EX-2 3 exh2.htm UNDERWRITING INFORMATION COMPARISON AGREED-UPON PROCEDURES REPORT, DATED SEPTEMBER 6, 2024, OF ERNST & YOUNG LLP

Exhibit 2

 

 

Ernst & Young LLP

One Manhattan West

New York, NY 10001

 

Tel: +1 212 773 3000

ey.com

 

Report of Independent Accountants on Applying Agreed-Upon Procedures

 

Barclays Commercial Mortgage Securities LLC (the “Depositor”)

Barclays Capital Real Estate Inc.

Barclays Capital Inc.

Starwood Mortgage Capital LLC

Bank of Montreal

BMO Capital Markets Corp.

German American Capital Corporation

Citi Real Estate Funding Inc.

Citigroup Global Markets Inc.

UBS AG

KeyBank National Association

KeyBanc Capital Markets Inc.

Argentic Real Estate Finance 2 LLC

LMF Commercial, LLC

BSPRT CMBS Finance, LLC

Societe Generale Financial Corporation

SG Americas Securities, LLC

(collectively, the “Specified Parties”)

 

Re:BBCMS Mortgage Trust 2024-5C29 (the “Issuing Entity”)
  Commercial Mortgage Pass-Through Certificates, Series 2024-5C29 (the “Certificates”)

 

We have performed the procedures enumerated in Attachment A, which were agreed to and acknowledged as appropriate by the Specified Parties for the intended purpose of assisting the Specified Parties in evaluating the accuracy of certain information with respect to the Mortgage Loans contained on the Underwriting Files, Underwritten Rent Rolls and ASRs (all as defined herein) (collectively, the “Subject Matter”) relating to the Issuing Entity’s securitization transaction as of 6 September 2024. This report may not be suitable for any other purpose. The procedures performed may not address all of the items of interest to a user of the report and may not meet the needs of all users of the report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. The appropriateness of these procedures is solely the responsibility of the Specified Parties identified in this report. No other party acknowledged the appropriateness of the procedures. Consequently, we make no representation regarding the appropriateness of the procedures described in Attachment A, either for the purpose for which this report has been requested or for any other purpose.

 

The procedures performed and our associated findings are included in Attachment A.

 

 

 

 

Page 2 of 5

 

For the purpose of the procedures described in this report, Barclays Capital Real Estate Inc. (“Barclays”), Starwood Mortgage Capital LLC (“SMC”), Bank of Montreal (“BMO”), German American Capital Corporation (“GACC”), Citi Real Estate Funding Inc. (“CREFI”), UBS AG (“UBS”), KeyBank National Association (“KeyBank”), Argentic Real Estate Finance 2 LLC (“AREF2”), LMF Commercial, LLC (“LMF”), BSPRT CMBS Finance, LLC (“BSPRT”) and Societe Generale Financial Corporation (“SGFC,” together with Barclays, SMC, BMO, GACC, CREFI, UBS, KeyBank, AREF2, LMF and BSPRT, the “Mortgage Loan Sellers”), on behalf of the Depositor, provided us with the following information, as applicable, for each Mortgage Loan:

a.Certain electronic data files (the “Borrower Operating Statement Data Files”) prepared by the Mortgage Loan borrower(s) containing revenue, expense and net operating income information relating to the historical three year period, if applicable (the “Historical 3 Year Period”), and most recent trailing twelve month period, if applicable (the “TTM Period,” together with the Historical 3 Year Period, the “Historical Periods”), for the Collateral Property or Collateral Properties (both as defined herein) that secure the Mortgage Loan,
b.The most recent appraisal reports (the “Appraisals”) prepared for the applicable Mortgage Loan Seller, which contain the appraiser’s estimated year one (the “Year One Period,” together with the Historical Periods, the “Specified Periods”) revenue, expense and net operating income information for the Collateral Property or Collateral Properties that secure the Mortgage Loan,
c.Copies of the ground rent abstracts or leases, as applicable (the “Ground Rent Documents”),
d.The borrower budgets (the “Borrower Budgets”) prepared by the Mortgage Loan borrower(s) for the Collateral Property or Collateral Properties that secure the Mortgage Loan,
e.Electronic underwriting files (the “Underwriting Files”) prepared by the applicable Mortgage Loan Seller containing:
i.The revenue and expense information for the Specified Periods and
ii.The underwritten revenue, expense and net cash flow information for the underwritten period (the “Underwritten Period”)

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

f.Instructions, assumptions and methodologies (the “Underwriting Instructions and Adjustments”) used by the applicable Mortgage Loan Seller to prepare the information on the Underwriting Files, ASRs (as defined herein), Underwritten Rent Rolls (as defined herein) and/or Tenant Billing Schedules (as defined herein) which were included as footnotes to the Underwriting Files and/or were separately provided in e-mail or other written correspondence from the applicable Mortgage Loan Seller and
g.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 (the “Mortgage Loans”) and the original principal balance of each Mortgage Loan, which is shown on Exhibit 1 to Attachment A.

