| Schedule of Allocation of the Purchase Consideration |
The allocation of the purchase consideration, subject to future measurement period adjustments, is as follows (dollars in thousands): | | | | | | | Amount | | Total Purchase Price | $ | 427,774 | | | ASSETS | | | Cash and cash equivalents | 25,357 | | | Restricted cash | 14,205 | | | Investment securities, held to maturity | 17,843 | | | Commercial mortgage loans, held for sale, measured at fair value | 422,011 | | | Mortgage servicing rights, net | 211,545 | | | Derivative assets | 4,268 | | | Accrued Interest Receivable | 4,475 | | | Prepaid expenses and other assets | 23,434 | | | Equity method investments | 47,614 | | | Loan repurchase option asset | 13,197 | | | Intangible assets - agency licenses | 72,500 | | | Intangible assets - other | 9,500 | | | Goodwill | 92,048 | | | Total assets acquired | $ | 957,997 | | | Repurchase agreements - commercial mortgage loans | 413,797 | | | Allowance for loss sharing | 23,586 | | | Accrued compensation | 34,650 | | | Interest Payable | 1,154 | | | Accounts payable and accrued expenses | 15,929 | | | Loan repurchase option liability | 13,197 | | | Other liabilities | 27,910 | | | Total liabilities assumed | $ | 530,223 | | | Total purchase consideration | $ | 427,774 | |
|
| Schedule of Business Combination, Pro Forma Information |
The following table presents NewPoint's revenue and earnings as reported in the Company's consolidated statement of operations (dollars in thousands): | | | | | | | | | Three months ended March 31, 2026 | | | | Revenue | $ | 33,300 | | | | | Net income (loss) attributable to Franklin BSP Realty Trust, Inc. | 3,237 | | | |
The unaudited proforma financial information is presented for informational purposes only and is not indicative of the results of operations that would have been achieved if the Transaction had taken place on the date indicated or of results that may occur in the future (dollars in thousands): | | | | | | | | | | | | | | | Three months ended March 31, | | | | | 2025 | | | | | | Revenue | | $ | 74,985 | | | | | | | Net income (loss) attributable to Franklin BSP Realty Trust, Inc. | | 29,420 | | | | | |
|