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 to 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:  0001026214

Federal Home Loan Mortgage Corporation (as issuer of the Structured Pass-Through Certificates, Series ML-22) and FRETE 2024-ML22 Trust
(Exact name of issuing entity as specified in its charter)

Central Index Key Number of issuing entity (if applicable):  0001026214

Central Index Key Number of underwriter (if applicable):  ___________

Jason Griest (703) 903-2000
(Name and telephone number, including area code,
of the person to contact in connection with this filing)




INFORMATION TO BE INCLUDED IN THE REPORT


PART I:  REPRESENTATION AND WARRANTY INFORMATION

N/A

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 May 8, 2024, of KPMG LLP, attached as Exhibit 99.1 to this report.


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:  May 8, 2024
Federal Home Loan Mortgage Corporation,
as Depositor with respect to the Structured Pass-Through Certificates, Series ML-22, and as Securitizer with respect to the FRETE 2024-ML22 Trust
 
 
By: /s/ Jason Griest                                                                                           
Name:  Jason Griest
Title:  Vice President – Multifamily Securitization

EXHIBIT INDEX

Exhibit 99.1
Independent Accountants’ Agreed-Upon Procedures Report, dated May 8, 2024, of KPMG LLP.


 
 



KPMG LLP
Suite 900
8350 Broad Street
McLean, VA 22102

Independent Accountants’ Agreed-Upon Procedures Report
Federal Home Loan Mortgage Corporation (the “Company”)
Wells Fargo Commercial Mortgage Securities, Inc.
Wells Fargo Securities, LLC
J.P. Morgan Securities LLC
(collectively, the “Specified Parties”):
Re:  FRETE 2024-ML22 Trust – Data File Procedures
We have performed the procedures described below on the specified attributes in an electronic data file entitled “ML22 Red Data Tape.xlsx” (the “Data File”) provided by the Company on May 6, 2024, containing information on 12 funding loans intended to be tax-exempt loans (the “Loans”), each secured by multifamily mortgage loans secured by 12 related mortgaged properties (the “Mortgaged Properties”) as of May 1, 2024 (the “Cut-off Date”), which we were informed are intended to be included as collateral in the offering by FRETE 2024-ML22 Trust. 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 (i) dollar amounts, percentages, and debt service coverage ratios were within $1.00, 0.1%, and 0.01, respectively, (ii) dollar amounts were within $2.00 for the Data File attribute Maturity Balance and (iii) dollar amounts were within $5.00 for the Data File attribute Monthly Rent per Unit.
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.



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 “Calculation Methodology” means the formula listed in the Calculation Methodology field of Attachment B containing the calculation methodology for the Recomputed Attributes provided by the Company.
The term “Instructions” means the instructions provided by the Company pertaining to a procedure, specific attribute, methodology, or value, as described in Attachment C.
The term “Loan Files” means the copies of source documents made available by the Company and listed in Attachment A. We make no representations regarding the validity or accuracy of these documents.
The term “Provided Information” means the Loan Files, Calculation Methodology and Instructions.
Prior to being provided the Data File, we received one or more earlier versions of the data file on which to perform our procedures. In performing those procedures, we identified differences which were communicated to the Specified Parties. 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.
We compared the Compared Attributes in the Data File (except for those with “Provided by Company” in the “Source Document(s)” column of Attachment A) to the corresponding information included in the Loan Files, utilizing the Instructions, as applicable. 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, utilizing the Instructions as applicable, constituted an exception. 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.
We recomputed the Recomputed Attributes in the Data File using (i) the corresponding information contained in the Data File, (ii) the Calculation Methodology, as detailed in the “Calculation Methodology” column of Attachment B, and (iii) the Instructions, as applicable.
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 the procedures performed. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the 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 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 loans 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.
2


The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the loans to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing any such loans and related mortgaged properties being securitized, (iii) the compliance of the originator of the loans with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the loans 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
May 8, 2024