 

 

 

Page 3 of 5

 

For the purpose of the procedures described in this report with respect to each Mortgage Loan with an original principal balance, as shown on the Mortgage Loan Schedule, equal to or greater than $10,000,000 (collectively, the “$10MM+ Mortgage Loans”) and the Mortgage Loans identified on the Mortgage Loan Schedule as “1900 Euclid Avenue” (the “1900 Euclid Avenue Mortgage Loan”) and “824 Classon Avenue” (the “824 Classon Avenue Mortgage Loan”), the Mortgage Loan Sellers, as applicable, on behalf of the Depositor, provided us with:

a.The most recent real estate tax bills (the “Tax Bills”) for the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan, 1900 Euclid Avenue Mortgage Loan and 824 Classon Avenue Mortgage Loan,
b.The most recent insurance review files (the “Insurance Review Files”) or insurance bills (the “Insurance Bills”) for the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan,
c.The asset summary report(s) (the “ASRs”),
d.The most recent electronic borrower rent roll files (the “Borrower Rent Roll Files”) for the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan,
e.The lease agreements (the “Leases”), lease abstracts (the “Lease Abstracts”) and/or lease estoppels (the “Estoppels,” together with the Leases and Lease Abstracts, the “Lease Documents”) relating to the commercial tenants at the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan and
f.The underwritten rent rolls (the “Underwritten Rent Rolls”) for the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan.

 

For the purpose of the procedures described in this report with respect to each of the first fifteen (15) Mortgage Loans shown on the Mortgage Loan Schedule (collectively, the “Top 15 Mortgage Loans”), the Mortgage Loan Sellers, as applicable, on behalf of the Depositor, provided us with the tenant billing schedule and any supplemental information prepared by the Mortgage Loan borrower(s) (each, a “Tenant Billing Schedule”) relating to the tenants at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan.

 

For certain Collateral Properties, we were instructed by the applicable Mortgage Loan Sellers, on behalf of the Depositor, to obtain information relating to the current property taxes for each such Collateral Property from the applicable tax assessor website (each, a “Tax Assessor Website,” and collectively, the “Tax Assessor Websites”).

 

For the purpose of the procedures described in this report, the Borrower Operating Statement Data Files, Appraisals, Ground Rent Documents, Borrower Budgets, Tax Bills, Insurance Review Files, Insurance Bills, Borrower Rent Roll Files, Lease Documents, Tenant Billing Schedules and Tax Assessor Websites are hereinafter collectively referred to as the “Source Documents.”

 

 

 

 

Page 4 of 5

 

The procedures included in Attachment A were limited to comparing or recalculating certain information that is further described in Attachment A. The Depositor is responsible for the Subject Matter, Source Documents, Underwriting Files, Underwriting Instructions and Adjustments, Mortgage Loan Schedule, ASRs, Underwritten Rent Rolls 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 Underwriting Files, ASRs (as applicable) or Underwritten Rent Rolls. We have not verified, and we make no representation as to, the appropriateness, accuracy, completeness or reasonableness of the Source Documents, ASRs (as applicable), Underwriting Instructions and Adjustments, Mortgage Loan Schedule or any other information provided to us, or that we were instructed to obtain, by the Depositor or the Mortgage Loan Sellers, on behalf of the Depositor, upon which we relied in forming our findings. We performed no procedures to compare any information contained in any Source Document or ASR (as applicable) to any information contained in any other Source Document or ASR (as applicable). Accordingly, we make no representation and express no opinion or conclusion as to: (a) the existence of the Mortgage Loans, (b) the ability of any Mortgage Loan borrower(s) to repay the Mortgage Loans, (c) questions of legal or tax interpretation or (d) the appropriateness, accuracy, completeness or reasonableness of any instructions, assumptions and methodologies provided to us by the Depositor or the Mortgage Loan Sellers, on behalf of the Depositor, that are described in this report. We undertake no responsibility to update this report for events and circumstances occurring after the date hereof.

 

This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants (the “AICPA”). An agreed-upon procedures engagement involves the practitioner performing specific procedures that the Specified Parties have agreed to and acknowledged to be appropriate for the purpose of the engagement and reporting on findings based on the procedures performed. We were not engaged to, and did not, conduct an examination to express an opinion or a review to express a conclusion in accordance with attestation standards established by the AICPA on any of the items referred to herein. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.

