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. Performance Trust Capital Partners, LLC (collectively, the “Specified Parties”):
Re: CSTL Commercial Mortgage Trust 2025-GATE2 – Data File Procedures
We have performed the procedures described below on the specified attributes in an electronic data file entitled “CSTL 2025-GATE2 Accounting Tape.xlsx” provided by the Company on October 16, 2025 (the “Data File”), containing information on one mortgage loan (the “Mortgage Loan”) and eight related properties (the “Properties”) as of November 6, 2025 (the “Cut-off Date”), which we were informed is intended to be included as collateral in the offering by CSTL Commercial Mortgage Trust 2025-GATE2, Commercial Mortgage Pass- Through Certificates, Series 2025-GATE2 (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 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 “Calculation Methodology” means the formula listed in the Calculation Methodology column of 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, 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 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 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, 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.
2
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 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 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
October 16, 2025
3
ATTACHMENT A
COMPARED ATTRIBUTES
| Attribute | Source Document(s) |
| Property ID | Provided by the Company |
| Property Rank | Provided by the Company |
| Property Name | Provided by the Company |
| Property Type | Appraisal Report |
| Property Sub-Type | Appraisal Report |
| Address | Appraisal Report |
| City | Appraisal Report |
| County | Appraisal Report |
| State | Appraisal Report |
| Zip | Appraisal Report |
| Market | Underwriting File |
| Submarket | Underwriting File |
| Year Built | Appraisal Report |
| Year Renovated | Appraisal Report |
| Total Units | Underwriting File |
| Unit of Measure | Underwriting File |
| Total SF | Underwriting File |
| Occupied Units | Underwriting File |
| Occupancy (%) | Underwriting File |
| Occupancy (%) Date | Underwriting File |
| Current Rent per Unit | Underwriting File |
| Capital Expenditures Since Acquisition | Underwriting File |
| Ownership Interest | Provided by the Company |
| Mortgage Loan Closing Date Balance | Provided by the Company |
| Mortgage Loan Maturity Date Balance | Provided by the Company |
| Mezzanine Loan Closing Date Balance | Provided by the Company |
A-1
ATTACHMENT A
| Attribute | Source Document(s) |
| Mezzanine Loan Maturity Date Balance | Provided by the Company |
| Individual As-Is Appraised Value Date | Appraisal Report |
| Aggregate Individual As-Is Appraised Value | Appraisal Report |
| Engineering Report Provider | Engineering Report |
| Engineering Report Date | Engineering Report |
| Environmental Report Provider | Environmental Report |
| Environmental Report Date | Environmental Report |
| Phase II Required? | Environmental Report |
| Seismic Zone | Seismic Report, Engineering Report |
| PML % | Seismic Report, Engineering Report |
| Origination Date | Provided by the Company |
| Mortgage Loan Interest Rate | Provided by the Company |
| Mezzanine Loan Interest Rate | Provided by the Company |
| Interest Calculation (30/360 / Actual/360) | Draft Loan Agreement |
| Amort Type | Draft Loan Agreement |
| Grace Period | Draft Loan Agreement |
| First Loan Payment Date | Draft Loan Agreement |
| Original Term to Maturity (Months) | Draft Loan Agreement |
| Original Amortization Term (Months) | Draft Loan Agreement |
| Original IO Term (Months) | Draft Loan Agreement |
| Maturity Date | Draft Loan Agreement |
| Lockbox | Draft Loan Agreement |
| Cash Management Type | Draft Loan Agreement |
| Cash Management Trigger | Draft Loan Agreement |
| Administrative Fee Rate (%) | Provided by the Company |
| Prepayment Provision | Draft Loan Agreement |
| Partial Release Allowed? | Draft Loan Agreement |
A-2
ATTACHMENT A
| Attribute | Source Document(s) |
| 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 CapEx Escrow | Draft Loan Agreement |
