Exhibit 1

 

 

 

Report of Independent Accountants on Applying Agreed-Upon Procedures

 

CMF Loan I LLC (the “CMF Sponsor”)

888 Boylston Street, Suite 1500

Boston, Massachusetts 02199

9 September 2025

 

Re:          RCKT Mortgage Trust 2025-CES9 (the “Issuer”)

Mortgage-Backed Notes, Series 2025-CES9 (the “Notes”)

Sample Mortgage Loan Agreed-Upon Procedures

 

We have performed the procedures enumerated in Attachment A, which were agreed to and acknowledged as appropriate by the CMF Sponsor, Woodward Capital Management LLC (the “Woodward Sponsor”), WCM1 LLC (the “Woodward Depositor”), J.P. Morgan Securities LLC, BofA Securities Inc. and Morgan Stanley & Co. LLC (collectively, the “Specified Parties”) for the intended purpose of assisting the Specified Parties in evaluating the accuracy of certain information with respect to a pool of mortgage loans (the “Mortgage Loans”) relating to the Issuer’s securitization transaction. 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.

 

For the purpose of the procedures described in this report, the Woodward Sponsor, on behalf of the Woodward Depositor, provided us with:

 

a.Electronic data files (collectively, the “Provided Data Files”):

 

i.Labeled “ASF_9.2.25 (CES9).xlsx” and the corresponding record layout and decode information, as applicable (the “Loan Listing Data File”), that the Woodward Sponsor, on behalf of the Woodward Depositor, indicated contains information as of the close of business on 31 August 2025 (the “Preliminary Cut-off Date”) relating to certain mortgage loans (the “Preliminary Mortgage Loans”) that are expected to be representative of the Mortgage Loans,

 

ii.Labeled “ASF_9.3.25 (CES9).xlsx” and the corresponding record layout and decode information, as applicable (the “Base Preliminary Data File”), that the Woodward Sponsor, on behalf of the Woodward Depositor, indicated contains information as of the Preliminary Cut-off Date relating to the Preliminary Mortgage Loans and

 

 

 Page 2 of 3

 

iii.Labeled “RCKT 2025-CES9 Random Sample Breakdown (100 records).xlsx” and the corresponding record layout and decode information, as applicable (the “Sample Breakdown Data File”), that the Woodward Sponsor, on behalf of the Woodward Depositor, indicated contains information relating to the Sample Mortgage Loans (as defined in Attachment A),

 

b.Imaged copies of the following items (collectively, the “Source Documents”):

 

i.Promissory note (the “Note”),

 

ii.Loan application (the “Application”),

 

iii.Appraisal report and/or automated valuation model (collectively and as applicable, the “Appraisal”),

 

iv.Planned unit development rider, title commitment and/or legal description (collectively and as applicable, the “Property Documents”),

 

v.Underwriting summary (the “Underwriting Summary”),

 

vi.Credit report, credit supplement, mortgage payoff notice, mortgage billing statement, owner’s lien affidavit, transaction history document, title company client acknowledgement, dataverify report, mortgage loan statement, mortgage activity statement, miscellaneous documents and/or mortgage coupon statement (collectively and as applicable, the “Senior Lien Documents”) and

 

vii.Settlement statement or closing disclosure (collectively and as applicable, the “Settlement Statement”)

 

that the Woodward Sponsor, on behalf of the Woodward Depositor, indicated relate to the Sample Mortgage Loans (as defined in Attachment A),

 

c.The list of relevant characteristics (the “Sample Characteristics”) on the Preliminary Data File (as defined in Attachment A), which is shown on Exhibit 1 to Attachment A, and

 

d.Instructions, assumptions and methodologies, which are described in Attachment A.

 

For the purpose of the procedures described in this report, certain information contained on the Preliminary Data File is the “Subject Matter” as of the date of this report.

