Exhibit 99.1

 [PWC Logo]

Report of Independent Accountants on Applying

Agreed-Upon Procedures

 

 

Citi Real Estate Funding Inc.

Citigroup Commercial Mortgage Securities Inc.

390 Greenwich Street

New York, NY 10013

 

We (“us” or “PwC”) have performed the procedures enumerated below, which were agreed to by Citi Real Estate Funding Inc. (“CREFI”) and Citigroup Commercial Mortgage Securities Inc. (together with CREFI, the “Company”, as the engaging party), Citigroup Global Markets Inc., J.P. Morgan Securities LLC and JPMorgan Chase Bank, National Association, who are collectively referred to as the “Specified Parties”, solely to assist you in performing certain procedures related to the accuracy of certain attributes and calculations within the Final Data File (defined below) related to the FS Commercial Mortgage Trust 2026-PALM, Commercial Mortgage Pass-Through Certificates, Series 2026-PALM securitization (the “Transaction”). The Company (the “Responsible Party”) is responsible for the Transaction and the accuracy of the information contained in the Final Data File.

 

In an agreed-upon procedures engagement, we perform specific procedures that the Specified Parties have agreed to and acknowledged to be appropriate for the intended purpose of the engagement and we report on findings based on the procedures performed. The procedures performed may not address all the items of interest to a user of this report and may not meet the needs of all users of this report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate for their purposes. This report may not be suitable for any other purpose.

 

Procedures and Findings

 

In connection with the Transaction, the Specified Parties have requested that the procedures be performed on 1 mortgage loan (the “Mortgage Loan Asset”) secured by 1 mortgaged property (the “Mortgaged Property”) which represents the entire population of the Mortgage Loan Asset and Mortgaged Property (collectively the “Collateral”) within the Transaction.

 

This agreed-upon procedures engagement was not conducted for the purpose of satisfying any criteria for due diligence published by a nationally recognized statistical rating organization.

 

In addition, PwC should not be regarded as having in any way warranted or given any assurance as to the following items:

 

·The completeness, accuracy, appropriateness, quality or integrity of any of the information provided by the Responsible Party, or any other party for the purpose of PwC performing the procedures agreed to by the Specified Parties. The procedures performed would not necessarily reveal any material misstatement of the amounts, balances, ratios, percentages or other relationships of the information included in the data provided to us;
·The conformity of the origination of the assets to stated underwriting or credit extension guidelines, standards, criteria or other requirements;
·The existence of the assets or collateral securing such assets; 
·The rights of any party including, the Specified Parties, the Responsible Party, the issuer, or the Transaction have to the assets or collateral securing such assets or any obligations on those assets or collateral securing such assets; 
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000

 

·The value of the collateral securing such assets; and
·The compliance of the originator of the assets with federal, state, and local laws and regulations.

 

 

We have not performed any procedures with respect to the fair value of the securities being offered in the Transaction and PwC expresses no opinion on the fair value of these securities. PwC should not be regarded as having performed any procedures other than those detailed in this report.

 

With respect to any terms or requirements of the Transaction documents that do not appear in this report, we performed no procedures and, accordingly, the procedures we performed would not ensure that any requirements are satisfied. Further, we have performed only the following agreed-upon procedures and therefore make no representations regarding the adequacy of disclosures or whether any material facts have been omitted from the Transaction documents.

 

It should be understood that we make no representations as to:

 

·The interpretation of Transaction documents included in connection with our procedures;
·Your compliance with Rule 15Ga-2 of the Securities Exchange Act of 1934; and
·The reasonableness of any of the assumptions provided by the Company or other Specified Parties.

 

These procedures should not be taken to supplant any additional inquiries or procedures that the Specified Parties would undertake in consideration of the Transaction.

 

For the purpose of this report:

 

·The phrase “Cut-off Date” refers to the date of July 9, 2026.

 

·The phrase “Final Data File” refers to the following Microsoft Excel (“Excel”) file provided by the Company, which includes certain attributes related to the Collateral. The Final Data File was provided on June 23, 2026 with certain Collateral attribute calculations adjusted for the Cut-off Date:

 

oFS 2026-PALM Accounting Tape Final.xlsx (provided on June 23, 2026).
·The phrase “Specified Attributes” refers to the fields in the Final Data File.

 

·The phrase “Source Document” refers to the documents (including any applicable amendments, assumptions or exhibits thereof) provided by the Company, related to the information contained in the Final Data File.

 

·The phrase “Loan File” refers to any Source Document or collection of Source Documents provided by the Company, and used by us, in performing the procedures enumerated below.

 

·The term “compared” refers to the comparison of certain Specified Attributes to Source Documents, as indicated within Exhibit A.

·The term “recalculated” refers to a re-computation of one or more Specified Attributes using the Company provided methodology as shown within Exhibit B.

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000

·The phrase “in agreement” refers to the comparison or recalculation of one or more Specified Attributes which resulted in a match, or a difference that was within the Company provided tolerance level (if any) as shown within Exhibit A.

 

Source Documents included in the Loan File:

 

·The phrase “STR Report” refers to monthly STAR reports prepared for the Mortgaged Property for the period from 2023 through 2025.
·The phrase “April 2026 PMB STR Report” refers to the STAR report prepared for the Mortgaged Property for the month of April 2026
·The phrase “Appraisal Report” refers to a draft or signed appraisal document or exhibit, appraisal summary and/or a restricted appraisal document.
·The phrase “Engineering Report” refers to a draft or final property condition assessment document or exhibit.
·The phrase “Environmental Report” refers to a final phase I and phase II (if applicable) environmental document or exhibit.
·The phrase “Fee Schedule” refers to the documentation for the administrative fee rate related to the Transaction.
·The phrase “Guaranty Agreement” refers to a signed or draft guaranty agreement or environmental indemnity agreement.
·The phrase “Interest Rate Cap Agreement” refers to a signed or draft interest rate cap agreement, interest rate cap confirmation or a transaction summary document.
·The phrase “Loan Agreement” refers to a signed or draft loan agreement and any amendments, slip pages or exhibits thereof, a signed or draft promissory note, purchase and assignment agreements and/or other security agreements.
·The phrase “Management Agreement” refers to signed management agreement and any amendments, assignments or assumptions thereof.
·The phrase “Title Policy” refers to a signed or proforma title policy.
·The phrase “Underwriting File” refers to the electronic underwriting file consisting of historical and underwritten cash flow statements and underwritten rent roll prepared by the Company’s underwriting team.