| Ongoing Cap Ex Escrow Monthly | Draft Loan Agreement |
| Cap Ex Escrow Springing Conditions | Draft Loan Agreement |
| Initial TI/LC Escrow | Draft Loan Agreement |
| Ongoing TI/LC Escrow Monthly | Draft Loan Agreement |
| TI/LC Escrow Springing Conditions | Draft Loan Agreement |
| 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 |
| 1-mile Demographics Population | Underwriting File |
| 1-mile Demographics Annual Population Growth | Underwriting File |
| 1-mile Demographics Average Household Income | Underwriting File |
| 3-mile Demographics Population | Underwriting File |
| 3-mile Demographics Annual Population Growth | Underwriting File |
| 3-mile Demographics Average Household Income | Underwriting File |
| 5-mile Demographics Population | Underwriting File |
| 5-mile Demographics Annual Population Growth | Underwriting File |
| 5-mile Demographics Average Household Income | Underwriting File |
A-3
ATTACHMENT A
| Attribute | Source Document(s) |
| Current Rents 2024 | Underwriting File |
| Current Rents August 2025 TTM | Underwriting File |
| Current Rents August 2025 T-6 Annualized | Underwriting File |
| Current Rents August 2025 T-3 Annualized | Underwriting File |
| Current Rents August 2025 T-1 Annualized | Underwriting File |
| Current Rents Sponsor Year 1 Budget | Underwriting File |
| Current Rents UW | Underwriting File |
| Potential Income from Vacant Space 2024 | Underwriting File |
| Potential Income from Vacant Space August 2025 TTM | Underwriting File |
| Potential Income from Vacant Space August 2025 T-6 Annualized | Underwriting File |
| Potential Income from Vacant Space August 2025 T-3 Annualized | Underwriting File |
| Potential Income from Vacant Space August 2025 T-1 Annualized | Underwriting File |
| Potential Income from Vacant Space Sponsor Year 1 Budget | Underwriting File |
| Potential Income from Vacant Space UW | Underwriting File |
| Gross Potential Rent 2024 | Underwriting File |
| Gross Potential Rent August 2025 TTM | Underwriting File |
| Gross Potential Rent August 2025 T-6 Annualized | Underwriting File |
| Gross Potential Rent August 2025 T-3 Annualized | Underwriting File |
| Gross Potential Rent August 2025 T-1 Annualized | Underwriting File |
| Gross Potential Rent Sponsor Year 1 Budget | Underwriting File |
| Gross Potential Rent UW | Underwriting File |
| Vacancy 2024 | Underwriting File |
| Vacancy August 2025 TTM | Underwriting File |
| Vacancy August 2025 T-6 Annualized | Underwriting File |
| Vacancy August 2025 T-3 Annualized | Underwriting File |
A-4
ATTACHMENT A
| Attribute | Source Document(s) |
| Vacancy August 2025 T-1 Annualized | Underwriting File |
| Vacancy Sponsor Year 1 Budget | Underwriting File |
| Vacancy UW | Underwriting File |
| Concessions 2024 | Underwriting File |
| Concessions August 2025 TTM | Underwriting File |
| Concessions August 2025 T-6 Annualized | Underwriting File |
| Concessions August 2025 T-3 Annualized | Underwriting File |
| Concessions August 2025 T-1 Annualized | Underwriting File |
| Concessions Sponsor Year 1 Budget | Underwriting File |
| Concessions UW | Underwriting File |
| Non-Revenue Units 2024 | Underwriting File |
| Non-Revenue Units August 2025 TTM | Underwriting File |
| Non-Revenue Units August 2025 T-6 Annualized | Underwriting File |
| Non-Revenue Units August 2025 T-3 Annualized | Underwriting File |
| Non-Revenue Units August 2025 T-1 Annualized | Underwriting File |
| Non-Revenue Units Sponsor Year 1 Budget | Underwriting File |
| Non-Revenue Units UW | Underwriting File |
| Bad Debt 2024 | Underwriting File |
| Bad Debt August 2025 TTM | Underwriting File |
| Bad Debt August 2025 T-6 Annualized | Underwriting File |
| Bad Debt August 2025 T-3 Annualized | Underwriting File |
| Bad Debt August 2025 T-1 Annualized | Underwriting File |
| Bad Debt Sponsor Year 1 Budget | Underwriting File |
| Bad Debt UW | Underwriting File |
| Net Rental Income 2024 | Underwriting File |
| Net Rental Income August 2025 TTM | Underwriting File |
| Net Rental Income August 2025 T-6 Annualized | Underwriting File |
A-5
ATTACHMENT A
| Attribute | Source Document(s) |
