Suite 900
8350 Broad Street
McLean, VA 22102
Exhibit 99.1
|
|
| KPMG LLP Suite 900 8350 Broad Street McLean, VA 22102 |
Independent Accountants’ Agreed-Upon Procedures Report
CL CRE Holdings, LLC (the “Company”)
Santander US Capital Markets LLC
Morgan Stanley & Co. LLC
Goldman Sachs & Co. LLC
(collectively, the “Specified Parties”)
Re: CLCRE 2026-FL1 Issuer, LLC – Data File Procedures
We have performed the procedures described below on the specified attributes in an electronic data file entitled “CLCRE 2026-FL1 Accounting Tape CSR.xlsx” provided by the Company on September 23, 2026 (the “Data File”), containing information on 26 collateral interests (the “Collateral Interests”) and the 26 related mortgaged properties (the “Mortgaged Properties”) as of October 6, 2026 (the “Cut-off Date”), which we were informed are intended to be included as collateral in the offering by CLCRE 2026-FL1 Issuer, LLC. The Company is responsible for the specified attributes identified by the Company in the Data File.
The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet the intended purpose of assisting the Specified Parties in evaluating the accuracy of the specified attributes in the Data File. This report may not be suitable for any other purpose. No other parties have agreed to or acknowledged the appropriateness of these procedures for the intended purpose or any other purpose.
The procedures performed may not address all the items of interest to a user of this report and may not meet the needs of all users of this report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. We make no representation regarding the appropriateness of the procedures either for the intended purpose or for any other purpose.
Unless otherwise stated, the following definitions have been adopted in presenting our procedures and findings:
| · | The term “compared” means compared to the information shown and found it to be in agreement, unless otherwise stated. Such compared information was deemed to be in agreement if differences were within the reporting threshold. |
| · | The term “recomputed” means recalculated and compared the result to the information shown and found it to be in agreement, unless otherwise stated. Such recomputed information was deemed to be in agreement if differences were within the reporting threshold. |
| · | The term “reporting threshold” means that dollar amounts and percentages were within $1.00 and 0.1%, respectively. |
| · | The term “Loan Files” means the electronic copies of source documents provided by the Company and listed in Attachment A. We make no representation regarding the validity or accuracy of these documents. |
| · | The term “Compared Attributes” means the list of fields in the Data File which were selected by the Company for us to perform comparison procedures for and are listed in Attachment A. |
| KPMG
LLP, a Delaware limited liability partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee. |
| · | The term “Recomputed Attributes” means the list of fields in the Data File which were selected by the Company for us to perform recomputation procedures for and are listed in Attachment B. |
| · | The term “Calculation Methodology” means the formula listed in the Calculation Methodology column of Attachment B containing the calculation methodology for the Recomputed Attributes provided by the Company. |
| · | The term “Index Rate Assumption” means the rate of 3.90000%, which we were instructed to use by the Company where applicable in the Calculation Methodology. |
| · | The term “Instructions” means the instructions provided by the Company pertaining to a procedure, attribute, or methodology as described in Attachment C. |
| · | The term “Provided Information” means the Cut-off Date, Loan Files, Calculation Methodology, Index Rate Assumption, and Instructions. |
Prior to being provided the Data File, we received one or more earlier versions of the data file on which to perform our procedures. In performing those procedures, we identified differences which were communicated to the Company. The Data File represents the revised information reflecting resolution of differences communicated as determined appropriate by the Company. We performed the procedures on the Data File, and the results of those procedures are reflected herein.
The procedures we were instructed by the Company to perform for all Collateral Interests and related Mortgaged Properties in the Data File and the associated findings are as follows:
| A. | We compared the Compared Attributes in the Data File (except for those listed in the “Provided By Company” table of Attachment A) to the corresponding information included in the Loan Files, utilizing the Instructions, as applicable. The Company indicated that the absence of any of the information in the Loan Files or the inability to agree the indicated information from the Data File to the Loan Files for each of the attributes identified, utilizing the Instructions as applicable, constituted an exception (except for those Compared Attributes listed in the “Provided By Company” table of Attachment A). The document priority is the order provided by the Company, which is listed in the “Source Document(s)” column in Attachment A, with the highest priority document listed first. |
| B. | We recomputed the Recomputed Attributes in the Data File using (i) the corresponding information contained in the Data File, (ii) the Calculation Methodology, and (iii) the Instructions. |
We found such information to be in agreement without exception.
We were engaged by the Company to perform this agreed-upon procedures engagement. We conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants, which involves us performing the specific procedures agreed to and acknowledged above and reporting on findings based on performing those procedures. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the specified attributes in the Data File. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported.