The documents made available to us by the Company for purposes of performing the procedures may have included drafts, unsigned, or non-final versions. We have not verified that such documents were executed or represent the final agreed-upon terms, and did not perform any procedures to compare such documents to executed versions, if any. We did not validate, confirm, or review any signatures for authenticity. Accordingly, we make no representation regarding the completeness, accuracy, or

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000

finality of such documents.

 

The procedures performed and results thereof are described below. In performing this engagement, we received one or more preliminary data file(s) and performed certain procedures as set forth in Exhibit A and Exhibit B. The procedures identified differences, which were communicated to the Responsible Party. The Responsible Party revised one or more of the preliminary data files based on such communicated differences, where they determined it to be appropriate. We then performed these procedures on the Final Data File, and the results of those procedures are described below.

 

From May 27, 2026 through June 23, 2026, the Company provided us with the Source Documents related to the Collateral for which:

·We compared certain Specified Attributes to the corresponding Source Documents as detailed in Exhibit A and found them to be in agreement (the “Compared Attributes”);
·We recalculated certain Specified Attributes as detailed in Exhibit B and found them to be in agreement (the “Recalculated Attributes”); or
·Certain Specified Attributes were provided by the Company and were neither compared to the corresponding Source Documents nor recalculated. These attributes are listed in Exhibit A as a “Company Provided Attribute”.

 

The recalculation methodology associated with the Recalculated Attributes is listed in Exhibit B. For each procedure where a recalculation was performed, if necessary, we compared the underlying attributes to the corresponding Source Documents and found them to be in agreement. We did not perform any procedures with respect to the Specified Attributes denoted with a Source Document of “Company Provided Attribute”, in Exhibit A.

 

This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants. We were not engaged to, and did not conduct an audit or an examination engagement, the objective of which would be the expression of an opinion, or a review engagement, the objective of which would be the expression of a conclusion, on the Transaction or the Final 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 to you.

 

In performing this engagement, we are required to be independent of the Responsible Party and to meet our ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.

 

This report is intended solely for the information and use of the Specified Parties (including for the purpose of substantiating the Specified Parties' “due diligence defense” under the Securities Act of 1933), and is not intended to be and should not be used by anyone other than the Specified Parties.

 

If a party has obtained, or has access to, this report without having executed an agreement with PwC wherein such party accepts responsibility for the appropriateness of the procedures performed (such party is referred to as a “Non-Specified Party”), that Non-Specified Party cannot:

 

·Rely upon this report, and any use of this report by that Non-Specified Party is its sole responsibility and at its sole and exclusive risk; and
·Acquire any rights or claims against PwC, and PwC assumes no duties or obligations to such Non-Specified Party.

 

A Non-Specified Party may not disclose or distribute this report or any of the report’s contents to any other party (including but not limited to electronic distribution and/or posting to a website pursuant to

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000

 

Rule 17g-5 of the Securities Exchange Act of 1934).

 

The procedures enumerated above were performed as of the date of this report, and we disclaim any consideration of any events and circumstances occurring after the date of this report. Further, we have no obligation to update this report because of events occurring, or data or information coming to our attention, subsequent to the date of this report.

 

 

/s/ PricewaterhouseCoopers LLP

 

 

New York, NY

June 23, 2026

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

Exhibits

 

 

Exhibit A – Loan File Procedures

 

Exhibit B – Recalculation Methodology

 

 

 

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
1 Property ID Company Provided Attribute None
2 Property Rank Company Provided Attribute None
3 Property Name Company Provided Attribute None
4 Property Type Appraisal Report None
5 Property Sub-Type Appraisal Report None
6 Address Appraisal Report None
7 City Appraisal Report None
8 County Appraisal Report None
9 State Appraisal Report None
10 Zip Appraisal Report None
11 Market Appraisal Report None
12 Year Built Appraisal Report None
13 Year Renovated Appraisal Report None
14 Site Area (Acres) Appraisal Report None
15 Parking Spaces Engineering Report None
16 Meeting Space (SF) Appraisal Report None
17 Flag Appraisal Report None
18 Franchise Brand Appraisal Report None
19 Flag Expiration Date Management Agreement None
20 Flag Term Remaining Recalculated Attribute None
21 Property Manager Management Agreement None
22 Property Manager Expiration Date Management Agreement None
23 Property Manager Base Mgmt. Fee Management Agreement None
24 Total Units Appraisal Report None
25 Unit of Measure Appraisal Report None
26 Suites Appraisal Report None
27 Occupancy (%) Underwriting File None
28 Occupancy Date Underwriting File None
29 Ownership Interest Title Policy None
30 Mortgage Loan Closing Date Balance Loan Agreement None
31 Mortgage Loan Closing Date Balance per Key Recalculated Attribute None
32 % of Mortgage Loan Closing Date Balance Recalculated Attribute None
33 Mortgage Loan Maturity Date Balance Recalculated Attribute None
34 Individual As-Is Appraised Value Date Appraisal Report None
35 Individual As-Is Appraised Value Appraisal Report None
36 Individual As-Is Appraised Value per Key Recalculated Attribute None

