UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM ABS-15G
ASSET-BACKED SECURITIZER
REPORT PURSUANT TO SECTION 15G OF
THE SECURITIES EXCHANGE ACT OF 1934
Check the appropriate box to indicate the filing obligation which this form is intended to satisfy:
Rule 15Ga-1 under the Exchange Act (17 CFR 240.15Ga-1) for the reporting period _________________ to _________________
Date of Report (Date of earliest event reported)______________________
Commission File Number of securitizer: ____________________
Central Index Key Number of securitizer: ___________________
______________________________________________________________________
(Name and telephone number, including area code, of the person to contact in connection with this filing)
Indicate by check mark whether the securitizer has no activity to report for the initial period pursuant to Rule 15Ga-1(c)(1) [_]
Indicate by check mark whether the securitizer has no activity to report for the quarterly period pursuant to Rule 15Ga-1(c)(2)(i) [_]
Indicate by check mark whether the securitizer has no activity to report for the annual period pursuant to Rule 15Ga-1(c)(2)(ii) [_]
X Rule 15Ga-2 under the Exchange Act (17 CFR 240.15Ga-2)
Central Index Key Number of depositor: 0001258361
KSL Commercial Mortgage Trust 2024-HT2
______________________________________________________________________________________
(Exact name of issuing entity as specified in its charter)
Central Index Key Number of issuing entity: Not applicable
Central Index Key Number of underwriter: Not applicable
Richard Simpson, Citigroup Commercial Mortgage Securities Inc., (212) 816-5343
______________________________________________________________________________________
(Name and telephone number, including area code, of the person to contact in connection with this filing)
PART II – FINDINGS AND CONCLUSIONS OF THIRD-PARTY DUE DILIGENCE REPORTS
Item 2.01 Findings and Conclusions of a Third Party Due Diligence Report Obtained by the Issuer.
See Independent Accountants’ Agreed-Upon Procedures Report, dated November 19, 2024, which was obtained by the depositor, attached as Exhibit 99.1 to this Form ABS-15G.
Item 2.02 Findings and Conclusions of a Third Party Due Diligence Report Obtained by the Underwriter.
Not Applicable
Exhibits.
99.1 Independent Accountants’ Agreed-Upon Procedures Report, dated November 19, 2024.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the reporting entity has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: November 19, 2024
Citigroup Commercial Mortgage Securities Inc.
(Depositor)
/s/ Richard Simpson
Name: Richard Simpson
Title: President
EXHIBIT INDEX
Exhibit Number | Description |
Exhibit 99.1 | Independent Accountants’ Agreed-Upon Procedures Report, dated November 19, 2024. |
Exhibit 99.1
KPMG LLP Suite 900 8350 Broad Street McLean, VA 22102 |
Independent Accountants’ Agreed-Upon Procedures Report
Citigroup Commercial Mortgage Securities Inc.
Citi Real Estate Funding Inc.
(together, the “Company”)
Citigroup Global Markets Inc.
Wells Fargo Bank, National Association
Wells Fargo Securities, LLC
(collectively, the “Specified Parties”):
Re: KSL Commercial Mortgage Trust 2024-HT2 – Data File Procedures
We have performed the procedures described below on the specified attributes in an electronic data file entitled “KSL 2024-HT2_Accounting Tape_Final.xlsx” provided by the Company on November 19, 2024 (the “Data File”), containing information on one mortgage loan (the “Mortgage Loan”) and 13 related mortgaged properties (the “Mortgaged Properties”) as of December 9, 2024 (the “Cut-off Date”), which we were informed are intended to be included as collateral in the offering by KSL Commercial Mortgage Trust 2024-HT2, Commercial Mortgage Pass-Through Certificates, Series 2024-HT2 (the “Certificates”). The Company is responsible for the specified attributes identified by the Company in the Data File.
The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet their intended purpose of assisting specified parties in evaluating the accuracy of the specified attributes in the Data File. This report may not be suitable for any other purpose. No other parties have agreed to or acknowledged the appropriateness of these procedures for the intended purpose or any other purpose.
The procedures performed may not address all the items of interest to a specified party of this report and may not meet the needs of all specified parties of this report and, as such, specified parties are responsible for determining whether the procedures performed are appropriate for their purposes. We make no representation regarding the appropriateness of the procedures either for the intended purpose or for any other purpose.
