Exhibit 99.1
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., Morgan Stanley & Co., LLC, Morgan Stanley Bank, N.A., Morgan Stanley Mortgage Capital Holdings LLC, Bank of America, National Association, BofA Securities, Inc., Wells Fargo Securities, LLC, and Wells Fargo 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 BX Commercial Mortgage Trust 2026-AMC, Commercial Mortgage Pass-Through Certificates, Series 2026-AMC 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 2 mortgaged properties (the “Mortgaged Properties”) which represents the entire population of the Mortgage Loan Asset and Mortgaged Properties (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 |
| www.pwc.com | PricewaterhouseCoopers LLP 300 Madison Avenue, New York, NY 10017 T: 646-471-3000 |
| the Transaction have to the assets or collateral securing such assets or any obligations o those assets or collateral securing such assets; |
| · | 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 October 9, 2026. |
| · | The phrase “Closing Date” refers to the date of October 15, 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 September 25, 2026, with certain Collateral attribute calculations adjusted for the Cut-off Date: |
| o | BX 2026-AMC Accounting Tape Final.xlsx (provided on September 25, 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. |
| 2 |
| · | The term “recalculated” refers to a re-computation of one or more Specified Attributes using the Company provided methodology as shown within Exhibit B. |
| · | 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 “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 “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 phrase “Loan Agreement” refers to a signed or draft loan agreement and any amendments, slip pages or exhibits thereof. |
| · | The phrase “Reserve Guaranty” refers to a draft or signed reserve guaranty agreement. |
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 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 September 14, 2026, through September 25, 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”); |
| 3 |
| · | 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 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
September 25, 2026
| 4 |
BX 2026-AMC Loan File Procedures |
EXHIBIT A |
Exhibits
Exhibit A – Loan File Procedures
Exhibit B – Recalculation Methodology
| 5 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
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; Engineering Report | None |
| 9 | State | Appraisal Report | None |
| 10 | Zip | Appraisal Report | None |
| 11 | Market | Appraisal Report | None |
| 12 | Year Built | Appraisal Report; Engineering Report | None |
| 13 | Year Renovated | Appraisal Report | None |
| 14 | Permanent NRA | Underwriting File | None |
| 15 | Temporary NRA | Underwriting File | None |
| 16 | Total NRA | Underwriting File | None |
| 17 | Unit of Measure | Underwriting File | None |
| 18 | Leased (%) | Underwriting File | None |
| 19 | Leased (%) Date | Underwriting File | None |
| 20 | % of NRA Leased to Investment Grade Tenants | Recalculated Attribute | None |
| 21 | % of UW Gross Rent from Investment Grade Tenants | Recalculated Attribute | None |
| 22 | # of Tenants | Underwriting File | None |
| 23 | WA Lease Expiration Date | Recalculated Attribute | None |
| 24 | WA Lease Term Remaining | Recalculated Attribute | None |
| 25 | Ownership Interest | Title Policy | None |
| 6 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 26 | Mortgage Loan Closing Date Balance | Loan Agreement | None |
| 27 | Mortgage Loan Closing Date Balance per SF | Recalculated Attribute | None |
| 28 | % of Mortgage Loan Closing Date Balance | Recalculated Attribute | None |
| 29 | Mortgage Loan Maturity Date Balance | Recalculated Attribute | None |
| 30 | Individual Appraised Value Date | Appraisal Report | None |
| 31 | Aggregate Individual Appraised Value | Appraisal Report | None |
| 32 | Aggregate Individual Appraised Value per SF | Appraisal Report | None |
| 33 | Engineering Report Provider | Engineering Report | None |
| 34 | Engineering Report Date | Engineering Report | None |
| 35 | Environmental Report Provider | Environmental Report | None |
| 36 | Environmental Report Date | Environmental Report | None |
| 37 | Phase II Required? | Environmental Report | None |
| 38 | Seismic Zone | Engineering Report | None |
| 39 | PML % | Engineering Report | None |