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
37 Engineering Report Provider Engineering Report None
38 Engineering Report Date Engineering Report None
39 Environmental Report Provider Environmental Report None
40 Environmental Report Date Environmental Report None
41 Phase II Recommended? Environmental Report None
42 Seismic Zone Engineering Report None
43 PML % Engineering Report None
44 Origination Date Company Provided Attribute None
45 Assumed One-month Term SOFR Company Provided Attribute None
46 Assumed Mortgage Loan Spread Company Provided Attribute None
47 Term SOFR Cap Interest Rate Cap Agreement None
48 Mortgage Loan Interest Rate at Term SOFR Cap Recalculation None
49 Term SOFR Cap Expiration Date Interest Rate Cap Agreement None
50 Term SOFR Lookback days Loan Agreement None
51 Interest Calculation (30/360 / Actual/360) Loan Agreement None
52 Amort Type Loan Agreement None
53 Monthly Mortgage Loan Debt Service Payment Recalculated Attribute None
54 Annual Mortgage Loan Debt Service Payment Recalculated Attribute None
55 Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap Recalculated Attribute None
56 Annual Mortgage Loan Debt Service Payment at Term SOFR Cap Recalculated Attribute None
57 Grace Period Loan Agreement None
58 First Loan Payment Date Loan Agreement None
59 Seasoning Recalculated Attribute None
60 Original Term to Maturity (Months) Recalculated Attribute None
61 Remaining Term to Maturity (Months) Recalculated Attribute None
62 Original Amortization Term (Months) Company Provided Attribute None
63 Remaining Amortization Term (Months) Company Provided Attribute None
64 Original IO Term (Months) Recalculated Attribute None
65 Remaining IO Term (Months) Recalculated Attribute None
66 Initial Maturity Date Loan Agreement None
67 Floating Rate Component Extensions Loan Agreement None
68 Fully Extended Maturity Date Loan Agreement None
69 Lockbox Loan Agreement None

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
70 Cash Management Type Loan Agreement None
71 Cash Management Trigger Loan Agreement None
72 Administrative Fee Rate (%) Fee Schedule None
73 Prepayment Provision Loan Agreement None
74 Partial Release Allowed? Loan Agreement None
75 Property Release Description Loan Agreement None
76 Mortgage Loan Closing Date LTV (As-is Value) Recalculated Attribute None
77 Mortgage Loan Balloon LTV (As-is Value) Recalculated Attribute None
78 Mortgage Loan UW NOI Debt Yield Recalculated Attribute None
79 Mortgage Loan UW NCF Debt Yield Recalculated Attribute None
80 Mortgage Loan UW NOI DSCR Recalculated Attribute None
81 Mortgage Loan UW NCF DSCR Recalculated Attribute None
82 Mortgage Loan UW NOI DSCR at Term SOFR Cap Recalculated Attribute None
83 Mortgage Loan UW NCF DSCR at Term SOFR Cap Recalculated Attribute None
84 Initial Tax Escrow Loan Agreement None
85 Ongoing Tax Escrow Monthly Loan Agreement None
86 Tax Escrow Springing Conditions Loan Agreement None
87 Initial Insurance Escrow Loan Agreement None
88 Ongoing Insurance Escrow Monthly Loan Agreement None
89 Insurance Escrow Springing Conditions Loan Agreement None
90 Initial Immediate Repairs Escrow Loan Agreement None
91 Initial FF&E Escrow Loan Agreement None
92 Ongoing FF&E Escrow Monthly Loan Agreement None
93 FF&E Escrow Springing Conditions Loan Agreement None
94 Initial Other Escrow Loan Agreement None
95 Ongoing Other Escrow Monthly Loan Agreement None
96 Ongoing Other Escrow Springing Condition Loan Agreement None
97 Other Escrow Description Loan Agreement None
98 Available Room Nights 2023 Underwriting File 1.00
99 Available Room Nights 2024 Underwriting File 1.00
100 Available Room Nights 2025 Underwriting File 1.00
101 Available Room Nights April 2026 TTM Underwriting File 1.00
102 Available Room Nights FS 2023-4SZN (Palm Beach) Underwriting File 1.00
103 Available Room Nights UW Underwriting File 1.00

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
104 Occupied Room Nights 2023 Underwriting File 1.00
105 Occupied Room Nights 2024 Underwriting File 1.00
106 Occupied Room Nights 2025 Underwriting File 1.00
107 Occupied Room Nights April 2026 TTM Underwriting File 1.00
108 Occupied Room Nights FS 2023-4SZN (Palm Beach) Underwriting File 1.00
109 Occupied Room Nights UW Underwriting File 1.00
110 Occupancy 2023 Recalculated Attribute 0.1%
111 Occupancy 2024 Recalculated Attribute 0.1%
112 Occupancy 2025 Recalculated Attribute 0.1%
113 Occupancy April 2026 TTM Recalculated Attribute 0.1%
114 Occupancy FS 2023-4SZN (Palm Beach) Recalculated Attribute 0.1%
115 Occupancy UW Recalculated Attribute 0.1%
116 ADR 2023 Recalculated Attribute $1.00
117 ADR 2024 Recalculated Attribute $1.00
118 ADR 2025 Recalculated Attribute $1.00
119 ADR April 2026 TTM Recalculated Attribute $1.00
120 ADR FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
121 ADR UW Recalculated Attribute $1.00
122 RevPAR 2023 Recalculated Attribute $1.00
123 RevPAR 2024 Recalculated Attribute $1.00
124 RevPAR 2025 Recalculated Attribute $1.00
125 RevPAR April 2026 TTM Recalculated Attribute $1.00
126 RevPAR FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
127 RevPAR UW Recalculated Attribute $1.00
128 Occupancy Penetration 2023 STR Report 0.1%
129 Occupancy Penetration 2024 STR Report 0.1%
130 Occupancy Penetration 2025 STR Report 0.1%
131 Occupancy Penetration April 2026 TTM April 2026 PMB STR 0.1%
132 ADR Penetration 2023 STR Report 0.1%
133 ADR Penetration 2024 STR Report 0.1%
134 ADR Penetration 2025 STR Report 0.1%
135 ADR Penetration April 2026 TTM April 2026 PMB STR 0.1%
136 RevPAR Penetration 2023 STR Report 0.1%
137 RevPAR Penetration 2024 STR Report 0.1%
138 RevPAR Penetration 2025 STR Report 0.1%
139 RevPAR Penetration April 2026 TTM April 2026 PMB STR 0.1%

