Exhibit 99.1
![]() | Ernst & Young LLP One Manhattan West New York, NY 10001 | Tel: +1 212 773 3000 ey.com |
Report of Independent Accountants on Applying Agreed-Upon Procedures
Citigroup Commercial Mortgage Securities Inc. (the “Depositor”)
Citi Real Estate Funding Inc.
Citigroup Global Markets Inc.
Roberts & Ryan, Inc.
(collectively, the “Specified Parties”)
| Re: | VISTA Commercial Mortgage Trust 2026-MF19 (the “Issuing Entity”) Commercial Mortgage Pass-Through Certificates, Series 2026-MF19 (the “Certificates”) |
We have performed the procedures enumerated in Attachment A, which were agreed to and acknowledged as appropriate by the Specified Parties, for the intended purpose of assisting the Specified Parties in evaluating the accuracy of certain information with respect to the Mortgage Loan (as defined herein) contained on the Data Files (as defined herein) (the “Subject Matter”) relating to the Issuing Entity’s securitization transaction as of 17 August 2026. This report may not be suitable for any other purpose. The procedures performed may not address all of the items of interest to a user of the report and may not meet the needs of all users of the report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. The appropriateness of these procedures is solely the responsibility of the Specified Parties identified in this report. No other party acknowledged the appropriateness of the procedures. Consequently, we make no representation regarding the appropriateness of the procedures described in Attachment A, either for the purpose for which this report has been requested or for any other purpose.
The procedures performed and our associated findings are included in Attachment A.
For the purpose of the procedures described in this report, the Depositor provided us with:
| a. | Certain electronic data files (the “Data Files”) that are described in Attachment A, |
| b. | Copies of various source documents (the “Source Documents”), which are listed on Exhibit 1 to Attachment A, |
| c. | A list of characteristics on the Data Files (the “Compared Characteristics”), which are listed on Exhibit 2 to Attachment A, that the Depositor instructed us to compare to information contained in the Source Documents, |
| d. | A list of characteristics on the Data Files (the “Recalculated Characteristics”), which are described in Attachment A, that the Depositor instructed us to recalculate using information on the Data Files, |
| e. | A list of characteristics on the Data Files (the “Provided Characteristics”), which are listed on Exhibit 3 to Attachment A, on which the Depositor instructed us to perform no procedures, |
| f. | A draft of the preliminary offering circular for the Issuing Entity’s securitization transaction (the “Draft Preliminary Offering Circular”) and |
| g. | Instructions, assumptions and methodologies, which are described in Attachment A. |
![]() | Page 2 of 3 |
The procedures included in Attachment A were limited to comparing or recalculating certain information that is further described in Attachment A. The Depositor is responsible for the Subject Matter, Data Files, Source Documents, Compared Characteristics, Recalculated Characteristics, Provided Characteristics, Draft Preliminary Offering Circular and the determination of the instructions, assumptions and methodologies that are described herein. We were not requested to perform, and we have not performed, any procedures other than those listed in Attachment A with respect to the Data Files. We have not verified, and we make no representation as to, the appropriateness, accuracy, completeness or reasonableness of the Source Documents, Provided Characteristics, Draft Preliminary Offering Circular or any other information provided to us by the Depositor upon which we relied in forming our findings. Accordingly, we make no representation and express no opinion or conclusion as to: (a) the existence of the Mortgage Loan, (b) questions of legal or tax interpretation or (c) the appropriateness, accuracy, completeness or reasonableness of any instructions, assumptions and methodologies provided to us by the Depositor that are described in this report. We undertake no responsibility to update this report for events and circumstances occurring after the date hereof.
This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants (the “AICPA”). An agreed-upon procedures engagement involves the practitioner performing specific procedures that the Specified Parties have agreed to and acknowledged to be appropriate for the purpose of the engagement and reporting on findings based on the procedures performed. We were not engaged to, and did not, conduct an examination to express an opinion or a review to express a conclusion in accordance with attestation standards established by the AICPA on any of the items referred to herein. 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.