We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.
| 2 |
The procedures performed were applied based on the information included in the Data File and Provided Information, without verification or evaluation of such information by us; therefore, we express no opinion or any other form of assurance regarding (i) the reasonableness of the information provided to us by the Company, (ii) the physical existence of the Collateral Interests and related Mortgaged Properties, (iii) the reliability or accuracy of the Provided Information which was used in our procedures, or (iv) matters of legal interpretation.
The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the Collateral Interests to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing any such Collateral Interests being securitized, (iii) the compliance of the originator of the Collateral Interests with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Collateral Interests and related Mortgaged Properties that would be material to the likelihood that the issuer of the notes will pay interest and principal in accordance with applicable terms and conditions. The procedures performed were not intended to satisfy any criteria for due diligence published by the nationally recognized statistical rating organizations (“NRSROs”).
The terms of our engagement are such that we have no responsibility to update this report because of events and circumstances that may subsequently occur.
This report is intended solely for the information and use of the Specified Parties. It is not intended to be and should not be used by any other person or entity, including investors or the NRSROs, who are not identified in the report as the Specified Parties but may have access to this report as required by law or regulation.
/s/ KPMG LLP
McLean, Virginia
September 23, 2026
| 3 |
ATTACHMENT A
COMPARED ATTRIBUTES
| Attribute | Source Document(s) |
| Cross Collateralized and Cross Defaulted Loan Flag | Loan Agreement |
| Property Address | Appraisal Report, Engineering Report |
| City | Appraisal Report, Engineering Report |
| State | Appraisal Report, Engineering Report |
| Zip Code | Appraisal Report, Engineering Report |
| County | Appraisal Report, Engineering Report |
| Year Built | Appraisal Report, Engineering Report |
| Year Renovated | Appraisal Report, Engineering Report |
| Property Type | Appraisal Report |
| Specific Property Type | Appraisal Report |
| Number of Units | Underwritten Rent Roll |
| Unit of Measure | Underwritten Rent Roll |
| Occupancy (%) | Underwritten Rent Roll |
| Occupancy Date | Underwritten Rent Roll |
| Ownership Interest | Title Policy |
| Loan Purpose | Settlement Statement |
| Note Date | Loan Agreement, Promissory Note |
| First Payment Date | Loan Agreement, Promissory Note, Settlement Statement |
| Mortgage Loan Commitment Original Balance ($) | Loan Agreement, Promissory Note |
| Mortgage Loan Initial Funded Amount ($) | Loan Agreement, Promissory Note, Settlement Statement |
| Mortgage Loan Cut-off Date Balance ($) | Servicer Report, Loan Agreement, Promissory Note |
| Future Funding Advance Conditions | Loan Agreement, Promissory Note |
| Mortgage Loan Balloon Balance ($) | Servicer Report, Loan Agreement, Loan Amendment, Promissory Note |
| Rate Type | Loan Agreement, Promissory Note |
| A-1 |
ATTACHMENT A
| Attribute | Source Document(s) |
| Index | Loan Agreement, Promissory Note |
| Mortgage Loan Margin | Loan Agreement, Promissory Note |
| Mortgage Loan Margin Change (Y/N) | Loan Agreement, Promissory Note |
| Mortgage Loan Margin Change Description | Loan Agreement, Promissory Note |
| Mortgage Loan Index Floor | Loan Agreement, Promissory Note |
| Mortgage Loan Index Cap | Rate Cap Confirmation |
| Mortgage Loan Index Cap Termination Date | Rate Cap Confirmation |
| Mortgage Loan Index Cap Provider | Rate Cap Confirmation |
| Collateral Interest Margin | Loan Agreement, Promissory Note |
| Junior Participation Cut-off Date Margin | Loan Agreement, Promissory Note |
| Amortization Type During Initial Term | Loan Agreement, Promissory Note |
| ARD Loan (Y/N) | Loan Agreement, Promissory Note |
| Initial Maturity Date or Anticipated Repayment Date | Loan Agreement, Promissory Note, Extension Document |