Unless otherwise stated, the following definitions have been adopted in presenting our procedures and findings:
· | The term “compared” means compared to the information shown and found it to be in agreement, unless otherwise stated. Such compared information was deemed to be in agreement if differences were within the reporting threshold. |
· | The term “recomputed” means recalculated and compared the result to the information shown and found it to be in agreement, unless otherwise stated. Such recomputed information was deemed to be in agreement if differences were within the reporting threshold. |
· | The term “reporting threshold” means that dollar amounts and percentages were within $1.00 and 0.1%, respectively. |
· | The term "Provided by the Company”, when used in the “Source Document(s)” column of Attachment A, means we were instructed by the Company to assume the attribute is accurate and not perform any procedure. |
KPMG LLP, a Delaware limited liability partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee. |
· | The term “Loan Files” means the electronic copies of source documents provided by the Company and listed in Attachment A. Where the term “Draft” is used, it means source documents provided by the Company and listed in the Attachment A are in draft form and are not executed with signatures as of the date of this report. We make no representation regarding the validity or accuracy of any of the source documents. |
· | The term “Compared Attributes” means the list of fields in the Data File which were selected by the Company for us to perform comparison procedures for and are listed in Attachment A. |
· | The term “Recomputed Attributes” means the list of fields in the Data File which were selected by the Company for us to perform recomputation procedures for and are listed in Attachment B. |
· | The term “Assumed One-month Term SOFR” means the rate of 4.59921% which we were instructed to use by the Company where applicable in the Calculation Methodology. |
· | The term “Mortgage Loan Spread” means the spread of 2.85000% which we were instructed to use by the Company where applicable in the Calculation Methodology. |
· | The term “Mezzanine Loan Spread” means the spread of 6.99000% which we were instructed to use by the Company where applicable in the Calculation Methodology. |
· | The term “Calculation Methodology” means the formula listed in the Calculation Methodology field of the Attachment B containing the calculation methodology for the Recomputed Attributes provided by the Company. |
· | The term “Provided Information” means the Cut-off Date, Loan Files, Assumed One-month Term SOFR, Mortgage Loan Spread, Mezzanine Loan Spread and Calculation Methodology. |
Prior to being provided the Data File, we received one or more earlier versions of the data file on which to perform our procedures. In performing those procedures, we identified differences which were communicated to the Company. The Data File represents the revised information reflecting resolution of differences communicated as determined appropriate by the Company. We performed the procedures on the Data File, and the results of those procedures are reflected herein.
The procedures we were instructed by the Company to perform and the associated findings are as follows:
A. | For the Mortgage Loan and Mortgaged Properties included in the Data File, we compared the Compared Attributes in the Data File (except for those with “Provided by the Company” in the “Source Document(s)” column of Attachment A) to the corresponding information included in the Loan Files. The Specified Parties indicated that the absence of any of the information in the Loan Files or the inability to agree the indicated information from the Data File to the Loan Files for each of the attributes identified, constituted an exception, except for those Compared Attributes with “Provided by the Company” in the “Source Document(s)” column of Attachment A. The document priority is the order provided by the Company, which is listed in the “Source Document(s)” column of Attachment A, with the highest priority document listed first. |
B. | For the Mortgage Loan and Mortgaged Properties included in the Data File, we recomputed the Recomputed Attributes in the Data File using (i) the corresponding information contained in the Data File, and (ii) the Calculation Methodology. |
We found such information to be in agreement without exception.
We were engaged by the Company to perform this agreed-upon procedures engagement and conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants, which involves us performing the specific procedures agreed to and acknowledged above and reporting on findings based on performing those procedures. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively,
2 |
on the specified attributes in the Data File. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported.
We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.
The procedures performed were applied based on the information included in the Data File and Provided Information, without verification or evaluation of such information by us; therefore, we express no opinion or any other form of assurance regarding (i) the reasonableness of the information provided to us by the Company,