 

The agreed-upon procedures described in this report were not performed for the purpose of:

a.Satisfying any criteria for due diligence published by a nationally recognized statistical rating organization (a “rating agency”) or
b.Making any findings with respect to:
i.The value of the collateral securing the Mortgage Loans,
ii.Whether the originator(s) of the Mortgage Loans complied with federal, state or local laws or regulations or
iii.Any other factor or characteristic of the Mortgage Loans that would be material to the likelihood that the issuer of the Certificates will pay interest and principal in accordance with applicable terms and conditions.

 

 

 

 

Page 5 of 5

 

We are required to be independent of the Depositor and to meet our other ethical responsibilities, as applicable for agreed-upon procedures engagements set forth in the Preface: Applicable to All Members and Part 1 – Members in Public Practice of the Code of Professional Conduct established by the AICPA. Independence requirements for agreed-upon procedure engagements are less restrictive than independence requirements for audit and other attestation services.

 

This report is intended solely for the information and use of the Specified Parties and is not intended to be, and should not be, used by anyone other than the Specified Parties. It is not intended to be, and should not be, used by any other person or entity, including investors and rating agencies, who are not identified in the report as Specified Parties, but who may have access to this report as required by law or regulation.

 

/s/ Ernst & Young LLP

 

6 September 2024

 

 

 

Attachment A

Page 1 of 7

 

Background

 

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

 

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),
c.Information in the Tax Bills and
d.The Underwriting Instructions and Adjustments

for the Collateral Property or Collateral Properties that secure each of the Top 15 Mortgage Loans (as applicable), we compared, or recalculated and compared:

i.Each revenue line item,
ii.Each expense line item and
iii.Net operating income

for each Specified Period that is shown in the Source Document(s) listed above (as applicable) to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

Using:

a.Information on the Borrower Operating Statement Data Files,
b.Information in the Appraisal(s),
c.Information in the Tax Bills,
d.Information on the Tax Assessor Websites,
e.Information in the Borrower Budgets and
f.The Underwriting Instructions and Adjustments

for each Mortgage Loan that is not a Top 15 Mortgage Loan, we compared, or recalculated and compared:

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

for each Specified Period that is shown in the Source Document(s) listed above (as applicable) to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

 

 

Attachment A

Page 2 of 7

 

Operating Statement Comparison and Recalculation Procedures (continued)

 

1. (continued)

 

For the purpose of these procedures, the Depositor instructed us to:

a.Omit non-cash and non-recurring revenues and expenses that are shown on the Borrower Operating Statement Data Files from the comparison of the information that is shown on the Underwriting File,
b.Use a materiality threshold of +/- 4%, calculated as a percentage of the value as shown in the Source Document(s) listed above (as applicable), which is also below $10,000, and
c.Not perform the procedures described above for any of the Specified Periods that were not shown on the Underwriting Files for the Collateral Properties that secure the Mortgage Loans.

 

Cashflow Reimbursement Comparison and Recalculation Procedures

 

2.Using:
a.Information on the Tenant Billing Schedules,
b.Information in the Appraisal(s),
c.Information in the Leases,
d.Information in the Lease Abstracts,
e.Information on the Borrower Rent Roll Files and
f.The Underwriting Instructions and Adjustments

for each Top 15 Mortgage Loan for which the underwritten cash flow reimbursements represent less than 25% of the underwritten effective gross revenue (as applicable), as shown on the Underwriting File and/or Underwritten Rent Roll (as applicable), we compared the cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant from largest to smallest) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan, as shown in the Source Document(s) listed above (as applicable), to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

 

 

 

Attachment A

Page 3 of 7

 

Cashflow Reimbursement Comparison and Recalculation Procedures (continued)

 

2. (continued)

 

Using:

a.Information on the Tenant Billing Schedules,
b.Information in the Leases,
c.Information on the Borrower Rent Roll Files and
d.Information on the Borrower Operating Statement Data Files

for each Top 15 Mortgage Loan for which the underwritten cash flow reimbursements represent 25% or more of the underwritten effective gross revenue (as applicable), as shown on the Underwriting File and/or Underwritten Rent Roll (as applicable), 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 15 Mortgage Loan, as shown in the Source Document(s) listed above (as applicable), to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of these procedures, the Depositor instructed us to use a materiality threshold of +/- 10%, calculated as a percentage of the value as shown in the Source Document(s) listed above (as applicable), which is also below $10,000.

 

Supporting Expense Comparison and Recalculation Procedures

 

3.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 Underwritten Period, as shown in the Source Document(s) listed above (as applicable), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to use a materiality threshold of +/- 5%, calculated as a percentage of the value as shown in the Source Document(s) listed above.