| Extension Options (Y/N) | Loan Agreement, Promissory Note, Extension Document |
| Extension Options Description | Loan Agreement, Promissory Note, Extension Document |
| Amortization Type During Extensions | Loan Agreement Promissory Note, Extension Document |
| First Extension Period (months) | Loan Agreement, Promissory Note, Extension Document |
| First Extension Fee (%) | Loan Agreement, Promissory Note, Extension Document |
| First Extension Period Requirements | Loan Agreement, Promissory Note, Extension Document |
| First Extension Floor | Loan Agreement, Promissory Note, Extension Document |
| First Extension Cap | Loan Agreement, Promissory Note, Extension Document |
| A-2 |
ATTACHMENT A
| Attribute | Source Document(s) |
| Second Extension Period (months) | Loan Agreement, Promissory Note, Extension Document |
| Second Extension Fee (%) | Loan Agreement, Promissory Note, Extension Document |
| Second Extension Period Requirements | Loan Agreement, Promissory Note, Extension Document |
| Second Extension Floor | Loan Agreement, Promissory Note, Extension Document |
| Second Extension Cap | Loan Agreement, Promissory Note, Extension Document |
| Third Extension Period (months) | Loan Agreement, Promissory Note, Extension Document |
| Third Extension Fee (%) | Loan Agreement, Promissory Note, Extension Document |
| Third Extension Period Requirements | Loan Agreement, Promissory Note, Extension Document |
| Third Extension Floor | Loan Agreement, Promissory Note, Extension Document |
| Third Extension Cap | Loan Agreement, Promissory Note, Extension Document |
| Fully Extended Maturity Date | Loan Agreement, Promissory Note, Extension Document |
| Third Most Recent As Of Period | Company Underwritten Cash Flow Statement |
| Third Most Recent Revenues | Company Underwritten Cash Flow Statement |
| Third Most Recent Expenses | Company Underwritten Cash Flow Statement |
| Third Most Recent NOI | Company Underwritten Cash Flow Statement |
| Third Most Recent NCF | Company Underwritten Cash Flow Statement |
| Second Most Recent As Of Period | Company Underwritten Cash Flow Statement |
| Second Most Recent Revenues | Company Underwritten Cash Flow Statement |
| Second Most Recent Expenses | Company Underwritten Cash Flow Statement |
| Second Most Recent NOI | Company Underwritten Cash Flow Statement |
| Second Most Recent NCF | Company Underwritten Cash Flow Statement |
| A-3 |
ATTACHMENT A
| Attribute | Source Document(s) |
| Most Recent As Of Period | Company Underwritten Cash Flow Statement |
| Most Recent Revenues | Company Underwritten Cash Flow Statement |
| Most Recent Expenses | Company Underwritten Cash Flow Statement |
| Most Recent NOI | Company Underwritten Cash Flow Statement |
| Most Recent NCF | Company Underwritten Cash Flow Statement |
| Underwritten Occupancy (%) | Company Underwritten Cash Flow Statement |
| Underwritten Revenues ($) | Company Underwritten Cash Flow Statement |
| Underwritten Expenses ($) | Company Underwritten Cash Flow Statement |
| Underwritten NOI ($) | Company Underwritten Cash Flow Statement |
| Underwritten Reserves ($) | Company Underwritten Cash Flow Statement |
| Underwritten NCF ($) | Company Underwritten Cash Flow Statement |
| Underwritten Stabilized Occupancy (%) | Company Underwritten Cash Flow Statement |
| Underwritten Stabilized Revenues ($) | Company Underwritten Cash Flow Statement |
| Underwritten Stabilized Expenses ($) | Company Underwritten Cash Flow Statement |
| Underwritten Stabilized NOI ($) | Company Underwritten Cash Flow Statement |
| Underwritten Stabilized Reserves ($) | Company Underwritten Cash Flow Statement |
| Underwritten Stabilized NCF ($) | Company Underwritten Cash Flow Statement |
| Appraisal Stabilized Occupancy (%) | Company Underwritten Cash Flow Statement |
| Appraisal Stabilized Revenues ($) | Company Underwritten Cash Flow Statement |
| Appraisal Stabilized Expenses ($) | Company Underwritten Cash Flow Statement |
| Appraisal Stabilized NOI ($) | Company Underwritten Cash Flow Statement |
| Appraisal Stabilized Reserves ($) | Company Underwritten Cash Flow Statement |
| Appraisal Stabilized NCF ($) | Company Underwritten Cash Flow Statement |
| Recourse | Guaranties, Loan Agreement |
| Recourse Provisions | Guaranties, Loan Agreement |