(ii) the physical existence of the Mortgage Loan and related Mortgaged Properties, (iii) the reliability or accuracy of the Provided Information which was used in our procedures, or (iv) matters of legal interpretation.
The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the Mortgage Loan to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing the Mortgage Loan being securitized, (iii) the compliance of the originator of the Mortgage Loan with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Mortgage Loan and related Mortgaged Properties 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. The procedures performed were not intended to satisfy any criteria for due diligence published by the nationally recognized statistical rating organizations (“NRSROs”).
The terms of our engagement are such that we have no responsibility to update this report because of events and circumstances that may subsequently occur.
This report is intended solely for the information and use of the Specified Parties. It is not intended to be and should not be used by any other person or entity, including investors or the NRSROs, who are not identified in the report as the Specified Parties but may have access to this report as required by law or regulation.
/s/KPMG LLP
McLean, Virginia
November 19, 2024
3 |
ATTACHMENT A
COMPARED ATTRIBUTES
Attribute | Source Document(s) |
Property ID | Provided by the Company |
Property Rank | Provided by the Company |
Pool Identifier | Provided by the Company |
Property Name | Provided by the Company |
Property Type | Appraisal Report |
Property Sub-Type | Appraisal Report |
Address | Appraisal Report, Engineering Report |
City | Appraisal Report, Engineering Report |
County | Appraisal Report, Engineering Report |
State | Appraisal Report, Engineering Report |
Zip | Appraisal Report, Engineering Report |
Market | Market Schedule |
Year Built | Appraisal Report, Engineering Report |
Year Renovated | Appraisal Report, Engineering Report |
Scale | Underwriting File |
Franchise Flag Terms Flag | Franchise Agreement |
Franchise Flag Terms Franchise Brand | Franchise Agreement |
Franchise Flag Terms Flag Term Remaining | Franchise Agreement |
Franchise Flag Terms Fees | Franchise Agreement |
Property Manager | Management Agreement |
Labor | Underwriting File |
Total Units | Underwriting File |
Unit of Measure | Underwriting File |
Occupancy (%) | Underwriting File |
Occupancy Date | Underwriting File |
Ownership Interest | Title Policy |
A-1 |
ATTACHMENT A
Attribute | Source Document(s) |
Mortgage Loan Closing Date Balance | Draft Loan Agreement |
Mortgage Loan Maturity Date Balance | Draft Loan Agreement |
Mezzanine Loan Closing Date Balance | Draft Loan Agreement |
Mezzanine Loan Maturity Date Balance | Draft Loan Agreement |
Individual As-Is Appraised Value Date | Appraisal |
Individual As-Is Appraised Value | Appraisal |
Individual Stabilized Appraised Value Date | Appraisal |
Individual Stabilized Appraised Value | Appraisal |
Portfolio Appraised Value Date | Appraisal |
Portfolio Appraised Value | Appraisal |
Portfolio Appraised Value Premium | Appraisal |
Portfolio Stabilized Appraised Value Date | Appraisal |
Portfolio Stabilized Appraised Value | Appraisal |
Portfolio Stabilized Appraised Value Premium | Appraisal |
Engineering Report Provider | Engineering Report |
Engineering Report Date | Engineering Report |
Environmental Report Provider | Environmental Report |
Environmental Report Date | Environmental Report |
Phase II Recommended? | Environmental Report |
Seismic Zone | Seismic Report, Engineering Report |
PML % | Seismic Report, Engineering Report |
Origination Date | Provided by the Company |
Term SOFR Lookback Days | Draft Loan Agreement |
Term SOFR Cap | Rate Cap Bid Package |
Term SOFR Cap Expiration Date | Rate Cap Bid Package |
Interest Calculation (30/360 / Actual/360) | Draft Loan Agreement |
Amort Type | Draft Loan Agreement |
A-2 |
ATTACHMENT A
Attribute | Source Document(s) |
Grace Period | Draft Loan Agreement |
First Loan Payment Date | Draft Loan Agreement |
Original Amortization Term (Months) | Draft Loan Agreement |
Original IO Term (Months) | Draft Loan Agreement |
Initial Maturity Date | Draft Loan Agreement |
Floating Rate Component Extensions | Draft Loan Agreement |
Fully Extended Maturity Date | Draft Loan Agreement |
Lockbox | Draft Loan Agreement |
Cash Management Type | Draft Loan Agreement |
Cash Management Trigger | Draft Loan Agreement |
Administrative Fee Rate (%) | Admin Fee Schedule |
Floating Rate Component Prepayment Provision | Draft Loan Agreement |
Partial Release Allowed? | Draft Loan Agreement |
Property Release Description | Draft Loan Agreement |
Initial Tax Escrow | Draft Loan Agreement |
Ongoing Tax Escrow Monthly | Draft Loan Agreement |
Tax Escrow Springing Conditions | Draft Loan Agreement |
Initial Insurance Escrow | Draft Loan Agreement |
Ongoing Insurance Escrow Monthly | Draft Loan Agreement |
Insurance Escrow Springing Conditions | Draft Loan Agreement |
Initial Immediate Repairs Escrow | Draft Loan Agreement |