 

The procedures included in Attachment A were limited to observing, comparing or recalculating certain information that is further described in Attachment A. The Woodward Depositor is responsible for the Subject Matter, Provided Data Files, Source Documents, Sample Characteristics 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. We have not verified, and we make no representation as to, the accuracy, completeness or reasonableness of the Provided Data Files, Source Documents or any other information provided to us, or that we were instructed to obtain, as applicable, by the Woodward Sponsor, on behalf of the Woodward Depositor, upon which we relied in forming our findings. Accordingly, we make no representation and express no opinion or conclusion as to (a) the existence of the Preliminary Mortgage Loans or Mortgage Loans, (b) questions of legal or tax interpretation or (c) the appropriateness, accuracy, completeness or reasonableness of any instructions, assumptions and methodologies provided to us by the Woodward Sponsor, on behalf of the Woodward Depositor, that are described in this report. We undertake no responsibility to update this report for events and circumstances occurring after the date hereof.

 

 

 Page 3 of 3

 

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.Whether the origination of the Mortgage Loans conformed to, or deviated from, stated underwriting or credit extension guidelines, standards, criteria, or other requirements,

 

ii.The value of the collateral securing the Mortgage Loans,

 

iii.Whether the originator(s) of the Mortgage Loans complied with federal, state or local laws or regulations or

 

iv.Any other factor or characteristic of the Mortgage Loans that would be material to the likelihood that the issuer of the Notes will pay interest and principal in accordance with applicable terms and conditions.

 

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

 

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

 

/s/ Ernst & Young LLP  
   
9 September 2025  

 

 

 Attachment A

 

Procedures performed and our associated findings

 

1.As instructed by the Woodward Sponsor, on behalf of the Woodward Depositor, we randomly selected a sample of 100 Preliminary Mortgage Loans from the Loan Listing Data File (the “Sample Mortgage Loans”). For the purpose of this procedure, the Woodward Sponsor, on behalf of the Woodward Depositor, did not inform us as to the basis for how they determined the number of Sample Mortgage Loans or the methodology they instructed us to use to select the Sample Mortgage Loans from the Loan Listing Data File.

 

For the purpose of the procedures described in this report, the 100 Sample Mortgage Loans are referred to as Sample Mortgage Loan Numbers 1 through 100.

 

2.For each mortgage loan on the Loan Listing Data File and Base Preliminary Data File, we compared the Loan Number, as shown on the Loan Listing Data File, to the corresponding Loan Number, as shown on the Base Preliminary Data File, and noted that:

 

a.All of the Preliminary Mortgage Loans were included on both the Loan Listing Data File and Base Preliminary Data File and

 

b.No mortgage loans other than the Preliminary Mortgage Loans were included on the Loan Listing Data File or Base Preliminary Data File.

 

3.As instructed by the Woodward Sponsor, on behalf of the Woodward Depositor, we appended the information for each Sample Mortgage Loan on the Base Preliminary Data File, as applicable, with the corresponding information on the Sample Breakdown Data File, as applicable.

 

The Base Preliminary Data File, as adjusted, is hereinafter referred to as the “Preliminary Data File.”

 

4.As instructed by the Woodward Sponsor, on behalf of the Woodward Depositor, we:

 

a.Observed 71 Sample Mortgage Loans have a pool of “Initial,” as shown on the Preliminary Data File, and

 

b.Observed 29 Sample Mortgage Loans have a pool of “Additional,” as shown on the Preliminary Data File.

 

5.For each Sample Mortgage Loan, we compared the Sample Characteristics listed on Exhibit 1 to Attachment A, as shown on the Preliminary Data File, to the corresponding information located in, or to the corresponding information we recalculated using information located in, the Source Documents, subject to the instructions, assumptions and methodologies provided by the Woodward Sponsor, on behalf of the Woodward Depositor, described in the notes to Exhibit 1 to Attachment A. The Source Document(s) that we were instructed by the Woodward Sponsor, on behalf of the Woodward Depositor, to use for each Sample Characteristic are shown on Exhibit 1 to Attachment A. All such compared information was found to be in agreement.

