EX-2 5 exh_2.htm UNDERWRITING INFORMATION COMPARISON AGREED-UPON PROCEDURES REPORT, DATED FEBRUARY 5, 2019, OF ERNST & YOUNG LLP

Exhibit 2

JPMCC Commercial Mortgage Securities Trust 2019-COR4

Commercial Mortgage Pass-Through Certificates, Series 2019-COR4

 

 

Report To:

J.P. Morgan Chase Commercial Mortgage Securities Corp.

JPMorgan Chase Bank, National Association

LoanCore Capital Markets LLC

Deutsche Bank Securities Inc.

 

5 February 2019

 

 
Report Cover Portrait.jpg

 

 

 

 

Adobe Systems

Ernst & Young LLP

5 Times Square

New York, NY 10036

Tel: +1 212 773 3000

ey.com

 

Report of Independent Accountants on Applying Agreed-Upon Procedures

 

 

J.P. Morgan Chase Commercial Mortgage Securities Corp.

JPMorgan Chase Bank, National Association

383 Madison Avenue

New York, New York 10179

 

LoanCore Capital Markets LLC

55 Railroad Avenue, Suite 100

Greenwich, Connecticut 06830

 

Deutsche Bank Securities Inc.

60 Wall Street, 10th Floor

New York, New York 10005

 

 

 

Re:

JPMCC Commercial Mortgage Securities Trust 2019-COR4 (the “Issuing Entity”)

Commercial Mortgage Pass-Through Certificates, Series 2019-COR4 (the “Certificates”)

 

 

We have performed the procedures enumerated in Attachment A, which were agreed to by the addressees of this report (the “Specified Parties”), solely to assist J.P. Morgan Chase Commercial Mortgage Securities Corp. (the “Depositor”) with respect to certain information relating to the Mortgage Loans (as defined in Attachment A) relating to the Issuing Entity’s securitization transaction. This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants. The sufficiency of the procedures is solely the responsibility of the Specified Parties. Consequently, we make no representation regarding the sufficiency 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.

 

For the purpose of the procedures described in this report, JPMorgan Chase Bank, National Association (“JP Morgan”), LoanCore Capital Markets LLC (“LoanCore,” together with JP Morgan, the “Mortgage Loan Sellers”) or Deutsche Bank Securities Inc. (“DBSI”), 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 (as defined in Attachment A) or Collateral Properties (as defined in Attachment A) that secure the Mortgage Loan,

 

 

 

Adobe Systems   Page 2 of 5

 

b.The most recent appraisal reports (the “Appraisals”) prepared for the applicable Mortgage Loan Seller or DBSI, which contains 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.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”) (except for the Mortgage Loan identified on the Mortgage Loan Schedule (as defined herein) as “Colony Square Outparcels” (the “Colony Square Outparcels Mortgage Loan”)),
iii.Most recent insurance review file (the “Insurance Review File”) and
iv.Most recent insurance bills (the “Insurance Bills”)

for the Collateral Property or Collateral Properties that secure the Mortgage Loan,

d.Asset summary report(s) (the “ASRs”),
e.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,
f.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 tenants at the Collateral Property or Collateral Properties that secure the Mortgage Loan,
g.Underwritten rent rolls (the “Underwritten Rent Rolls”) for the Collateral Property or Collateral Properties that secure the Mortgage Loan,
h.Electronic underwriting files (the “Underwriting Files”) prepared by the applicable Mortgage Loan Seller or DBSI containing:

 

 

 