3

ATTACHMENT A
COMPARED ATTRIBUTES
Attribute
Number
Attribute
Source Document(s)
1
Annex #
Provided by Company
2
Loan Group
Provided by Company
3
Freddie Mac Loan Number
Continuing Covenant Agreement, Project Note
4
Property Name
Provided by Company
5
Optigo Lender
Governmental Note, Project Note, Continuing Covenant Agreement
6
Address (Street)
Appraisal Report, Engineering Report, USPS Website
7
City
Appraisal Report, Engineering Report, USPS Website
8
County
Appraisal Report, Engineering Report, USPS Website
9
State
Appraisal Report, Engineering Report, USPS Website
10
Metropolitan Statistical Area
MSA Report
11
Zip Code
Appraisal Report, Engineering Report, USPS Website
12
Property Type
Appraisal Report
13
Property Sub-Type
Appraisal Report, Investment Brief, Engineering Report, Property Inspection
and Lease Audit, Continuing Covenant Agreement
14
Cut-off Date
Provided by Company
15
Original Principal Balance
Project Note
16
Note Date
Project Note
17
Note Rate
Project Note
18
Rate Type
Project Note
19
Interest Calculation
Project Note
20
First Payment Date
Project Note
21
Maturity Date
Project Note
22
Payment Date
Project Note
23
Late Charge Grace Period (# of days)
Project Note
24
Amortization Type
Project Note
25
Original Amortization Term (months)
Project Note
26
Interest Only Term
Project Note
27
Prepay Provision Description
Project Note, Project Loan Agreement, Funding Loan Agreement
28
Defeasance To Maturity (Y/N)
Funding Loan Agreement, Project Note, Project Loan Agreement
29
Partial Defeasance Permitted (Y/N)
Funding Loan Agreement, Project Note, Project Loan Agreement
30
Appraised Value
Appraisal Report
31
Appraised Value Type
Appraisal Report
32
Appraisal Firm
Appraisal Report

A-1

ATTACHMENT A

Attribute
Number
Attribute
Source Document(s)

33
Appraisal Date
Appraisal Report
34
Year Built
Engineering Report, Appraisal Report
35
Year Renovated
Engineering Report, Appraisal Report, Certificate of Substantial Completion
(Form G704), Final Site Observation Report
36
Expected Construction Completion Date
Continuing Covenant Agreement, Commitment Letter, Pre-Construction Report
37
Number of Units
Rent Roll, Appraisal Report, Investment Brief, Continuing Covenant Agreement
38
Affordable LI Units (<=80% AMI)
CRA Report
39
Affordable LI Units (<=60% AMI)
CRA Report
40
Affordable VLI Units (<=50% AMI)
CRA Report
41
Unit of Measure
Rent Roll, Appraisal Report, Investment Brief, Continuing Covenant Agreement
42
# Units - Commercial
Appraisal Report, Rent Roll, Investment Brief, Commercial Lease
43
Elevator (Y/N)
Engineering Report, Appraisal Report
44
FIRREA Eligible (Y/N)
Appraisal Report
45
Zoning Status
Zoning Report, Appraisal Report
46
Lien Position
Final Title Policy, Continuing Covenant Agreement
47
Fee Simple/Leasehold
Security Instrument, Final Title Policy
48
Ground Lease Rent
Ground Lease or Ground Lease Estoppel
49
Ground Lease Expiration Date
Ground Lease or Ground Lease Estoppel
50
Ground Lease Expiration Date w/ Extensions
Ground Lease or Ground Lease Estoppel
51
U/W EGI
Asset Summary Report (Excel or PDF)
52
U/W Expenses
Asset Summary Report (Excel or PDF)
53
Underwritten Annual Reserves
Asset Summary Report (Excel or PDF)
54
U/W NCF
Asset Summary Report (Excel or PDF)
55
Most Recent Period Ending
Asset Summary Report (Excel or PDF)
56
Most Recent EGI
Asset Summary Report (Excel or PDF)
57
Most Recent Expenses
Asset Summary Report (Excel or PDF)
58
Most Recent NCF
Asset Summary Report (Excel or PDF)
59
2nd Most Recent Period Ending
Asset Summary Report (Excel or PDF)
60
2nd Most Recent EGI
Asset Summary Report (Excel or PDF)
61
2nd Most Recent Expenses
Asset Summary Report (Excel or PDF)
62
2nd Most Recent NCF
Asset Summary Report (Excel or PDF)
63
3rd Most Recent Period Ending
Asset Summary Report (Excel or PDF)
64
3rd Most Recent EGI
Asset Summary Report (Excel or PDF)
65
3rd Most Recent Expenses
Asset Summary Report (Excel or PDF)
66
3rd Most Recent NCF
Asset Summary Report (Excel or PDF)
67
Occupancy as of Date
Rent Roll