Initial FF&E Escrow | Draft Loan Agreement |
Ongoing FF&E Escrow Monthly | Draft Loan Agreement |
FF&E Escrow Springing Conditions | Draft Loan Agreement |
Initial PIP Letter of Credit | Draft Loan Agreement |
Ongoing PIP Escrow Monthly | Draft Loan Agreement |
PIP Escrow Springing Conditions | Draft Loan Agreement |
A-3 |
ATTACHMENT A
Attribute | Source Document(s) |
Initial Other Escrow | Draft Loan Agreement |
Ongoing Other Escrow Monthly | Draft Loan Agreement |
Ongoing Other Escrow Springing Condition | Draft Loan Agreement |
Other Escrow Description | Draft Loan Agreement |
Available Room Nights 2018 | Underwriting File |
Available Room Nights 2019 | Underwriting File |
Available Room Nights 2020 | Underwriting File |
Available Room Nights 2021 | Underwriting File |
Available Room Nights 2022 | Underwriting File |
Available Room Nights 2023 | Underwriting File |
Available Room Nights September 2024 TTM | Underwriting File |
Available Room Nights September 2024 Sponsor Reforecast | Underwriting File |
Available Room Nights UW | Underwriting File |
Occupied Room Nights 2018 | Underwriting File |
Occupied Room Nights 2019 | Underwriting File |
Occupied Room Nights 2020 | Underwriting File |
Occupied Room Nights 2021 | Underwriting File |
Occupied Room Nights 2022 | Underwriting File |
Occupied Room Nights 2023 | Underwriting File |
Occupied Room Nights September 2024 TTM | Underwriting File |
Occupied Room Nights September 2024 Sponsor Reforecast | Underwriting File |
Occupied Room Nights UW | Underwriting File |
Occupancy 2018 | Underwriting File |
Occupancy 2019 | Underwriting File |
Occupancy 2020 | Underwriting File |
Occupancy 2021 | Underwriting File |
Occupancy 2022 | Underwriting File |
A-4 |
ATTACHMENT A
Attribute | Source Document(s) |
Occupancy 2023 | Underwriting File |
Occupancy September 2024 TTM | Underwriting File |
Occupancy September 2024 Sponsor Reforecast | Underwriting File |
Occupancy UW | Underwriting File |
ADR 2018 | Underwriting File |
ADR 2019 | Underwriting File |
ADR 2020 | Underwriting File |
ADR 2021 | Underwriting File |
ADR 2022 | Underwriting File |
ADR 2023 | Underwriting File |
ADR September 2024 TTM | Underwriting File |
ADR September 2024 Sponsor Reforecast | Underwriting File |
ADR UW | Underwriting File |
RevPAR 2018 | Underwriting File |
RevPAR 2019 | Underwriting File |
RevPAR 2020 | Underwriting File |
RevPAR 2021 | Underwriting File |
RevPAR 2022 | Underwriting File |
RevPAR 2023 | Underwriting File |
RevPAR September 2024 TTM | Underwriting File |
RevPAR September 2024 Sponsor Reforecast | Underwriting File |
RevPAR UW | Underwriting File |
Occupancy Penetration 2019 | Underwriting File, STR Report |
Occupancy Penetration 2020 | Underwriting File, STR Report |
Occupancy Penetration 2021 | Underwriting File, STR Report |
Occupancy Penetration 2022 | Underwriting File, STR Report |
Occupancy Penetration 2023 | Underwriting File, STR Report |
A-5 |
ATTACHMENT A
Attribute | Source Document(s) |
Occupancy Penetration September 2024 TTM | Underwriting File, STR Report |
ADR Penetration 2019 | Underwriting File, STR Report |
ADR Penetration 2020 | Underwriting File, STR Report |
ADR Penetration 2021 | Underwriting File, STR Report |
ADR Penetration 2022 | Underwriting File, STR Report |
ADR Penetration 2023 | Underwriting File, STR Report |
ADR Penetration September 2024 TTM | Underwriting File, STR Report |
RevPAR Penetration 2019 | Underwriting File, STR Report |
RevPAR Penetration 2020 | Underwriting File, STR Report |
RevPAR Penetration 2021 | Underwriting File, STR Report |
RevPAR Penetration 2022 | Underwriting File, STR Report |
RevPAR Penetration 2023 | Underwriting File, STR Report |
RevPAR Penetration September 2024 TTM | Underwriting File, STR Report |
Rooms Revenue 2018 | Underwriting File |
Rooms Revenue 2019 | Underwriting File |
Rooms Revenue 2020 | Underwriting File |
Rooms Revenue 2021 | Underwriting File |
Rooms Revenue 2022 | Underwriting File |
Rooms Revenue 2023 | Underwriting File |
Rooms Revenue September 2024 TTM | Underwriting File |
Rooms Revenue September 2024 Sponsor Reforecast | Underwriting File |
Rooms Revenue UW | Underwriting File |
F&B Revenue 2018 | Underwriting File |
F&B Revenue 2019 | Underwriting File |
F&B Revenue 2020 | Underwriting File |
F&B Revenue 2021 | Underwriting File |
F&B Revenue 2022 | Underwriting File |
A-6 |
ATTACHMENT A
Attribute | Source Document(s) |
F&B Revenue 2023 | Underwriting File |
F&B Revenue September 2024 TTM | Underwriting File |
F&B Revenue September 2024 Sponsor Reforecast | Underwriting File |
F&B Revenue UW | Underwriting File |
Other Departmental Income 2018 | Underwriting File |
Other Departmental Income 2019 | Underwriting File |
Other Departmental Income 2020 | Underwriting File |
Other Departmental Income 2021 | Underwriting File |
Other Departmental Income 2022 | Underwriting File |
Other Departmental Income 2023 | Underwriting File |
Other Departmental Income September 2024 TTM | Underwriting File |
Other Departmental Income September 2024 Sponsor Reforecast | Underwriting File |
Other Departmental Income UW | Underwriting File |
Total Revenue 2018 | Underwriting File |
Total Revenue 2019 | Underwriting File |
