Exhibit 2
|
Ernst & Young LLP One Manhattan West New York, NY 10001 |
Tel: +1 212 773 3000 ey.com |
Report of Independent Accountants on Applying Agreed-Upon Procedures
GS Mortgage Securities Corporation II (the “Depositor”)
Goldman Sachs Mortgage Company (“GSMC”)
Goldman Sachs & Co. LLC
Goldman Sachs Bank USA
German American Capital Corporation (“GACC”)
Citi Real Estate Funding Inc. (“CREFI”)
Citigroup Global Markets Inc.
Barclays Capital Real Estate Inc. (“Barclays”)
Barclays Capital Inc.
Bank of Montreal (“BMO”)
BMO Capital Markets Corp.
UBS AG New York Branch (“UBS AG”)
National Cooperative Bank, N.A. (“NCB”)
JPMorgan Chase Bank, National Association (“JPMCB”)
Starwood Mortgage Capital LLC (“SMC”)
(collectively, the “Specified Parties”)
| Re: | Benchmark 2026-B44 Mortgage Trust (the “Issuing Entity”) | |
| Commercial Mortgage Pass-Through Certificates, Series 2026-B44 (the “Certificates”) |
We have performed the procedures enumerated in Attachment A, which were agreed to and acknowledged as appropriate by the Specified Parties, for the intended purpose of assisting the Specified Parties in evaluating the accuracy of certain information with respect to the Mortgage Loans (as defined herein) contained on the Underwriting Files, Underwritten Rent Rolls and ASRs (all as defined herein) (as applicable) (collectively, the “Subject Matter”) relating to the Issuing Entity’s securitization transaction as of 28 October 2026. This report may not be suitable for any other purpose. The procedures performed may not address all of the items of interest to a user of the report and may not meet the needs of all users of the report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. The appropriateness of these procedures is solely the responsibility of the Specified Parties identified in this report. No other party acknowledged the appropriateness of the procedures. Consequently, we make no representation regarding the appropriateness of the procedures described in Attachment A, either for the purpose for which this report has been requested or for any other purpose.
The procedures performed and our associated findings are included in Attachment A.
![]() |
Page 2 of 5 |
For the purpose of the procedures described in this report, GSMC, GACC, CREFI, Barclays, BMO, UBS AG, NCB, JPMCB and SMC (collectively, the “Mortgage Loan Sellers”), on behalf of the Depositor, provided us with the following information, as applicable, for each Mortgage Loan:
| a. | Certain electronic data files (the “Borrower Operating Statement Data Files”) prepared by the Mortgage Loan borrower(s) containing revenue and expense information relating to the historical three year period, if applicable (the “Historical 3 Year Period”), and most recent trailing twelve month period, if applicable (the “TTM Period,” together with the Historical 3 Year Period, the “Historical Periods”), for the Collateral Property or Collateral Properties (both as defined herein) that secure the Mortgage Loan (except for any Co-Op Mortgage Loans (as defined herein)), |
| b. | The most recent appraisal reports (the “Appraisals”) prepared for the applicable Mortgage Loan Seller, which contain the appraiser’s estimated year one (the “Year One Period,” together with the Historical Periods, the “Specified Periods”) revenue and expense information for the Collateral Property or Collateral Properties that secure the Mortgage Loan, |
| c. | The borrower budgets (the “Borrower Budgets”) prepared by the Mortgage Loan borrower(s) for the Collateral Property or Collateral Properties that secure the Mortgage Loan (except for any Co-Op Mortgage Loans), |
| d. | Copies of the: |
| i. | Ground rent abstracts or leases, if applicable (the “Ground Rent Documents”), |
| ii. | Most recent real estate tax bills (the “Tax Bills”) and |
| iii. | Most recent insurance review files (the “Insurance Review Files”) |
for the Collateral Property or Collateral Properties that secure the Mortgage Loan (except for any Co-Op Mortgage Loans),
| e. | Asset summary report(s) (the “ASRs”) for each Mortgage Loan that is not a Co-Op Mortgage Loan, |