The agreed-upon procedures described in this report were not performed for the purpose of:
| a. | Satisfying any criteria for due diligence published by a nationally recognized statistical rating organization (a “rating agency”) or |
| b. | Making any findings with respect to: |
| i. | Whether the origination of the Mortgage Loan conformed to, or deviated from, stated underwriting or credit extension guidelines, standards, criteria, or other requirements, |
| ii. | The value of the collateral securing the Mortgage Loan, |
| iii. | Whether the originator(s) of the Mortgage Loan complied with federal, state or local laws or regulations or |
| iv. | Any other factor or characteristic of the Mortgage Loan 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. |
![]() | Page 3 of 3 |
We are required to be independent of the Depositor and to meet our other ethical responsibilities, as applicable for agreed-upon procedures engagements set forth in the Preface: Applicable to All Members and Part 1 – Members in Public Practice of the Code of Professional Conduct established by the AICPA. Independence requirements for agreed-upon procedures engagements are less restrictive than independence requirements for audit and other attestation services.
This report is intended solely for the information and use of the Specified Parties and is not intended to be, and should not be, used by anyone other than the Specified Parties. It is not intended to be, and should not be, used by any other person or entity, including investors and rating agencies, who are not identified in the report as Specified Parties, but who may have access to this report as required by law or regulation.
/s/ Ernst & Young LLP
17 August 2026
![]() | Attachment A |
Background
For the purpose of the procedures described in this report, the Depositor indicated that:
| a. | The assets of the Issuing Entity will consist primarily of a floating rate commercial mortgage loan (the “Mortgage Loan”) and |
| b. | The Mortgage Loan will be secured primarily by a portfolio of commercial properties (each, a “Property” and collectively, the “Properties”). |
Procedures performed and our associated findings
| 1. | The Depositor provided us with: |
| a. | An electronic data file (the “Preliminary Data File”) that the Depositor indicated contains information relating to the Mortgage Loan and Properties that is expected to be as of 28 August 2026 (the “Reference Date”) and |
| b. | Record layout and decode information relating to the information on the Preliminary Data File. |
Using the information in the Source Documents, we compared the Compared Characteristics listed on Exhibit 2 to Attachment A, as shown on the Preliminary Data File, to the corresponding information in the Source Documents indicated on Exhibit 2 to Attachment A, subject to the instructions, assumptions and methodologies stated in the notes on Exhibit 2 to Attachment A. If more than one Source Document is listed for a Compared Characteristic, the Depositor instructed us to note agreement if the value on the Preliminary Data File for the Compared Characteristic agreed with the corresponding information in at least one of the Source Documents listed for such Compared Characteristic on Exhibit 2 to Attachment A (except as described in the notes on Exhibit 2 to Attachment A). We performed no procedures to reconcile any differences that may exist between various Source Documents for any of the Compared Characteristics listed on Exhibit 2 to Attachment A.
We performed certain procedures on earlier versions of the Data Files and communicated differences prior to being provided the Data Files which were subjected to the procedures as described herein.
![]() | Attachment A |
| 2. | As instructed by the Depositor, we adjusted the information on the Preliminary Data File to correct all the differences we noted in performing the procedures described in the Item above and provided a list of such differences to the Depositor. The Preliminary Data File, as so adjusted, is hereinafter referred to as the “Updated Data File.” |
| 3. | Subsequent to the performance of the procedures described in the Items above, we received from the Depositor: |
| a. | An electronic data file (the “Final Data File,” which together with the Preliminary Data File comprise the Data Files) that the Depositor indicated contains information relating to the Mortgage Loan and Properties as of the Reference Date and |
| b. | Record layout and decode information relating to the information on the Final Data File. |
Using information on the:
| a. | Final Data File and |
| b. | Updated Data File, |
we compared each Compared Characteristic listed on Exhibit 2 to Attachment A, as shown on the Final Data File, to the corresponding information on the Updated Data File and found such information to be in agreement.
| 4. | Using the “First Loan Payment Date,” as shown on the Final Data File, we recalculated the “Seasoning” of the Mortgage Loan as of the Reference Date. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement. |
| 5. | Using the: |
| a. | First Loan Payment Date and |
| b. | Initial Maturity Date, |
as shown on the Final Data File, we recalculated the “Original Term to Maturity (Months)” of the Mortgage Loan. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement.
| 6. | Using the: |
| a. | Seasoning and |
| b. | Original Term to Maturity (Months), |
as shown on the Final Data File, we recalculated the “Remaining Term to Maturity (Months)” of the Mortgage Loan. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement.