 

 

 

 

Attachment A

Page 4 of 7

 

Supporting Expense Comparison and Recalculation Procedures (continued)

 

4.Using:
a.Information in the Tax Bills,
b.Information on the Tax Assessor Websites,
c.Information on the Borrower Operating Statement Data Files,
d.Information in the Appraisal(s),
e.Information on the Insurance Review Files,
f.Information in the Insurance Bills,
g.Information in the Borrower Budgets and
h.The Underwriting Instructions and Adjustments

for each $10MM+ Mortgage Loan (as applicable), we compared the tax expense and insurance expense amounts for the Underwritten Period (as applicable), as shown in the Source Document(s) listed above (as applicable), to the corresponding information on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to only identify differences where the tax expense and insurance expense amounts in the Source Document(s) listed above (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.

 

Lease Expiration and Termination Comparison Procedures

 

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

for the Collateral Property or Collateral Properties that secure each of the Top 15 Mortgage Loans (as applicable), we compared:

i.The lease expiration date only for the commercial tenants (ordered, from largest to smallest, by the underwritten base rent revenue of each tenant) that comprise 80% of the aggregate underwritten base rent revenue (a maximum of ten tenants), as shown on the Underwritten Rent Roll, at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan and
ii.The lease early termination options for the ten largest commercial tenants (by underwritten base rent revenue) at the Collateral Property or Collateral Properties that secure such Top 15 Mortgage Loan,

all as shown in the Source Document(s) listed 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 corresponding Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

 

 

Attachment A

Page 5 of 7

 

Lease Expiration and Termination Comparison Procedures (continued)

 

5. (continued)

 

Using:

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

for the Collateral Property or Collateral Properties that secure each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan (as applicable), we compared:

i.The lease expiration date for the five largest commercial tenants (by underwritten base rent revenue) at the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan and
ii.The lease early termination options only for the commercial tenants (ordered, from largest to smallest, by the underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue (a maximum of five tenants), as shown on the Underwritten Rent Roll, at the Collateral Property or Collateral Properties that secure such $10MM+ Mortgage Loan,

all as shown in the Source Document(s) listed 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 corresponding Underwritten Rent Roll). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of the lease expiration date comparison procedures, the Depositor instructed us to use a materiality threshold of +/- 90 days.

 

Underwritten Cashflow Comparison and Recalculation Procedures

 

6.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 $10MM+ Mortgage Loan (as applicable), we compared the underwritten revenue and expense line items, as shown on the Underwriting File, to the corresponding TTM Period revenue and expense line items, as shown on the Underwriting File. We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

 

 

Attachment A

Page 6 of 7

 

Underwritten Cashflow Comparison and Recalculation Procedures (continued)

 

6. (continued)

 

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 or 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 $10MM+ Mortgage Loan (as applicable), and the additional instruction provided by the Depositor described in item b. of the succeeding paragraph of this Item, we recalculated and compared the underwritten revenue, expense and net cash flow line items on the Underwriting File (except for “Capital Expenditures,” “Tenant Improvements” and “Leasing Commissions” line items shown on the Underwriting File for the Mortgage Loan identified on the Mortgage Loan Schedule as “Baybrook Mall” (the “Baybrook Mall Mortgage Loan”)). We provided the Mortgage Loan Sellers (as applicable) a list of any differences that were found (subject to the instruction(s) provided by the Depositor described below).

 

For the purpose of this procedure, the Depositor instructed us to:

a.Use a materiality threshold for each underwritten revenue, expense and net cash flow line item of +/- 5%, calculated as a percentage of the value as shown on the Underwriting File, which is also below $15,000,
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 underwritten revenue or expense line item and
c.Not perform the procedure described above for the “Capital Expenditures,” “Tenant Improvements” and “Leasing Commissions” line items shown on the Underwriting File for the Baybrook Mall Mortgage Loan.

 

 

 

 

Attachment A

Page 7 of 7

 

7.Subsequent to the performance of the procedures described in the preceding Items, the Mortgage Loan Sellers, on behalf of the Depositor, provided us with certain updated Underwriting Files, ASRs (as applicable) and Underwritten Rent Rolls for each Mortgage Loan (as applicable), which in certain cases included updated Underwriting Instructions and Adjustments. As instructed by the Depositor, we compared the results of the recalculations or comparisons for each Mortgage Loan that are described in the preceding Items to the corresponding information on the updated Underwriting Files, ASRs (as applicable) or Underwritten Rent Rolls (as applicable). All such compared information was in agreement. Attached as Exhibit 2 to Attachment A are schedules for each Mortgage Loan (collectively, the “AUP Findings Schedules”), which contain the primary Source Documents for each Mortgage Loan that were used to perform the procedures described in the preceding Items and the results of the comparison procedures described in the preceding two sentences of this Item.