| f. | The most recent electronic borrower rent roll files (the “Borrower Rent Roll Files”) for the Collateral Property or Collateral Properties that secure the Mortgage Loan (except for any Co-Op Mortgage Loans), |
| g. | The lease abstracts (the “Lease Abstracts”), lease agreements (the “Leases”) and/or lease estoppels (the “Estoppels,” together with the Lease Abstracts and Leases, the “Lease Documents”) relating to the commercial tenants at the Collateral Property or Collateral Properties that secure the Mortgage Loan (except for any Co-Op Mortgage Loans), |
| h. | A lender prepared Argus file (the “One Dag Argus File”) for the Collateral Property that secures the Mortgage Loan identified on the Mortgage Loan Schedule (as defined herein) as “One Dag” (the “One Dag Mortgage Loan”), |
| i. | Underwritten rent rolls (the “Underwritten Rent Rolls”) for the Collateral Property or Collateral Properties that secure the Mortgage Loan (except for any Co-Op Mortgage Loans), |
| j. | Electronic underwriting files (the “Underwriting Files”) prepared by the applicable Mortgage Loan Seller containing: |
| i. | The revenue and expense information for the Specified Periods and |
| ii. | The underwritten revenue and expense information for the underwritten period (the “Underwritten Period”) |
for the Collateral Property or Collateral Properties that secure the Mortgage Loan,
![]() |
Page 3 of 5 |
| k. | Instructions, assumptions and methodologies (the “Underwriting Instructions and Adjustments”) used to prepare the information on the ASRs, Underwritten Rent Rolls, Underwriting Files and/or Tenant Billing Schedules (as defined herein), which were included as footnotes to the Underwriting Files and/or were separately provided in e-mail or other written correspondence from the applicable Mortgage Loan Seller and |
| l. | Instructions, assumptions and methodologies, which are described in Attachment A. |
For the purpose of the procedures described in this report, the Depositor provided us with a schedule (the “Mortgage Loan Schedule”) containing a list of the Mortgage Loans and the original principal balance of each Mortgage Loan, which is shown on Exhibit 1 to Attachment A.
For the purpose of the procedures described in this report with respect to each of the first twenty (20) Mortgage Loans shown on the Mortgage Loan Schedule (collectively, the “Top 20 Mortgage Loans”) (except for any Co-Op Mortgage Loans), the Mortgage Loan Sellers, as applicable, on behalf of the Depositor, provided us with an electronic file with the applicable Mortgage Loan Seller’s calculation of the physical occupancy rate for each Historical Period (each, a “Historical Occupancy File”) for the Collateral Property or Collateral Properties that secure such Top 20 Mortgage Loan (only if the physical occupancy rate for such Historical Period was not included on the corresponding Borrower Operating Statement Data Files) (except for any Co-Op Mortgage Loans).
For the purpose of the procedures described in this report with respect to each of the first ten (10) Mortgage Loans shown on the Mortgage Loan Schedule (collectively, the “Top 10 Mortgage Loans”) (except for any Co-Op Mortgage Loans), the Mortgage Loan Sellers, as applicable, on behalf of the Depositor, provided us with the tenant billing schedule and any supplemental information prepared by the Mortgage Loan borrower(s) (each, a “Tenant Billing Schedule”) relating to the tenants at the Collateral Property or Collateral Properties that secure such Top 10 Mortgage Loan.
For certain Collateral Properties, we were instructed by the applicable Mortgage Loan Sellers, on behalf of the Depositor, to obtain information relating to the current property taxes for each such Collateral Property from the applicable tax assessor website (each, a “Tax Assessor Website,” and collectively, the “Tax Assessor Websites”).
For the purpose of the procedures described in this report, the Borrower Operating Statement Data Files, Appraisals, Borrower Budgets, Ground Rent Documents, Tax Bills, Insurance Review Files, Borrower Rent Roll Files, Lease Documents, One Dag Argus File, Historical Occupancy Files, Tenant Billing Schedules and Tax Assessor Websites are hereinafter collectively referred to as the “Source Documents.”
