination purposes)   MS   Missing Source

267

  Procedure 5   Mars   Lyon   Latest Valuation Type   Valuation Report   Full, internal and external inspection   MS   Missing Source

277

  Procedure 5   Mars   Durrus   Latest Valuation Type   Valuation Report   Drive-by   MS   Missing Source

286

  Procedure 5   Mars   Durrus   Latest Valuation Type   Valuation Report   Drive-by   MS   Missing Source

292

  Procedure 5   Mars   Durrus   Latest Valuation Type   Valuation Report   Drive-by   MS   Missing Source

320

  Procedure 5   Mars   Durrus   Latest Valuation Type   Valuation Report   Drive-by   MS   Missing from Source

343

  Procedure 5   Mars   Durrus   Latest Valuation Type   Valuation Report   Drive-by   MS   Missing from Source

380

  Procedure 5   Mars   Lyon   Latest Valuation Type   Valuation Report   Other   MS   Missing from Source

8

  Procedure 6   Mars   Glas 1   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing Source

41

  Procedure 6   Mars   Lille   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing Source

42

  Procedure 6   Mars   Lille   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing from Source

69

  Procedure 6   Mars   Lille   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing from Source

102

  Procedure 6   BCM   Olive   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing Source

189

  Procedure 6   Mars   Glas 2   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing Source

233

  Procedure 6   Mars   Glas 2   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing Source

267

  Procedure 6   Mars   Lyon   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing Source


KPMG Ref.

 

Procedure Nbr.

 

Servicer

 

Pool Identifier

 

Data Attribute

 

Source

 

Extraction File Value

 

Finding

 

Source Value

277

  Procedure 6   Mars   Durrus   Property Type   Valuation Report   Residential (Bungalow)   MS   Missing Source

286

  Procedure 6   Mars   Durrus   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing Source

292

  Procedure 6   Mars   Durrus   Property Type   Valuation Report   Residential (Bungalow)   MS   Missing Source

351

  Procedure 6   Mars   Durrus   Property Type   Valuation Report   Residential (House, detached or semi-detached)   MS   Missing from Source

374

  Procedure 6   Mars   Lyon   Property Type   Valuation Report   Residential (Bungalow)   MS   Missing from Source

8

  Procedure 7   Mars   Glas 1   Latest Valuation Amount   Valuation Report   167,000   MS   Missing Source

41

  Procedure 7   Mars   Lille   Latest Valuation Amount   Valuation Report   675,000   MS   Missing Source

70

  Procedure 7   Mars   Lille   Latest Valuation Amount   Valuation Report   95,230   MS   Missing from Source

102

  Procedure 7   BCM   Olive   Latest Valuation Amount   Valuation Report   720,000   MS   Missing Source

189

  Procedure 7   Mars   Glas 2   Latest Valuation Amount   Valuation Report   265,000   MS   Missing Source

233

  Procedure 7   Mars   Glas 2   Latest Valuation Amount   Valuation Report   270,000   MS   Missing Source

267

  Procedure 7   Mars   Lyon   Latest Valuation Amount   Valuation Report   250,000   MS   Missing Source

277

  Procedure 7   Mars   Durrus   Latest Valuation Amount   Valuation Report   230,000   MS   Missing Source

286

  Procedure 7   Mars   Durrus   Latest Valuation Amount   Valuation Report   260,000   MS   Missing Source

292

  Procedure 7   Mars   Durrus   Latest Valuation Amount   Valuation Report   250,000   MS   Missing Source

8

  Procedure 8   Mars   Glas 1   Latest Valuation Date   Valuation Report   30/06/2024   MS   Missing Source

41

  Procedure 8   Mars   Lille   Latest Valuation Date   Valuation Report   01/03/2018   MS   Missing Source

102

  Procedure 8   BCM   Olive   Latest Valuation Date   Valuation Report   01/08/2022   MS   Missing Source

189

  Procedure 8   Mars   Glas 2   Latest Valuation Date   Valuation Report   04/07/2007   MS   Missing Source

233

  Procedure 8   Mars   Glas 2   Latest Valuation Date   Valuation Report   30/06/2024   MS   Missing Source

267

  Procedure 8   Mars   Lyon   Latest Valuation Date   Valuation Report   28/05/2008   MS   Missing Source

277

  Procedure 8   Mars   Durrus   Latest Valuation Date   Valuation Report   30/11/2020   MS   Missing Source

286

  Procedure 8   Mars   Durrus   Latest Valuation Date   Valuation Report   30/11/2020   MS   Missing Source

292

  Procedure 8   Mars   Durrus   Latest Valuation Date   Valuation Report   30/11/2020   MS   Missing Source