 

 

 

Exhibit 1 to Attachment A

Page 1 of 2

Mortgage Loan Schedule

 

Mortgage Loan

 

Original Principal Balance

 

Arch Portfolio $74,162,000
277 Park Avenue $70,000,000
Artisan Foods Portfolio $62,500,000
Estates at Palm Bay  $61,000,000
Baybrook Mall $61,000,000
Langdon at Walnut Park $60,000,000
New Jersey Logistics $42,000,000
BioMed 2024 Portfolio 2 $30,000,000
Stonebriar Centre $30,000,000
Northbridge Centre $30,000,000
Patriot Crossing $29,800,000
Charlotte MHP Portfolio $29,700,000
Westshore Crossing $25,000,000
Oak Ridge City Center $25,000,000
Bronx Terminal Market $24,578,947
The Boulevard at Oakley Station Phase II $23,750,000
Cherrywood Shopping Center $23,750,000
161 Meserole Avenue $22,000,000
The Palisades $21,000,000
Northwoods Apartments $20,782,000
DeKalb Student Housing $19,800,000
GNL Industrial Portfolio $17,400,000
Chicago 12-Property Multifamily Portfolio $16,000,000
London Bridge Industrial $14,000,000
Fountain Hills Plaza $13,812,500
80 White Street $13,000,000
Feasterville Plaza $12,900,000
Crown Center $11,500,000
The Park at Milestone $11,400,000
Sandpiper Midwest Portfolio $11,100,000
Holiday Inn Express Indianapolis West Airport $10,000,000
Fairfield Inn & Suites by Marriott Wilmington $9,000,000
Courtyard by Marriott Bowling Green Convention Center $8,900,000
The Hub $8,800,000
Enfield Industrial $8,450,000
Storage Sense Orlando $8,400,000
Southpointe and Lakecrest $7,250,000
Retek New York Portfolio $7,245,000
Birch Knoll & Saucon Valley Crossing MHP $6,746,000
2758 Creston Avenue $6,580,000
1900 Euclid Avenue $6,500,000
501 Hayes $6,500,000
Suburban Extended Stay - Denver Westminster $6,450,000
Strawberry Square Shopping Center $5,850,000
51 Haddonfield $5,500,000

 

 

Exhibit 1 to Attachment A

Page 2 of 2

 

Mortgage Loan

 

Original Principal Balance

 

140-150 Access Road $5,500,000
824 Classon Avenue $5,225,000
US Storage - Delray Beach $5,111,000
US Storage - Nashville $5,015,000
US Storage - Clarksville $5,000,000
286 East 163rd Street $5,000,000
60 Cottage Street $4,500,000
431 Dekalb Avenue $4,100,000
1668 Bergen Street $3,900,000
Hamlet MHC $2,990,000

 


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

 

 

 

 

 

  Arch Portfolio
         
  Mortgage Loan Seller: AREF2 Top 15 Mortgage Loan: Yes
  Original Principal Balance: $74,162,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisals, Tax Bills and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisals and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  277 Park Avenue      
               
  Mortgage Loan Seller: GACC Top 15 Mortgage Loan: Yes      
  Original Principal Balance: $70,000,000 $10MM+ Mortgage Loan: Yes      
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No      
               
  The following Items 1. to 6. refer to the procedures described in Attachment A:          
               
  Item Description of the Procedures Primary Source Document(s) Used Findings      
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES          
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted     3.80%
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES          
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Tenant Billing Schedule, Leases, Lease Abstracts and Underwriting Instructions and Adjustments No Exceptions Noted      
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES          
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A      
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget and Insurance Review File No Exceptions Noted      
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES           
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease Abstracts No Exceptions Noted      
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES          
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted      
  **N/A: Not Applicable           

 

 

 

  Artisan Foods Portfolio        
                 
  Mortgage Loan Seller: SMC Top 15 Mortgage Loan: Yes        
  Original Principal Balance: $62,500,000 $10MM+ Mortgage Loan: Yes        
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No        
                 
  The following Items 1. to 6. refer to the procedures described in Attachment A:            
                 
  Item Description of the Procedures Primary Source Document(s) Used Findings        
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES            
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Appraisals No Exceptions Noted        
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES           18%
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Lease Abstracts, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted        
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES            
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A        
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisals and Insurance Review File No Exceptions Noted        
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES             
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease Abstracts No Exceptions Noted        
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES            
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted        
  **N/A: Not Applicable             

 

 

 

  Estates at Palm Bay
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: Yes
  Original Principal Balance: $61,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  Ground Rent Documents No Exceptions Noted
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Baybrook Mall      
               