![]() |
Page 4 of 5 |
The procedures included in Attachment A were limited to comparing or recalculating certain information that is further described in Attachment A. The Depositor is responsible for the Subject Matter, Source Documents, ASRs, Underwritten Rent Rolls, Underwriting Files, Underwriting Instructions and Adjustments, Mortgage Loan Schedule and the determination of the instructions, assumptions and methodologies that are described herein. We were not requested to perform, and we have not performed, any procedures other than those listed in Attachment A with respect to the ASRs (as applicable), Underwritten Rent Rolls or Underwriting Files. We have not verified, and we make no representation as to, the appropriateness, accuracy, completeness or reasonableness of the Source Documents, ASRs (as applicable), Underwriting Instructions and Adjustments, Mortgage Loan Schedule or any other information provided to us, or that we were instructed to obtain, by the Depositor or Mortgage Loan Sellers, on behalf of the Depositor, upon which we relied in forming our findings. We performed no procedures to compare any information contained in any Source Document or ASR (as applicable) to any information contained in any other Source Document or ASR (as applicable). Accordingly, we make no representation and express no opinion or conclusion as to: (a) the existence of the Mortgage Loans, (b) the ability of any Mortgage Loan borrower(s) to repay the Mortgage Loans, (c) questions of legal or tax interpretation or (d) the appropriateness, accuracy, completeness or reasonableness of any instructions, assumptions and methodologies provided to us by the Depositor or Mortgage Loan Sellers, on behalf of the Depositor, that are described in this report. We undertake no responsibility to update this report for events and circumstances occurring after the date hereof.
This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants (the “AICPA”). An agreed-upon procedures engagement involves the practitioner performing specific procedures that the Specified Parties have agreed to and acknowledged to be appropriate for the purpose of the engagement and reporting on findings based on the procedures performed. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the Subject Matter or on any of the items referred to herein. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.
The agreed-upon procedures described in this report were not performed for the purpose of:
| a. | Satisfying any criteria for due diligence published by a nationally recognized statistical rating organization (a “rating agency”) or |
| b. | Making any findings with respect to: |
| i. | The value of the collateral securing the Mortgage Loans, |
| ii. | Whether the originator(s) of the Mortgage Loans complied with federal, state or local laws or regulations or |
| iii. | Any other factor or characteristic of the Mortgage Loans that would be material to the likelihood that the issuer of the Certificates will pay interest and principal in accordance with applicable terms and conditions. |
![]() |
Page 5 of 5 |
We are required to be independent of the Depositor and to meet our other ethical responsibilities, as applicable for agreed-upon procedures engagements set forth in the Preface: Applicable to All Members and Part 1 – Members in Public Practice of the Code of Professional Conduct established by the AICPA. Independence requirements for agreed-upon procedures engagements are less restrictive than independence requirements for audit and other attestation services.
This report is intended solely for the information and use of the Specified Parties and is not intended to be, and should not be, used by anyone other than the Specified Parties. It is not intended to be, and should not be, used by any other person or entity, including investors and rating agencies, who are not identified in the report as Specified Parties, but who may have access to this report as required by law or regulation.
/s/ Ernst & Young LLP
28 October 2026
![]() |
Attachment A Page 1 of 6 |
Background
For the purpose of the procedures described in this report, the Depositor indicated that the assets of the Issuing Entity will primarily consist of a pool of fixed rate commercial mortgage loans (the “Mortgage Loans”) secured by first mortgage liens on various types of commercial properties (each, a “Collateral Property,” and collectively, the “Collateral Properties”). The Mortgage Loans that are secured by co-op properties are hereinafter referred to as the “Co-Op Mortgage Loans.”