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
140 Rooms Revenue 2023 Underwriting File $1.00
141 Rooms Revenue 2024 Underwriting File $1.00
142 Rooms Revenue 2025 Underwriting File $1.00
143 Rooms Revenue April 2026 TTM Underwriting File $1.00
144 Rooms Revenue FS 2023-4SZN (Palm Beach) Underwriting File $1.00
145 Rooms Revenue UW Underwriting File $1.00
146 F&B Revenue 2023 Underwriting File $1.00
147 F&B Revenue 2024 Underwriting File $1.00
148 F&B Revenue 2025 Underwriting File $1.00
149 F&B Revenue April 2026 TTM Underwriting File $1.00
150 F&B Revenue FS 2023-4SZN (Palm Beach) Underwriting File $1.00
151 F&B Revenue UW Underwriting File $1.00
152 Other Departmental Revenue 2023 Underwriting File $1.00
153 Other Departmental Revenue 2024 Underwriting File $1.00
154 Other Departmental Revenue 2025 Underwriting File $1.00
155 Other Departmental Revenue April 2026 TTM Underwriting File $1.00
156 Other Departmental Revenue FS 2023-4SZN (Palm Beach) Underwriting File $1.00
157 Other Departmental Revenue UW Underwriting File $1.00
158 Miscellaneous Income 2023 Underwriting File $1.00
159 Miscellaneous Income 2024 Underwriting File $1.00
160 Miscellaneous Income 2025 Underwriting File $1.00
161 Miscellaneous Income April 2026 TTM Underwriting File $1.00
162 Miscellaneous Income FS 2023-4SZN (Palm Beach) Underwriting File $1.00
163 Miscellaneous Income UW Underwriting File $1.00
164 Total Revenue 2023 Recalculated Attribute $1.00
165 Total Revenue 2024 Recalculated Attribute $1.00
166 Total Revenue 2025 Recalculated Attribute $1.00
167 Total Revenue April 2026 TTM Recalculated Attribute $1.00
168 Total Revenue FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
169 Total Revenue UW Recalculated Attribute $1.00
170 Rooms Expense 2023 Underwriting File $1.00
171 Rooms Expense 2024 Underwriting File $1.00
172 Rooms Expense 2025 Underwriting File $1.00

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
173 Rooms Expense April 2026 TTM Underwriting File $1.00
174 Rooms Expense FS 2023-4SZN (Palm Beach) Underwriting File $1.00
175 Rooms Expense UW Underwriting File $1.00
176 F&B Expense 2023 Underwriting File $1.00
177 F&B Expense 2024 Underwriting File $1.00
178 F&B Expense 2025 Underwriting File $1.00
179 F&B Expense April 2026 TTM Underwriting File $1.00
180 F&B Expense FS 2023-4SZN (Palm Beach) Underwriting File $1.00
181 F&B Expense UW Underwriting File $1.00
182 Other Operating Departments Expense 2023 Underwriting File $1.00
183 Other Operating Departments Expense 2024 Underwriting File $1.00
184 Other Operating Departments Expense 2025 Underwriting File $1.00
185 Other Operating Departments Expense April 2026 TTM Underwriting File $1.00
186 Other Operating Departments Expense FS 2023-4SZN (Palm Beach) Underwriting File $1.00
187 Other Operating Departments Expense UW Underwriting File $1.00
188 Total Departmental Expenses 2023 Recalculated Attribute $1.00
189 Total Departmental Expenses 2024 Recalculated Attribute $1.00
190 Total Departmental Expenses 2025 Recalculated Attribute $1.00
191 Total Departmental Expenses April 2026 TTM Recalculated Attribute $1.00
192 Total Departmental Expenses FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
193 Total Departmental Expenses UW Recalculated Attribute $1.00
194 Departmental Profit 2023 Recalculated Attribute $1.00
195 Departmental Profit 2024 Recalculated Attribute $1.00
196 Departmental Profit 2025 Recalculated Attribute $1.00
197 Departmental Profit April 2026 TTM Recalculated Attribute $1.00
198 Departmental Profit FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
199 Departmental Profit UW Recalculated Attribute $1.00
200 General & Administrative 2023 Underwriting File $1.00
201 General & Administrative 2024 Underwriting File $1.00
202 General & Administrative 2025 Underwriting File $1.00
203 General & Administrative April 2026 TTM Underwriting File $1.00