Total Revenue 2020 | Underwriting File |
Total Revenue 2021 | Underwriting File |
Total Revenue 2022 | Underwriting File |
Total Revenue 2023 | Underwriting File |
Total Revenue September 2024 TTM | Underwriting File |
Total Revenue September 2024 Sponsor Reforecast | Underwriting File |
Total Revenue UW | Underwriting File |
Rooms Expense 2018 | Underwriting File |
Rooms Expense 2019 | Underwriting File |
Rooms Expense 2020 | Underwriting File |
Rooms Expense 2021 | Underwriting File |
A-7 |
ATTACHMENT A
Attribute | Source Document(s) |
Rooms Expense 2022 | Underwriting File |
Rooms Expense 2023 | Underwriting File |
Rooms Expense September 2024 TTM | Underwriting File |
Rooms Expense September 2024 Sponsor Reforecast | Underwriting File |
Rooms Expense UW | Underwriting File |
F&B Expense 2018 | Underwriting File |
F&B Expense 2019 | Underwriting File |
F&B Expense 2020 | Underwriting File |
F&B Expense 2021 | Underwriting File |
F&B Expense 2022 | Underwriting File |
F&B Expense 2023 | Underwriting File |
F&B Expense September 2024 TTM | Underwriting File |
F&B Expense September 2024 Sponsor Reforecast | Underwriting File |
F&B Expense UW | Underwriting File |
Other Departmental Expense 2018 | Underwriting File |
Other Departmental Expense 2019 | Underwriting File |
Other Departmental Expense 2020 | Underwriting File |
Other Departmental Expense 2021 | Underwriting File |
Other Departmental Expense 2022 | Underwriting File |
Other Departmental Expense 2023 | Underwriting File |
Other Departmental Expense September 2024 TTM | Underwriting File |
Other Departmental Expense September 2024 Sponsor Reforecast | Underwriting File |
Other Departmental Expense UW | Underwriting File |
Total Departmental Expenses 2018 | Underwriting File |
Total Departmental Expenses 2019 | Underwriting File |
Total Departmental Expenses 2020 | Underwriting File |
A-8 |
ATTACHMENT A
Attribute | Source Document(s) |
Total Departmental Expenses 2021 | Underwriting File |
Total Departmental Expenses 2022 | Underwriting File |
Total Departmental Expenses 2023 | Underwriting File |
Total Departmental Expenses September 2024 TTM | Underwriting File |
Total Departmental Expenses September 2024 Sponsor Reforecast | Underwriting File |
Total Departmental Expenses UW | Underwriting File |
Departmental Profit 2018 | Underwriting File |
Departmental Profit 2019 | Underwriting File |
Departmental Profit 2020 | Underwriting File |
Departmental Profit 2021 | Underwriting File |
Departmental Profit 2022 | Underwriting File |
Departmental Profit 2023 | Underwriting File |
Departmental Profit September 2024 TTM | Underwriting File |
Departmental Profit September 2024 Sponsor Reforecast | Underwriting File |
Departmental Profit UW | Underwriting File |
General and Administrative 2018 | Underwriting File |
General and Administrative 2019 | Underwriting File |
General and Administrative 2020 | Underwriting File |
General and Administrative 2021 | Underwriting File |
General and Administrative 2022 | Underwriting File |
General and Administrative 2023 | Underwriting File |
General and Administrative September 2024 TTM | Underwriting File |
General and Administrative September 2024 Sponsor Reforecast | Underwriting File |
General and Administrative UW | Underwriting File |
IT 2018 | Underwriting File |
IT 2019 | Underwriting File |
A-9 |
ATTACHMENT A
Attribute | Source Document(s) |
IT 2020 | Underwriting File |
IT 2021 | Underwriting File |
IT 2022 | Underwriting File |
IT 2023 | Underwriting File |
IT September 2024 TTM | Underwriting File |
IT September 2024 Sponsor Reforecast | Underwriting File |
IT UW | Underwriting File |
Sales & Marketing 2018 | Underwriting File |
Sales & Marketing 2019 | Underwriting File |
Sales & Marketing 2020 | Underwriting File |
Sales & Marketing 2021 | Underwriting File |
Sales & Marketing 2022 | Underwriting File |
Sales & Marketing 2023 | Underwriting File |
Sales & Marketing September 2024 TTM | Underwriting File |
Sales & Marketing September 2024 Sponsor Reforecast | Underwriting File |
Sales & Marketing UW | Underwriting File |
R&M 2018 | Underwriting File |
R&M 2019 | Underwriting File |
R&M 2020 | Underwriting File |
R&M 2021 | Underwriting File |
R&M 2022 | Underwriting File |
R&M 2023 | Underwriting File |
R&M September 2024 TTM | Underwriting File |
R&M September 2024 Sponsor Reforecast | Underwriting File |
R&M UW | Underwriting File |
Utilities 2018 | Underwriting File |
Utilities 2019 | Underwriting File |
A-10 |
ATTACHMENT A
Attribute | Source Document(s) |
Utilities 2020 | Underwriting File |
Utilities 2021 | Underwriting File |
Utilities 2022 | Underwriting File |
Utilities 2023 | Underwriting File |
Utilities September 2024 TTM | Underwriting File |
Utilities September 2024 Sponsor Reforecast | Underwriting File |
Utilities UW | Underwriting File |
Total Undistributed Expenses 2018 | Underwriting File |
Total Undistributed Expenses 2019 | Underwriting File |
Total Undistributed Expenses 2020 | Underwriting File |
Total Undistributed Expenses 2021 | Underwriting File |
Total Undistributed Expenses 2022 | Underwriting File |
Total Undistributed Expenses 2023 | Underwriting File |