8

  Procedure 9   Mars   Glas 1   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

41

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

46

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

49

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

57

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

60

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

61

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

63

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

68

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

70

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

71

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

102

  Procedure 9   BCM   Olive   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

174

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

180

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

181

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

189

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

197

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

202

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

207

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

208

  Procedure 9   Mars   Glas 1   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

209

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

211

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

212

  Procedure 9   Mars   Glas 1   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

230

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

233

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

252

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

255

  Procedure 9   Mars   Glas 1   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

262

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

267

  Procedure 9   Mars   Lyon   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

277

  Procedure 9   Mars   Durrus   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

286

  Procedure 9   Mars   Durrus   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

292

  Procedure 9   Mars   Durrus   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing Source

368

  Procedure 9   Mars   Lyon   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

371

  Procedure 9   Mars   Lyon   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

376

  Procedure 9   Mars   Lyon   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

380

  Procedure 9   Mars   Lyon   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

383

  Procedure 9   Mars   Lyon   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

390

  Procedure 9   Mars   Glas 2   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

395

  Procedure 9   Mars   Lille   Document Signatures   Valuation Report   Has the Valuation Report been signed by the Valuer?   MS   Missing from Source

7

  Procedure 11   Pepper   Snow   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   77,918.63   MS   Missing Source

26

  Procedure 11   Pepper   Snow   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   350,000.00   MS   Missing Source

29

  Procedure 11   Pepper   Snow   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   58,620.00   MS   Missing Source

113

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   52,567.16   MS   Missing Source

114

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   187,230.00   MS   Missing Source

136

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   180,950.33   MS   Missing Source

145

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   230,599.73   MS   Missing Source

149

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   117,869.87   MS   Missing from Source


KPMG Ref.

 

Procedure Nbr.

 

Servicer

 

Pool Identifier

 

Data Attribute

 

Source

 

Extraction File Value

 

Finding

 

Source Value

195

  Procedure 11   Mars   Glas 1   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   270,000.00   MS   Missing Source

295

  Procedure 11   Mars   Lyon   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   506,980.54   MS   Missing from Source

296

  Procedure 11   Mars   Lyon   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   506,980.54   MS   Missing from Source

297

  Procedure 11   Mars   Lyon   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   955,335.89   MS   Missing from Source

313

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   180,000.00   MS   Missing from Source

351

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   863,773.94   MS   Missing from Source

371

  Procedure 11   Mars   Lyon   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   28,020.49   MS   Missing Source

389

  Procedure 11   Mars   Glas 1   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   193,500.00   MS   Missing Source

391

  Procedure 11   BCM   Olive   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   465,000.00   MS   Missing from Source

399

  Procedure 11   Mars   Lille   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   55,378.00   MS   Missing from Source

409

  Procedure 11   Mars   Durrus   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   410,417.00   MS   Missing from Source

7

  Procedure 12   Pepper   Snow   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

26

  Procedure 12   Pepper   Snow   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

29

  Procedure 12   Pepper   Snow   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

113

  Procedure 12   Mars   Durrus   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

114

  Procedure 12   Mars   Durrus   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

136

  Procedure 12   Mars   Durrus   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

145

  Procedure 12   Mars   Durrus   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

195

  Procedure 12   Mars   Glas 1   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

371

  Procedure 12   Mars   Lyon   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

389

  Procedure 12   Mars   Glas 1   Loan Currency   Loan Acceptance / Loan Offer / Mortgage Deed   EUR   MS   Missing Source

410

  Procedure 21   Pepper   Snow   Latest Restructuring Type   IT system / Spreadsheet Extract   Split Mortgage   MS   Missing from Source

266

  Procedure 23   Mars   Glas 2   Legal Charge   Land Registry / Legal Charge / Folio / Register of Deeds   Does MARS CAPITAL FINANCE IRELAND DAC hold the first charge?   MS   Missing from Source

351

  Procedure 23   Mars   Durrus   Legal Charge   Land Registry / Legal Charge / Folio / Register of Deeds   Does MARS CAPITAL FINANCE IRELAND DAC hold the first charge?   MS   Missing Source

41

  Procedure 25   Mars   Lille   County   Valuation Report   DUBLIN   MS   Missing Source

102

  Procedure 25   BCM   Olive   County   Valuation Report   Wexford   MS   Missing Source

189

  Procedure 25   Mars   Glas 2   County   Valuation Report   Limerick   MS   Missing Source

233

  Procedure 25   Mars   Glas 2   County   Valuation Report   Limerick   MS   Missing Source

267

  Procedure 25   Mars   Lyon   County   Valuation Report   LIMERICK   MS   Missing Source

277

  Procedure 25   Mars   Durrus   County   Valuation Report   Cork   MS   Missing Source