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
204 General & Administrative FS 2023-4SZN (Palm Beach) Underwriting File $1.00
205 General & Administrative UW Underwriting File $1.00
206 Information & Telecom Systems 2023 Underwriting File $1.00
207 Information & Telecom Systems 2024 Underwriting File $1.00
208 Information & Telecom Systems 2025 Underwriting File $1.00
209 Information & Telecom Systems April 2026 TTM Underwriting File $1.00
210 Information & Telecom Systems FS 2023-4SZN (Palm Beach) Underwriting File $1.00
211 Information & Telecom Systems UW Underwriting File $1.00
212 Sales & Marketing 2023 Underwriting File $1.00
213 Sales & Marketing 2024 Underwriting File $1.00
214 Sales & Marketing 2025 Underwriting File $1.00
215 Sales & Marketing April 2026 TTM Underwriting File $1.00
216 Sales & Marketing FS 2023-4SZN (Palm Beach) Underwriting File $1.00
217 Sales & Marketing UW Underwriting File $1.00
218 Property Maintenance 2023 Underwriting File $1.00
219 Property Maintenance 2024 Underwriting File $1.00
220 Property Maintenance 2025 Underwriting File $1.00
221 Property Maintenance April 2026 TTM Underwriting File $1.00
222 Property Maintenance FS 2023-4SZN (Palm Beach) Underwriting File $1.00
223 Property Maintenance UW Underwriting File $1.00
224 Utilities 2023 Underwriting File $1.00
225 Utilities 2024 Underwriting File $1.00
226 Utilities 2025 Underwriting File $1.00
227 Utilities April 2026 TTM Underwriting File $1.00
228 Utilities FS 2023-4SZN (Palm Beach) Underwriting File $1.00
229 Utilities UW Underwriting File $1.00
230 Total Undistributed Expenses 2023 Recalculated Attribute $1.00
231 Total Undistributed Expenses 2024 Recalculated Attribute $1.00
232 Total Undistributed Expenses 2025 Recalculated Attribute $1.00
233 Total Undistributed Expenses April 2026 TTM Recalculated Attribute $1.00
234 Total Undistributed Expenses FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
235 Total Undistributed Expenses UW Recalculated Attribute $1.00
236 Gross Operating Profit 2023 Recalculated Attribute $1.00

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
237 Gross Operating Profit 2024 Recalculated Attribute $1.00
238 Gross Operating Profit 2025 Recalculated Attribute $1.00
239 Gross Operating Profit April 2026 TTM Recalculated Attribute $1.00
240 Gross Operating Profit FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
241 Gross Operating Profit UW Recalculated Attribute $1.00
242 Base Management Fee 2023 Underwriting File $1.00
243 Base Management Fee 2024 Underwriting File $1.00
244 Base Management Fee 2025 Underwriting File $1.00
245 Base Management Fee April 2026 TTM Underwriting File $1.00
246 Base Management Fee FS 2023-4SZN (Palm Beach) Underwriting File $1.00
247 Base Management Fee UW Underwriting File $1.00
248 Incentive Management Fee 2023 Underwriting File $1.00
249 Incentive Management Fee 2024 Underwriting File $1.00
250 Incentive Management Fee 2025 Underwriting File $1.00
251 Incentive Management Fee April 2026 TTM Underwriting File $1.00
252 Incentive Management Fee FS 2023-4SZN (Palm Beach) Underwriting File $1.00
253 Incentive Management Fee UW Underwriting File $1.00
254 Income Before Fixed Charges 2023 Recalculated Attribute $1.00
255 Income Before Fixed Charges 2024 Recalculated Attribute $1.00
256 Income Before Fixed Charges 2025 Recalculated Attribute $1.00
257 Income Before Fixed Charges April 2026 TTM Recalculated Attribute $1.00
258 Income Before Fixed Charges FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
259 Income Before Fixed Charges UW Recalculated Attribute $1.00
260 Real Estate Taxes 2023 Underwriting File $1.00
261 Real Estate Taxes 2024 Underwriting File $1.00
262 Real Estate Taxes 2025 Underwriting File $1.00
263 Real Estate Taxes April 2026 TTM Underwriting File $1.00
264 Real Estate Taxes FS 2023-4SZN (Palm Beach) Underwriting File $1.00
265 Real Estate Taxes UW Underwriting File $1.00
266 Insurance 2023 Underwriting File $1.00
267 Insurance 2024 Underwriting File $1.00
268 Insurance 2025 Underwriting File $1.00
269 Insurance April 2026 TTM Underwriting File $1.00

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Loan File Procedures
EXHIBIT A

 

# Specified Attribute Source Document Tolerance Levels
270 Insurance FS 2023-4SZN (Palm Beach) Underwriting File $1.00
271 Insurance UW Underwriting File $1.00
272 Rent Expense 2023 Underwriting File $1.00
273 Rent Expense 2024 Underwriting File $1.00
274 Rent Expense 2025 Underwriting File $1.00
275 Rent Expense April 2026 TTM Underwriting File $1.00
276 Rent Expense FS 2023-4SZN (Palm Beach) Underwriting File $1.00
277 Rent Expense UW Company Provided Attribute $1.00
278 Total Fixed and Other Expenses 2023 Recalculated Attribute $1.00
279 Total Fixed and Other Expenses 2024 Recalculated Attribute $1.00
280 Total Fixed and Other Expenses 2025 Recalculated Attribute $1.00
281 Total Fixed and Other Expenses April 2026 TTM Recalculated Attribute $1.00
282 Total Fixed and Other Expenses FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
283 Total Fixed and Other Expenses UW Recalculated Attribute $1.00
284 Net Operating Income 2023 Recalculated Attribute $1.00
285 Net Operating Income 2024 Recalculated Attribute $1.00
286 Net Operating Income 2025 Recalculated Attribute $1.00
287 Net Operating Income April 2026 TTM Recalculated Attribute $1.00
288 Net Operating Income FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
289 Net Operating Income UW Recalculated Attribute $1.00
290 FF&E 2023 Underwriting File $1.00
291 FF&E 2024 Underwriting File $1.00
292 FF&E 2025 Underwriting File $1.00
293 FF&E April 2026 TTM Underwriting File $1.00
294 FF&E FS 2023-4SZN (Palm Beach) Underwriting File $1.00
295 FF&E UW Underwriting File $1.00
296 Net Cash Flow 2023 Recalculated Attribute $1.00
297 Net Cash Flow 2024 Recalculated Attribute $1.00
298 Net Cash Flow 2025 Recalculated Attribute $1.00
299 Net Cash Flow April 2026 TTM Recalculated Attribute $1.00
300 Net Cash Flow FS 2023-4SZN (Palm Beach) Recalculated Attribute $1.00
301 Net Cash Flow UW Recalculated Attribute $1.00