| Net Rental Income August 2025 T-3 Annualized | Underwriting File |
| Net Rental Income August 2025 T-1 Annualized | Underwriting File |
| Net Rental Income Sponsor Year 1 Budget | Underwriting File |
| Net Rental Income UW | Underwriting File |
| Cable Income 2024 | Underwriting File |
| Cable Income August 2025 TTM | Underwriting File |
| Cable Income August 2025 T-6 Annualized | Underwriting File |
| Cable Income August 2025 T-3 Annualized | Underwriting File |
| Cable Income August 2025 T-1 Annualized | Underwriting File |
| Cable Income Sponsor Year 1 Budget | Underwriting File |
| Cable Income UW | Underwriting File |
| Parking Income 2024 | Underwriting File |
| Parking Income August 2025 TTM | Underwriting File |
| Parking Income August 2025 T-6 Annualized | Underwriting File |
| Parking Income August 2025 T-3 Annualized | Underwriting File |
| Parking Income August 2025 T-1 Annualized | Underwriting File |
| Parking Income Sponsor Year 1 Budget | Underwriting File |
| Parking Income UW | Underwriting File |
| Utility Reimbursements 2024 | Underwriting File |
| Utility Reimbursements August 2025 TTM | Underwriting File |
| Utility Reimbursements August 2025 T-6 Annualized | Underwriting File |
| Utility Reimbursements August 2025 T-3 Annualized | Underwriting File |
| Utility Reimbursements August 2025 T-1 Annualized | Underwriting File |
| Utility Reimbursements Sponsor Year 1 Budget | Underwriting File |
| Utility Reimbursements UW | Underwriting File |
| Other Income 2024 | Underwriting File |
| Other Income August 2025 TTM | Underwriting File |
A-6
ATTACHMENT A
| Attribute | Source Document(s) |
| Other Income August 2025 T-6 Annualized | Underwriting File |
| Other Income August 2025 T-3 Annualized | Underwriting File |
| Other Income August 2025 T-1 Annualized | Underwriting File |
| Other Income Sponsor Year 1 Budget | Underwriting File |
| Other Income UW | Underwriting File |
| Effective Gross Income 2024 | Underwriting File |
| Effective Gross Income August 2025 TTM | Underwriting File |
| Effective Gross Income August 2025 T-6 Annualized | Underwriting File |
| Effective Gross Income August 2025 T-3 Annualized | Underwriting File |
| Effective Gross Income August 2025 T-1 Annualized | Underwriting File |
| Effective Gross Income Sponsor Year 1 Budget | Underwriting File |
| Effective Gross Income UW | Underwriting File |
| Payroll 2024 | Underwriting File |
| Payroll August 2025 TTM | Underwriting File |
| Payroll August 2025 T-6 Annualized | Underwriting File |
| Payroll August 2025 T-3 Annualized | Underwriting File |
| Payroll August 2025 T-1 Annualized | Underwriting File |
| Payroll Sponsor Year 1 Budget | Underwriting File |
| Payroll UW | Underwriting File |
| Utilities 2024 | Underwriting File |
| Utilities August 2025 TTM | Underwriting File |
| Utilities August 2025 T-6 Annualized | Underwriting File |
| Utilities August 2025 T-3 Annualized | Underwriting File |
| Utilities August 2025 T-1 Annualized | Underwriting File |
| Utilities Sponsor Year 1 Budget | Underwriting File |
| Utilities UW | Underwriting File |
| Repairs & Maintenance 2024 | Underwriting File |
A-7
ATTACHMENT A
| Attribute | Source Document(s) |
| Repairs & Maintenance August 2025 TTM | Underwriting File |
| Repairs & Maintenance August 2025 T-6 Annualized | Underwriting File |
| Repairs & Maintenance August 2025 T-3 Annualized | Underwriting File |
| Repairs & Maintenance August 2025 T-1 Annualized | Underwriting File |
| Repairs & Maintenance Sponsor Year 1 Budget | Underwriting File |
| Repairs & Maintenance UW | Underwriting File |
| Marketing 2024 | Underwriting File |
| Marketing August 2025 TTM | Underwriting File |
| Marketing August 2025 T-6 Annualized | Underwriting File |
| Marketing August 2025 T-3 Annualized | Underwriting File |
| Marketing August 2025 T-1 Annualized | Underwriting File |
| Marketing Sponsor Year 1 Budget | Underwriting File |
| Marketing UW | Underwriting File |
| General & Administrative 2024 | Underwriting File |
| General & Administrative August 2025 TTM | Underwriting File |
| General & Administrative August 2025 T-6 Annualized | Underwriting File |