A-2

ATTACHMENT A

Attribute
Number
Attribute
Source Document(s)
68
Tenant Concentration Type
For Student, Military and Corporate concentrations: Property Inspection and
Lease Audit, Investment Brief, Seller Inspection Template, Appraisal Report
For Age Restricted concentrations: Appraisal Report, Investment Brief
For Assisted Living/Independent Living concentrations: Continuing
Covenant Agreement
For any other concentrations: Property Inspection and Lease Audit,
Investment Brief,
Seller Inspection Template, Appraisal Report, Continuing Covenant Agreement
69
% of Tenant Concentration
For Student, Military and Corporate concentrations: Property Inspection and Lease
Audit,Investment Brief, Seller Inspection Template, Appraisal Report
For Age Restricted concentrations: Appraisal Report, Investment Brief
For Assisted Living/Independent Living concentrations: Continuing Covenant
Agreement
For any other concentrations: Property Inspection and Lease Audit, Investment Brief,
Seller Inspection Template, Appraisal Report, Continuing Covenant Agreement
70
Non-Compliance Provisions (Y/N)
Continuing Covenant Agreement
71
Rental Subsidy Indicator (Y/N)
Provided by Company
72
Rental Subsidy Type
Provided by Company
73
Regulatory Agreement (Y/N)
Legal Affordability Summary Report, Continuing Covenant Agreement,
Regulatory Agreements
74
Type of Regulatory Agreement(s)
Legal Affordability Summary Report, Continuing Covenant Agreement,
Regulatory Agreements
75
Description of Regulatory Agreement(s)
Legal Affordability Summary Report
76
Regulatory Agency/Housing Authority/Regulatory Agreement Counterparty
Legal Affordability Summary Report
77
% Units with Income Restrictions
Legal Affordability Summary Report
78
% Units with Rent Restrictions
Legal Affordability Summary Report
79
HAP Maturity Date
Legal Affordability Summary Report
80
Condo Ownership (% or N/A)
Continuing Covenant Agreement
81
Amount Sq. Ft - Commercial
Appraisal Report, Rent Roll, Investment Brief, Commercial Lease
82
Environmental Firm
Phase I Environmental Report
83
Phase I Environmental Report Date
Phase I Environmental Report
84
Phase II Recommended (Y/N)
Phase I Environmental Report
85
Phase II Performed (Y/N)
Phase II Environmental Report
86
Phase II Environmental Report Date
Phase II Environmental Report

A-3

ATTACHMENT A

Attribute
Number
Attribute
Source Document(s)
87
Environmental Cost to Cure (Phase I plus Phase II)
Phase I Environmental Report & Phase II Environmental Report
88
Engineering Firm
Engineering Report
89
Engineering Report Date
Engineering Report
90
Immediate Repairs Cost Estimate
Engineering Report
91
Replacement Reserves Cost Estimate per Year
Engineering Report
92
Seismic Firm
Seismic Report
93
Seismic Report Date
Seismic Report
94
Elevated Seismic Hazard Region or PGA ≥ 0.15g (Y/N)
Seismic Report, Engineering Report
95
PML Report Required (Y/N)
Seismic Report, Engineering Report
96
PML (%)
Seismic Report
97
Green Advantage
CRA Report, Continuing Covenant Agreement
98
Tax Reserve - Current Balance ($ or N/A)
Servicing Tape
99
Tax Reserve - Initial Deposit ($ or N/A)
Servicing Tape, List of all Escrow Accounts Held, Settlement Statement, Continuing
Covenant Agreement
100
Tax Reserve - Contractual Payment ($ or N/A)
Servicing Tape, List of all Escrow Accounts Held, Continuing Covenant Agreement
101
Insurance Reserve - Current Balance ($ or N/A)
Servicing Tape
102
Insurance Reserve - Initial Deposit ($ or N/A)
Servicing Tape, List of all Escrow Accounts Held, Settlement Statement, Continuing
Covenant Agreement
103
Insurance Reserve - Contractual Payment
Servicing Tape, List of all Escrow Accounts Held, Continuing Covenant Agreement
104
Engineering Reserve - Current Balance ($ or N/A)
Servicing Tape
105
Engineering Reserve - Initial Deposit ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held,
SettlementStatement
106
Engineering Reserve - Contractual Payment ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held
107
Replacement Reserve - Current Balance ($ or N/A)
Servicing Tape
108
Replacement Reserve - Initial Deposit ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held,
SettlementStatement
109
Replacement Reserve - Contractual Payment ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held
110
Replacement Reserve - Contractual - Cap ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held
111
Other Reserve - Current Balance ($ or N/A)
Servicing Tape
112
Other Reserve - Initial Deposit ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held,
SettlementStatement