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Recalculation Methodology
EXHIBIT B

 

 

# Specified Attribute Recalculation Methodology
20 Flag Term Remaining Quotient of the count of the (i) number of days between the Cut-off Date and respective Flag Expiration Date and (ii) 365.
31 Mortgage Loan Closing Date Balance per Key Quotient of (i) Mortgage Loan Closing Date Balance and (ii) Total Units.
32 % of Mortgage Loan Closing Date Balance Quotient of (i) Mortgage Loan Closing Date Balance and (ii) the aggregate Mortgage Loan Closing Date Balance of the Collateral.
33 Mortgage Loan Maturity Date Balance Set equal to the Mortgage Loan Closing Date Balance.
36 Individual As-Is Appraised Value per Key Quotient of (i) Individual As-Is Appraised Value and (ii) Owned Units.
49 Mortgage Loan Interest Rate at Term SOFR Cap Sum of (i) Term SOFR Cap and (ii) Assumed Mortgage Loan Spread.
53 Monthly Mortgage Loan Debt Service Payment Quotient of (i) Annual Mortgage Loan Debt Service Payment and (ii) 12.
54 Annual Mortgage Loan Debt Service Payment Product of (i) Mortgage Loan Closing Date Balance, (ii) Mortgage Loan Debt Service Payment, and (iii) Interest Calculation (30/360 / Actual/360).
55 Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap Quotient of (i) the product of (a) Mortgage Loan Closing Date Balance, (b) the sum of Assumed Mortgage Loan Spread and Term SOFR Cap, and (c) 365/360, and (ii) 12.
56 Annual Mortgage Loan Debt Service Payment at Term SOFR Cap Product of (i) Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap and (ii) 12.
59 Seasoning Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date, to and inclusive of (ii) Cut-off Date.
60 Original Term to Maturity (Months) Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date through and including (ii) the Initial Maturity Date.
61 Remaining Term to Maturity (Months) Difference between (i) Original Term to Maturity (Months) and (ii) Seasoning.
64 Original IO Term (Months) Set equal to the Original Term to Maturity (Months).
65 Remaining IO Term (Months) Difference between (i) Original IO Term (Months) and (ii) Seasoning.
76 Mortgage Loan Closing Date LTV (As-is Value) Quotient of (i) Mortgage Loan Closing Date Balance and (ii) aggregate Individual As-Is Appraised Value.
77 Mortgage Loan Balloon LTV (As-is Value) Quotient of (i) Mortgage Loan Maturity Date Balance and (ii) aggregate Individual As-Is Appraised Value.
78 Mortgage Loan UW NOI Debt Yield Quotient of (i) Net Operating Income UW and (ii) Mortgage Loan Closing Date Balance.

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Recalculation Methodology
EXHIBIT B

 

# Specified Attribute Recalculation Methodology
79 Mortgage Loan UW NCF Debt Yield Quotient of (i) Net Cash Flow UW and (ii) Mortgage Loan Closing Date Balance.
80 Mortgage Loan UW NOI DSCR Quotient of (i) Net Operating Income UW and (ii) Annual Mortgage Loan Debt Service Payment.
81 Mortgage Loan UW NCF DSCR Quotient of (i) Net Cash Flow UW and (ii) Annual Mortgage Loan Debt Service Payment.
82 Mortgage Loan UW NOI DSCR at Term SOFR Cap Quotient of (i) Net Operating Income UW and (ii) Annual Mortgage Loan Debt Service Payment at Term SOFR Cap.
83 Mortgage Loan UW NCF DSCR at Term SOFR Cap Quotient of (i) Net Cash Flow UW and (ii) Annual Mortgage Loan Debt Service Payment at Term SOFR Cap.
110 Occupancy 2023 Quotient of (i) Occupied Room Nights 2023 and (ii) Available Room Nights 2023.
111 Occupancy 2024 Quotient of (i) Occupied Room Nights 2024 and (ii) Available Room Nights 2024.
112 Occupancy 2025 Quotient of (i) Occupied Room Nights 2025 and (ii) Available Room Nights 2025.
113 Occupancy April 2026 TTM Quotient of (i) Occupied Room Nights  April 2026 TTM and (ii) Available Room Nights April 2026 TTM.
114 Occupancy FS 2023-4SZN (Palm Beach) Quotient of (i) Occupied Room Nights FS 2023-4SZN (Palm Beach) and (ii) Available Room Nights FS 2023-4SZN (Palm Beach).
115 Occupancy UW Quotient of (i) Occupied Room Nights UW and (ii) Available Room Nights UW.
116 ADR 2023 Quotient of (i) Rooms Revenue 2023 and (ii) Occupied Room Nights 2023
117 ADR 2024 Quotient of (i) Rooms Revenue 2024 and (ii) Occupied Room Nights 2024.
118 ADR 2025 Quotient of (i) Rooms Revenue 2025 and (ii) Occupied Room Nights 2025.
119 ADR April 2026 TTM Quotient of (i) Rooms Revenue April 2026 TTM and (ii) Occupied Room Nights April 2026 TTM.
120 ADR FS 2023-4SZN (Palm Beach) Quotient of (i) Rooms Revenue FS 2023-4SZN (Palm Beach) and (ii) Occupied Room Nights FS 2023-4SZN (Palm Beach).
121 ADR UW Quotient of (i) Rooms Revenue UW and (ii) Occupied Room Nights UW.
122 RevPAR 2023 Quotient of (i) Rooms Revenue 2023 and (ii) Available Room Nights 2023.
123 RevPAR 2024 Quotient of (i) Rooms Revenue 2024 and (ii) Available Room Nights 2024.
124 RevPAR 2025 Quotient of (i) Rooms Revenue 2025 and (ii) Available Room Nights 2025.
125 RevPAR April 2026 TTM Quotient of (i) Rooms Revenue April 2026 TTM and (ii) Available Room Nights April 2026 TTM.
126 RevPAR FS 2023-4SZN (Palm Beach) Quotient of (i) Rooms Revenue FS 2023-4SZN (Palm Beach) and (ii) Available Room Nights FS 2023-4SZN (Palm Beach).
127 RevPAR UW Quotient of (i) Rooms Revenue UW and (ii) Available Room Nights UW.
164 Total Revenue 2023 Sum of (i) Rooms Revenue 2023, (ii) F&B Revenue 2023, (iii) Other Departmental Revenue 2023, and (iv) Miscellaneous Income 2023.
165 Total Revenue 2024 Sum of (i) Rooms Revenue 2024, (ii) F&B Revenue 2024, (iii) Other Departmental Revenue 2024, and (iv) Miscellaneous Income 2024.
166 Total Revenue 2025 Sum of (i) Rooms Revenue 2025, (ii) F&B Revenue 2025, (iii) Other Departmental Revenue 2025, and (iv) Miscellaneous Income 2025.
167 Total Revenue April 2026 TTM Sum of (i) Rooms Revenue  April 2026 TTM, (ii) F&B Revenue  April 2026 TTM, (iii) Other Departmental Revenue  April 2026 TTM, and (iv) Miscellaneous Income  April 2026 TTM.