Procedures performed and our associated findings
Operating Statement Comparison and Recalculation Procedures
| 1. | Using the applicable Source Document(s) listed on the AUP Findings Schedules (as defined herein) and the Underwriting Instructions and Adjustments (as applicable) for each Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared: |
| a. | The effective gross revenue or total revenues, |
| b. | Total expenses and |
| c. | Net operating income or net cash flow |
for each Specified Period that is shown in the applicable Source Document(s) to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
For the purpose of this procedure, the Depositor instructed us to:
| a. | Omit non-cash and non-recurring revenues and expenses that are shown on the Borrower Operating Statement Data Files from the comparison of the information that is shown on the Underwriting File, |
| b. | Use a materiality threshold of +/- 3%, calculated as a percentage of the value as shown in the applicable Source Document(s), which is also below $10,000, |
| c. | Not perform the procedure described above for any of the Specified Periods that were not shown on the Underwriting Files for the Collateral Properties that secure the Mortgage Loans and |
| d. | Not perform the procedure described above for any Co-Op Mortgage Loans. |
![]() |
Attachment A Page 2 of 6 |
Historical Occupancy Comparison and Recalculation Procedures
| 2. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared, the physical occupancy rate for each Historical Period in the applicable Source Document(s) to the corresponding physical occupancy rates on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below). |
For the purpose of this procedure, the Depositor instructed us to:
| a. | Use a materiality threshold of +/- 0.5%, |
| b. | Not perform the procedure described above for any of the Historical Periods that were not shown on the Underwriting Files for the Collateral Properties that secure the Top 20 Mortgage Loans and |
| c. | Not perform the procedure described above for any Co-Op Mortgage Loans. |
Cashflow Reimbursement Comparison and Recalculation Procedures
| 3. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared, the cash flow reimbursements for the five largest tenants (by underwritten base rent revenue) at the Collateral Property or Collateral Properties that secure such Top 10 Mortgage Loan, as shown in the applicable Source Document(s), to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below). |
For the purpose of this procedure, the Depositor instructed us to:
| a. | Use a materiality threshold of +/- 10%, calculated as a percentage of the value as shown in the applicable Source Document(s), which is also below $10,000 and |
| b. | Not perform the procedure described above for any Co-Op Mortgage Loans. |
![]() |
Attachment A Page 3 of 6 |
Supporting Expense Comparison and Recalculation Procedures
| 4. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared, the ground rent expense of each Mortgage Loan for the Underwritten Period, as shown in the applicable Source Document(s), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below). |
For the purpose of this procedure, the Depositor instructed us to:
| a. | Use a materiality threshold of +/- 5%, calculated as a percentage of the value as shown in the applicable Source Document(s) and |
| b. | Not perform the procedure described above for any Co-Op Mortgage Loans. |
| 5. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for each Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared, or recalculated and compared, the tax expense and insurance expense amounts for the Underwritten Period (as applicable), as shown in the applicable Source Document(s), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below). |
For the purpose of this procedure, the Depositor instructed us to:
| a. | Only identify differences where the tax expense and insurance expense amounts in the applicable Source Document(s) exceeded a -5% and -$10,000 variance from the corresponding amounts on the Underwriting File and that were not explained in the Underwriting Instructions and Adjustments and |
| b. | Not perform the procedure described above for any Co-Op Mortgage Loans. |
![]() |
Attachment A Page 4 of 6 |
Lease Expiration and Termination Comparison Procedures
| 6. | Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for the Collateral Property or Collateral Properties that secure each of the first fifteen (15) Mortgage Loans shown on the Mortgage Loan Schedule (collectively, the “Top 15 Mortgage Loans”) that is not a Co-Op Mortgage Loan (as applicable), we compared: |
| a. | The lease expiration date only for the commercial tenants (ordered, from largest to smallest, by the underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue (a maximum of ten tenants), as shown on the Underwritten Rent Roll, at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan and |
| b. | The lease early termination options for the ten largest commercial tenants (by underwritten base rent revenue) at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan, |
all as shown in the applicable Source Document(s), to the corresponding information on the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
Using the applicable Source Document(s) listed on the AUP Findings Schedules and the Underwriting Instructions and Adjustments (as applicable) for the Collateral Property or Collateral Properties that secure each Mortgage Loan that is not a Top 15 Mortgage Loan or Co-Op Mortgage Loan (as applicable), we compared the lease expiration date and lease early termination options for the five largest commercial tenants (by underwritten base rent revenue) at the Collateral Property or Collateral Properties that secure such Mortgage Loan, as shown in the applicable Source Document(s), to the corresponding information on the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
For the purpose of the lease expiration date comparison procedures, the Depositor instructed us to:
| a. | Use a materiality threshold of +/ 90 days and |
| b. | Not perform the procedures described above for any Co-Op Mortgage Loans. |
![]() |
Attachment A Page 5 of 6 |
Underwritten Cashflow Comparison and Recalculation Procedures
| 7. | Using: |
