Exhibit 99.1
![]() |
|
KPMG
LLP |
Independent Accountants’ Agreed-Upon Procedures Report
Citigroup Commercial Mortgage Securities Inc.
Citi Real
Estate Funding Inc.
(together, the “Company”)
Citigroup Global Markets Inc.
Ares Management Capital Markets LLC
Morgan Stanley
Bank, N.A.
Morgan Stanley & Co. LLC
Morgan Stanley Mortgage Capital Holdings LLC
(collectively,
the “Specified Parties”):
Re: ARES Commercial Mortgage Trust 2026-RTL – Data File Procedures
We have performed the procedures described below on the specified attributes in an electronic data file entitled “ARES 2026-RTL Accounting Tape.xlsx” provided by the Company on August 4, 2026 (the “Data File”), containing information on one mortgage loan (the “Mortgage Loan”) and 29 related properties (the “Properties”) as of August 9, 2026 (the “Cut-off Date”), which we were informed is intended to be included as collateral in the offering by ARES Commercial Mortgage Trust 2026-RTL, Commercial Mortgage Pass-Through Certificates, Series 2026-RTL (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 the intended purpose of assisting the 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 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. 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 “WALT Calculation Date” means August 9, 2026. |
| · | The term “Provided Information” means the Cut-off Date, WALT Calculation 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 Company 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. We 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.
| 2 |

We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.
The procedures performed were applied based on 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
Los Angeles, California
August 4, 2026
| 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, Engineering Report |
| City | Appraisal Report, Engineering Report |
| County | Appraisal Report, Engineering Report |
| State | Appraisal Report, Engineering Report |
| Zip | Appraisal Report, Engineering Report |
| Market | Underwriting File |
| Year Built | Appraisal Report, Engineering Report |
| Year Renovated | Appraisal Report, Engineering Report |
| Total NRA | Underwriting File |
| Unit of Measure | Underwriting File |
| Leased (%) | Underwriting File |
| Leased (%) Date | Underwriting File |
| % of NRA Leased to Investment Grade Tenants | Underwriting File, Investment Grade Tenant Support File |
| % of UW Gross Rent from Investment Grade Tenants | Underwriting File, Investment Grade Tenant Support File |
| # of Tenants | Underwriting File |
| WA Lease Expiration Date | Underwriting File |
| Ownership Interest | Provided by the Company |
| Mortgage Loan Closing Date Balance | Provided by the Company |
| Individual Appraised Value Date | Appraisal Report |
| A-1 |
| ATTACHMENT A |
| Attribute | Source Document(s) |
| Aggregate Individual Appraised Value | Appraisal Report |
| Portfolio Appraised Value Date | Appraisal Report |
| Portfolio Appraised Value | Appraisal Report |
| Engineering Report Provider | Engineering Report |
| Engineering Report Date | Engineering Report |
| Environmental Report Provider | Draft Phase I Environmental Report |
| Environmental Report Date | Draft Phase I Environmental Report |
| Phase II Required? | Draft Phase I Environmental Report |
| Seismic Zone | Engineering Report |
| PML % | Seismic Report |
| Origination Date | Provided by the Company |
| Assumed One-month Term SOFR | Provided by the Company |
| Assumed Mortgage Loan Spread | Provided by the Company |
| Term SOFR Cap | Provided by the Company |
| Term SOFR Lookback days | Draft Loan Agreement |
| Term SOFR Cap Expiration Date | 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 | Provided by the Company |
| Original Amortization Term (Months) | Draft Loan Agreement |
| Remaining Amortization Term (Months) | Draft Loan Agreement |
| Initial Maturity Date | Provided by the Company |
| Floating Rate Component Extensions | Draft Loan Agreement |
| Fully Extended Maturity Date | Provided by the Company |
| Lockbox | Draft Cash Management Agreement, Draft Loan Agreement |
| A-2 |
| ATTACHMENT A |
| Attribute | Source Document(s) |
| Cash Management Type | Draft Cash Management Agreement, Draft Loan Agreement |