![]() | Attachment A |
| 7. | The applicable Source Document(s) indicate that the Mortgage Loan is interest-only for its entire term, including during any extension period option(s). Based on this information, the Depositor instructed us to: |
| a. | Use “0” for the: |
| i. | Original amortization term of the Mortgage Loan (the “Original Amortization Term (Months)”) and |
| ii. | Remaining amortization term of the Mortgage Loan (the “Remaining Amortization Term (Months)”), |
| b. | Use the “Original Term to Maturity (Months),” as shown on the Final Data File, for the original interest-only period of the Mortgage Loan (the “Original IO Term (Months)”), |
| c. | Use the “Remaining Term to Maturity (Months),” as shown on the Final Data File, for the remaining interest-only period of the Mortgage Loan (the “Remaining IO Term (Months)”) and |
| d. | Use the “Mortgage Loan Closing Date Balance,” as shown on the Final Data File, for the principal balance of the Mortgage Loan as of the “Initial Maturity Date” of the Mortgage Loan (the “Mortgage Loan Maturity Date Balance”). |
We compared this information to the corresponding information on the Final Data File and found such information to be in agreement.
| 8. | Using the: |
| a. | Assumed Mortgage Loan Spread and |
| b. | Term SOFR Cap, |
as shown on the Final Data File, we recalculated the “Mortgage Loan Interest Rate at Term SOFR Cap“ of the Mortgage Loan. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement.
| 9. | Using the: |
| a. | Mortgage Loan Closing Date Balance, |
| b. | Assumed Mortgage Loan Spread, |
| c. | Mortgage Loan Interest Rate at Term SOFR Cap and |
| d. | Interest Calculation (30/360 / Actual/360), |
as shown on the Final Data File, and a SOFR assumption of 3.63920% provided by the Depositor (the “Assumed One-month Term SOFR”), and the calculation methodologies provided by the Depositor described in the succeeding paragraph(s) of this Item, we recalculated the:
| i. | Annual Mortgage Loan Debt Service Payment, |
| ii. | Monthly Mortgage Loan Debt Service Payment, |
| iii. | Annual Mortgage Loan Debt Service Payment at Term SOFR Cap and |
| iv. | Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap |
of the Mortgage Loan. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement.
![]() | Attachment A |
9. (continued)
For the purpose of this procedure, the Depositor instructed us to recalculate the “Monthly Mortgage Loan Debt Service Payment” of the Mortgage Loan as 1/12th of the product of:
| a. | The “Mortgage Loan Closing Date Balance,” as shown on the Final Data File, |
| b. | The sum of: |
| i. | The “Assumed Mortgage Loan Spread,” as shown on the Final Data File, and |
| ii. | The Assumed One-month Term SOFR and |
| c. | 365/360. |
For the purpose of this procedure, the Depositor instructed us to recalculate the “Annual Mortgage Loan Debt Service Payment” of the Mortgage Loan as twelve (12) times the “Monthly Mortgage Loan Debt Service Payment,” as shown on the Final Data File.
For the purpose of this procedure, the Depositor instructed us to recalculate the “Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap” of the Mortgage Loan as 1/12th of the product of:
| a. | The “Mortgage Loan Closing Date Balance,” as shown on the Final Data File, |
| b. | The “Mortgage Loan Interest Rate at Term SOFR Cap,” as shown on the Final Data File, and |
| c. | 365/360. |
For the purpose of this procedure, the Depositor instructed us to recalculate
the “Annual Mortgage Loan Debt Service Payment at Term SOFR Cap” of the Mortgage Loan as twelve (12) times the “Monthly
Mortgage Loan Debt Service Payment at Term SOFR Cap,” as shown on the Final Data File.