Adobe Systems   Page 3 of 5

 

i.The revenue and expense information for the Specified Periods (except for the Year One Period for the Mortgage Loans identified on the Mortgage Loan Schedule as “Renaissance Seattle” (the “Renaissance Seattle Mortgage Loan”), “Saint Louis Galleria” (the “Saint Louis Galleria Mortgage Loan”), “Grand Hyatt Seattle” (the “Grand Hyatt Seattle Mortgage Loan”), “RDM Chicago Portfolio” (the “RDM Chicago Portfolio Mortgage Loan”), “Altura Office Building” (the “Altura Office Building Mortgage Loan”) and “North Oak Marketplace” (the “North Oak Marketplace Mortgage Loan”), the Historical 3 Year Period for the Mortgage Loans identified on the Mortgage Loan Schedule as “Bedford Square” (the “Bedford Square Mortgage Loan”), “Inland Empire Office Portfolio I” (the “Inland Empire Office Portfolio I Mortgage Loan”) and “Inland Empire Office Portfolio II” (the “Inland Empire Office Portfolio II Mortgage Loan”), the TTM Period for the Mortgage Loans identified on the Mortgage Loan Schedule as “Fleet Farm Distribution Center” (the “Fleet Farm Distribution Center Mortgage Loan”), “Estrella Healthcare Campus” (the “Estrella Healthcare Campus Mortgage Loan”) and “Liberty Commons” (the “Liberty Commons Mortgage Loan”), the 2016 Historical Period for the Mortgage Loan identified on the Mortgage Loan Schedule as “Pier 54 Seattle” (the “Pier 54 Seattle Mortgage Loan”), the Historical Periods for the Mortgage Loans identified on the Mortgage Loan Schedule as “CBBC Industrial Portfolio” (the “CBBC Industrial Portfolio Mortgage Loan”), “1501 Experiment Farm Road” (the “1501 Experiment Farm Road Mortgage Loan”) and the Colony Square Outparcels Mortgage Loan, the 2015 Historical Period and 2016 Historical Period for the Mortgage Loans identified on the Mortgage Loan Schedule as “221 S Franklin” (the “221 S Franklin Mortgage Loan”) and “LA Fitness Van Nuys” (the “LA Fitness Van Nuys Mortgage Loan”), the 2017 Historical Period for the Mortgage Loan identified on the Mortgage Loan Schedule as “2581 Junction” (the “2581 Junction Mortgage Loan”), the 2015 Historical Period for the Mortgage Loans identified on the Mortgage Loan Schedule as “The Strand” (“The Strand Mortgage Loan”) and “Vallejo MHC & RV Park” (the “Vallejo MHC & RV Park Mortgage Loan”), the Specified Periods for the Mortgage Loans identified on the Mortgage Loan Schedule as “Medical Office & Walgreens Portfolio” (the “Medical Office & Walgreens Portfolio Mortgage Loan”) and “Fresenius & Davita Portfolio” (the “Fresenius & Davita Portfolio Mortgage Loan”) and the 2015 Historical Period and TTM Period for the Mortgage Loan identified on the Mortgage Loan Schedule as “Carlsbad” (the “Carlsbad Mortgage Loan”)) and

 

 

ii.
Adobe Systems   Page 4 of 5

 

iii.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,

i.Instructions, assumptions and methodologies (the “Underwriting Instructions and Adjustments”) used by the applicable Mortgage Loan Seller or DBSI to prepare the information on the ASRs, Underwritten Rent Rolls and/or Underwriting Files, 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 or DBSI and
j.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 twenty (20) largest Mortgage Loans (by original principal balance) in the order shown on the Mortgage Loan Schedule (the “Top 20 Mortgage Loans”), the Mortgage Loan Sellers or DBSI, as applicable, on behalf of the Depositor, provided us with an electronic file with the applicable Mortgage Loan Seller’s or DBSI’s calculation of the physical occupancy rate for each Historical Period (each, a “Historical Occupancy File”) (except for the Historical Periods for the Bedford Square Mortgage Loan, the Mortgage Loan identified on the Mortgage Loan Schedule as “Peachtree Corners Marketplace” (the “Peachtree Corners Marketplace Mortgage Loan”), Pier 54 Seattle Mortgage Loan, CBBC Industrial Portfolio Mortgage Loan and The Strand Mortgage Loan, the TTM Period for the Fleet Farm Distribution Center Mortgage Loan, the 2015 Historical Period and 2016 Historical Period for the 221 S Franklin Mortgage Loan and LA Fitness Van Nuys Mortgage Loan, the 2017 Historical Period for the 2581 Junction Mortgage Loan and the Historical 3 Year Period for the Inland Empire Office Portfolio I Mortgage Loan and Inland Empire Office Portfolio II Mortgage Loan) 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).