| Recourse Carveout Guarantor | Guaranties, Loan Agreement |
| Sponsor | Loan Agreement, Guaranties |
| A-4 |
ATTACHMENT A
| Attribute | Source Document(s) |
| Affiliated Sponsor (Y/N) | Loan Agreement, Guaranties |
| Tenants-in-common (Y/N) | Loan Agreement, Promissory Note |
| Ground Lease (Y/N) | Ground Lease, Lease Estoppel |
| Annual Ground Lease Payment ($) | Ground Lease, Lease Estoppel |
| Ground Lease Initial Expiration Date | Ground Lease, Lease Estoppel |
| Ground Lease Extension (Y/N) | Ground Lease, Lease Estoppel |
| # of Ground Lease Extension Options | Ground Lease, Lease Estoppel |
| Ground Lease Expiration Date with Extensions | Ground Lease, Lease Estoppel |
| Engineering Report Date | Engineering Report |
| Environmental Report Date (Phase I) | Phase I Environmental Report |
| Environmental Report Date (Phase II) | Phase II Environmental Report |
| Environmental Insurance (Y/N) | Insurance Certificate, Loan Agreement |
| Seismic Report Date | Seismic Report |
| Seismic PML % | Seismic Report, Engineering Report |
| Seismic Insurance Obtained if PML ≥ 20% (Y/N) | Insurance Certificate, Seismic Report, Engineering Report |
| Lockbox Type | Loan Agreement |
| Cash Management Type | Loan Agreement |
| Cash Management Trigger Event | Loan Agreement |
| Tax Escrow (Upfront) ($) | Settlement Statement, Loan Agreement |
| Tax Escrow (Cut-off Date) ($) | Servicer Report, Settlement Statement, Loan Agreement |
| Tax Escrow (Monthly)($) | Email Schedule, Loan Agreement |
| Springing Tax Escrow Description | Loan Agreement |
| Insurance Escrow (Upfront) ($) | Settlement Statement, Loan Agreement |
| Insurance Escrow (Cut-off Date) ($) | Servicer Report, Settlement Statement, Loan Agreement |
| Insurance Escrow (Monthly)($) | Email Schedule, Loan Agreement |
| A-5 |
ATTACHMENT A
| Attribute | Source Document(s) |
| Springing Insurance Escrow Description | Loan Agreement |
| Replacement Reserve (Upfront)($) | Settlement Statement, Loan Agreement |
| Replacement Reserve (Cut-off Date)($) | Servicer Report, Settlement Statement, Loan Agreement |
| Replacement Reserve (Monthly)($) | Servicer Report, Loan Agreement |
| Replacement Reserve Cap($) | Loan Agreement, Settlement Statement |
| Springing Replacement Reserve Description | Loan Agreement |
| TI/LC Reserve (Upfront) ($) | Settlement Statement, Loan Agreement |
| TI/LC Reserve (Cut-off Date) ($) | Servicer Report, Settlement Statement, Loan Agreement |
| TI/LC Reserve (Monthly)($) | Servicer Report, Loan Agreement |
| TI/LC Reserve Cap($) | Loan Agreement, Settlement Statement |
| Springing TI/LC Reserve Description | Loan Agreement |
| Environmental Reserve (Upfront) ($) | Settlement Statement, Loan Agreement |
| Environmental Reserve (Cut-off Date) ($) | Servicer Report, Settlement Statement, Loan Agreement |
| Engineering/Deferred Maintenance Escrow (Upfront) ($) | Settlement Statement, Loan Agreement |
| Engineering/Deferred Maintenance Escrow (Cut-off Date) ($) | Servicer Report, Settlement Statement, Loan Agreement |
| Debt Service Reserve (Upfront) ($) | Settlement Statement, Loan Agreement, Master Credit Agreement, Joinder and Reaffirmation Agreement, Mortgage Loan Annex |
| Debt Service Reserve (Cut-off Date) ($) | Servicer Report, Settlement Statement, Loan Agreement |
| Debt Service Reserve (Monthly)($) | Servicer Report, Loan Agreement |
| Debt Service Reserve Cap($) | Loan Agreement |
| Springing Debt Service Reserve Description | Loan Agreement |
| Other Reserves (Upfront)($) | Settlement Statement, Loan Agreement |
| Other Reserves (Cut-Off Date)($) | Servicer Report, Settlement Statement Loan Agreement |
| A-6 |
ATTACHMENT A
| Attribute | Source Document(s) |
| Other Reserves (Monthly)($) | Servicer Report, Loan Agreement |
| Other Reserves Cap ($) | Loan Agreement, Settlement Statement |
| Other Reserves Description | Loan Agreement, Settlement Statement |
| Other Reserves 2 (Upfront)($) | Settlement Statement, Loan Agreement |
| Other Reserves 2 (Cut-Off Date)($) | Servicer Report, Settlement Statement, Loan Agreement |
| Other Reserves 2 (Monthly)($) | Servicer Report, Loan Agreement |
| Other Reserves 2 Cap ($) | Loan Agreement, Settlement Statement |
| Other Reserves 2 Description | Loan Agreement |