Total Undistributed Expenses September 2024 TTM | Underwriting File |
Total Undistributed Expenses September 2024 Sponsor Reforecast | Underwriting File |
Total Undistributed Expenses UW | Underwriting File |
Gross Operating Profit 2018 | Underwriting File |
Gross Operating Profit 2019 | Underwriting File |
Gross Operating Profit 2020 | Underwriting File |
Gross Operating Profit 2021 | Underwriting File |
Gross Operating Profit 2022 | Underwriting File |
Gross Operating Profit 2023 | Underwriting File |
Gross Operating Profit September 2024 TTM | Underwriting File |
Gross Operating Profit September 2024 Sponsor Reforecast | Underwriting File |
Gross Operating Profit UW | Underwriting File |
Franchise Fees 2018 | Underwriting File |
A-11 |
ATTACHMENT A
Attribute | Source Document(s) |
Franchise Fees 2019 | Underwriting File |
Franchise Fees 2020 | Underwriting File |
Franchise Fees 2021 | Underwriting File |
Franchise Fees 2022 | Underwriting File |
Franchise Fees 2023 | Underwriting File |
Franchise Fees September 2024 TTM | Underwriting File |
Franchise Fees September 2024 Sponsor Reforecast | Underwriting File |
Franchise Fees UW | Underwriting File |
Management Fees 2018 | Underwriting File |
Management Fees 2019 | Underwriting File |
Management Fees 2020 | Underwriting File |
Management Fees 2021 | Underwriting File |
Management Fees 2022 | Underwriting File |
Management Fees 2023 | Underwriting File |
Management Fees September 2024 TTM | Underwriting File |
Management Fees September 2024 Sponsor Reforecast | Underwriting File |
Management Fees UW | Underwriting File |
Income Before Fixed Charges 2018 | Underwriting File |
Income Before Fixed Charges 2019 | Underwriting File |
Income Before Fixed Charges 2020 | Underwriting File |
Income Before Fixed Charges 2021 | Underwriting File |
Income Before Fixed Charges 2022 | Underwriting File |
Income Before Fixed Charges 2023 | Underwriting File |
Income Before Fixed Charges September 2024 TTM | Underwriting File |
Income Before Fixed Charges September 2024 Sponsor Reforecast | Underwriting File |
Income Before Fixed Charges UW | Underwriting File |
A-12 |
ATTACHMENT A
Attribute | Source Document(s) |
Taxes 2018 | Underwriting File |
Taxes 2019 | Underwriting File |
Taxes 2020 | Underwriting File |
Taxes 2021 | Underwriting File |
Taxes 2022 | Underwriting File |
Taxes 2023 | Underwriting File |
Taxes September 2024 TTM | Underwriting File |
Taxes September 2024 Sponsor Reforecast | Underwriting File |
Taxes UW | Underwriting File |
Insurance 2018 | Underwriting File |
Insurance 2019 | Underwriting File |
Insurance 2020 | Underwriting File |
Insurance 2021 | Underwriting File |
Insurance 2022 | Underwriting File |
Insurance 2023 | Underwriting File |
Insurance September 2024 TTM | Underwriting File |
Insurance September 2024 Sponsor Reforecast | Underwriting File |
Insurance UW | Underwriting File |
Ground / Building Rent 2018 | Underwriting File |
Ground / Building Rent 2019 | Underwriting File |
Ground / Building Rent 2020 | Underwriting File |
Ground / Building Rent 2021 | Underwriting File |
Ground / Building Rent 2022 | Underwriting File |
Ground / Building Rent 2023 | Underwriting File |
Ground / Building Rent September 2024 TTM | Underwriting File |
Ground / Building Rent September 2024 Sponsor Reforecast | Underwriting File |
Ground / Building Rent UW | Underwriting File |
A-13 |
ATTACHMENT A
Attribute | Source Document(s) |
Other Fixed Expenses 2018 | Underwriting File |
Other Fixed Expenses 2019 | Underwriting File |
Other Fixed Expenses 2020 | Underwriting File |
Other Fixed Expenses 2021 | Underwriting File |
Other Fixed Expenses 2022 | Underwriting File |
Other Fixed Expenses 2023 | Underwriting File |
Other Fixed Expenses September 2024 TTM | Underwriting File |
Other Fixed Expenses September 2024 Sponsor Reforecast | Underwriting File |
Other Fixed Expenses UW | Underwriting File |
Total Fixed and Other Expenses 2018 | Underwriting File |
Total Fixed and Other Expenses 2019 | Underwriting File |
Total Fixed and Other Expenses 2020 | Underwriting File |
Total Fixed and Other Expenses 2021 | Underwriting File |
Total Fixed and Other Expenses 2022 | Underwriting File |
Total Fixed and Other Expenses 2023 | Underwriting File |
Total Fixed and Other Expenses September 2024 TTM | Underwriting File |
Total Fixed and Other Expenses September 2024 Sponsor Reforecast | Underwriting File |
Total Fixed and Other Expenses UW | Underwriting File |
Net Operating Income 2018 | Underwriting File |
Net Operating Income 2019 | Underwriting File |
Net Operating Income 2020 | Underwriting File |
Net Operating Income 2021 | Underwriting File |
Net Operating Income 2022 | Underwriting File |
Net Operating Income 2023 | Underwriting File |
Net Operating Income September 2024 TTM | Underwriting File |
Net Operating Income September 2024 Sponsor Reforecast | Underwriting File |
A-14 |
ATTACHMENT A
Attribute | Source Document(s) |
Net Operating Income UW | Underwriting File |
FF&E 2018 | Underwriting File |
FF&E 2019 | Underwriting File |
FF&E 2020 | Underwriting File |
FF&E 2021 | Underwriting File |
FF&E 2022 | Underwriting File |
FF&E 2023 | Underwriting File |
FF&E September 2024 TTM | Underwriting File |