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: Yes      
  Original Principal Balance: $61,000,000 $10MM+ Mortgage Loan: Yes      
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No      
               
  The following Items 1. to 6. refer to the procedures described in Attachment A:          
               
  Item Description of the Procedures Primary Source Document(s) Used Findings      
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES          
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files No Exceptions Noted      
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES         26.86%
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Borrower Rent Roll File No Exceptions Noted      
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES          
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A      
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget No Exceptions Noted      
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES           
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases, Lease Abstracts and Underwriting Instructions and Adjustments No Exceptions Noted      
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES          
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted      
  **N/A: Not Applicable           

 

 

 

  Langdon at Walnut Park
         
  Mortgage Loan Seller: AREF2 Top 15 Mortgage Loan: Yes
  Original Principal Balance: $60,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  New Jersey Logistics
         
  Mortgage Loan Seller: SGFC Top 15 Mortgage Loan: Yes
  Original Principal Balance: $42,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Appraisal No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Leases, Lease Abstracts and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  BioMed 2024 Portfolio 2    
             
  Mortgage Loan Seller: CREFI Top 15 Mortgage Loan: Yes    
  Original Principal Balance: $30,000,000 $10MM+ Mortgage Loan: Yes    
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No    
             
  The following Items 1. to 6. refer to the procedures described in Attachment A:        
             
  Item Description of the Procedures Primary Source Document(s) Used Findings    
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES        
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files No Exceptions Noted    
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES        
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Tenant Billing Schedule, Borrower Rent Roll File and Borrower Operating Statement Data Files No Exceptions Noted    
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES        
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A    
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted    
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES         
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Lease Abstracts No Exceptions Noted    
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES        
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted    
  **N/A: Not Applicable         

 

 

 

  Stonebriar Centre    
             
  Mortgage Loan Seller: SGFC Top 15 Mortgage Loan: Yes    
  Original Principal Balance: $30,000,000 $10MM+ Mortgage Loan: Yes    
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No    
             
  The following Items 1. to 6. refer to the procedures described in Attachment A:        
             
  Item Description of the Procedures Primary Source Document(s) Used Findings    
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES        
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted    
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES        
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Borrower Rent Roll File No Exceptions Noted    
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES        
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A    
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget and Insurance Review File No Exceptions Noted    
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES         
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases, Lease Abstracts and Estoppels No Exceptions Noted    
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES        
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted    
  **N/A: Not Applicable         

 

 

 

  Northbridge Centre    
             
  Mortgage Loan Seller: BMO Top 15 Mortgage Loan: Yes    
  Original Principal Balance: $30,000,000 $10MM+ Mortgage Loan: Yes    
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No    
             
  The following Items 1. to 6. refer to the procedures described in Attachment A:        
             
  Item Description of the Procedures Primary Source Document(s) Used Findings    
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES        
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted    
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES        
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Leases and Borrower Rent Roll File No Exceptions Noted    
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES        
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A    
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget and Insurance Review File No Exceptions Noted    
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES         
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases, Estoppels and Underwriting Instructions and Adjustments No Exceptions Noted    
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES        
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted    
  **N/A: Not Applicable         

 

 

 

  Patriot Crossing
         
  Mortgage Loan Seller: BSPRT Top 15 Mortgage Loan: Yes
  Original Principal Balance: $29,800,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal and Tax Assessor Website No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Charlotte MHP Portfolio
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: Yes
  Original Principal Balance: $29,700,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Westshore Crossing
         
  Mortgage Loan Seller: UBS Top 15 Mortgage Loan: Yes
  Original Principal Balance: $25,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Oak Ridge City Center
         
  Mortgage Loan Seller: LMF Top 15 Mortgage Loan: Yes
  Original Principal Balance: $25,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Leases, Lease Abstracts and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease Abstracts and Borrower Rent Roll File No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Bronx Terminal Market
         
  Mortgage Loan Seller: GACC Top 15 Mortgage Loan: Yes
  Original Principal Balance: $24,578,947 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
Tenant Billing Schedule No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  Ground Rent Documents and Underwriting Instructions and Adjustments No Exceptions Noted
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  The Boulevard at Oakley Station Phase II
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $23,750,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Assessor Website, Insurance Bills and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Cherrywood Shopping Center
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $23,750,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases, Borrower Rent Roll File and Underwriting Instructions and Adjustments No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  161 Meserole Avenue
         
  Mortgage Loan Seller: SMC Top 15 Mortgage Loan: No
  Original Principal Balance: $22,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  The Palisades
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $21,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Tax Assessor Website and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Northwoods Apartments
         