| Subordinate Debt (Y/N) | Loan Agreement, Promissory Note |
| Subordinate Debt Type | Loan Agreement, Promissory Note |
| Subordinate Debt Margin | Loan Agreement, Promissory Note |
| Subordinate Debt Cut-off Date Balance ($) | Servicer Report, Settlement Statement, Loan Agreement |
| Future Debt Permitted (Y/N) | Loan Agreement |
| Permitted Future Debt Type | Loan Agreement |
| Grace Period Default (Days) | Loan Agreement |
| Grace Period Late (Days) | Loan Agreement |
| Initial Prepayment Provision | Loan Agreement |
| Remaining Call Protection (Cut-off Date) | Loan Agreement |
| Partial Release and/or Partial Prepayment (Y/N) | Loan Agreement |
| Appraisal Firm | Appraisal Report |
| As-Is Appraisal Valuation Date | Appraisal Report |
| As-Is Appraised Value ($) | Appraisal Report |
| Stabilized Appraised Value ($) | Appraisal Report |
| Appraisal Anticipated Stabilization Date | Appraisal Report |
| Interest Accrual Basis | Loan Agreement, Promissory Note |
| Lookback Period | Loan Agreement, Promissory Note |
| A-7 |
ATTACHMENT A
| Attribute | Source Document(s) |
| Single-Tenant (Y/N) | Underwritten Rent Roll, Unit Mix Summary, Lease |
| Property Manager | Management Agreement |
| Largest Tenant Name | Underwritten Rent Roll, Unit Mix Summary, Lease |
| Largest Tenant Square Feet | Underwritten Rent Roll, Unit Mix Summary, Lease |
| Largest Tenant Expiration Date | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 2nd Largest Tenant Name | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 2nd Largest Tenant Square Feet | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 2nd Largest Tenant Expiration Date | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 3rd Largest Tenant Name | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 3rd Largest Tenant Square Feet | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 3rd Largest Tenant Expiration Date | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 4th Largest Tenant Name | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 4th Largest Tenant Square Feet | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 4th Largest Tenant Expiration Date | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 5th Largest Tenant Name | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 5th Largest Tenant Square Feet | Underwritten Rent Roll, Unit Mix Summary, Lease |
| 5th Largest Tenant Expiration Date | Underwritten Rent Roll, Unit Mix Summary, Lease |
PROVIDED BY COMPANY
| Attribute | Source Document(s) |
| Collateral Interest Number | Provided by the Company |
| Collateral Interest Type | Provided by the Company |
| Collateral Interest Status | Provided by the Company |
| Collateral Interest / Property Flag | Provided by the Company |
| # of Properties | Provided by the Company |
| Collateral Interest/Mortgaged Property Name | Provided by the Company |
| A-8 |
ATTACHMENT A
| Attribute | Source Document(s) |
| Collateral Interest Cut-off Date Balance ($) | Provided by the Company |
| Pari Passu Balance in Other Securitization | Provided by the Company |
| Junior Participation Cut-off Date Balance | Provided by the Company |
| Junior Participation Balloon Payment ($) | Provided by the Company |
| A-9 |
ATTACHMENT B
RECOMPUTED ATTRIBUTES
| Attribute | Calculation Methodology |
| Mortgage Loan Commitment Original Balance / Unit ($) | Mortgage Loan Commitment Original Balance ($) divided by Number of Units. |
| Mortgage Loan Initial Unfunded Future Funding Amount ($) | Mortgage Loan Commitment Original Balance ($) minus Mortgage Loan Initial Funded Amount ($). |
| Mortgage Loan Cut-off Date Balance / Unit ($) | Mortgage Loan Cut-off Date Balance ($) divided by Number of Units. |
| Mortgage Loan Future Funding Participation Cut-off Date Unfunded Balance ($) | Mortgage Loan Balloon Balance ($) minus Mortgage Loan Cut-off Date Balance ($). |
| Mortgage Loan Balloon Balance / Unit ($) | Mortgage Loan Balloon Balance ($) divided by Number of Units. |
| Mortgage Loan Annual Debt Service Payment (IO) ($) | Mortgage Loan Cut-off Date Balance ($) multiplied by 365/360 multiplied by Mortgage Loan Cut-off Date Interest Rate. |
| Mortgage Loan Annual Debt Service Payment (P&I) ($) | Mortgage Loan Cut-off Date Balance ($) multiplied by 365/360 multiplied by Mortgage Loan Cut-off Date Interest Rate. |