FF&E September 2024 Sponsor Reforecast | Underwriting File |
FF&E UW | Underwriting File |
Net Cash Flow 2018 | Underwriting File |
Net Cash Flow 2019 | Underwriting File |
Net Cash Flow 2020 | Underwriting File |
Net Cash Flow 2021 | Underwriting File |
Net Cash Flow 2022 | Underwriting File |
Net Cash Flow 2023 | Underwriting File |
Net Cash Flow September 2024 TTM | Underwriting File |
Net Cash Flow September 2024 Sponsor Reforecast | Underwriting File |
Net Cash Flow UW | Underwriting File |
Ground / Building Rent 2022 | Underwriting File |
Ground / Building Rent 2023 | Underwriting File |
Ground / Building Rent September 2024 TTM | Underwriting File |
Ground / Building Rent September 2024 Sponsor Reforecast | Underwriting File |
Ground / Building Rent UW | Underwriting File |
Other Fixed Expenses 2018 | Underwriting File |
Other Fixed Expenses 2019 | Underwriting File |
Other Fixed Expenses 2020 | Underwriting File |
A-15 |
ATTACHMENT A
Attribute | Source Document(s) |
Other Fixed Expenses 2021 | Underwriting File |
Other Fixed Expenses 2022 | Underwriting File |
Other Fixed Expenses 2023 | Underwriting File |
Other Fixed Expenses September 2024 TTM | Underwriting File |
Other Fixed Expenses September 2024 Sponsor Reforecast | Underwriting File |
Other Fixed Expenses UW | Underwriting File |
Total Fixed and Other Expenses 2018 | Underwriting File |
Total Fixed and Other Expenses 2019 | Underwriting File |
Total Fixed and Other Expenses 2020 | Underwriting File |
Total Fixed and Other Expenses 2021 | Underwriting File |
Total Fixed and Other Expenses 2022 | Underwriting File |
Total Fixed and Other Expenses 2023 | Underwriting File |
Total Fixed and Other Expenses September 2024 TTM | Underwriting File |
Total Fixed and Other Expenses September 2024 Sponsor Reforecast | Underwriting File |
Total Fixed and Other Expenses UW | Underwriting File |
Net Operating Income 2018 | Underwriting File |
Net Operating Income 2019 | Underwriting File |
Net Operating Income 2020 | Underwriting File |
Net Operating Income 2021 | Underwriting File |
Net Operating Income 2022 | Underwriting File |
Net Operating Income 2023 | Underwriting File |
Net Operating Income September 2024 TTM | Underwriting File |
Net Operating Income September 2024 Sponsor Reforecast | Underwriting File |
Net Operating Income UW | Underwriting File |
FF&E 2018 | Underwriting File |
FF&E 2019 | Underwriting File |
A-16 |
ATTACHMENT A
Attribute | Source Document(s) |
FF&E 2020 | Underwriting File |
FF&E 2021 | Underwriting File |
FF&E 2022 | Underwriting File |
FF&E 2023 | Underwriting File |
FF&E September 2024 TTM | Underwriting File |
FF&E September 2024 Sponsor Reforecast | Underwriting File |
FF&E UW | Underwriting File |
Net Cash Flow 2018 | Underwriting File |
Net Cash Flow 2019 | Underwriting File |
Net Cash Flow 2020 | Underwriting File |
Net Cash Flow 2021 | Underwriting File |
Net Cash Flow 2022 | Underwriting File |
Net Cash Flow 2023 | Underwriting File |
Net Cash Flow September 2024 TTM | Underwriting File |
Net Cash Flow September 2024 Sponsor Reforecast | Underwriting File |
Net Cash Flow UW | Underwriting File |
A-17 |
ATTACHMENT B
RECOMPUTED ATTRIBUTES
Attribute | Calculation Methodology |
Flag Term Remaining | Flag Expiration Date minus Cut-off Date, then divide by 365 |
Mortgage Loan Closing Date Balance per Key | Mortgage Loan Closing Date Balance divided by Total Units |
% of Mortgage Loan Closing Date Balance | Mortgage Loan Closing Date Balance divided by the aggregate sum of each Mortgage Loan Closing Date Balance |
Mezzanine Loan Closing Date Balance per Key | Mezzanine Loan Closing Date Balance divided by Total Units |
Total Loan Closing Date Balance per Key | Total Loan Closing Date Balance divided by Total Units |
Individual As-Is Appraised Value per Key | Individual As-Is Appraised Value divided by Total Units |
Individual Stabilized Appraised Value per Key | Individual Stabilized Appraised Value divided by Total Units |
Portfolio Appraised Value per Key | Portfolio Appraised Value divided by Total Units |
Portfolio Stabilized Appraised Value per Key | Portfolio Stabilized Appraised Value divided by Total Units |
Mortgage Loan Interest Rate at Term SOFR Cap | Mortgage Loan Spread plus Term SOFR Cap |
Monthly Mortgage Loan Debt Service Payment | Annual Mortgage Loan Debt Service Payment divided by 12 |
Annual Mortgage Loan Debt Service Payment | Product of i) sum of a) Mortgage Loan Spread and b) Assumed One-month Term SOFR, ii) Mortgage Loan Closing Date Balance, and iii) Interest Calculation (30/360 / Actual/360) |
Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap | Annual Mortgage Loan Debt Service Payment at Term SOFR Cap divided by 12 |
Annual Mortgage Loan Debt Service Payment at Term SOFR Cap | Product of i) Mortgage Loan Interest Rate at Term SOFR Cap, ii) Mortgage Loan Closing Date Balance, and iii) Interest Calculation (30/360 / Actual/360) |
Seasoning | Number of payments between and including the First Loan Payment Date and the Cut-off Date |
Original Term to Maturity (Months) | Number of payments between and including First Loan Payment Date and Initial Maturity Date |
B-1 |
ATTACHMENT B