  Mortgage Loan Seller: UBS Top 15 Mortgage Loan: No
  Original Principal Balance: $20,782,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  DeKalb Student Housing
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $19,800,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  GNL Industrial Portfolio
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $17,400,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Borrower Budget and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Chicago 12-Property Multifamily Portfolio
         
  Mortgage Loan Seller: SMC Top 15 Mortgage Loan: No
  Original Principal Balance: $16,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  London Bridge Industrial
         
  Mortgage Loan Seller: UBS Top 15 Mortgage Loan: No
  Original Principal Balance: $14,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Lease Abstracts and Estoppels No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Fountain Hills Plaza
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $13,812,500 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases, Lease Abstracts and Estoppels No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  80 White Street
         
  Mortgage Loan Seller: AREF2 Top 15 Mortgage Loan: No
  Original Principal Balance: $13,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal, Borrower Budget and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Tax Assessor Website and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Feasterville Plaza
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $12,900,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Assessor Website and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Borrower Rent Roll File No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Crown Center
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $11,500,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  Ground Rent Documents and Underwriting Instructions and Adjustments No Exceptions Noted
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Tax Assessor Website, Insurance Review File and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
Leases and Lease Abstracts No Exceptions Noted
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  The Park at Milestone
         
  Mortgage Loan Seller: AREF2 Top 15 Mortgage Loan: No
  Original Principal Balance: $11,400,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Sandpiper Midwest Portfolio
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $11,100,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisals, Tax Assessor Website and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Tax Bills, Tax Assessor Website, Borrower Operating Statement Data Files and Underwriting Instructions and Adjustments No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

  Holiday Inn Express Indianapolis West Airport
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $10,000,000 $10MM+ Mortgage Loan: Yes
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: No
         
  The following Items 1. to 6. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For the Top 15 Mortgage Loans, compare, or recalculate and compare (i) each revenue line item, (ii) each expense line item and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.

For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold.
Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    CASHFLOW REIMBURSEMENT COMPARISON AND RECALCULATION PROCEDURES    
  2 For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent less than 25% of effective gross revenue, compare cash flow reimbursements for the tenants (ordered by underwritten cash flow reimbursements of each tenant) that comprise 75% of the underwritten cash flow reimbursements (a maximum of five tenants) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.

For the Top 15 Mortgage Loans where underwritten cash flow reimbursements represent 25% or more of effective gross revenue, compare the cash flow reimbursements for the top five tenants (by underwritten base rent revenue) shown in the Source Document(s) listed (as applicable) to the corresponding underwritten cash flow reimbursements on the Underwritten Rent Roll or Underwriting File.  Identify any variance above a 10% and $10,000 threshold.
N/A N/A
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  4 For each $10MM+ Mortgage Loan, compare the tax expense and insurance expense amounts shown in the Source Document(s) listed (as applicable) to the corresponding amounts for the Underwritten Period on the Underwriting File.  Identify any variance that exceeds a -5% and -$10,000 threshold. Appraisal and Insurance Review File No Exceptions Noted
    LEASE EXPIRATION AND TERMINATION COMPARISON PROCEDURES     
  5 For the Top 15 Mortgage Loans, compare the lease expiration date (only for the commercial tenants (ordered by underwritten base rent of each tenant) that comprise 80% of the aggregate underwritten base rent revenue) with a maximum of ten commercial tenants and lease early termination options (for the top ten commercial tenants by underwritten base rent revenue) that are shown in the Source Document(s) listed (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.

For each Mortgage Loan that is a $10MM+ Mortgage Loan but which is not a Top 15 Mortgage Loan, compare the lease expiration dates for the top five commercial tenants (by underwritten base rent revenue) and lease early termination options (only for the commercial tenants (ordered by underwritten base rent revenue of each tenant) that comprise 25% of the aggregate underwritten base rent revenue) with a maximum of five commercial tenants that are shown in the Source Document(s) (as applicable) to the corresponding information on the Underwritten Rent Roll (or ASR if the lease termination options are not shown on the Underwritten Rent Roll).  Identify any variance above a 90-day threshold.
N/A N/A
    UNDERWRITTEN CASHFLOW COMPARISON AND RECALCULATION PROCEDURES    
  6 For each $10MM+ Mortgage Loan, using the TTM Period revenue and expense information on the Underwriting File, underwritten revenue and expense information on the Underwriting File and the Underwriting Instructions and Adjustments, compare the underwritten revenue and expense line items on the Underwriting File to the corresponding TTM Period revenue and expense line items on the Underwriting File.  Identify any differences above a 10% threshold that are not explained in the Underwriting Instructions and Adjustments.