![]() | Attachment A |
| 10. | Using the: |
| a. | UW Net Operating Income, |
| b. | UW Net Cash Flow, |
| c. | Annual Mortgage Loan Debt Service Payment, |
| d. | Annual Mortgage Loan Debt Service Payment at Term SOFR Cap, |
| e. | Mortgage Loan Closing Date Balance, |
| f. | Aggregate Individual Appraised Value, |
| g. | Portfolio Appraised Value, |
| h. | Total Units and |
| i. | Total SF, |
as shown on the Final Data File, and the applicable calculation methodologies and assumptions described in the Draft Preliminary Offering Circular, we recalculated the:
| i. | Mortgage Loan UW NOI DSCR, |
| ii. | Mortgage Loan UW NCF DSCR, |
| iii. | Mortgage Loan UW NOI DSCR at Term SOFR Cap, |
| iv. | Mortgage Loan UW NCF DSCR at Term SOFR Cap, |
| v. | Mortgage Loan Closing Date LTV (Aggregate Individual Values), |
| vi. | Mortgage Loan Balloon LTV (Aggregate Individual Values), |
| vii. | Mortgage Loan Closing Date LTV (Portfolio Appraised Value), |
| viii. | Mortgage Loan Balloon LTV (Portfolio Appraised Value), |
| ix. | Mortgage Loan UW NOI Debt Yield, |
| x. | Mortgage Loan UW NCF Debt Yield, |
| xi. | Mortgage Loan Closing Date Balance per Unit, |
| xii. | Mortgage Loan Closing Date Balance per SF, |
| xiii. | Aggregate Individual Appraised Value per Unit, |
| xiv. | Aggregate Individual Appraised Value per SF, |
| xv. | Portfolio Appraised Value per Unit, |
| xvi. | Portfolio Appraised Value per SF and |
| xvii. | Portfolio Appraised Value Premium |
of the Mortgage Loan, and with respect to xi. through xiv. above, of each Property. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement.
For the purpose of this procedure, the Depositor instructed us to:
| a. | Round the characteristics listed in i. through iv. and xii. through xvi. above to two decimal places and |
| b. | Round the characteristics listed in v. through x. and xvii. above to the nearest 1/10th of one percent. |
For each Property, the Depositor instructed us to use “TBD” for the:
| a. | Mortgage Loan Closing Date Balance per Unit and |
| b. | Mortgage Loan Closing Date Balance per SF |
characteristics.
![]() | Attachment A |
| 11. | Using the “Mortgage Loan Closing Date Balance,” as shown on the Final Data File, we recalculated the “% of Mortgage Loan Closing Date Balance” of the Mortgage Loan. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement. |
For each Property, the Depositor instructed us to use “TBD” for the “% of Mortgage Loan Closing Date Balance” characteristic.
| 12. | Using the “Total Units,” as shown on the Final Data File, we recalculated the “% of Total Units” of the Mortgage Loan and each Property. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement. |
| 13. | Using the “Total SF,” as shown on the Final Data File, we recalculated the “% of Total SF” of the Mortgage Loan and each Property. We compared this recalculated information to the corresponding information on the Final Data File and found such information to be in agreement. |
Exhibit 1 to Attachment A |
Source Documents
Mortgage Loan Source Documents
| Source Document Title | Source Document Date |
| Mortgage Loan Agreement (see Note 1) | 14 August 2026 |
| Cash Management Agreement (see Note 1) | 21 July 2026 |
| Deposit Account Control Agreement (see Note 1) | 16 July 2026 |
| Guaranty Agreement (see Note 1) | 21 July 2026 |
| Environmental Indemnity Agreement (see Note 1) | 21 July 2026 |
| Promissory Note(s) (see Note 1) | 14 August 2026 |
| Assignment of Interest Rate Cap (see Note 1) | 14 August 2026 |
Exhibit 1 to Attachment A |
Property Source Documents
| Source Document Title | Source Document Date |
| Appraisal Reports | Various |
| Portfolio Appraisal Report | 10 July 2026 |
| Engineering Reports | Various |
| Phase I Environmental Reports | Various |
| Seismic Reports | Various |
| Pro Forma Title Polices | Not Dated |
| Underwriter’s Summary Report | Not Dated |
| Underwritten Rent Roll | 24 July 2026 |
| Assignment of Management Agreement (see Note 1) | 14 August 2026 |
| CoStar Market Reports | Not Dated |
| Insurance Risk Analysis (see Note 1) | 12 August 2026 |
Note:
| 1. | The indicated provided Source Document(s) are draft document(s) with the Source Document Date reflecting the latest date of receipt. For the purpose of the procedures described in this report, the Depositor instructed us to treat the indicated Source Document(s) as fully executed. |