| a. | The TTM Period revenue and expense information that is contained on the Underwriting File, |
| b. | The underwritten revenue and expense information that is contained on the Underwriting File and |
| c. | The Underwriting Instructions and Adjustments |
for each Mortgage Loan that is not a Co-Op Mortgage Loan (as applicable), we compared the underwritten revenue and expense line items, as shown on the Underwriting File, to the corresponding TTM Period revenue and expense line items, as shown on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
For the purpose of this procedure, the Depositor instructed us to:
| a. | Use a materiality threshold of +/- 10%, calculated as a percentage of the TTM Period revenue and expense line item value, as shown on the Underwriting File, |
| b. | Only identify differences over the 10% materiality threshold (calculated as described in a. above) that were not explained in the Underwriting Instructions and Adjustments and |
| c. | Not perform the procedure described above for any Co-Op Mortgage Loans. |
Using:
| a. | Information on the Underwriting Files, |
| b. | Information in the Source Documents, |
| c. | Information in the ASRs, |
| d. | Information on the Underwritten Rent Rolls and |
| e. | The Underwriting Instructions and Adjustments |
for each Mortgage Loan (as applicable), and the additional instruction provided by the Depositor described in item b. of the succeeding paragraph of this Item, we recalculated and compared the underwritten revenue and expense line items on the Underwriting File (except for the “Base Rents” and “Rent Steps” line items shown on the Underwriting File for the Mortgage Loan identified on the Mortgage Loan Schedule as “Arizona Mills” (the “Arizona Mills Mortgage Loan”) for which we recalculated base rents and rent steps only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 75% of the aggregate underwritten base rent revenue for occupied tenants, as shown on the Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).
![]() |
Attachment A Page 6 of 6 |
Underwritten Cashflow Comparison and Recalculation Procedures (continued)
| 7. | (continued) |
For the purpose of this procedure, the Depositor instructed us to:
| a. | Use a materiality threshold for each underwritten revenue and expense line item of +/- 3%, calculated as a percentage of the value as shown on the Underwriting File, which is also below $25,000, and |
| b. | Assume that an underwritten revenue or expense line item is based on the TTM Period if the Underwriting Instructions and Adjustments do not include information for such revenue or expense line item. |
| 8. | Subsequent to the performance of the procedures described in the preceding Items, the Mortgage Loan Sellers, on behalf of the Depositor, provided us with certain updated ASRs (as applicable), Underwritten Rent Rolls and Underwriting Files for each Mortgage Loan (as applicable), which in certain cases included updated Underwriting Instructions and Adjustments. As instructed by the Depositor, we compared the results of the recalculations or comparisons for each Mortgage Loan that are described in the preceding Items to the corresponding information on the updated ASRs (as applicable), Underwritten Rent Rolls or Underwriting Files (as applicable). All such compared information was in agreement. Attached as Exhibit 2 to Attachment A is a schedule for each Mortgage Loan (collectively, the “AUP Findings Schedules”), which contains the primary Source Documents for each Mortgage Loan that were used to perform the procedures described in the preceding Items and the results of the comparison procedures described in the preceding two sentences of this Item. |
Exhibit 1 to Attachment A
Page 1 of 2
Mortgage Loan Schedule
| Mortgage Loan | Co-Op Mortgage Loan | Original Principal Balance |
| Colorado Mills | No | $80,000,000 |
| Phoenix Industrial Portfolio XVI | No | $65,000,000 |
| 700 6th Street | No | $54,197,000 |
| OKC Outlets | No | $52,170,000 |
| The Falls | No | $50,000,000 |
| One Dag | No | $40,100,000 |
| Silverado Ranch Plaza | No | $38,000,000 |
| Arizona Mills | No | $28,000,000 |
| Hampton Inn Tropicana | No | $26,500,000 |
| Harbor Square | No | $22,500,000 |
| Southport Commons | No | $21,614,500 |
| Parkway Realty Portfolio | No | $18,500,000 |
| Security Public Storage – Walnut Creek | No | $17,500,000 |
| 224 Avenue B | No | $17,000,000 |
| 58 & 60-62 Second Avenue | No | $16,000,000 |
| The Pointe at Polaris | No | $15,500,000 |
| The Ritz Tower | No | $15,000,000 |
| 340-350 West 57th Street | No | $12,500,000 |
| 400 Arcola Road | No | $10,000,000 |
| Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. | Yes | $10,000,000 |
| Boynton Medplex | No | $9,450,000 |
| 94-11 59th Avenue Corporation | Yes | $9,000,000 |
| NC Self Storage | No | $9,000,000 |
| NOVA Retail 2-Pack | No | $8,000,000 |
| Bronxville Terrace Owners Corp. | Yes | $7,500,000 |
| 270 Bronxville Road Owners, Inc. | Yes | $7,500,000 |
| Inwood Owners, Inc. | Yes | $7,050,000 |
| 675 West End Owners Corp. | Yes | $6,750,000 |
| 172 Madison | No | $6,750,000 |
| Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. | Yes | $6,500,000 |
| Columbia Marketplace | No | $6,500,000 |
| Village of Shawnee, Inc. | Yes | $6,500,000 |
| 200 Allegheny | No | $6,000,000 |
| Lincoln Co-Operative Apartments, Inc. | Yes | $5,500,000 |
| Madison Court Apartment Corp. | Yes | $5,500,000 |
| Highlander Hall Owners, Inc. | Yes | $5,300,000 |
| 480 Riverdale Avenue Tenants Corp. | Yes | $5,200,000 |
| Pismo Beach and Queenstown Premium Outlets | No | $5,000,000 |
| College Square III | No | $4,850,000 |
| Barnes Gardens Owners Corp. | Yes | $4,750,000 |
| Compton Owners Corp. | Yes | $4,600,000 |
| MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. | Yes | $4,500,000 |
Exhibit 1 to Attachment A
Page 2 of 2
| Mortgage Loan | Co-Op Mortgage Loan | Original Principal Balance |
| Forest Park Owners Corp. | Yes | $4,250,000 |
| CubeSmart Cape Coral | No | $4,200,000 |
| McLean Towers Inc. | Yes | $4,150,000 |
| 150-15 79 Ave. Owners Corp. | Yes | $3,250,000 |
| Beechwood Gardens Owners, Inc. | Yes | $3,100,000 |
| 2750 Johnson Owners Corp. | Yes | $2,870,000 |
| 310 East 49th Owners Corp. | Yes | $2,800,000 |