| General & Administrative August 2025 T-3 Annualized | Underwriting File |
| General & Administrative August 2025 T-1 Annualized | Underwriting File |
| General & Administrative Sponsor Year 1 Budget | Underwriting File |
| General & Administrative UW | Underwriting File |
| Total Controllable Expenses 2024 | Underwriting File |
| Total Controllable Expenses August 2025 TTM | Underwriting File |
| Total Controllable Expenses August 2025 T-6 Annualized | Underwriting File |
| Total Controllable Expenses August 2025 T-3 Annualized | Underwriting File |
| Total Controllable Expenses August 2025 T-1 Annualized | Underwriting File |
| Total Controllable Expenses Sponsor Year 1 Budget | Underwriting File |
| Total Controllable Expenses UW | Underwriting File |
A-8
ATTACHMENT A
| Attribute | Source Document(s) |
| Management Fees 2024 | Underwriting File |
| Management Fees August 2025 TTM | Underwriting File |
| Management Fees August 2025 T-6 Annualized | Underwriting File |
| Management Fees August 2025 T-3 Annualized | Underwriting File |
| Management Fees August 2025 T-1 Annualized | Underwriting File |
| Management Fees Sponsor Year 1 Budget | Underwriting File |
| Management Fees UW | Underwriting File |
| Real Estate Taxes 2024 | Underwriting File |
| Real Estate Taxes August 2025 TTM | Underwriting File |
| Real Estate Taxes August 2025 T-6 Annualized | Underwriting File |
| Real Estate Taxes August 2025 T-3 Annualized | Underwriting File |
| Real Estate Taxes August 2025 T-1 Annualized | Underwriting File |
| Real Estate Taxes Sponsor Year 1 Budget | Underwriting File |
| Real Estate Taxes UW | Underwriting File |
| Insurance 2024 | Underwriting File |
| Insurance August 2025 TTM | Underwriting File |
| Insurance August 2025 T-6 Annualized | Underwriting File |
| Insurance August 2025 T-3 Annualized | Underwriting File |
| Insurance August 2025 T-1 Annualized | Underwriting File |
| Insurance Sponsor Year 1 Budget | Underwriting File |
| Insurance UW | Underwriting File |
| Total Non-Controllable Expenses 2024 | Underwriting File |
| Total Non-Controllable Expenses August 2025 TTM | Underwriting File |
| Total Non-Controllable Expenses August 2025 T-6 Annualized | Underwriting File |
| Total Non-Controllable Expenses August 2025 T-3 Annualized | Underwriting File |
| Total Non-Controllable Expenses August 2025 T-1 Annualized | Underwriting File |
| Total Non-Controllable Expenses Sponsor Year 1 Budget | Underwriting File |
A-9
ATTACHMENT A
| Attribute | Source Document(s) |
| Total Non-Controllable Expenses UW | Underwriting File |
| Total Operating Expenses 2024 | Underwriting File |
| Total Operating Expenses August 2025 TTM | Underwriting File |
| Total Operating Expenses August 2025 T-6 Annualized | Underwriting File |
| Total Operating Expenses August 2025 T-3 Annualized | Underwriting File |
| Total Operating Expenses August 2025 T-1 Annualized | Underwriting File |
| Total Operating Expenses Sponsor Year 1 Budget | Underwriting File |
| Total Operating Expenses UW | Underwriting File |
| Net Operating Income 2024 | Underwriting File |
| Net Operating Income August 2025 TTM | Underwriting File |
| Net Operating Income August 2025 T-6 Annualized | Underwriting File |
| Net Operating Income August 2025 T-3 Annualized | Underwriting File |
| Net Operating Income August 2025 T-1 Annualized | Underwriting File |
| Net Operating Income Sponsor Year 1 Budget | Underwriting File |
| Net Operating Income UW | Underwriting File |
| Reserves 2024 | Underwriting File |
| Reserves August 2025 TTM | Underwriting File |
| Reserves August 2025 T-6 Annualized | Underwriting File |
| Reserves August 2025 T-3 Annualized | Underwriting File |
| Reserves August 2025 T-1 Annualized | Underwriting File |
| Reserves Sponsor Year 1 Budget | Underwriting File |
| Reserves UW | Underwriting File |
| Net Cash Flow 2024 | Underwriting File |
| Net Cash Flow August 2025 TTM | Underwriting File |
| Net Cash Flow August 2025 T-6 Annualized | Underwriting File |
| Net Cash Flow August 2025 T-3 Annualized | Underwriting File |
| Net Cash Flow August 2025 T-1 Annualized | Underwriting File |
A-10
ATTACHMENT A