Exhibit 2 to Attachment A |
Compared Characteristics and Source Documents
Property Information:
| Characteristic | Source Document(s) |
| Address | Appraisal Report or Engineering Report |
| City | Appraisal Report |
| County | Appraisal Report |
| State | Appraisal Report |
| Zip | Appraisal Report or Engineering Report |
| Market | Underwriter’s Summary Report |
| Year Built | Appraisal Report |
| Year Renovated | Appraisal Report |
| Property Type | Appraisal Report |
| Property Sub-Type | Appraisal Report |
| Total Units | Underwriter’s Summary Report |
| Total SF | Underwriter’s Summary Report |
| Unit of Measure | Underwriter’s Summary Report |
| Average Unit Size (SF) | Underwriter’s Summary Report |
| Occupied Units | Underwriter’s Summary Report |
| Vacant Units | Underwriter’s Summary Report |
| In-Place Rent per Unit | Underwritten Rent Roll |
| Avg. In-Place Rent per SF | Underwritten Rent Roll |
| Occupancy (%) | Underwriter’s Summary Report |
| Occupancy (%) Date | Underwriter’s Summary Report |
| Ownership Interest | Pro Forma Title Policies |
Third Party Information:
| Characteristic | Source Document(s) |
| Individual Appraised Value Date | Appraisal Report |
| Aggregate Individual Appraised Value | Appraisal Report |
| Portfolio Appraised Value Date | Portfolio Appraisal Report |
| Portfolio Appraised Value | Portfolio Appraisal Report |
| Engineering Report Provider | Engineering Report |
| Engineering Report Date | Engineering Report |
| Environmental Report Provider | Phase I Environmental Report |
| Environmental Report Date | Phase I Environmental Report |
| Phase II Required? | Phase I Environmental Report |
| Seismic Zone | Engineering Report |
| PML % | Seismic Report |
Exhibit 2 to Attachment A |
Demographic Information:
| Characteristic | Source Document(s) |
| 1-mile Demographics Population | Underwriter’s Summary Report |
| 1-mile Demographics Annual Population Growth | Underwriter’s Summary Report |
| 1-mile Demographics Average Household Income | Underwriter’s Summary Report |
| 1-mile Demographics Median Household Income | Underwriter’s Summary Report |
| 1-mile Demographics % of Households that Rent | Underwriter’s Summary Report |
| 3-mile Demographics Population | Underwriter’s Summary Report |
| 3-mile Demographics Annual Population Growth | Underwriter’s Summary Report |
| 3-mile Demographics Average Household Income | Underwriter’s Summary Report |
| 3-mile Demographics Median Household Income | Underwriter’s Summary Report |
| 3-mile Demographics % of Households that Rent | Underwriter’s Summary Report |
| 5-mile Demographics Population | Underwriter’s Summary Report |
| 5-mile Demographics Annual Population Growth | Underwriter’s Summary Report |
| 5-mile Demographics Average Household Income | Underwriter’s Summary Report |
| 5-mile Demographics Median Household Income | Underwriter’s Summary Report |
| 5-mile Demographics % of Households that Rent | Underwriter’s Summary Report |
Exhibit 2 to Attachment A |
Underwriting Information:
| Characteristic | Source Document(s) |
| 2023 Historical Occupancy | Underwriter’s Summary Report |
| 2024 Historical Occupancy | Underwriter’s Summary Report |
| 2025 Historical Occupancy | Underwriter’s Summary Report |
| May 2026 TTM Historical Occupancy | Underwriter’s Summary Report |
| UW Historical Occupancy | Underwriter’s Summary Report |
| 2023 Current Rents | Underwriter’s Summary Report |
| 2024 Current Rents | Underwriter’s Summary Report |
| 2025 Current Rents | Underwriter’s Summary Report |
| May 2026 TTM Current Rents | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Current Rents | Underwriter’s Summary Report |
| UW Current Rents | Underwriter’s Summary Report |
| 2023 Potential Income from Vacant Space | Underwriter’s Summary Report |
| 2024 Potential Income from Vacant Space | Underwriter’s Summary Report |
| 2025 Potential Income from Vacant Space | Underwriter’s Summary Report |
| May 2026 TTM Potential Income from Vacant Space | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Potential Income from Vacant Space | Underwriter’s Summary Report |
| UW Potential Income from Vacant Space | Underwriter’s Summary Report |