A-4

ATTACHMENT A

Attribute
Number
Attribute
Source Document(s)
113
Other Reserve Description
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held,
Settlement Statement
114
Other Reserve - Contractual Payment ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held
115
Other Reserve - Contractual - Cap ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held
116
Springing Reserve Name
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held
117
Springing Reserve Amount ($ or N/A)
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held
118
Springing Reserve Description
Continuing Covenant Agreement, Servicing Tape, List of all Escrow Accounts Held
119
Letter of Credit Amount
Letter of Credit, Continuing Covenant Agreement
120
Letter of Credit Description
Letter of Credit, Continuing Covenant Agreement
121
Are Escrows/Reserves LOC or can be converted to LOC (Y/N)
Continuing Covenant Agreement
122
Specify Accounts for Escrows/Reserves LOC
Continuing Covenant Agreement
123
Environmental Insurance (Y/N)
Environmental Insurance Certificate, Form 1133
124
Environmental Insurance Expiration Date
Provided by Company
125
Environmental Insurance Carrier (Name or N/A)
Provided by Company
126
Environmental Insurance Carrier Rating
Provided by Company
127
Environmental Insurance Coverage ($ or N/A)
Provided by Company
128
Flood Insurance (Y/N)
Standard Flood Hazard Determination Form, Property Insurance Certificate,
Form 1133, Flood Waiver
129
Windstorm Insurance (Y/N)
Property Insurance Certificate, Form 1133
130
Earthquake Insurance Required (Y/N)
Property Insurance Certificate, Form 1133, Seismic Report, Continuing
Covenant Agreement
131
Terrorism Insurance (Y/N)
Property Insurance Certificate, Form 1133
132
Terrorism Insurance Expiration Date
Provided by Company
133
Terrorism Insurance Coverage ($ or N/A)
Provided by Company
134
Terrorism Insurance Deductible ($ or N/A)
Provided by Company
135
Terrorism Insurance Carrier (Name or N/A)
Provided by Company
136
Terrorism Insurance Carrier Rating
Provided by Company
137
Property Insurance Coverage (Y/N)
Property Insurance Certificate, Form 1133
138
Property Insurance Expiration Date
Provided by Company
139
Property Insurance Carrier (Name or N/A)
Provided by Company
140
Property Insurance Carrier Rating
Provided by Company
141
Property Insurance Coverage ($ or N/A)
Provided by Company
142
Property Insurance Deductible ($ or N/A)
Provided by Company