 

For certain Collateral Properties, we were instructed by the applicable Mortgage Loan Sellers or DBSI, 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, Ground Rent Documents, Tax Bills, Insurance Review Files, Insurance Bills, Borrower Rent Roll Files, Lease Documents, Historical Occupancy Files and Tax Assessor Websites are hereinafter collectively referred to as the “Source Documents.”

 

 

 

Adobe Systems   Page 5 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 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, Underwritten Rent Rolls or Underwriting Files. We have not verified, and we make no representation as to, the accuracy, completeness or reasonableness of the Source Documents, Underwriting Instructions and Adjustments, Mortgage Loan Schedule or any other information provided to us, or that we were instructed to obtain, by the Depositor, the Mortgage Loan Sellers or DBSI, on behalf of the Depositor, upon which we relied in forming our findings. Accordingly, we make no representation and express no opinion 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 and (d) the accuracy, completeness or reasonableness of any instructions, assumptions and methodologies provided to us by the Depositor, the Mortgage Loan Sellers or DBSI, 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.

 

We were not engaged to, and did not, conduct an examination to express an opinion or a review to express a conclusion in accordance with attestation standards established by the American Institute of Certified Public Accountants 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 originators 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.

 

This report is intended solely for the 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

 

5 February 2019

 

 

 

Adobe Systems  

Attachment A

Page 1 of 8

 

Background

 

For the purpose of the procedures described in this report, the Depositor indicated that the assets of the Issuing Entity will primary consist of a pool of 38 fixed rate commercial mortgage loans (the “Mortgage Loans”) secured by first mortgage liens on 56 commercial, multifamily and manufactured housing properties (each, a “Collateral Property,” and collectively, the “Collateral Properties”).

 

Procedures performed and our associated findings

 

Operating Statement Comparison and Recalculation Procedures

 

1.Using:
a.Information on the Borrower Operating Statement Data Files,
b.Information in the Appraisal(s) and
c.The Underwriting Instructions and Adjustments

for each Mortgage Loan (as applicable), we compared, or recalculated and compared:

i.The effective gross revenue or total revenues,
ii.Total expenses and
iii.Net operating income or net cash flow

for each Specified Period that is shown on the Borrower Operating Statement Data Files or Appraisal(s) (as applicable) (except for the Year One Period for the Renaissance Seattle Mortgage Loan, Saint Louis Galleria Mortgage Loan, Grand Hyatt Seattle Mortgage Loan, RDM Chicago Portfolio Mortgage Loan, Altura Office Building Mortgage Loan and North Oak Marketplace Mortgage Loan, the Historical 3 Year Period for the Bedford Square Mortgage Loan, Inland Empire Office Portfolio I Mortgage Loan and Inland Empire Office Portfolio II Mortgage Loan, the TTM Period for the Fleet Farm Distribution Center Mortgage Loan, Estrella Healthcare Campus Mortgage Loan and Liberty Commons Mortgage Loan, the 2016 Historical Period for the Pier 54 Seattle Mortgage Loan, the Historical Periods for the CBBC Industrial Portfolio Mortgage Loan, 1501 Experiment Farm Road Mortgage Loan and Colony Square Outparcels Mortgage Loan, the 2015 Historical Period and 2016 Historical Period for the 221 S Franklin Mortgage Loan and LA Fitness Van Nuys Mortgage Loan, the 2017 Historical Period for the 2581 Junction Mortgage Loan, the 2015 Historical Period for The Strand Mortgage Loan and Vallejo MHC & RV Park Mortgage Loan, the Specified Periods for the Medical Office & Walgreens Portfolio Mortgage Loan and Fresenius & DaVita Portfolio Mortgage Loan and the 2015 Historical Period and TTM Period for the Carlsbad Mortgage Loan) to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers or DBSI (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