| Bayview Owners Corp. | Yes | $2,800,000 |
| Midland Plaza Apartments Corp. | Yes | $2,650,000 |
| 682 Tenant Corporation | Yes | $2,600,000 |
| 710 Owners Corporation | Yes | $2,500,000 |
| 135 Prospect Tenants Corp. | Yes | $2,500,000 |
| 235 West 70th Street Owners Corp. | Yes | $2,500,000 |
| 34-43 60th Street Owners Corp. | Yes | $2,500,000 |
| 250 Cabrini Boulevard, Inc. | Yes | $2,400,000 |
| Orgonic Forms, Inc. | Yes | $2,000,000 |
| 80-82 Charles St. Owners Corp. | Yes | $1,525,000 |
| 222 Bowery Owners Corp. | Yes | $1,400,000 |
| 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. | Yes | $1,350,000 |
| 40th Street Owners Corp. | Yes | $1,100,000 |
| 13912 Owners Corp. | Yes | $1,080,000 |
| Note: | For any pari passu Mortgage Loans, the original principal balance in the table above represents the portion of the whole loan that will be included in the Issuing Entity’s securitization transaction. |
Exhibit 2 to Attachment A
AUP Findings Schedules
| Colorado Mills | ||||
| Mortgage Loan Seller: GSMC | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $80,000,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Historical Occupancy File | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Borrower Rent Roll File and Lease Abstract | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Borrower Budget and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases, Borrower Rent Roll File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Phoenix Industrial Portfolio XVI | ||||
| Mortgage Loan Seller: UBS AG | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $65,000,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Appraisals | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Historical Occupancy File | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Leases and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisals, Tax Bills, Tax Assessor Website and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 700 6th Street | ||||
| Mortgage Loan Seller: CREFI | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $54,197,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Historical Occupancy Files | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Leases, Tenant Billing Schedule and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisal, Tax Bills and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| OKC Outlets | ||||
| Mortgage Loan Seller: Barclays | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $52,170,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal, Tax Bills and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Historical Occupancy File | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Leases | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| The Falls | ||||
| Mortgage Loan Seller: GACC | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $50,000,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Historical Occupancy File | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Lease Abstracts and Borrower Rent Roll File | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Borrower Budget | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases, Lease Abstracts and Borrower Rent Roll File | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| One Dag | ||||
| Mortgage Loan Seller: JPMCB | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $40,100,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Historical Occupancy File, Borrower Rent Roll File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | One Dag Argus File and Leases | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | One Dag Argus File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Estoppels | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Silverado Ranch Plaza | ||||
| Mortgage Loan Seller: CREFI | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $38,000,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Historical Occupancy Files | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Leases, Tenant Billing Schedule and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bill and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Estoppels | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Arizona Mills | ||||
| Mortgage Loan Seller: BMO | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $28,000,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Borrower Rent Roll File | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Borrower Operating Statement Data Files, Borrower Budget, Tax Assessor Website, Insurance Review File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Lease Abstracts | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Hampton Inn Tropicana | ||||
| Mortgage Loan Seller: SMC | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $26,500,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Appraisal | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Borrower Operating Statement Data Files | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
N/A | N/A | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Harbor Square | ||||
| Mortgage Loan Seller: BMO | Top 10 Mortgage Loan: | Yes | ||
| Original Principal Balance: $22,500,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | Borrower Operating Statement Data Files, Leases, Tenant Billing Schedule and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Southport Commons | ||||
| Mortgage Loan Seller: GSMC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $21,614,500 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bill, Insurance Review File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Estoppels | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Parkway Realty Portfolio | ||||
| Mortgage Loan Seller: GACC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $18,500,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Appraisals | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
N/A | N/A | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Security Public Storage - Walnut Creek | ||||
| Mortgage Loan Seller: GACC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $17,500,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal, Tax Bill and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bill and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