| Mortgage Loan Annual Debt Service Payment (Cap) ($) | Mortgage Loan Cut-off Date Balance ($) multiplied by 365/360 multiplied by Mortgage Loan Rate Cap. |
| Aggregate Collateral Interest Cut-off Date Balance % | Collateral Interest Cut-off Date Balance ($) divided by the aggregate Collateral Interest Cut-off Date Balance ($) of all Collateral Interests. |
| Collateral Interest Balloon Balance ($) | Equal to Collateral Interest Cut-off Date Balance ($). |
| Collateral Interest Future Funding Participation Cut-off Date Unfunded Balance ($) | Mortgage Loan Balloon Balance ($) minus the sum of i) Collateral Interest Cut-off Date Balance ($), ii) Junior Participation Cut-off Date Balance and iii) Pari Passu Funded Amount. |
| Collateral Interest Annual Debt Service Payment (IO) ($) | Collateral Interest Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Collateral Interest Cut-off Date Interest Rate. |
| Collateral Interest Annual Debt Service Payment (P&I) ($) | Collateral Interest Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Collateral Interest Cut-off Date Interest Rate. |
| B-1 |
ATTACHMENT B
| Attribute | Calculation Methodology |
| Collateral Interest Annual Debt Service Payment (Cap) ($) | Collateral Interest Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Mortgage Loan Rate Cap. |
| Pari Passu Funded Amount | Mortgage Loan Cut-off Date Balance ($) minus Collateral Interest Cut-off Date Balance ($). |
| Mortgage Loan Cut-off Date Interest Rate | The sum of the Mortgage Loan Margin and Index Rate Assumption rounded by the respective rounding factor subject to Mortgage Loan Rate Floor. |
| Mortgage Loan Rate Cap | Mortgage Loan Margin plus Mortgage Loan Index Cap. |
| Mortgage Loan Rate Floor | Mortgage Loan Margin plus Mortgage Loan Index Floor. |
| Collateral Interest Cut-off Date Interest Rate | The sum of the Collateral Interest Margin and Index Rate Assumption rounded by the respective rounding factor subject to Mortgage Loan Rate Floor. |
| Junior Participation Cut-off Date Future Funding Unfunded Balance ($) | Junior Participation Balloon Payment ($) minus Junior Participation Cut-off Date Balance. |
| Junior Participation Cut-off Date Interest Rate | The sum of the Junior Participation Cut-off Date Margin and Index Rate Assumption rounded by the respective rounding factor subject to junior participation rate floor. |
| Initial IO Period | For all Collateral Interests for which Amortization Type During Initial Term is Interest Only, number of payments between and including the First Payment Date and the Initial Maturity Date or Anticipated Repayment Date. |
| Initial IO Period (Remaining) | Initial IO Period minus Seasoning (months). |
| Original Loan Term (Initial) | Number of payments between and including the First Payment Date and Initial Maturity Date or Anticipated Repayment Date. |
| Original Loan Term (Remaining) | Original Loan Term (Initial) minus Seasoning (months). |
| Seasoning (months) | Number of payments between and including the First Payment Date and Cut-off Date, subject to a minimum of 0. |
| Fully Extended Loan Term (Initial) | Number of payments between and including the First Payment Date and Fully Extended Maturity Date. |
| B-2 |
ATTACHMENT B
| Attribute | Calculation Methodology |
| Fully Extended Loan Term (Remaining) | Fully Extended Loan Term (Initial) minus Seasoning (months). |
| Mortgage Loan Most Recent NOI DSCR | Most Recent NOI divided by the lesser of i) Mortgage Loan Annual Debt Service Payment (P&I) ($) and ii) Mortgage Loan Annual Debt Service Payment (Cap) ($). |
| Mortgage Loan Most Recent NCF DSCR | Most Recent NCF divided by the lesser of i) Mortgage Loan Annual Debt Service Payment (P&I) ($) and ii) Mortgage Loan Annual Debt Service Payment (Cap) ($). |
| Cut-off Date Mortgage Loan Most Recent NOI Debt Yield | Most Recent NOI divided by Mortgage Loan Cut-off Date Balance ($). |
| Cut-off Date Mortgage Loan Most Recent NCF Debt Yield | Most Recent NCF divided by Mortgage Loan Cut-off Date Balance ($). |
| Collateral Interest Most Recent NOI DSCR | Set to equal Mortgage Loan Most Recent NOI DSCR. |
| Collateral Interest Most Recent NCF DSCR | Set to equal Mortgage Loan Most Recent NCF DSCR. |