For each $10MM+ Mortgage Loan, using the information on the Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and the Underwriting Instructions and Adjustments (footnotes), recalculate the underwritten revenue, expense and net cash flow line items that are shown on the Underwriting File.  Identify any variance above a 5% and $15,000 threshold.
Underwriting File, Source Documents, ASRs, Underwritten Rent Roll and Underwriting Instructions and Adjustments No Exceptions Noted
  **N/A: Not Applicable     

 

 

 

Fairfield Inn & Suites by Marriott Wilmington
         
  Mortgage Loan Seller: BSPRT Top 15 Mortgage Loan: No
  Original Principal Balance: $9,000,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Courtyard by Marriott Bowling Green Convention Center
         
  Mortgage Loan Seller: LMF Top 15 Mortgage Loan: No
  Original Principal Balance: $8,900,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

The Hub
         
  Mortgage Loan Seller: GACC Top 15 Mortgage Loan: No
  Original Principal Balance: $8,800,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Enfield Industrial
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $8,450,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Storage Sense Orlando
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $8,400,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Southpointe and Lakecrest
         
  Mortgage Loan Seller: AREF2 Top 15 Mortgage Loan: No
  Original Principal Balance: $7,250,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Retek New York Portfolio
         
  Mortgage Loan Seller: LMF Top 15 Mortgage Loan: No
  Original Principal Balance: $7,245,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Birch Knoll & Saucon Valley Crossing MHP
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $6,746,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisals and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

2758 Creston Avenue
         
  Mortgage Loan Seller: LMF Top 15 Mortgage Loan: No
  Original Principal Balance: $6,580,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

1900 Euclid Avenue
         
  Mortgage Loan Seller: Barclays Top 15 Mortgage Loan: No
  Original Principal Balance: $6,500,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Tax Bills, Tax Assessor Website, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

501 Hayes
         
  Mortgage Loan Seller: GACC Top 15 Mortgage Loan: No
  Original Principal Balance: $6,500,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Suburban Extended Stay - Denver Westminster
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $6,450,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files and Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Strawberry Square Shopping Center
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $5,850,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

51 Haddonfield
         
  Mortgage Loan Seller: GACC Top 15 Mortgage Loan: No
  Original Principal Balance: $5,500,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files and Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

140-150 Access Road
         
  Mortgage Loan Seller: BMO Top 15 Mortgage Loan: No
  Original Principal Balance: $5,500,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

824 Classon Avenue
         
  Mortgage Loan Seller: LMF Top 15 Mortgage Loan: No
  Original Principal Balance: $5,225,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal, Tax Bills and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

US Storage - Delray Beach
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $5,111,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

US Storage - Nashville
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $5,015,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

US Storage - Clarksville
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $5,000,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

286 East 163rd Street
         
  Mortgage Loan Seller: LMF Top 15 Mortgage Loan: No
  Original Principal Balance: $5,000,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

60 Cottage Street
         
  Mortgage Loan Seller: LMF Top 15 Mortgage Loan: No
  Original Principal Balance: $4,500,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files and Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

431 Dekalb Avenue
         
  Mortgage Loan Seller: SMC Top 15 Mortgage Loan: No
  Original Principal Balance: $4,100,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

1668 Bergen Street
         
  Mortgage Loan Seller: SMC Top 15 Mortgage Loan: No
  Original Principal Balance: $3,900,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Appraisal No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable     

 

 

 

Hamlet MHC
         
  Mortgage Loan Seller: KeyBank Top 15 Mortgage Loan: No
  Original Principal Balance: $2,990,000 $10MM+ Mortgage Loan: No
      Non-Top 15 Mortgage Loan and Under $10MM Mortgage Loan: Yes
         
  The following Items 1. and 3. refer to the procedures described in Attachment A:    
         
  Item Description of the Procedures Primary Source Document(s) Used Findings
    OPERATING STATEMENT COMPARISON AND RECALCULATION PROCEDURES    
  1 For each Mortgage Loan that is not a Top 15 Mortgage Loan, compare, or recalculate and compare (i) effective gross revenue or total revenues, (ii) total expenses and (iii) net operating income information shown in the Source Document(s) listed (as applicable) for each Specified Period to the corresponding information on the Underwriting File.  Identify any variance above a 4% and $10,000 threshold. Borrower Operating Statement Data Files, Appraisal and Underwriting Instructions and Adjustments No Exceptions Noted
    SUPPORTING EXPENSE COMPARISON AND RECALCULATION PROCEDURES    
  3 Compare, or recalculate and compare, the ground rent expense in the Source Document(s) listed (as applicable) for the Underwritten Period to the corresponding amount on the Underwriting File. Identify any variance above a 5% threshold.  N/A N/A
  **N/A: Not Applicable