N/A | N/A | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 224 Avenue B | ||||
| Mortgage Loan Seller: CREFI | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $17,000,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisal, Insurance Review File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 58 & 60-62 Second Avenue | ||||
| Mortgage Loan Seller: CREFI | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $16,000,000 | Top 15 Mortgage Loan: | Yes | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Appraisals | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Assessor Website and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| The Pointe at Polaris | ||||
| Mortgage Loan Seller: GACC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $15,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Insurance Review File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Lease Abstracts | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| The Ritz Tower | ||||
| Mortgage Loan Seller: CREFI | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $15,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Appraisal | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | Ground Rent Documents and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisal and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
N/A | N/A | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 340-350 West 57th Street | ||||
| Mortgage Loan Seller: CREFI | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $12,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | Historical Occupancy File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Appraisal and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Estoppels | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASR, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 400 Arcola Road | ||||
| Mortgage Loan Seller: GSMC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $10,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | N/A | N/A | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | N/A | N/A | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASR, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Fillmore Gardens Co-operative, Inc. a/k/a The Fillmore Gardens Co-operative, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $10,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | Yes | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Boynton Medplex | ||||
| Mortgage Loan Seller: Barclays | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $9,450,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | N/A | N/A | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
N/A | N/A | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 94-11 59th Avenue Corporation | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $9,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| NC Self Storage | ||||
| Mortgage Loan Seller: CREFI | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $9,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal, Tax Assessor Website and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
N/A | N/A | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| NOVA Retail 2-Pack | ||||
| Mortgage Loan Seller: GSMC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $8,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Estoppels | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Bronxville Terrace Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $7,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 270 Bronxville Road Owners, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $7,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Inwood Owners, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $7,050,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 675 West End Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $6,750,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 172 Madison | ||||
| Mortgage Loan Seller: GSMC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $6,750,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Appraisal | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Assessor Website and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases, Borrower Rent Roll File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Blindbrook Lodge Owners Inc. a/k/a Blind Brook Lodge Owners Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $6,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Columbia Marketplace | ||||
| Mortgage Loan Seller: SMC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $6,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bills and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Borrower Rent Roll File | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Village of Shawnee, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $6,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 200 Allegheny | ||||
| Mortgage Loan Seller: GSMC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $6,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Borrower Budget and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Estoppels | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Lincoln Co-Operative Apartments, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $5,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Madison Court Apartment Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $5,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Highlander Hall Owners, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $5,300,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 480 Riverdale Avenue Tenants Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $5,200,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Pismo Beach and Queenstown Premium Outlets | ||||
| Mortgage Loan Seller: Barclays | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $5,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Borrower Budget and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| College Square III | ||||
| Mortgage Loan Seller: GACC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $4,850,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Insurance Review File and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