 

 

Adobe Systems  

Attachment A

Page 2 of 8

 

Operating Statement Comparison and Recalculation Procedures (continued)

 

1.(continued)

 

The Depositor instructed us to not perform the procedures described above for the Year One Period for the Renaissance Seattle Mortgage Loan, Saint Louis Galleria Mortgage Loan, Grand Hyatt Seattle Mortgage Loan, RDM Chicago Portfolio Mortgage Loan, Altura Office Building Mortgage Loan and North Oak Marketplace Mortgage Loan, the Historical 3 Year Period for the Bedford Square Mortgage Loan, Inland Empire Office Portfolio I Mortgage Loan and Inland Empire Office Portfolio II Mortgage Loan, the TTM Period for the Fleet Farm Distribution Center Mortgage Loan, Estrella Healthcare Campus Mortgage Loan and Liberty Commons Mortgage Loan, the 2016 Historical Period for the Pier 54 Seattle Mortgage Loan, the Historical Periods for the CBBC Industrial Portfolio Mortgage Loan, 1501 Experiment Farm Road Mortgage Loan and Colony Square Outparcels Mortgage Loan, the 2015 Historical Period and 2016 Historical Period for the 221 S Franklin Mortgage Loan and LA Fitness Van Nuys Mortgage Loan, the 2017 Historical Period for the 2581 Junction Mortgage Loan, the 2015 Historical Period for The Strand Mortgage Loan and Vallejo MHC & RV Park Mortgage Loan, the Specified Periods for the Medical Office & Walgreens Portfolio Mortgage Loan and Fresenius & DaVita Portfolio Mortgage Loan and the 2015 Historical Period and TTM Period for the Carlsbad Mortgage Loan.

 

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 and
b.Use a materiality threshold of +/- 3%, calculated as a percentage of the value as shown on the Borrower Operating Statement Data Files or Appraisal(s) (as applicable).

 

We performed no procedures to compare any information on the Borrower Operating Statement Data Files to any of the corresponding information on the Appraisal(s).

 

 

 

Adobe Systems  

Attachment A

Page 3 of 8

 

Historical Occupancy Comparison Procedures

 

2.Using:
a.Information on the Historical Occupancy Files,
b.Information on the Borrower Operating Statement Data Files,
c.Information on the Borrower Rent Roll Files and
d.The Underwriting Instructions and Adjustments

for each Top 20 Mortgage Loan (as applicable) (except for the Historical Periods for the Bedford Square Mortgage Loan, Peachtree Corners Marketplace Mortgage Loan, Pier 54 Seattle Mortgage Loan, CBBC Industrial Portfolio Mortgage Loan and The Strand Mortgage Loan, the TTM Period for the Fleet Farm Distribution Center Mortgage Loan, the 2015 Historical Period and 2016 Historical Period for the 221 S Franklin Mortgage Loan and LA Fitness Van Nuys Mortgage Loan, the 2017 Historical Period for the 2581 Junction Mortgage Loan and the Historical 3 Year Period for the Inland Empire Office Portfolio I Mortgage Loan and Inland Empire Office Portfolio II Mortgage Loan), we compared the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files (as applicable) to the corresponding physical occupancy rates on the Underwriting File. We provided the Mortgage Loan Sellers or DBSI (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

The Depositor instructed us to not perform the procedure described above for the Historical Periods for the Bedford Square Mortgage Loan, Peachtree Corners Marketplace Mortgage Loan, Pier 54 Seattle Mortgage Loan, CBBC Industrial Portfolio Mortgage Loan and The Strand Mortgage Loan, the TTM Period for the Fleet Farm Distribution Center Mortgage Loan, the 2015 Historical Period and 2016 Historical Period for the 221 S Franklin Mortgage Loan and LA Fitness Van Nuys Mortgage Loan, the 2017 Historical Period for the 2581 Junction Mortgage Loan and the Historical 3 Year Period for the Inland Empire Office Portfolio I Mortgage Loan and Inland Empire Office Portfolio II Mortgage Loan.