| 2023 Gross Potential Rent | Underwriter’s Summary Report |
| 2024 Gross Potential Rent | Underwriter’s Summary Report |
| 2025 Gross Potential Rent | Underwriter’s Summary Report |
| May 2026 TTM Gross Potential Rent | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Gross Potential Rent | Underwriter’s Summary Report |
| UW Gross Potential Rent | Underwriter’s Summary Report |
| 2023 Vacancy | Underwriter’s Summary Report |
| 2024 Vacancy | Underwriter’s Summary Report |
| 2025 Vacancy | Underwriter’s Summary Report |
| May 2026 TTM Vacancy | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Vacancy | Underwriter’s Summary Report |
| UW Vacancy | Underwriter’s Summary Report |
| 2023 Concessions | Underwriter’s Summary Report |
| 2024 Concessions | Underwriter’s Summary Report |
| 2025 Concessions | Underwriter’s Summary Report |
| May 2026 TTM Concessions | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Concessions | Underwriter’s Summary Report |
| UW Concessions | Underwriter’s Summary Report |
| 2023 Bad Debt | Underwriter’s Summary Report |
Exhibit 2 to Attachment A |
Underwriting Information: (continued)
| Characteristic | Source Document(s) |
| 2024 Bad Debt | Underwriter’s Summary Report |
| 2025 Bad Debt | Underwriter’s Summary Report |
| May 2026 TTM Bad Debt | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Bad Debt | Underwriter’s Summary Report |
| UW Bad Debt | Underwriter’s Summary Report |
| 2023 Net Rental Income | Underwriter’s Summary Report |
| 2024 Net Rental Income | Underwriter’s Summary Report |
| 2025 Net Rental Income | Underwriter’s Summary Report |
| May 2026 TTM Net Rental Income | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Net Rental Income | Underwriter’s Summary Report |
| UW Net Rental Income | Underwriter’s Summary Report |
| 2023 Other Income | Underwriter’s Summary Report |
| 2024 Other Income | Underwriter’s Summary Report |
| 2025 Other Income | Underwriter’s Summary Report |
| May 2026 TTM Other Income | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Other Income | Underwriter’s Summary Report |
| UW Other Income | Underwriter’s Summary Report |
| 2023 Effective Gross Income | Underwriter’s Summary Report |
| 2024 Effective Gross Income | Underwriter’s Summary Report |
| 2025 Effective Gross Income | Underwriter’s Summary Report |
| May 2026 TTM Effective Gross Income | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Effective Gross Income | Underwriter’s Summary Report |
| UW Effective Gross Income | Underwriter’s Summary Report |
| 2023 Payroll | Underwriter’s Summary Report |
| 2024 Payroll | Underwriter’s Summary Report |
| 2025 Payroll | Underwriter’s Summary Report |
| May 2026 TTM Payroll | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Payroll | Underwriter’s Summary Report |
| UW Payroll | Underwriter’s Summary Report |
| 2023 Utilities | Underwriter’s Summary Report |
| 2024 Utilities | Underwriter’s Summary Report |
| 2025 Utilities | Underwriter’s Summary Report |
| May 2026 TTM Utilities | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Utilities | Underwriter’s Summary Report |
| UW Utilities | Underwriter’s Summary Report |
| 2023 Repairs & Maintenance | Underwriter’s Summary Report |
| 2024 Repairs & Maintenance | Underwriter’s Summary Report |
| 2025 Repairs & Maintenance | Underwriter’s Summary Report |
| May 2026 TTM Repairs & Maintenance | Underwriter’s Summary Report |
Exhibit 2 to Attachment A |
Underwriting Information: (continued)
| Characteristic | Source Document(s) |
| Sponsor Year 1 Budget Repairs & Maintenance | Underwriter’s Summary Report |
| UW Repairs & Maintenance | Underwriter’s Summary Report |
| 2023 General & Administrative | Underwriter’s Summary Report |
| 2024 General & Administrative | Underwriter’s Summary Report |
| 2025 General & Administrative | Underwriter’s Summary Report |
| May 2026 TTM General & Administrative | Underwriter’s Summary Report |
| Sponsor Year 1 Budget General & Administrative | Underwriter’s Summary Report |
| UW General & Administrative | Underwriter’s Summary Report |
| 2023 Total Controllable Expenses | Underwriter’s Summary Report |
| 2024 Total Controllable Expenses | Underwriter’s Summary Report |
| 2025 Total Controllable Expenses | Underwriter’s Summary Report |