A-5

ATTACHMENT A

Attribute
Number
Attribute
Source Document(s)
143
Liability Insurance Coverage (Y/N)
Liability Insurance Certificate, Form 1133
144
Liability Insurance Expiration Date
Provided by Company
145
Liability Insurance Carrier (Name or N/A)
Provided by Company
146
Liability Insurance Carrier Rating
Provided by Company
147
Liability Insurance Coverage ($ per occurrence/$ aggregate or N/A)
Provided by Company
148
Liability Insurance Deductible ($ or N/A)
Provided by Company
149
Cash Management (Description or N/A)
Cash Management Agreement, Lockbox Agreement, Continuing Covenant Agreement
150
Lockbox (Y/N)
Cash Management Agreement, Lockbox Agreement, Continuing Covenant Agreement
151
Additional Financing In Place (existing) (Y/N)
Continuing Covenant Agreement, Secondary Financing Documents
152
Additional Financing Amount (existing)
Continuing Covenant Agreement, Secondary Financing Documents
153
Additional Financing Description (existing)
Continuing Covenant Agreement, Secondary Financing Documents
154
Future Mezzanine Debt (Y/N)
Continuing Covenant Agreement
155
Future Secondary Financing (Y/N)
Continuing Covenant Agreement
156
Future Secondary Financing Description
Continuing Covenant Agreement
157
Substitution Permitted (Y/N)
Continuing Covenant Agreement, Cross Collateralization Agreement
158
Number of Properties per Loan
Appraisal, Continuing Covenant Agreement
159
Collateral Release Price ($ or N/A)
Cross Collateralization Agreement, Continuing Covenant Agreement
160
Crossed Loans
Cross Collateralization Agreement, Continuing Covenant Agreement
161
Release (Y or N or N/A)
Continuing Covenant Agreement, Cross Collateralization Agreement
162
Release Provisions (Description or N/A)
Continuing Covenant Agreement, Cross Collateralization Agreement
163
Loan Purpose
Continuing Covenant Agreement, Investment Brief, Settlement Statement
164
Borrowing Entity
Project Note, Continuing Covenant Agreement, Borrower Organizational Documents,
Assumption Documents
165
Entity Type
Project Note, Continuing Covenant Agreement, Borrower Organizational Documents,
Assumption Documents
166
State of Organization
Project Note, Continuing Covenant Agreement, Borrower Organizational Documents,
Assumption Documents
167
Borrower Principal
Provided by Company
168
Borrower Type
Continuing Covenant Agreement
169
Tenants In Common (Y/N)
Continuing Covenant Agreement

A-6

ATTACHMENT A

Attribute
Number
Attribute
Source Document(s)
170
Delaware Statutory Trust (Y/N)
Project Note, Continuing Covenant Agreement, Borrower Organizational Documents,
Assumption Documents, Trust Agreements
171
Independent Director (Y/N)
Continuing Covenant Agreement
172
Non-Consolidation Opinion (Y/N)
Opinion of Counsel, Commitment Letter
173
Assumption Fee
Continuing Covenant Agreement
174
Recourse(Y/N)
Project Note, Guaranty Agreement, Continuing Covenant Agreement
175
Recourse Description
Project Note, Guaranty Agreement, Continuing Covenant Agreement
176
Bad Boy Indemnitor / Guarantor
Guaranty Agreement, Continuing Covenant Agreement, Assumption Documents
177
Environmental Indemnitor (Name or N/A)
Guaranty Agreement, Continuing Covenant Agreement, Assumption Documents
178
Environmental Carveout (Y/N)
Project Note, Guaranty Agreement, Continuing Covenant Agreement
179
Fraud Carveout (Y/N)
Project Note, Guaranty Agreement, Continuing Covenant Agreement
180
Misapplication of Rent and Insurance Proceeds Carveout (Y/N)
Project Note, Guaranty Agreement, Continuing Covenant Agreement
181
Voluntary Bankruptcy Carveout (Y/N)
Project Note, Guaranty Agreement, Continuing Covenant Agreement
182
Waste Carveout (Y/N)
Project Note, Guaranty Agreement, Continuing Covenant Agreement
183
Borrower/Principal Liquid Assets
Provided by Company
184
Borrower/Principal Net Worth
Provided by Company
185
Borrower Or Principal Prior Bankruptcy (Y/N)
Freddie Mac Form 1115, Investment Brief, Borrower Organizational Documents
186
Bankruptcy Description (Chapter # or N/A)
Provided by Company
187
Management Company
Management Agreement, Assignment of Management Agreement, Continuing
Covenant Agreement
188
Primary Servicing Fee
Exhibit A to Commitment Letter, Exhibit A to Early Rate Lock Agreement
189
Master Servicing Fee
Provided by Company
190
Trustee Fee
Trustee Fee Bid Letter
191
Master Servicing Surveillance Fee
Provided by Company
192
Special Servicing Surveillance Fee
Provided by Company
193
CREFC Royalty Fee
CREFC Fee Letter
194
Number of LIHTC Units
Legal Affordability Summary Report
195
Bond Counsel Name
Opinion of Counsel
196
Tax Credit Syndicator Name
Provided by Company
197
Tax Credit Investor Name
Continuing Covenant Agreement, Limited Partnership Agreements,
Operating Agreements
198
Rental/Income/Age Restrictions (Y/N)
Legal Affordability Summary Report, Regulatory Agreements, Continuing
Covenant Agreement