 

For the purpose of this procedure, the Depositor, instructed us to use an absolute materiality threshold of +/- 0.5%.

 

We performed no procedures to compare any information on the Historical Occupancy Files to any of the corresponding information on the Borrower Operating Statement Data Files or Borrower Rent Roll Files.

 

 

 

 

Adobe Systems  

Attachment A

Page 4 of 8

 

Cashflow Reimbursement Comparison Procedures

 

3.Using:
a.Information on the Borrower Rent Roll Files,
b.Information in the Leases,
c.Information on the Borrower Operating Statement Data Files and
d.The Underwriting Instructions and Adjustments

for each of the ten (10) largest Mortgage Loans (by original principal balance) in the order shown on the Mortgage Loan Schedule (the “Top 10 Mortgage Loans”) (as applicable) (except for the CBBC Industrial Portfolio Mortgage Loan), we 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 on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files (as applicable), to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. We provided the Mortgage Loan Sellers or DBSI (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

The Depositor instructed us to not perform the procedure described above for the CBBC Industrial Portfolio Mortgage Loan.

 

For the purpose of this procedure, the Depositor instructed us to use a materiality threshold of +/- 10%, calculated as a percentage of the value as shown on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files (as applicable).

 

We performed no procedures to compare any information on the Borrower Rent Roll Files to any of the corresponding information on the Leases or Borrower Operating Statement Data Files.

 

Supporting Expense Comparison and Recalculation Procedures

 

4.Using:
a.Information in the Ground Rent Documents and
b.The Underwriting Instructions and Adjustments

for each Mortgage Loan (as applicable), we compared, or recalculated and compared, the ground rent expense of each Mortgage Loan for the TTM Period, as shown in the Ground Rent Documents, to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers or DBSI (as applicable) a list of any differences that were found (subject to the instruction provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to use a materiality threshold of +/- 5%, calculated as a percentage of the value as shown in the Ground Rent Documents.

 

 

 

Adobe Systems  

Attachment A

Page 5 of 8

 

Supporting Expense Comparison and Recalculation Procedures (continued)

 

5.Using:
a.Information in the Tax Bills,
b.Information on the Tax Assessor Websites,
c.Information in the Insurance Review Files,
d.Information in the Insurance Bills and
e.The Underwriting Instructions and Adjustments

for each Mortgage Loan (as applicable), we compared the tax expense and insurance expense amounts for the TTM Period or Underwritten Period (as applicable), as shown in the Source Documents listed in a. through d. above (as applicable) (except for the tax expense amount for the Colony Square Outparcels Mortgage Loan), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers or DBSI (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

The Depositor instructed us to not perform the procedure described above for the tax expense amount for the Colony Square Outparcels Mortgage Loan.

 

For the purpose of this procedure, the Depositor instructed us to only identify differences where the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills (as applicable) 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.

 

We performed no procedures to compare any information on the Tax Bills to any of the corresponding information on the Tax Assessor Websites, Insurance Review Files or Insurance Bills.

 

Lease Expiration and Termination Comparison Procedures

 

6.Using:
a.Information in the Lease Abstracts,
b.Information in the Leases,
c.Information in the Estoppels,
d.Information in the Borrower Rent Roll Files and
e.The Underwriting Instructions and Adjustments

for the Collateral Property or Collateral Properties that secure each of the fifteen (15) largest Mortgage Loans (by original principal balance) in the order shown on the Mortgage Loan Schedule (the “Top 15 Mortgage Loans”) (as applicable) (except for the 221 S Franklin Mortgage Loan), we compared:

i.The lease expiration date only for the 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, as shown on the Underwritten Rent Roll, at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan (except for the Mortgage Loan identified on the Mortgage Loan Schedule as “Liberty Station Retail” (the “Liberty Station Retail Mortgage Loan”) for which we completed this procedure for the top 75% of tenants (by underwritten base rent revenue)) and