| May 2026 TTM Total Controllable Expenses | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Total Controllable Expenses | Underwriter’s Summary Report |
| UW Total Controllable Expenses | Underwriter’s Summary Report |
| 2023 Management Fees | Underwriter’s Summary Report |
| 2024 Management Fees | Underwriter’s Summary Report |
| 2025 Management Fees | Underwriter’s Summary Report |
| May 2026 TTM Management Fees | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Management Fees | Underwriter’s Summary Report |
| UW Management Fees | Underwriter’s Summary Report |
| 2023 Real Estate Taxes | Underwriter’s Summary Report |
| 2024 Real Estate Taxes | Underwriter’s Summary Report |
| 2025 Real Estate Taxes | Underwriter’s Summary Report |
| May 2026 TTM Real Estate Taxes | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Real Estate Taxes | Underwriter’s Summary Report |
| UW Real Estate Taxes | Underwriter’s Summary Report |
| 2023 Insurance | Underwriter’s Summary Report |
| 2024 Insurance | Underwriter’s Summary Report |
| 2025 Insurance | Underwriter’s Summary Report |
| May 2026 TTM Insurance | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Insurance | Underwriter’s Summary Report |
| UW Insurance | Underwriter’s Summary Report |
| 2023 Total Non-Controllable Expenses | Underwriter’s Summary Report |
| 2024 Total Non-Controllable Expenses | Underwriter’s Summary Report |
| 2025 Total Non-Controllable Expenses | Underwriter’s Summary Report |
| May 2026 TTM Total Non-Controllable Expenses | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Total Non-Controllable Expenses | Underwriter’s Summary Report |
| UW Total Non-Controllable Expenses | Underwriter’s Summary Report |
| 2023 Total Operating Expenses | Underwriter’s Summary Report |
Exhibit 2 to Attachment A |
Underwriting Information: (continued)
| Characteristic | Source Document(s) |
| 2024 Total Operating Expenses | Underwriter’s Summary Report |
| 2025 Total Operating Expenses | Underwriter’s Summary Report |
| May 2026 TTM Total Operating Expenses | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Total Operating Expenses | Underwriter’s Summary Report |
| UW Total Operating Expenses | Underwriter’s Summary Report |
| 2023 Net Operating Income | Underwriter’s Summary Report |
| 2024 Net Operating Income | Underwriter’s Summary Report |
| 2025 Net Operating Income | Underwriter’s Summary Report |
| May 2026 TTM Net Operating Income | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Net Operating Income | Underwriter’s Summary Report |
| UW Net Operating Income | Underwriter’s Summary Report |
| 2023 Reserves | Underwriter’s Summary Report |
| 2024 Reserves | Underwriter’s Summary Report |
| 2025 Reserves | Underwriter’s Summary Report |
| May 2026 TTM Reserves | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Reserves | Underwriter’s Summary Report |
| UW Reserves | Underwriter’s Summary Report |
| 2023 Net Cash Flow | Underwriter’s Summary Report |
| 2024 Net Cash Flow | Underwriter’s Summary Report |
| 2025 Net Cash Flow | Underwriter’s Summary Report |
| May 2026 TTM Net Cash Flow | Underwriter’s Summary Report |
| Sponsor Year 1 Budget Net Cash Flow | Underwriter’s Summary Report |
| UW Net Cash Flow | Underwriter’s Summary Report |
| Acquisition Date | Underwriter’s Summary Report |
| Purchase Price | Underwriter’s Summary Report |
| $ Invested Since Acquisition | Underwriter’s Summary Report |
| $ Per Unit Invested Since Acquisition | Underwriter’s Summary Report |
Exhibit 2 to Attachment A |
Reserve and Escrow Information:
| Characteristic | Source Document(s) |
| Ongoing Tax Escrow Monthly | Mortgage Loan Agreement |
| Tax Escrow Springing Conditions | Mortgage Loan Agreement |
| Ongoing Insurance Escrow Monthly | Mortgage Loan Agreement |
| Insurance Escrow Springing Conditions | Mortgage Loan Agreement |
| Initial CapEx Escrow | Mortgage Loan Agreement |
| Cap Ex Escrow Springing Conditions | Mortgage Loan Agreement |
| Initial TI/LC Escrow | Mortgage Loan Agreement |
| Ongoing TI/LC Escrow Monthly | Mortgage Loan Agreement |
| TI/LC Escrow Springing Conditions | Mortgage Loan Agreement |
| Initial Other Escrow | Mortgage Loan Agreement |
| Ongoing Other Escrow Monthly | Mortgage Loan Agreement |