| Cut-off Date Collateral Interest Most Recent NOI Debt Yield | Set to equal Cut-off Date Mortgage Loan Most Recent NOI Debt Yield. |
| Cut-off Date Collateral Interest Most Recent NCF Debt Yield | Set to equal Cut-off Date Mortgage Loan Most Recent NCF Debt Yield. |
| Mortgage Loan Cut-off Date Balance Underwritten NOI DSCR | Underwritten NOI ($) divided by the lesser of i) Mortgage Loan Annual Debt Service Payment (P&I) ($) and ii) Mortgage Loan Annual Debt Service Payment (Cap) ($). |
| Mortgage Loan Cut-off Date Balance Underwritten NCF DSCR | Underwritten NCF ($) divided by the lesser of i) Mortgage Loan Annual Debt Service Payment (P&I) ($) and ii) Mortgage Loan Annual Debt Service Payment (Cap) ($). |
| Mortgage Loan Cut-off Date Balance Underwritten NOI Debt Yield | Underwritten NOI ($) divided by Mortgage Loan Cut-off Date Balance ($). |
| Mortgage Loan Cut-off Date Balance Underwritten NCF Debt Yield | Underwritten NCF ($) divided by Mortgage Loan Cut-off Date Balance ($). |
| Collateral Interest Cut-off Date Balance Underwritten NOI DSCR | Set to equal Mortgage Loan Cut-off Date Balance Underwritten NOI DSCR. |
| Collateral Interest Cut-off Date Balance Underwritten NCF DSCR | Set to equal Mortgage Loan Cut-off Date Balance Underwritten NCF DSCR. |
| B-3 |
ATTACHMENT B
| Attribute | Calculation Methodology |
| Collateral Interest Cut-off Date Balance Underwritten NOI Debt Yield | Set to equal Mortgage Loan Cut-off Date Balance Underwritten NOI Debt Yield. |
| Collateral Interest Cut-off Date Balance Underwritten NCF Debt Yield | Set to equal Mortgage Loan Cut-off Date Balance Underwritten NCF Debt Yield. |
| Fully Funded Mortgage Loan Underwritten Stabilized NOI DSCR | Underwritten Stabilized NOI ($) divided by the lesser of i) product of Mortgage Loan Balloon Balance ($), Mortgage Loan Cut-off Date Interest Rate, 365/360 and ii) product of Mortgage Loan Balloon Balance ($), Mortgage Loan Rate Cap, 365/360. |
| Fully Funded Mortgage Loan Underwritten Stabilized NCF DSCR | Underwritten Stabilized NCF ($) divided by the lesser of i) product of Mortgage Loan Balloon Balance ($), Mortgage Loan Cut-off Date Interest Rate, 365/360 and ii) product of Mortgage Loan Balloon Balance ($), Mortgage Loan Rate Cap, 365/360. |
| Fully Funded Mortgage Loan Underwritten Stabilized NOI Debt Yield | Underwritten Stabilized NOI ($) divided by Mortgage Loan Balloon Balance ($). |
| Fully Funded Mortgage Loan Underwritten Stabilized NCF Debt Yield | Underwritten Stabilized NCF ($) divided by Mortgage Loan Balloon Balance ($). |
| Collateral Interest Underwritten Stabilized NOI DSCR | Set to equal Fully Funded Mortgage Loan Underwritten Stabilized NOI DSCR. |
| Collateral Interest Underwritten Stabilized NCF DSCR | Set to equal Fully Funded Mortgage Loan Underwritten Stabilized NCF DSCR. |
| Collateral Interest Underwritten Stabilized NOI Debt Yield | Set to equal Fully Funded Mortgage Loan Underwritten Stabilized NOI Debt Yield. |
| Collateral Interest Underwritten Stabilized NCF Debt Yield | Set to equal Fully Funded Mortgage Loan Underwritten Stabilized NCF Debt Yield. |
| Fully Funded Mortgage Loan Appraisal Stabilized NOI DSCR | Appraisal Stabilized NOI ($) divided by the lesser of i) product of Mortgage Loan Balloon Balance ($), Mortgage Loan Cut-off Date Interest Rate, 365/360 and ii) product of Mortgage Loan Balloon Balance ($), Mortgage Loan Rate Cap, 365/360. |
| Fully Funded Mortgage Loan Appraisal Stabilized NCF DSCR | Appraisal Stabilized NCF ($) divided by the lesser of i) product of Mortgage Loan Balloon Balance ($), Mortgage Loan Cut-off Date Interest Rate, 365/360 and ii) product of Mortgage Loan Balloon Balance ($), Mortgage Loan Rate Cap, 365/360. |
| Fully Funded Mortgage Loan Appraisal Stabilized NOI Debt Yield | Appraisal Stabilized NOI ($) divided by Mortgage Loan Balloon Balance ($). |
| B-4 |
ATTACHMENT B
| Attribute | Calculation Methodology |
| Fully Funded Mortgage Loan Appraisal Stabilized NCF Debt Yield | Appraisal Stabilized NCF ($) divided by Mortgage Loan Balloon Balance ($). |
| Collateral Interest Appraisal Stabilized NOI DSCR | Set to equal Fully Funded Mortgage Loan Appraisal Stabilized NOI DSCR. |
| Collateral Interest Appraisal Stabilized NCF DSCR | Set to equal Fully Funded Mortgage Loan Appraisal Stabilized NCF DSCR. |