| Cash Management Trigger | Draft Cash Management Agreement, Draft Loan Agreement |
| Administrative Fee Rate (%) | Admin Fee Schedule |
| Floating Rate Component Prepayment Provision | Provided by the Company |
| Partial Release Allowed? | Draft Loan Agreement |
| Property Release Description | Provided by the Company |
| 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 Population | Demographics Summary Support File |
| 3-mile Population | Demographics Summary Support File |
| 5-mile Population | Demographics Summary Support File |
| A-3 |
| ATTACHMENT A |
| Attribute | Source Document(s) |
| 1-mile Median Household Income | Demographics Summary Support File |
| 3-mile Median Household Income | Demographics Summary Support File |
| 5-mile Median Household Income | Demographics Summary Support File |
| Largest Tenant (by UW Gross Rent) Tenant Name | Underwriting File |
| Largest Tenant (by UW Gross Rent) Lease Exp. | Underwriting File |
| Largest Tenant (by UW Gross Rent) NRA | Underwriting File |
| Largest Tenant (by UW Gross Rent) UW Base Rent | Underwriting File |
| Largest Tenant (by UW Gross Rent) UW Gross Rent | Underwriting File |
| 2nd Largest Tenant (by UW Gross Rent) Tenant Name | Underwriting File |
| 2nd Largest Tenant (by UW Gross Rent) Lease Exp. | Underwriting File |
| 2nd Largest Tenant (by UW Gross Rent) NRA | Underwriting File |
| 2nd Largest Tenant (by UW Gross Rent) UW Base Rent | Underwriting File |
| 2nd Largest Tenant (by UW Gross Rent) UW Gross Rent | Underwriting File |
| 3rd Largest Tenant (by UW Gross Rent) Tenant Name | Underwriting File |
| 3rd Largest Tenant (by UW Gross Rent) Lease Exp. | Underwriting File |
| 3rd Largest Tenant (by UW Gross Rent) NRA | Underwriting File |
| 3rd Largest Tenant (by UW Gross Rent) UW Base Rent | Underwriting File |
| 3rd Largest Tenant (by UW Gross Rent) UW Gross Rent | Underwriting File |
| Base Rent 2023 | Underwriting File |
| Base Rent 2024 | Underwriting File |
| Base Rent 2025 | Underwriting File |
| Base Rent June 2026 TTM | Underwriting File |
| Base Rent Sponsor Year 1 Budget | Underwriting File |
| Base Rent UW | Underwriting File |
| Potential Income from Vacant Space 2023 | Underwriting File |
| Potential Income from Vacant Space 2024 | Underwriting File |
| Potential Income from Vacant Space 2025 | Underwriting File |
| A-4 |
| ATTACHMENT A |
| Attribute | Source Document(s) |
| Potential Income from Vacant Space June 2026 TTM | Underwriting File |
| Potential Income from Vacant Space Sponsor Year 1 Budget | Underwriting File |
| Potential Income from Vacant Space UW | Underwriting File |
| Rent Steps 2023 | Underwriting File |
| Rent Steps 2024 | Underwriting File |
| Rent Steps 2025 | Underwriting File |
| Rent Steps June 2026 TTM | Underwriting File |
| Rent Steps Sponsor Year 1 Budget | Underwriting File |
| Rent Steps UW | Underwriting File |
| Percentage Rent 2023 | Underwriting File |
| Percentage Rent 2024 | Underwriting File |
| Percentage Rent 2025 | Underwriting File |
| Percentage Rent June 2026 TTM | Underwriting File |
| Percentage Rent Sponsor Year 1 Budget | Underwriting File |
| Percentage Rent UW | Underwriting File |
| Total Rental Revenue 2023 | Underwriting File |
| Total Rental Revenue 2024 | Underwriting File |
| Total Rental Revenue 2025 | Underwriting File |
| Total Rental Revenue June 2026 TTM | Underwriting File |
| Total Rental Revenue Sponsor Year 1 Budget | Underwriting File |
| Total Rental Revenue UW | Underwriting File |
| Recoveries 2023 | Underwriting File |
| Recoveries 2024 | Underwriting File |
| Recoveries 2025 | Underwriting File |
| Recoveries June 2026 TTM | Underwriting File |
| Recoveries Sponsor Year 1 Budget | Underwriting File |
| Recoveries UW | Underwriting File |
| A-5 |
| ATTACHMENT A |
| Attribute | Source Document(s) |
| Other Income 2023 | Underwriting File |
| Other Income 2024 | Underwriting File |
| Other Income 2025 | Underwriting File |
| Other Income June 2026 TTM | Underwriting File |
| Other Income Sponsor Year 1 Budget | Underwriting File |
| Other Income UW | Underwriting File |
| Total Potential Gross Income 2023 | Underwriting File |
| Total Potential Gross Income 2024 | Underwriting File |
| Total Potential Gross Income 2025 | Underwriting File |