 

 

ii.
Adobe Systems  

Attachment A

Page 6 of 8

 

Lease Expiration and Termination Comparison Procedures (continued)

 

6.(continued)

 

iii.The lease early termination options for the ten largest 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 Source Documents listed in a. through d. above (as applicable), 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 or DBSI (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

Using:

a.Information in the Lease Abstracts,
b.Information in the Leases,
c.Information in the Estoppels and
d.The Underwriting Instructions and Adjustments

for the Collateral Property or Collateral Properties that secure each Mortgage Loan that is not a Top 15 Mortgage Loan (as applicable) and the 221 S Franklin Mortgage Loan, we compared the lease expiration date and lease early termination options for the five largest tenants (by underwritten base rent revenue) at the Collateral Property or Collateral Properties that secure such Mortgage Loan, as shown in the Source Documents listed in a. through c. above (as applicable), 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 or DBSI (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 use a materiality threshold of +/- 31 days.

 

We performed no procedures to compare any information in the Lease Abstracts to any of the corresponding information in the Leases, Estoppels or Borrower Rent Roll Files.

 

 

 

Adobe Systems  

Attachment A

Page 7 of 8

 

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 (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 or DBSI (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, and
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.

 

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 7., we recalculated and compared the underwritten revenue and expense line items on the Underwriting File. We provided the Mortgage Loan Sellers or DBSI (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 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.

 

 

 

Adobe Systems  

Attachment A

Page 8 of 8

 

8.Subsequent to the performance of the procedures described in Items 1. through 7. above, the Mortgage Loan Sellers or DBSI, on behalf of the Depositor, provided us with certain updated ASRs, 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 Items 1. through 7. above to the corresponding information on the updated ASRs, 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 Items 1. through 7. above and the results of the comparison procedures described in the preceding two sentences of this Item 8.

 

 

 

   

Exhibit 1 to Attachment A

 

 

Mortgage Loan Schedule

 

Mortgage Loan

 

Mortgage Loan Seller

Original Principal Balance

 

Renaissance Seattle LoanCore $77,000,000
400 South El Camino LoanCore $75,000,000
Liberty Station Retail JP Morgan $67,000,000
Bedford Square LoanCore $48,000,000
Saint Louis Galleria LoanCore $46,479,245
Grand Hyatt Seattle LoanCore $33,000,000
Fleet Farm Distribution Center LoanCore $32,700,000
Peachtree Corners Marketplace LoanCore $24,600,000
Pier 54 Seattle LoanCore $23,000,000
CBBC Industrial Portfolio LoanCore $20,000,000
Arbors at the Park Ole Miss LoanCore $19,950,000
Inland Empire Office Portfolio I LoanCore $19,800,000
221 S Franklin LoanCore $19,250,000
Sorento Flats LoanCore $18,200,000
LA Fitness Van Nuys LoanCore $18,000,000
2581 Junction LoanCore $17,000,000
Inland Empire Office Portfolio II LoanCore $16,600,000
Sheraton Music City JP Morgan $15,000,000
RDM Chicago Portfolio LoanCore $14,850,000
The Strand LoanCore $13,500,000
Medical Office & Walgreens Portfolio LoanCore $13,000,000
Hampton Inn & Suites Alpharetta LoanCore $11,850,000
Altura Office Building LoanCore $11,700,000
LA Fitness Northridge LoanCore $11,000,000
3500 Helms LoanCore $11,000,000
Vallejo MHC & RV Park LoanCore $10,750,000
Hickory View Apartments LoanCore $10,600,000
1501 Experiment Farm Road JP Morgan $9,187,500
Carlsbad JP Morgan $9,100,000
Estrella Healthcare Campus LoanCore $8,600,000
North Oak Marketplace JP Morgan $8,287,500
Fresenius & DaVita Portfolio LoanCore $8,270,000
Tru by Hilton McDonough JP Morgan $8,125,000
Northshore Plaza LoanCore $6,200,000
DPBI Portfolio JP Morgan $5,000,000
Wilton Walk Townhomes LoanCore $4,900,000
Colony Square Outparcels LoanCore $4,100,000
Liberty Commons JP Morgan $4,050,000