| Collateral Interest Appraisal Stabilized NOI Debt Yield | Set to equal Fully Funded Mortgage Loan Appraisal Stabilized NOI Debt Yield. |
| Collateral Interest Appraisal Stabilized NCF Debt Yield | Set to equal Fully Funded Mortgage Loan Appraisal Stabilized NCF Debt Yield. |
| Subordinate Debt Interest Rate | The sum of Index Rate Assumption (rounded based on related loan document) and the Subordinate Debt Margin. |
| Total Debt Cut-off Date Balance ($) | Mortgage Loan Cut-off Date Balance ($) plus Subordinate Debt Cut-off Date Balance ($). |
| Total Debt Cut-off Date As-Is LTV | Total Debt Cut-off Date Balance ($) divided by As-Is Appraised Value ($). |
| Total Debt Cut-off Date UW NCF DSCR | Underwritten NCF ($) divided by the sum of (a) the lesser of i) Mortgage Loan Annual Debt Service Payment (P&I) ($) and ii) Mortgage Loan Annual Debt Service Payment (Cap) ($) and (b) product of i) Subordinate Debt Cut-off Date Balance ($), ii) Subordinate Debt Interest Rate, and iii) 365/360, subject to any mezzanine interest rate cap in place. |
| Total Debt Cut-off Date UW NOI DY | Underwritten NOI ($) divided by Total Debt Cut-off Date Balance ($). |
| Mortgage Loan Cut-off Date As-Is LTV Ratio | Mortgage Loan Cut-off Date Balance ($) divided by As-Is Appraised Value ($). |
| Mortgage Loan Commitment Maturity Date Stabilized LTV Ratio | Mortgage Loan Balloon Balance ($) divided by Stabilized Appraised Value ($). |
| Collateral Interest Cut-off Date As-Is LTV Ratio | Set to equal Mortgage Loan Cut-off Date As-Is LTV Ratio. |
| Collateral Interest Commitment Maturity Date Stabilized LTV Ratio | Set to equal Mortgage Loan Commitment Maturity Date Stabilized LTV Ratio. |
| Largest Tenant Square Feet % | Largest Tenant Square Feet divided by Number of Units. |
| B-5 |
ATTACHMENT B
| Attribute | Calculation Methodology |
| 2nd Largest Tenant Square Feet % | 2nd Largest Tenant Square Feet divided by Number of Units. |
| 3rd Largest Tenant Square Feet % | 3rd Largest Tenant Square Feet divided by Number of Units. |
| 4th Largest Tenant Square Feet % | 4th Largest Tenant Square Feet divided by Number of Units. |
| 5th Largest Tenant Square Feet % | 5th Largest Tenant Square Feet divided by Number of Units. |
| B-6 |
ATTACHMENT C
INSTRUCTIONS
| 1. | For those Compared Attributes or Recomputed Attributes with the Source Document or Instruction indicated as “Provided by the Company” we were instructed by the Company to assume the attribute is accurate and not perform any procedure. |
| 2. | The Collateral Interest with Collateral Interest/Mortgaged Property Name equal to “Sorella”, was not closed as of the date of this report. Therefore, we were not provided the final Promissory Note, Loan Agreement, Settlement Statement, Title Policy, Guaranties, Management Agreement, Rate Cap Confirmation, or other Source Document(s) and we were instructed by the Company to assume that all “Compared Attributes” relating to this Collateral Interest and related Mortgaged Property are accurate and not to perform any comparison procedure. |
| 3. | We were instructed by the Company to follow the instructions listed below pertaining to the applicable Collateral Interests and Mortgaged Properties and Compared Attributes or Recomputed Attribute(s): |
| Collateral Interest/Mortgaged Property Name(s) | Compared Attribute(s) or Recomputed Attribute(s) | Company Instruction |
| The Grace, Sorella, Turnpike Commerce Center; 148 Beach 116th Street; The Indie; Vic on Park Row; Monroe North Park; 4UP Apartments; The Waldon; 1784 Goleta Self Storage; Gabriel at Georgetown; The Artley, Pyland Ranch; Flats at East Atlanta; Aerie La Cholla; Highfield at Madison; The Verge; Palmetto Self Storage | Mortgage Loan Cut-off Date Balance Underwritten NOI DSCR | Set to 1.00x |
|
The Grace, Sorella, Turnpike Commerce Center; 148 Beach 116th Street; The Indie; Vic on Park Row; Monroe North Park; 4UP Apartments; The Waldon; 1784 Goleta Self Storage; Gabriel at Georgetown; The Artley, Pyland Ranch; Flats at East Atlanta; Aerie La Cholla; Highfield at Madison; The Verge; Palmetto Self Storage; Lexington at Champions
|
Mortgage Loan Cut-off Date Balance Underwritten NCF DSCR; Total Debt Cut-off Date UW NCF DSCR | Set to 1.00x |
| C-1 |