Exhibit 99.1

 

 
 

KPMG LLP
633 West 5th Street
Suite 4700
Los Angeles, CA 90071

 

 

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