| Total Potential Gross Income June 2026 TTM | Underwriting File |
| Total Potential Gross Income Sponsor Year 1 Budget | Underwriting File |
| Total Potential Gross Income UW | Underwriting File |
| Economic Vacancy, Credit Loss 2023 | Underwriting File |
| Economic Vacancy, Credit Loss 2024 | Underwriting File |
| Economic Vacancy, Credit Loss 2025 | Underwriting File |
| Economic Vacancy, Credit Loss June 2026 TTM | Underwriting File |
| Economic Vacancy, Credit Loss Sponsor Year 1 Budget | Underwriting File |
| Economic Vacancy, Credit Loss UW | Underwriting File |
| Effective Gross Income 2023 | Underwriting File |
| Effective Gross Income 2024 | Underwriting File |
| Effective Gross Income 2025 | Underwriting File |
| Effective Gross Income June 2026 TTM | Underwriting File |
| Effective Gross Income Sponsor Year 1 Budget | Underwriting File |
| Effective Gross Income UW | Underwriting File |
| Management Fee 2023 | Underwriting File |
| Management Fee 2024 | Underwriting File |
| Management Fee 2025 | Underwriting File |
| A-6 |
| ATTACHMENT A |
| Attribute | Source Document(s) |
| Management Fee June 2026 TTM | Underwriting File |
| Management Fee Sponsor Year 1 Budget | Underwriting File |
| Management Fee UW | Underwriting File |
| Utilities 2023 | Underwriting File |
| Utilities 2024 | Underwriting File |
| Utilities 2025 | Underwriting File |
| Utilities June 2026 TTM | Underwriting File |
| Utilities Sponsor Year 1 Budget | Underwriting File |
| Utilities UW | Underwriting File |
| Administrative Expenses 2023 | Underwriting File |
| Administrative Expenses 2024 | Underwriting File |
| Administrative Expenses 2025 | Underwriting File |
| Administrative Expenses June 2026 TTM | Underwriting File |
| Administrative Expenses Sponsor Year 1 Budget | Underwriting File |
| Administrative Expenses UW | Underwriting File |
| Contract Service 2023 | Underwriting File |
| Contract Service 2024 | Underwriting File |
| Contract Service 2025 | Underwriting File |
| Contract Service June 2026 TTM | Underwriting File |
| Contract Service Sponsor Year 1 Budget | Underwriting File |
| Contract Service UW | Underwriting File |
| CAM 2023 | Underwriting File |
| CAM 2024 | Underwriting File |
| CAM 2025 | Underwriting File |
| CAM June 2026 TTM | Underwriting File |
| CAM Sponsor Year 1 Budget | Underwriting File |
| CAM UW | Underwriting File |
| A-7 |
| ATTACHMENT A |
| Attribute | Source Document(s) |
| Real Estate Taxes 2023 | Underwriting File |
| Real Estate Taxes 2024 | Underwriting File |
| Real Estate Taxes 2025 | Underwriting File |
| Real Estate Taxes June 2026 TTM | Underwriting File |
| Real Estate Taxes Sponsor Year 1 Budget | Underwriting File |
| Real Estate Taxes UW | Underwriting File |
| Insurance 2023 | Underwriting File |
| Insurance 2024 | Underwriting File |
| Insurance 2025 | Underwriting File |
| Insurance June 2026 TTM | Underwriting File |
| Insurance Sponsor Year 1 Budget | Underwriting File |
| Insurance UW | Underwriting File |
| Non-Recoverable 2023 | Underwriting File |
| Non-Recoverable 2024 | Underwriting File |
| Non-Recoverable 2025 | Underwriting File |
| Non-Recoverable June 2026 TTM | Underwriting File |
| Non-Recoverable Sponsor Year 1 Budget | Underwriting File |
| Non-Recoverable UW | Underwriting File |
| Total Operating Expenses 2023 | Underwriting File |
| Total Operating Expenses 2024 | Underwriting File |
| Total Operating Expenses 2025 | Underwriting File |
| Total Operating Expenses June 2026 TTM | Underwriting File |
| Total Operating Expenses Sponsor Year 1 Budget | Underwriting File |
| Total Operating Expenses UW | Underwriting File |
| Net Operating Income 2023 | Underwriting File |
| Net Operating Income 2024 | Underwriting File |
| Net Operating Income 2025 | Underwriting File |
| A-8 |
| ATTACHMENT A |
| Attribute | Source Document(s) |
| Net Operating Income June 2026 TTM | Underwriting File |
| Net Operating Income Sponsor Year 1 Budget | Underwriting File |
| Net Operating Income UW | Underwriting File |
| Replacement Reserves 2023 | Underwriting File |
| Replacement Reserves 2024 | Underwriting File |
| Replacement Reserves 2025 | Underwriting File |
| Replacement Reserves June 2026 TTM | Underwriting File |
| Replacement Reserves Sponsor Year 1 Budget | Underwriting File |