Attribute | Calculation Methodology |
Remaining Term to Maturity (Months) | Original Term to Maturity (Months) minus Seasoning |
Remaining Amortization Term (Months) | Original Amortization Term (Months) minus Seasoning |
Total Loan Closing Date Balance | Mortgage Loan Closing Date Balance plus Mezzanine Loan Closing Date Balance |
% of Total Loan Closing Date Balance | Total Loan Closing Date Balance divided by the aggregate sum of each Total Loan Closing Date Balance |
% of Mezzanine Loan Closing Date Balance | Mezzanine Loan Closing Date Balance divided by the aggregate sum of each Mezzanine Loan Closing Date Balance |
Total Loan Maturity Date Balance | Mortgage Loan Maturity Date Balance plus Mezzanine Loan Maturity Date Balance |
Mezzanine Loan Interest Rate at Term SOFR Cap | Mezzanine Loan Spread plus Term SOFR Cap |
Monthly Mezzanine Loan Debt Service Payment | Annual Mezzanine Loan Debt Service Payment divided by 12 |
Annual Mezzanine Loan Debt Service Payment | Mezzanine Loan Closing Date Balance multiplied by the sum of Assumed One-month Term SOFR and Mezzanine Loan Spread multiplied by 365/360 |
Monthly Mezzanine Loan Debt Service Payment at Term SOFR Cap | Annual Mezzanine Loan Debt Service Payment at Term SOFR Cap divided by 12 |
Annual Mezzanine Loan Debt Service Payment at Term SOFR Cap | Mezzanine Loan Closing Date Balance multiplied by the sum of Mezzanine Loan Spread and Term SOFR Cap multiplied by 365/360 |
Monthly Total Loan Debt Service Payment | Monthly Mortgage Loan Debt Service Payment plus Monthly Mezzanine Loan Debt Service Payment |
Annual Total Loan Debt Service Payment | Annual Mortgage Loan Debt Service Payment plus Annual Mezzanine Loan Debt Service Payment |
Monthly Total Loan Debt Service Payment at Term SOFR Cap | Monthly Mezzanine Loan Debt Service Payment at Term SOFR Cap plus Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap |
Annual Total Loan Debt Service Payment at Term SOFR Cap | Annual Mezzanine Loan Debt Service Payment at Term SOFR Cap plus Annual Mortgage Loan Debt Service Payment at Term SOFR Cap |
Remaining IO Term (Months) | Original IO Term (Months) minus Seasoning |
B-2 |
ATTACHMENT B
Attribute | Calculation Methodology |
Mortgage Loan Closing Date LTV (Aggregate As-is Values) | Mortgage Loan Closing Date Balance divided by Individual As-Is Appraised Value |
Mortgage Loan Balloon LTV (Aggregate As-is Values) |
Mortgage Loan Maturity Date Balance divided by Individual As-Is Appraised Value |
Mortgage Loan Closing Date LTV (Aggregate Stabilized Values) | Mortgage Loan Closing Date Balance divided by Individual Stabilized Appraised Value |
Mortgage Loan Balloon LTV (Aggregate Stabilized Values) | Mortgage Loan Maturity Date Balance divided by Individual Stabilized Appraised Value |
Mortgage Loan Closing Date LTV (Portfolio Value) |
Mortgage Loan Closing Date Balance divided by Portfolio Appraised Value |
Mortgage Loan Balloon LTV (Portfolio Value) |
Mortgage Loan Maturity Date Balance divided by Portfolio Appraised Value |
Total Loan Closing Date LTV (Aggregate As-is Values) | Total Loan Closing Date Balance divided by Individual As-Is Appraised Value |
Total Loan Balloon LTV (Aggregate As-is Values) |
Total Loan Closing Date Balance divided by Individual As-Is Appraised Value |
Total Loan Closing Date LTV (Aggregate Stabilized Values) | Total Loan Closing Date Balance divided by Individual Stabilized Appraised Value |
Total Loan Balloon LTV (Aggregate Stabilized Values) | Total Loan Closing Date Balance divided by Individual Stabilized Appraised Value |
Total Loan Closing Date LTV (Portfolio Value) |
Total Loan Closing Date Balance divided by Portfolio Appraised Value |
Total Loan Balloon LTV (Portfolio Value) |
Total Loan Closing Date Balance divided by Portfolio Appraised Value |
Mortgage Loan UW NOI Debt Yield | Net Operating Income UW divided by Mortgage Loan Closing Date Balance |
Mortgage Loan UW NCF Debt Yield | Net Cash Flow UW divided by Mortgage Loan Closing Date Balance |
Total Loan UW NOI Debt Yield | Net Operating Income UW divided by Total Loan Closing Date Balance |
Total Loan UW NCF Debt Yield | Net Cash Flow UW divided by Total Loan Closing Date Balance |
Mortgage Loan UW NOI DSCR | Net Operating Income UW divided by Annual Mortgage Loan Debt Service Payment |
B-3 |
ATTACHMENT B
Attribute | Calculation Methodology |
Mortgage Loan UW NCF DSCR | Net Cash Flow UW divided by Annual Mortgage Loan Debt Service Payment |
Total Loan UW NOI DSCR | Net Operating Income UW divided by Annual Total Loan Debt Service Payment |
Total Loan UW NCF DSCR | Net Cash Flow UW divided by Annual Total Loan Debt Service Payment |
Mortgage Loan UW NOI DSCR at Term SOFR Cap | Net Operating Income UW divided by Annual Mortgage Loan Debt Service Payment at Term SOFR Cap |
Mortgage Loan UW NCF DSCR at Term SOFR Cap | Net Cash Flow UW divided by Annual Mortgage Loan Debt Service Payment at Term SOFR Cap |
Total Loan UW NOI DSCR at Term SOFR Cap | Net Operating Income UW divided by Annual Total Loan Debt Service Payment at Term SOFR Cap |
Total Loan UW NCF DSCR at Term SOFR Cap | Net Cash Flow UW divided by Annual Total Loan Debt Service Payment at Term SOFR Cap |
B-4 |