A-7

ATTACHMENT A

Attribute
Number
Attribute
Source Document(s)
199
Issuer
Governmental Note, Funding Loan Agreement
200
Fiscal Agent Name
Funding Loan Agreement, Continuing Covenant Agreement, Project Note
201
Sponsor Name
Guaranty Agreement, Continuing Covenant Agreement, Assumption Documents
202
Annual Governmental Lender Fee
Funding Loan Agreement, Regulatory Agreements
203
Annual Fiscal Agent Fee ($)
Funding Loan Agreement, Regulatory Agreements
204
Annual Fiscal Agent Fee Payment Date
Funding Loan Agreement, Regulatory Agreements
205
First Annual Fiscal Agent Fee Payment Date
Funding Loan Agreement, Regulatory Agreements

A-8

ATTACHMENT B

RECOMPUTED ATTRIBUTES
Attribute Number
Attribute
Calculation Methodology
206
Cut-off Balance
 
Recompute using the Original Principal Balance, Interest Calculation, Seasoning as of Cut Off Date, Interest Only Term, First Payment Date, Maturity Date, Note Rate and Monthly Debt Service, as applicable. Assume all scheduled payments of principal and/or interest on the Loans are made and that there are no prepayments or other unscheduled collections.
207
Maturity Balance
Recompute as the aggregate principal amount that is scheduled to be paid on the Maturity Date, excluding the principal component that is included in the Monthly Debt Service that is due on the Maturity Date using the Original Principal Balance, Interest Calculation, Seasoning as of Cut Off Date, Interest Only Term, First Payment Date, Maturity Date, Note Rate and Monthly Debt Service, as applicable. Assume all scheduled payments of principal and/or interest on the Loans are made and that there are no prepayments or other unscheduled collections.
208
% of Cut-off Date Pool Balance
Respective Cut-off Balance divided by sum of pool Cut-off Balances.
209
% of Cut-off Date Loan Group Balance
Respective Cut-off Balance divided by sum of loan group Cut-off Balances.
210
Monthly Debt Service
If Amortization Type is equal to “Interest Only”, set equal to Monthly Debt Service (IO). Otherwise, confirm using Project Note.
211
Monthly Debt Service (IO)
Recompute using the Original Principal Balance, Interest Calculation, Interest Only Term and Note Rate. Assume all scheduled payments of principal and/or interest on the Loans are made and that there are no prepayments or other unscheduled collections.
212
Original Loan Term (months)
Number of payments between and including the First Payment Date and Maturity Date.
213
Remaining Amortization
Recompute using the Original Amortization Term (months), Seasoning as of Cut Off Date and Interest Only Term.
214
Remaining Term
Recompute using the Original Loan Term (months), Maturity Date and Cut-off Date.
215
Seasoning as of Cut Off Date
Original Loan Term (months) minus Remaining Term.
216
Cut-off Balance Per Unit
Cut-off Balance divided by Number of Units.
217
LTV at Cutoff
Cut-off Balance divided by Appraised Value.
218
LTV at Maturity
Maturity Balance divided by Appraised Value.
219
U/W NOI
U/W EGI minus U/W Expenses