Leases and Lease Abstracts | No Exceptions Noted | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Barnes Gardens Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $4,750,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Compton Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $4,600,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| MOR Seventh Avenue Owners Corp. a/k/a MOR Seventh Avenue Owner's Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $4,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Forest Park Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $4,250,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| CubeSmart Cape Coral | ||||
| Mortgage Loan Seller: SMC | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $4,200,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | No | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 1 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information as shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File. Identify any variance above a 3% and $10,000 threshold. | Borrower Operating Statement Data Files, Appraisal, Tax Bills and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| HISTORICAL OCCUPANCY COMPARISON AND RECALCULATION PROCEDURES | ||||
| 2 | For each Top 20 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the physical occupancy rate for each Historical Period shown in the Source Document(s) listed (as applicable) to the physical occupancy rates on the Underwriting File. Identify any variance above a 0.5% threshold. | N/A | N/A | |
| CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES | ||||
| 3 | For each Top 10 Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) as shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. Identify any variance above a 10% and $10,000 threshold. | N/A | N/A | |
| SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES | ||||
| 4 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the ground rent expense as shown in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold. | N/A | N/A | |
| 5 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, compare, or recalculate and compare, the tax expense and insurance expense amounts as shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File. Identify any variance that exceeds a -5% and -$10,000 threshold. | Tax Bill and Insurance Review File | No Exceptions Noted | |
| LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES | ||||
| 6 | For each Top 15 Mortgage Loan that is not a Co-Op Mortgage Loan, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue, with a maximum of ten commercial tenants) and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. For each Mortgage Loan that is not a Top 15 Mortgage Loan or a Co-Op Mortgage Loan, compare the lease expiration date (for the top five commercial tenants by underwritten base rent revenue) and lease early termination options (for the top five commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll). Identify any variance above a 90-day threshold. |
N/A | N/A | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| McLean Towers Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $4,150,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 150-15 79 Ave. Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $3,250,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Beechwood Gardens Owners, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $3,100,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 2750 Johnson Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,870,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 310 East 49th Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,800,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Bayview Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,800,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Midland Plaza Apartments Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,650,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 682 Tenant Corporation | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,600,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 710 Owners Corporation | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 135 Prospect Tenants Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 235 West 70th Street Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 34-43 60th Street Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,500,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 250 Cabrini Boulevard, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,400,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| Orgonic Forms, Inc. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $2,000,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 80-82 Charles St. Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $1,525,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 222 Bowery Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $1,400,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 1122 Yonkers Avenue Ltd. a/k/a 1122 Yonkers Avenue, Ltd. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $1,350,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 40th Street Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $1,100,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||
| 13912 Owners Corp. | ||||
| Mortgage Loan Seller: NCB | Top 10 Mortgage Loan: | No | ||
| Original Principal Balance: $1,080,000 | Top 15 Mortgage Loan: | No | ||
| Top 20 Mortgage Loan: | No | |||
| Co-Op Mortgage Loan: | Yes | |||
| The following items refer to the procedures described in Attachment A: | ||||
| Item | Description of the Procedures | Primary Source Document(s) Used | Findings | |
| UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES | ||||
| 7 | For each Mortgage Loan that is not a Co-Op Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File. Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments. For each Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate and compare the underwritten revenue, expense and net operating income line items that are shown on the Underwriting File. Identify any variance above 3% and $25,000. |
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments | No Exceptions Noted | |
| **N/A: Not Applicable | ||||