| Ongoing Other Escrow Springing Condition | Mortgage Loan Agreement |
| Other Escrow Description | Mortgage Loan Agreement |
Mortgage Loan Information:
| Characteristic | Source Document(s) |
| Term SOFR Lookback Days | Mortgage Loan Agreement |
| Interest Calculation (30/360 / Actual/360) | Mortgage Loan Agreement |
| Amort Type | Mortgage Loan Agreement |
| Grace Period | Mortgage Loan Agreement |
| First Loan Payment Date | Mortgage Loan Agreement |
| Initial Maturity Date | Mortgage Loan Agreement |
| Floating Rate Component Extensions | Mortgage Loan Agreement |
| Fully Extended Maturity Date | Mortgage Loan Agreement |
| Lockbox | Mortgage Loan Agreement |
| Cash Management Type | Mortgage Loan Agreement |
| Floating Rate Component Prepayment Provision | Mortgage Loan Agreement |
| Partial Release Allowed? | Mortgage Loan Agreement |
| Property Release Description | Mortgage Loan Agreement |
Exhibit 2 to Attachment A |
Notes:
| 1. | For the purpose of comparing the: |
| a. | Address, |
| b. | City and |
| c. | State |
characteristics, the Depositor instructed us to ignore differences that are due to standard postal abbreviations.
| 2. | For the purpose of comparing the “Demographic Information“ and “Underwriting Information” characteristics that are expressed as dollar values, the Depositor instructed us to ignore differences of +/– $1 or less. |
| 3. | For the purpose of comparing the “Lockbox” characteristic, the Depositor instructed us to use “Hard” if the applicable Source Document(s) require the borrower(s) or manager(s) to direct credit card companies, credit card clearing banks or tenants to pay receipts directly to a lockbox account controlled by the lender(s). |
| 4. | For the purpose of comparing the “Cash Management Type” characteristic, the Depositor instructed us to use “Springing” if: |
| a. | Prior to the occurrence of an event of default or one or more specific trigger events described in the applicable Source Document(s), revenue in the lockbox account is transferred to an account controlled by the borrower(s), and |
| b. | Upon the occurrence of an event of default or one or more specific trigger events described in the applicable Source Document(s), revenue in the lockbox account is transferred to a cash management account controlled by the lender(s), and the funds are disbursed according to the applicable Source Document(s). |
| 5. | For the purpose of comparing the “Floating Rate Component Prepayment Provision” characteristic, the Depositor instructed
us to ignore any prepayment premiums or other conditions related to partial release events or partial prepayments to cure certain trigger
periods, as described in the applicable Source Document(s). |
| 6. | For the purpose of comparing the “PML %” characteristic, the Depositor instructed us to perform procedures on the “PML %” characteristic only for any Property that contained a seismic report Source Document in the related loan file. For any Property on the Final Data File that does not contain a seismic report Source Document in the related loan file, the Depositor instructed us to use “NAP” for the “PML %” characteristic. |
| 7. | For the purpose of comparing the “Aggregate Individual Appraised Value” and “Individual Appraised Value Date” characteristics, the Depositor instructed us to use the “Market Value As-Is” valuation and related date, respectively, as shown in the applicable Source Document(s). |
Exhibit 2 to Attachment A |
We performed no procedures to determine the appropriateness, accuracy, completeness or reasonableness of the instructions, assumptions and methodologies provided by the Depositor that are described in the notes above.
Exhibit 3 to Attachment A |
Provided Characteristics
| Characteristic |
| Property ID |
| Property Rank |
| Property Name |
| Origination Date |
| Mortgage Loan Closing Date Balance |
| Administrative Fee Rate (%) |
| Assumed Mortgage Loan Spread |
| Term SOFR Cap |
| Term SOFR Cap Expiration Date |
| Cash Management Trigger |
| Initial Immediate Repairs Escrow |
| Initial Tax Escrow |
| Initial Insurance Escrow |
| Ongoing Cap Ex Escrow Monthly |
| Note: | We performed no procedures to determine the appropriateness, accuracy, completeness or reasonableness of the Provided Characteristics. |