B-1

ATTACHMENT B

Attribute Number
Attribute
Calculation Methodology
220
U/W DSCR (NCF)
U/W NCF divided by product of 12 and Monthly Debt Service.
221
U/W IO DSCR (NCF)
U/W NCF divided by product of 12 and Monthly Debt Service (IO).
222
Most Recent NOI
Most Recent EGI minus Most Recent Expenses
223
Most Recent DSCR (NCF)
Most Recent NCF divided by product of 12 and Monthly Debt Service.
224
2nd Most Recent NOI
2nd Most Recent EGI minus 2nd Most Recent Expenses
225
2nd Most Recent DSCR (NCF)
2nd Most Recent NCF divided by product of 12 and Monthly Debt Service.
226
3rd Most Recent NOI
3rd Most Recent EGI minus 3rd Most Recent Expenses
227
3rd Most Recent DSCR (NCF)
3rd Most Recent NCF divided by product of 12 and Monthly Debt Service.
228
Occupancy Rate
Number of occupied units listed on the Rent Roll Source Document divided by Number of Units.
229
Monthly Rent per Unit
Monthly residential rent per the Rent Roll Source Document divided by the number of residential units per the Rent Roll, Appraisal Report, Investment Brief, or Continuing Covenant Agreement Source Documents.
230
% of GPR from Commercial Rental Income
Commercial income divided by the sum of commercial income and residential gross potential rent from the Asset Summary Report (Excel or PDF) Source Document.
231
CDCR (Combined DCR)
Equal to N/A if Additional Financing In Place (existing) (Y/N) is equal to “No”, or if additional financing (i) has a floating interest rate, (ii) is ‘soft debt’, where there is either no requirement for repayment, or payments are calculated from excess cash flows, (iii) has conditions that provide for the potential forgiveness of the debt, (iv) is owned by the Company, (v) is a pari passu companion loan or (vi) is unsecured. Otherwise, U/W NCF divided by product of 12 and the sum of Monthly Debt Service and monthly debt service of any Additional Financing In Place (existing) (Y/N) which is not represented by any of the conditions (i) through (vi) above.
232
CLTV (Combined LTV)
Equal to N/A if Additional Financing In Place (existing) (Y/N) is equal to “No”, or if additional financing (i) is ‘soft debt’, (ii) has conditions that provide for the potential forgiveness of the debt, (iii) is owned by the Company, (iv) is a pari passu companion loan or (v) is unsecured. Otherwise, sum of Cut-off Balance and any Additional Financing Amount (existing) which is not represented by any of the conditions (i) through (v) above, divided by Appraised Value.


B-2

ATTACHMENT B

Attribute Number
Attribute
Calculation Methodology
233
Affiliated Borrowers Group Name
Recompute by grouping loans by Borrower Principal.
234
Administration Fee
Sum of Primary Servicing Fee, Master Servicing Fee, Trustee Fee, Master Servicing Surveillance Fee, Special Servicing Surveillance Fee and CREFC Royalty Fee.
235
Net Mortgage Rate
Note Rate minus Administration Fee.

B-3

ATTACHMENT C
INSTRUCTIONS
1.
For those Compared Attributes with the source document indicated as “Provided by Company,” and those Recomputed Attributes with the calculation methodology indicated as “Provided by Company,” we were instructed by the Company to assume the attribute or result is accurate and therefore, we did not perform any procedure.

2.
For the Compared Attribute “Environmental Cost to Cure (Phase I plus Phase II)”, we were instructed by the Company to (i) use ‘$0’ as the value for the Compared Attribute when the Source Documents contained an Environmental Cost to Cure of less than $5,000, (ii) use ‘N/A’ as the value for the Compared Attribute when the Source Documents did not indicate a value and (iii) exclude any radon mitigation costs in the value for the Compared Attribute.

3.
For the Compared Attribute “Flood Insurance (Y/N)”, we were instructed by the Company to use ‘No’ as the value for the Compared Attribute when the Standard Flood Hazard Determination Form had the ‘No’ field marked in the ‘Determination’ section, or when no Standard Flood Hazard Determination Form was available, and the Loan File did not indicate that the Mortgaged Property was located in a special flood hazard area. When the Standard Flood Hazard Determination Form had the ‘Yes’ field marked in the ‘Determination’ section, we were instructed by the Company to use ‘Yes’ as the value for the Compared Attribute if either flood insurance or an approved waiver was stated in the Source Documents.

4.
For the Compared Attribute “Earthquake Insurance Required (Y/N)”, we were instructed by the Company to use ‘No’ as the value for the Compared Attribute when the Compared Attribute “Elevated Seismic Hazard Region or PGA ≥ 0.15g (Y/N)” is equal to ‘No’ or when the Compared Attribute “PML (%)” is less than or equal to 20.0% or is N/A. Notwithstanding the above, if the Continuing Covenant Agreement requires earthquake insurance due to building retrofitting we were instructed by the Company to use ‘Yes’ as the value for the Compared Attribute “Earthquake Insurance Required (Y/N)”.