 

 

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

 

 

 

 

 

 

 

Renaissance Seattle
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $77,000,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Assessor Website and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

  

400 South El Camino
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $75,000,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  Borrower Rent Roll File No Exceptions Noted  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

 

Liberty Station Retail
           
  Mortgage Loan Seller: JP Morgan Top 10 Loan: Yes  
  Original Principal Balance: $67,000,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  Borrower Rent Roll Files, Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts, Leases and Estoppels No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Bedford Square
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $48,000,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.   Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  Leases and Underwriting Instructions and Adjustments No Exceptions Noted  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold.  Tax Bills and Insurance Bills No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Leases and Estoppels No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

 

Saint Louis Galleria
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $46,479,245 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  Borrower Rent Roll File No Exceptions Noted  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Assessor Website and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Borrower Rent Roll File No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Grand Hyatt Seattle
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $33,000,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Insurance Review File and Tax Assessor Website No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Fleet Farm Distribution Center
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $32,700,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. N/A N/A  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Peachtree Corners Marketplace
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $24,600,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  Underwriting Instructions and Adjustments No Exceptions Noted  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Insurance Review File, Tax Assessor Website and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Leases, Lease Abstracts and Borrower Rent Roll File No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Pier 54 Seattle
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $23,000,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal, Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  Underwriting Instructions and Adjustments No Exceptions Noted  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM 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 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Insurance Review File, Tax Bills and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts and Leases No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

CBBC Industrial Portfolio
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: Yes  
  Original Principal Balance: $20,000,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. N/A N/A  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Leases and Lease Abstract No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Arbors at the Park Ole Miss
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $19,950,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Insurance Review File and Tax Bills No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Inland Empire Office Portfolio I
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $19,800,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

221 S Franklin
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $19,250,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Insurance Bills and Underwriting Instructions and Adjustments  No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Leases, Lease Abstracts and Underwriting Instructions and Adjustments No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Sorento Flats
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $18,200,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. Borrower Rent Roll Files No Exceptions Noted  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Assessor Website, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

LA Fitness Van Nuys
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $18,000,000 Top 15 Loan: Yes  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal and Borrower Operating Statement Data Files No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. Borrower Rent Roll File and Underwriting Instructions and Adjustments No Exceptions Noted  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. N/A N/A  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

2581 Junction
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $17,000,000 Top 15 Loan: No  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal and Borrower Operating Statement Data Files No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. Borrower Rent Roll File and Underwriting Instructions and Adjustments No Exceptions Noted  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Insurance Review File and Tax Bills No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Estoppels No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

Inland Empire Office Portfolio II
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $16,600,000 Top 15 Loan: No  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Sheraton Music City
           
  Mortgage Loan Seller: JP Morgan Top 10 Loan: No  
  Original Principal Balance: $15,000,000 Top 15 Loan: No  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal and Borrower Operating Statement Data Files No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Insurance Review File and Tax Bills No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

RDM Chicago Portfolio
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $14,850,000 Top 15 Loan: No  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files 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 PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

The Strand
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $13,500,000 Top 15 Loan: No  
      Top 20 Loan: Yes  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Medical Office & Walgreens Portfolio
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $13,000,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  N/A N/A  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. N/A N/A  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Hampton Inn & Suites Alpharetta
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $11,850,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

Altura Office Building
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $11,700,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

3500 Helms
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $11,000,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and  Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Leases, Lease Abstracts and Underwriting Instructions and Adjustments No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