| Replacement Reserves UW | Underwriting File |
| Tenant Improvements and Leasing Commissions 2023 | Underwriting File |
| Tenant Improvements and Leasing Commissions 2024 | Underwriting File |
| Tenant Improvements and Leasing Commissions 2025 | Underwriting File |
| Tenant Improvements and Leasing Commissions June 2026 TTM | Underwriting File |
| Tenant Improvements and Leasing Commissions Sponsor Year 1 Budget | Underwriting File |
| Tenant Improvements and Leasing Commissions UW | Underwriting File |
| Net Cash Flow 2023 | Underwriting File |
| Net Cash Flow 2024 | Underwriting File |
| Net Cash Flow 2025 | Underwriting File |
| Net Cash Flow June 2026 TTM | Underwriting File |
| Net Cash Flow Sponsor Year 1 Budget | Underwriting File |
| Net Cash Flow UW | Underwriting File |
| A-9 |
| ATTACHMENT B |
RECOMPUTED ATTRIBUTES
| Attribute | Calculation Methodology |
| WA Lease Term Remaining | Number of years between and including the WALT Calculation Date and WA Lease Expiration Date |
| Mortgage Loan Closing Date Balance per SF | Mortgage Loan Closing Date Balance divided by Total NRA |
| % of Mortgage Loan Closing Date Balance | Mortgage Loan Closing Date Balance for each Property divided by the aggregate sum of each Mortgage Loan Closing Date Balance |
| Mortgage Loan Maturity Date Balance | Set equal to Mortgage Loan Closing Date Balance |
| Aggregate Individual Appraised Value per SF | Aggregate Individual Appraised Value divided by Total NRA |
| Portfolio Appraised Value per SF | Portfolio Appraised Value divided by Total NRA |
| Portfolio Appraised Value Premium | Portfolio Appraised Value minus Aggregate Individual Appraised Value, divided by Aggregate Individual Appraised Value |
| Mortgage Loan Interest Rate at Term SOFR Cap | Assumed Mortgage Loan Spread plus Term SOFR Cap |
| Monthly Mortgage Loan Debt Service Payment | Annual Mortgage Loan Debt Service Payment divided by 12 |
| Annual Mortgage Loan Debt Service Payment | Product of i) the sum of a) Assumed One-month Term SOFR and b) Assumed Mortgage Loan Spread, ii) Mortgage Loan Closing Date Balance, and iii) 365 divided by 360 |
| Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap | Annual Mortgage Loan Debt Service Payment at Term SOFR Cap divided by 12 |
| Annual Mortgage Loan Debt Service Payment at Term SOFR Cap | Product of i) Mortgage Loan Interest Rate at Term SOFR Cap, ii) Mortgage Loan Closing Date Balance, and iii) 365 divided by 360 |
| Seasoning | Number of payments between and including the First Loan Payment Date and the Cut-off Date, subject to a minimum of 0 |
| Original Term to Maturity (Months) | Number of payments between and including First Loan Payment Date and Initial Maturity Date |
| Remaining Term to Maturity (Months) | Original Term to Maturity (Months) minus Seasoning |
| Original IO Term (Months) | Set equal to Original Term to Maturity (Months) |
| B-1 |
| ATTACHMENT B |
| Attribute | Calculation Methodology |
| Remaining IO Term (Months) | Set equal to Remaining Term to Maturity (Months) |
| Mortgage Loan Closing Date LTV (Aggregate Individual Values) | Mortgage Loan Closing Date Balance divided by Aggregate Individual Appraised Value |
| Mortgage Loan Balloon LTV (Aggregate Individual Values) | Mortgage Loan Maturity Date Balance divided by Aggregate Individual Appraised Value |
|
Mortgage Loan Closing Date LTV (Portfolio Value) |
Mortgage Loan Closing Date Balance divided by Portfolio Appraised Value |
|
Mortgage Loan Balloon LTV (Portfolio Value) |
Mortgage Loan Maturity Date Balance divided by Portfolio 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 |
| 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 |
| Mortgage Loan UW NOI DSCR at Term SOFR Cap | Net Operating Income UW divided by Annual Mortgage Loan Debt Service Payment at Term SOFR Cap |
| Mortgage Loan UW NCF DSCR at Term SOFR Cap | Net Cash Flow UW divided by Annual Mortgage Loan Debt Service Payment at Term SOFR Cap |
| Largest Tenant (by UW Gross Rent) % of NRA | Largest Tenant (by UW Gross Rent) NRA divided by Total NRA |
| 2nd Largest Tenant (by UW Gross Rent) % of NRA | 2nd Largest Tenant (by UW Gross Rent) NRA divided by Total NRA |
| 3rd Largest Tenant (by UW Gross Rent) % of NRA | 3rd Largest Tenant (by UW Gross Rent) NRA divided by Total NRA |
| B-2 |