5.
For the Compared Attribute “PML Report Required (Y/N)”, for Loans where “Property Sub-Type” is equal to “Manufactured Housing Community” or contains “MHC”, we were instructed by the Company to use ‘No’ as the value for the Compared Attribute, unless a Source Document was provided.

6.
For the Compared Attribute “PML Report Required (Y/N)”, for Loans where a Seismic Report was provided, we were instructed by the Company to use ‘Yes’ as the value for the Compared Attribute.

7.
For the Compared Attributes “Tenant Concentration Type” and “% of Tenant Concentration”, we were instructed by the Company to exclude concentration types and percentages listed for ‘Seniors’ and ‘Graduate Students’ in the Source Documents.

8.
For the Compared Attribute “Borrower Or Principal Prior Bankruptcy (Y/N)”, we were instructed by the Company to use ‘No’ as the value for the Compared Attribute when the Source Document (“Freddie Mac Form 1115”) did not have ‘Yes’ checked for the applicable question.

9.
For the Compared Attribute “Tax Credit Investor Name”, we were instructed by the Company to list all entities with over a 15% ownership interest in the borrower, as identified in the ‘Organizational Chart of Borrower’ in the Source Document (“Continuing Covenant Agreement”).

10.
For the Compared Attribute “Year Renovated”, we were instructed by the Company to use the year of the value for “Expected Construction Completion Date” if the value of “Expected Construction Completion Date” was not equal to ‘N/A’.

C-1

ATTACHMENT C

11.
For the Mortgaged Property with Property Name equal to ‘Westview Village Phase III’, for the Recomputed Attributes “Cut-off Balance” and “Maturity Balance”, we were instructed by the Company to apply the scheduled principal payment during the first accrual period identified in the Project Note to the Original Principal Balance prior to recalculation.

12.
For the Compared Attributes “Appraised Value” and “Appraisal Date”, we were instructed by the Company to use the appraised value and appraisal value date, as shown in the related Appraisal Report, that are associated with the appraisal valuation type that is identified in the “Valuation Type from Appraisal Report” column of the table below. For the Compared Attribute “Appraised Value Type”, we were instructed by the Company to use the appraisal valuation type listed in the “Appraised Value Type” column of the table below.

Property Name
Valuation Type from Appraisal Report
Appraised Value Type
Cedar Grove Apartments
Hypothetical leased fee market value As Renovated assuming Restricted operations
As-Stabilized (Rent Restrictions)
Huntington Towers
Hypothetical As If Renovated - Restricted with Subsidies
As-Stabilized (Rent Restrictions)
Brittany Bay Apartments I
Hypothetical leased fee market value of the real estate assuming Section 42 encumbrances and achievable LIHTC rents "As Proposed"
As-Stabilized (Rent Restrictions)
Bridge At Loyola Lofts
Market Value As Is
As-Is (Rent Restrictions)
Waters At Oakbrook
As-Is Market Value, As Restricted
As-Is (Rent Restrictions)
Westview Village Phase III
Prospective Value Upon Stabilization - Restricted (w/ Section 8) Rent - Encumbered
As-Stabilized (Rent Restrictions)
Hope On Hyde Park
As Is, Encumbered w/ Tax Exemption Market Value of the Leased Fee Interest
As-Is (Rent Restrictions)
Edenwood Apartments
As Renovated and Stabilized, Encumbered
As-Stabilized (Rent Restrictions)
Entwine II
Prospective As Stabilized, Restricted Rent with LRSP Subsidy (with Tax Abatement)
As-Stabilized (Rent Restrictions)
Al Thomas Senior High Rise
Hypothetical As Stabilized - Restricted As Renovated
As-Stabilized (Rent Restrictions)
The Vinings Of Augusta
As Restricted - Prospective Value Upon Stabilization
As-Stabilized (Rent Restrictions)
Boulevard Avenue Apartments
Market value "as is" subject to achievable LIHTC rents with HAP contract
As-Is (Rent Restrictions)

C-2

Federal Home Loan Mortgage (QB) (USOTC:FREJP)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more Federal Home Loan Mortgage (QB) Charts.
Federal Home Loan Mortgage (QB) (USOTC:FREJP)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more Federal Home Loan Mortgage (QB) Charts.