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Recalculation Methodology
EXHIBIT B

 

# Specified Attribute Recalculation Methodology
168 Total Revenue FS 2023-4SZN (Palm Beach) Sum of (i) Rooms Revenue FS 2023-4SZN (Palm Beach), (ii) F&B Revenue  FS 2023-4SZN (Palm Beach), (iii) Other Departmental Revenue FS 2023-4SZN (Palm Beach), and (iv) Miscellaneous Income FS 2023-4SZN (Palm Beach).
169 Total Revenue UW Sum of (i) Rooms Revenue UW, (ii) F&B Revenue UW, (iii) Other Departmental Revenue UW, and (iv) Miscellaneous Income UW.
188 Total Departmental Expenses 2023 Sum of (i) Rooms Expense 2023, (ii) F&B Expense 2023, and (iii) Other Operating Departments Expense 2023.
189 Total Departmental Expenses 2024 Sum of (i) Rooms Expense 2024, (ii) F&B Expense 2024, and (iii) Other Operating Departments Expense 2024.
190 Total Departmental Expenses 2025 Sum of (i) Rooms Expense 2025, (ii) F&B Expense 2025, and (iii) Other Operating Departments Expense 2025.
191 Total Departmental Expenses April 2026 TTM Sum of (i) Rooms Expense April 2026 TTM, (ii) F&B Expense April 2026 TTM, and (iii) Other Operating Departments Expense April 2026 TTM.
192 Total Departmental Expenses FS 2023-4SZN (Palm Beach) Sum of (i) Rooms Expense FS 2023-4SZN (Palm Beach), (ii) F&B Expense FS 2023-4SZN (Palm Beach), and (iii) Other Operating Departments Expense FS 2023-4SZN (Palm Beach).
193 Total Departmental Expenses UW Sum of (i) Rooms Expense UW, (ii) F&B Expense UW, and (iii) Other Operating Departments Expense UW.
194 Departmental Profit 2023 Difference between (i) Total Revenue 2023 and (ii) Total Departmental Expenses 2023.
195 Departmental Profit 2024 Difference between (i) Total Revenue 2024 and (ii) Total Departmental Expenses 2024.
196 Departmental Profit 2025 Difference between (i) Total Revenue 2025 and (ii) Total Departmental Expenses 2025.
197 Departmental Profit April 2026 TTM Difference between (i) Total Revenue April 2026 TTM and (ii) Total Departmental Expenses April 2026 TTM.
198 Departmental Profit FS 2023-4SZN (Palm Beach) Difference between (i) Total Revenue FS 2023-4SZN (Palm Beach) and (ii) Total Departmental Expenses FS 2023-4SZN (Palm Beach).
199 Departmental Profit UW Difference between (i) Total Revenue UW and (ii) Total Departmental Expenses UW.
230 Total Undistributed Expenses 2023 Sum of (i) General & Administrative 2023, (ii) Information & Telecom Systems 2023, (iii) Sales & Marketing 2023, (iv) Property Maintenance 2023, and (v) Utilities 2023.
231 Total Undistributed Expenses 2024 Sum of (i) General & Administrative 2024, (ii) Information & Telecom Systems 2024, (iii) Sales & Marketing 2024, (iv) Property Maintenance 2024, and (v) Utilities 2024.
232 Total Undistributed Expenses 2025 Sum of (i) General & Administrative 2025, (ii) Information & Telecom Systems 2025, (iii) Sales & Marketing 2025, (iv) Property Maintenance 2025, and (v) Utilities 2025.
233 Total Undistributed Expenses April 2026 TTM Sum of (i) General & Administrative April 2026 TTM, (ii) Information & Telecom Systems April 2026 TTM, (iii) Sales & Marketing April 2026 TTM, (iv) Property Maintenance April 2026 TTM, and (v) Utilities April 2026 TTM.
234 Total Undistributed Expenses FS 2023-4SZN (Palm Beach) Sum of (i) General & Administrative FS 2023-4SZN (Palm Beach), (ii) Information & Telecom Systems FS 2023-4SZN (Palm Beach), (iii) Sales & Marketing FS 2023-4SZN (Palm Beach), (iv) Property Maintenance FS 2023-4SZN (Palm Beach), and (v) Utilities FS 2023-4SZN (Palm Beach).