286

  Procedure 25   Mars   Durrus   County   Valuation Report   Monaghan   MS   Missing Source

292

  Procedure 25   Mars   Durrus   County   Valuation Report   Mayo   MS   Missing Source

103

  Procedure 11   BCM   Olive   Original Loan Balance   Loan Acceptance / Loan Offer / Mortgage Deed   ND   MD   Missing Data

23

  Procedure 22   Pepper   Snow   Latest Restructuring Date   IT system / Spreadsheet Extract   ND   MD   Missing Data

37

  Procedure 22   Pepper   Snow   Latest Restructuring Date   IT system / Spreadsheet Extract   ND   MD   Missing Data

39

  Procedure 22   Pepper   Snow   Latest Restructuring Date   IT system / Spreadsheet Extract   ND   MD   Missing Data

410

  Procedure 22   Pepper   Snow   Latest Restructuring Date   IT system / Spreadsheet Extract   ND   MD   Missing Data

30

  Procedure 24   Pepper   Snow   Customer Year of Birth   IT System   ND   MD   Missing Data

38

  Procedure 24   Pepper   Snow   Customer Year of Birth   IT System   ND   MD   Missing Data

96

  Procedure 24   BCM   Olive   Customer Year of Birth   IT System   ND   MD   Missing Data

97

  Procedure 24   BCM   Olive   Customer Year of Birth   IT System   ND   MD   Missing Data

99

  Procedure 24   BCM   Olive   Customer Year of Birth   IT System   ND   MD   Missing Data

100

  Procedure 24   BCM   Olive   Customer Year of Birth   IT System   ND   MD   Missing Data

101

  Procedure 24   BCM   Olive   Customer Year of Birth   IT System   ND   MD   Missing Data

411

  Procedure 24   BCM   Olive   Customer Year of Birth   IT System   ND   MD   Missing Data


LOGO

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

Appendix E: Findings from Service B

 

Merrion Square 2023-1    Occupancy
type - IT
system
    Loan
origination
date - IT

system
    Repayment
method -
IT system
    Interest rate
index - IT
system / the
Reconciliation
File (for
Pepper loans -
where there
had been an
interest rate
change since
cut-off in
ARM System)
    Maturity
date - IT
system
    Current
interest rate –
IT system (for
Mars loans) /
the
Reconciliation
File (for
Pepper
Loans)
    Current
balance - IT
system (for
Mars loans) /
the
Reconciliation
File (for
Pepper
Loans)
    Payment
due
(June
2026) –
IT
system
    Payment
made
(last 3
months -
April -
June
2026) -
IT
system
    Current
arrears
balance – IT
system (for
Mars loans) /
the
Reconciliation
File (for
Pepper loans)
    Latest
restructuring
type – IT
system (for
Mars loans) /
IT system, the
Reconciliation
File or
Restructure
Agreement
(for Pepper
loans)
    Latest
restructuring
date – IT
system (for
Mars loans) /
IT system, the
Reconciliation
File or
Restructure
Agreement
(for Pepper
loans)
    Loan
ID -
IT
system
       

Sample Size : 58

Portfolio Date : 30-Jun-26

Procedure Number

     1       2       3       4       5       6       7       8       9       10       11       12       13    

Sample Size

     58       58       58       58       58       58       58       58       58       58       58       58       58    

- Differences (D)

     1       0       0       0       0       0       0       0       0       0       1       1       0       3  

Statistical extrapolation

     7.85     5.00     5.00     5.00     5.00     5.00     5.00     5.00     5.00     5.00     7.85     7.85     5.00  

KPMG REF

                            

45

     D                                                                            

52

                                                                       D          

57

                                                                 D                

 

25


LOGO

KPMG LLP

Engagement to perform agreed-upon procedures in relation to a portfolio of Irish residential

mortgage loans proposed to be the subject of a securitisation

21 September 2026

Appendix F: Details of Findings from Service B

 

KPMG Ref.

   Procedure Nbr.    Servicer    Sub Account
Identifier
  Data Attribute   

Source

   Extraction File Value    Finding    Source Value
45    Procedure 1    MARS    [REDACTED]   Occupancy type    IT system    Owner-occupied    D    Buy-to-Let
57    Procedure 11    MARS    [REDACTED]   Latest restructuring type    IT system (for Mars loans) / IT system, the Reconciliation File or Restructure Agreement (for Pepper loans)    PIA    D    Term Extension +

Arrears Capitalisation

52    Procedure 12    MARS    [REDACTED]   Latest restructuring date    IT system (for Mars loans) / IT system, the Reconciliation File or Restructure Agreement (for Pepper loans)    04/03/2021    D    25/10/2022

 

26