| Attribute | Source Document(s) |
| Net Cash Flow Sponsor Year 1 Budget | Underwriting File |
| Net Cash Flow UW | Underwriting File |
A-11
ATTACHMENT B
RECOMPUTED ATTRIBUTES
| Attribute | Calculation Methodology |
| % of Total Units | Total Units divided by the aggregate sum of Total Units |
| % of Total SF | Total SF divided by the aggregate sum of Total SF |
| Average Unit Size (SF) | Total SF divided by Total Units |
| Vacant Units | Total Units minus Occupied Units |
| Current Rent per Avg. SF | Current Rent per Unit divided by Average Unit Size (SF) |
| Capital Expenditures Since Acquisition per Unit | Capital Expenditures Since Acquisition divided by Total Units |
| Mortgage Loan Closing Date Balance per Unit | Mortgage Loan Closing Date Balance divided by Total Units |
| Mortgage Loan Closing Date Balance per SF | Mortgage Loan Closing Date Balance divided by Total SF |
| % of Mortgage Loan Closing Date Balance | Mortgage Loan Closing Date Balance divided by the aggregate sum of Mortgage Loan Closing Date Balance |
| Mezzanine Loan Closing Date Balance per Unit | Mezzanine Loan Closing Date Balance divided by Total Units |
| Mezzanine Loan Closing Date Balance per SF | Mezzanine Loan Closing Date Balance divided by Total SF |
| % of Mezzanine Loan Closing Date Balance | Mezzanine Loan Closing Date Balance divided by the aggregate sum of Mezzanine Loan Closing Date Balance |
| Total Loan Closing Date Balance | Sum of Mortgage Loan Closing Date Balance and Mezzanine Loan Closing Date Balance |
| Total Loan Closing Date Balance per Unit | Total Loan Closing Date Balance divided by Total Units |
| Total Loan Closing Date Balance per SF | Total Loan Closing Date Balance divided by Total SF |
| % of Total Loan Closing Date Balance | Total Loan Closing Date Balance divided by the aggregate sum of Total Loan Closing Date Balance |
B-1
ATTACHMENT B
| Attribute | Calculation Methodology |
| Total Loan Maturity Date Balance | Set to equal to Total Loan Closing Date Balance |
| Aggregate Individual As-Is Appraised Value per Unit | Aggregate Individual As-Is Appraised Value divided by Total Units |
| Aggregate Individual As-Is Appraised Value per SF | Aggregate Individual As-Is Appraised Value divided by Total SF |
| Monthly Mortgage Loan Debt Service Payment | Annual Mortgage Loan Debt Service Payment divided by 12 |
| Annual Mortgage Loan Debt Service Payment |
Product of (i) Mortgage Loan Closing Date Balance, (ii) Mortgage Loan Interest Rate, and (iii) 365/360 |
| Monthly Mezzanine Loan Debt Service Payment | Annual Mezzanine Loan Debt Service Payment divided by 12 |
| Annual Mezzanine Loan Debt Service Payment | Product of (i) Mezzanine Loan Closing Date Balance, (ii) Mezzanine Loan Interest Rate, and (iii) 365/360 |
| Monthly Total Loan Debt Service Payment | Annual Total Loan Debt Service Payment divided by 12 |
| Annual Total Loan Debt Service Payment | Sum of Annual Mortgage Loan Debt Service Payment and Annual Mezzanine Loan Debt Service Payment |
| Seasoning | Number of payments between and including the First Loan Payment Date and the Cut-off Date |
| Remaining Term to Maturity (Months) | Original Term to Maturity (Months) minus Seasoning |
| Remaining Amortization Term (Months) | If Original Amortization Term (Months) equals 0, set to 0. |
| Remaining IO Term (Months) | Original IO Term (Months) minus Seasoning |
| Mortgage Loan Closing Date LTV (Aggregate Individual As-Is Values) | Mortgage Loan Closing Date Balance divided by Aggregate Individual As-Is Appraised Value |
| Mortgage Loan Balloon LTV (Aggregate Individual As-Is Values) | Mortgage Loan Maturity Date Balance divided by Aggregate Individual As-Is Appraised Value |
| Total Loan Closing Date LTV (Aggregate Individual As-Is Values) | Total Loan Closing Date Balance divided by Aggregate Individual As-Is Appraised Value |
B-2
ATTACHMENT B
| Attribute | Calculation Methodology |
| Total Loan Balloon LTV (Aggregate Individual As-Is Values) | Total Loan Maturity Date Balance divided by Aggregate Individual As-Is 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 |
| 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 |
B-3