 

 

 Exhibit 1 to Attachment A
Page 1 of 3

 

Sample Characteristics and Source Documents

 

Sample
Characteristic
  Preliminary
Data File Field Name
Source Document(s)
       
Loan number  Loan Number  Note
       
Original principal balance  Original Loan Amount  Note
       
Original interest rate  Original Interest Rate  Note
       
First payment date  First Payment Date of Loan  Note
       
Property state  Property State  Note
       
Property zip code  Property Zip Code  Note
       
Original term  Original Term to Maturity 

(a)       Note or

(b)       Note and recalculation

       
Prepayment charge term  Prepayment Penalty Total Term  Note
       
Occupancy status  Occupancy  Application
       
Appraisal value  Original Appraised Property Value  Appraisal
       
Property type  Property Type  Appraisal or Property Documents
       
Sale price (if applicable)  Sales Price  Settlement Statement
       
Loan purpose  Loan Purpose  (a)       Note and Settlement Statement or
(b)       Underwriting Summary
       
Senior lien balance  Senior Loan Amount(s)  Senior Lien Documents
       
Original loan-to-value ratio  Original LTV  Recalculation
       
Combined loan-to-value ratio  Original CLTV  Recalculation

 

 

 Exhibit 1 to Attachment A
Page 2 of 3

 

Notes:

 

i.The loan number Sample Characteristic is for identification purposes only.

 

ii.For the purpose of comparing the original term Sample Characteristic for any Sample Mortgage Loan that does not have the original term specifically stated in the Note, the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to use the sum of:

 

(a)The difference in months between the maturity date and first payment date, both as shown in the Note, and

 

(b)1.

 

iii.For the purpose of comparing a Sample Characteristic listing the Appraisal as a Source Document for any Sample Mortgage Loan for which the Woodward Sponsor, on behalf of the Woodward Depositor, provided more than one Appraisal, the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to use the Appraisal with the lowest appraisal value as the Source Document.

 

iv.For the purpose of comparing the property type Sample Characteristic, the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to note agreement if the value on the Preliminary Data File agreed with the corresponding information in at least one of the Source Documents listed for such Sample Characteristic. We performed no procedures to reconcile any differences that may exist relating to the information in the Source Documents relating to the property type Sample Characteristic.

 

v.For the purpose of comparing the loan purpose Sample Characteristic (except for Sample Mortgage Loan Number 21), the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to note agreement with a loan purpose of “Cash-Out Refinance” if the amount to borrower, as shown in the Settlement Statement, is greater than the lesser of (i) $2,000 and (ii) 2% of the original principal balance, as shown in the Note.

 

For the purpose of comparing the loan purpose Sample Characteristic for Sample Mortgage Loan Number 21, the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to use the Underwriting Summary as the Source Document.

 

vi.For the purpose of comparing the senior lien balance Sample Characteristic, the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to note agreement if the value on the Preliminary Data File agreed with the corresponding information in at least one of the Senior Lien Documents. We performed no procedures to reconcile any differences that may exist relating to the information in various Senior Lien Documents relating to the senior lien balance Sample Characteristic.

 

For the purpose of comparing the senior lien balance Sample Characteristic, the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to ignore differences of +/- $1 or less.

 

 

 Exhibit 1 to Attachment A
Page 3 of 3

 

Notes: (continued)

 

vii.For the purpose of comparing the original loan-to-value ratio Sample Characteristic, the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to use the quotient (truncated to the fourth decimal place (X.XXXX) and subsequently rounded up to the second decimal place (X.XX)) of the:

 

(a)Original principal balance, as shown in the Note, divided by

 

(b)Appraisal value, as shown in the Appraisal.

 

viii.For the purpose of comparing the combined loan-to-value ratio Sample Characteristic, the Woodward Sponsor, on behalf of the Woodward Depositor, instructed us to use the quotient (truncated to the fourth decimal place (X.XXXX) and subsequently rounded up to the second decimal place (X.XX)) of the:

 

(a)Sum of the original principal balance, as shown in the Note, and senior lien balance, as shown in the applicable Source Document(s), divided by

 

(b)Appraisal value, as shown in the Appraisal.

 

We performed no procedures to determine the accuracy, completeness or reasonableness of the instructions, assumptions and methodologies provided by the Woodward Sponsor, on behalf of the Woodward Depositor, that are described in the notes above.