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Recalculation Methodology
EXHIBIT B

 

# Specified Attribute Recalculation Methodology
235 Total Undistributed Expenses UW Sum of (i) General & Administrative UW, (ii) Information & Telecom Systems UW, (iii) Sales & Marketing UW, (iv) Property Maintenance UW, and (v) Utilities UW.
236 Gross Operating Profit 2023 Difference between (i) Departmental Profit 2023 and (ii) Total Undistributed Expenses 2023.
237 Gross Operating Profit 2024 Difference between (i) Departmental Profit 2024 and (ii) Total Undistributed Expenses 2024.
238 Gross Operating Profit 2025 Difference between (i) Departmental Profit 2025 and (ii) Total Undistributed Expenses 2025.
239 Gross Operating Profit April 2026 TTM Difference between (i) Departmental Profit April 2026 TTM and (ii) Total Undistributed Expenses April 2026 TTM.
240 Gross Operating Profit FS 2023-4SZN (Palm Beach) Difference between (i) Departmental Profit FS 2023-4SZN (Palm Beach) and (ii) Total Undistributed Expenses FS 2023-4SZN (Palm Beach).
241 Gross Operating Profit UW Difference between (i) Departmental Profit UW and (ii) Total Undistributed Expenses UW.
254 Income Before Fixed Charges 2023 Difference between (i) Gross Operating Profit 2023, (ii) Base Management Fee 2023, and (iii) Incentive Management Fee 2023.
255 Income Before Fixed Charges 2024 Difference between (i) Gross Operating Profit 2024, (ii) Base Management Fee 2024, and (iii) Incentive Management Fee 2024.
256 Income Before Fixed Charges 2025 Difference between (i) Gross Operating Profit 2025, (ii) Base Management Fee 2025, and (iii) Incentive Management Fee 2025.
257 Income Before Fixed Charges April 2026 TTM Difference between (i) Gross Operating Profit April 2026 TTM, (ii) Base Management Fee April 2026 TTM, and (iii) Incentive Management Fee April 2026 TTM.
258 Income Before Fixed Charges FS 2023-4SZN (Palm Beach) Difference between (i) Gross Operating Profit FS 2023-4SZN (Palm Beach), (ii) Base Management Fee FS 2023-4SZN (Palm Beach), and (iii) Incentive Management Fee FS 2023-4SZN (Palm Beach).
259 Income Before Fixed Charges UW Difference between (i) Gross Operating Profit UW, (ii) Base Management Fee UW, and (iii) Incentive Management Fee UW.
278 Total Fixed and Other Expenses 2023 Sum of (i) Real Estate Taxes 2023, (ii) Insurance 2023, and (iii) Rent Expense 2023.
279 Total Fixed and Other Expenses 2024 Sum of (i) Real Estate Taxes 2024, (ii) Insurance 2024, and (iii) Rent Expense 2024.
280 Total Fixed and Other Expenses 2025 Sum of (i) Real Estate Taxes 2025, (ii) Insurance 2025, and (iii) Rent Expense 2025.
281 Total Fixed and Other Expenses April 2026 TTM Sum of (i) Real Estate Taxes April 2026 TTM, (ii) Insurance April 2026 TTM, and (iii) Rent Expense April 2026 TTM.
282 Total Fixed and Other Expenses FS 2023-4SZN (Palm Beach) Sum of (i) Real Estate Taxes FS 2023-4SZN (Palm Beach), (ii) Insurance FS 2023-4SZN (Palm Beach), and (iii) Rent Expense FS 2023-4SZN (Palm Beach).
283 Total Fixed and Other Expenses UW Sum of (i) Real Estate Taxes UW, (ii) Insurance UW, and (iii) Rent Expense UW.
284 Net Operating Income 2023 Difference between (i) Income Before Fixed Charges 2023 and (ii) Total Fixed and Other Expenses 2023.

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000
FS 2026-PALM
Recalculation Methodology
EXHIBIT B

 

# Specified Attribute Recalculation Methodology
285 Net Operating Income 2024 Difference between (i) Income Before Fixed Charges 2024 and (ii) Total Fixed and Other Expenses 2024.
286 Net Operating Income 2025 Difference between (i) Income Before Fixed Charges 2025 and (ii) Total Fixed and Other Expenses 2025.
287 Net Operating Income April 2026 TTM Difference between (i) Income Before Fixed Charges April 2026 TTM and (ii) Total Fixed and Other Expenses April 2026 TTM.
288 Net Operating Income FS 2023-4SZN (Palm Beach) Difference between (i) Income Before Fixed Charges FS 2023-4SZN (Palm Beach) and (ii) Total Fixed and Other Expenses FS 2023-4SZN (Palm Beach).
289 Net Operating Income UW Difference between (i) Income Before Fixed Charges UW and (ii) Total Fixed and Other Expenses UW.
296 Net Cash Flow 2023 Difference between (i) Net Operating Income 2023 and (ii) FF&E 2023.
297 Net Cash Flow 2024 Difference between (i) Net Operating Income 2024 and (ii) FF&E 2024.
298 Net Cash Flow 2025 Difference between (i) Net Operating Income 2025 and (ii) FF&E 2025.
299 Net Cash Flow April 2026 TTM Difference between (i) Net Operating Income April 2026 TTM and (ii) FF&E April 2026 TTM.
300 Net Cash Flow FS 2023-4SZN (Palm Beach) Difference between (i) Net Operating Income FS 2023-4SZN (Palm Beach) and (ii) FF&E FS 2023-4SZN (Palm Beach).
301 Net Cash Flow UW Difference between (i) Net Operating Income UW and (ii) FF&E UW.

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000