LA Fitness Northridge
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $11,000,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions  and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Estoppel and Lease No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Vallejo MHC & RV Park
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $10,750,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Hickory View Apartments
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $10,600,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Bills No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

 

1501 Experiment Farm Road
           
  Mortgage Loan Seller: JP Morgan Top 10 Loan: No  
  Original Principal Balance: $9,187,500 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal  No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Estoppel No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Carlsbad
           
  Mortgage Loan Seller: JP Morgan Top 10 Loan: No  
  Original Principal Balance: $9,100,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Estoppels and Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Estrella Healthcare Campus
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $8,600,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Leases No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll, Leases and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

North Oak Marketplace
           
  Mortgage Loan Seller: JP Morgan Top 10 Loan: No  
  Original Principal Balance: $8,287,500 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review file No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Estoppels No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Fresenius & DaVita Portfolio
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $8,270,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  N/A N/A  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. N/A N/A  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Tru by Hilton McDonough
           
  Mortgage Loan Seller: JP Morgan Top 10 Loan: No  
  Original Principal Balance: $8,125,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills, Tax Assessor Website and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Northshore Plaza
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $6,200,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Estoppels No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

DPBI Portfolio
           
  Mortgage Loan Seller: JP Morgan Top 10 Loan: No  
  Original Principal Balance: $5,000,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files and Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. N/A N/A  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Estoppels No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Wilton Walk Townhomes
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $4,900,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
N/A N/A  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Colony Square Outparcels
           
  Mortgage Loan Seller: LoanCore Top 10 Loan: No  
  Original Principal Balance: $4,100,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Insurance Review File  No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts and Estoppels No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable       

 

 
 

 

Liberty Commons
           
  Mortgage Loan Seller: JP Morgan Top 10 Loan: No  
  Original Principal Balance: $4,050,000 Top 15 Loan: No  
      Top 20 Loan: No  
           
  The following Items 1. to 7. 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 Compare, or recalculate and compare, the (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income or net cash flow information on the Borrower Operating Statement Data Files and Appraisals (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 3% threshold.  Appraisal No Exceptions Noted  
    HISTORICAL OCCUPANCY COMPARISON PROCEDURES      
  2 For the Top 20 Mortgage Loans, compare the physical occupancy rate for each Historical Period on the Historical Occupancy Files, Borrower Operating Statement Data Files or Borrower Rent Roll Files to the physical occupancy rates on the Underwriting File.  Identify any variance above a 0.5% threshold. N/A N/A  
    CASHFLOW REIMBURSEMENT COMPARISON PROCEDURES      
  3 For the Top 10 Mortgage Loans, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) on the Borrower Rent Roll Files, Leases or Borrower Operating Statement Data Files to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% threshold.  N/A N/A  
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES      
  4 Compare, or recalculate and compare, the ground rent expense in the Ground Rent Documents for the TTM Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A  
  5 Compare the tax expense and insurance expense amounts on the Tax Bills, Tax Assessor Websites, Insurance Review Files or Insurance Bills to the corresponding amounts for the TTM Period or Underwritten Period on the Underwriting File.  Identify any variance above a -5% and -$10,000 threshold. Tax Assessor Website and Insurance Review File No Exceptions Noted  
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES       
  6 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the tenants (ordered, from largest to smallest, by underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) and lease early termination options (for the top ten tenants by underwritten base rent revenue) that are shown in the Lease Abstracts, Leases, Estoppels or Borrower Rent Roll Files 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).  Identify any variance above a 31-day threshold.  

For non-Top 15 Mortgage Loans, compare the lease expiration date and lease early termination options for the top five tenants (by underwritten base rent revenue) that is shown in the Lease Abstracts, Leases or Estoppels to the corresponding information in the Underwritten Rent Roll (or ASR if the lease early termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 31-day threshold.
Lease Abstracts No Exceptions Noted  
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES      
  7 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.

Using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue and expense line items that are shown on the Underwriting File.  Identify any variance above a 3% and $25,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted  
  **N/A: Not Applicable