| 40 | Origination Date | Company Provided Attribute | None |
| 41 | Assumed One-month Term SOFR | Company Provided Attribute | None |
| 42 | Assumed Mortgage Loan Spread | Company Provided Attribute | None |
| 43 | Term SOFR Cap | Company Provided Attribute | None |
| 44 | Mortgage Loan Interest Rate at Term SOFR Cap | Recalculated Attribute | None |
| 45 | Term SOFR Lookback days | Loan Agreement | None |
| 46 | Term SOFR Cap Expiration Date | Company Provided Attribute | None |
| 47 | Interest Calculation (30/360 / Actual/360) | Loan Agreement | None |
| 48 | Amort Type | Loan Agreement | None |
| 49 | Monthly Mortgage Loan Debt Service Payment | Recalculated Attribute | None |
| 50 | Annual Mortgage Loan Debt Service Payment | Recalculated Attribute | None |
| 7 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 51 | Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap | Recalculated Attribute | None |
| 52 | Annual Mortgage Loan Debt Service Payment at Term SOFR Cap | Recalculated Attribute | None |
| 53 | Grace Period | Loan Agreement | None |
| 54 | First Loan Payment Date | Loan Agreement | None |
| 55 | Seasoning | Recalculated Attribute | None |
| 56 | Original Term to Maturity (Months) | Recalculated Attribute | None |
| 57 | Remaining Term to Maturity (Months) | Recalculated Attribute | None |
| 58 | Original Amortization Term (Months) | Loan Agreement | None |
| 59 | Remaining Amortization Term (Months) | Recalculated Attribute | None |
| 60 | Original IO Term (Months) | Company Provided Attribute | None |
| 61 | Remaining IO Term (Months) | Company Provided Attribute | None |
| 62 | Initial Maturity Date | Loan Agreement | None |
| 63 | Floating Rate Component Extensions | Loan Agreement | None |
| 64 | Fully Extended Maturity Date | Loan Agreement | None |
| 65 | Lockbox | Loan Agreement | None |
| 66 | Cash Management Type | Loan Agreement | None |
| 67 | Cash Management Trigger | Loan Agreement | None |
| 68 | Administrative Fee Rate (%) | Fee Schedule | None |
| 69 | Floating Rate Component Prepayment Provision | Loan Agreement | None |
| 70 | Partial Release Allowed? | Loan Agreement | None |
| 71 | Property Release Description | Loan Agreement | None |
| 72 | Mortgage Loan Closing Date LTV (Aggregate Individual Values) | Recalculated Attribute | None |
| 73 | Mortgage Loan Balloon LTV (Aggregate Individual Values) | Recalculated Attribute | None |
| 8 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 74 | Mortgage Loan UW NOI Debt Yield | Recalculated Attribute | None |
| 75 | Mortgage Loan UW NCF Debt Yield | Recalculated Attribute | None |
| 76 | Mortgage Loan UW NOI DSCR | Recalculated Attribute | None |
| 77 | Mortgage Loan UW NCF DSCR | Recalculated Attribute | None |
| 78 | Mortgage Loan UW NOI DSCR at Term SOFR Cap | Recalculated Attribute | None |
| 79 | Mortgage Loan UW NCF DSCR at Term SOFR Cap | Recalculated Attribute | None |
| 80 | Initial Tax Escrow | Loan Agreement | None |
| 81 | Ongoing Tax Escrow Monthly | Loan Agreement | None |
| 82 | Tax Escrow Springing Conditions | Loan Agreement | None |
| 83 | Initial Insurance Escrow | Loan Agreement | None |
| 84 | Ongoing Insurance Escrow Monthly | Loan Agreement | None |
| 85 | Insurance Escrow Springing Conditions | Loan Agreement | None |
| 86 | Initial Immediate Repairs Escrow | Loan Agreement | None |
| 87 | Initial CapEx Escrow | Loan Agreement | None |
| 88 | Ongoing Cap Ex Escrow Monthly | Loan Agreement | None |
| 89 | Cap Ex Escrow Springing Conditions | Loan Agreement | None |
| 90 | Initial TI/LC Escrow | Loan Agreement | None |
| 91 | Ongoing TI/LC Escrow Monthly | Loan Agreement | None |
| 92 | TI/LC Escrow Springing Conditions | Loan Agreement | None |
| 93 | Initial Other Escrow | Loan Agreement | None |
| 94 | Ongoing Other Escrow Monthly | Loan Agreement | None |
| 95 | Ongoing Other Escrow Springing Condition | Loan Agreement | None |
| 96 | Other Escrow Description | Loan Agreement; Reserve Guarantee | None |
| 97 | Largest Tenant (by UW Gross Rent) Tenant Name | Underwriting File | None |
| 98 | Largest Tenant (by UW Gross Rent) Lease Exp. | Underwriting File | None |
| 9 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 99 | Largest Tenant (by UW Gross Rent) NRA | Underwriting File | None |
| 100 | Largest Tenant (by UW Gross Rent) % of Permanent NRA | Underwriting File | None |
| 101 | Largest Tenant (by UW Gross Rent) UW Base Rent | Underwriting File | None |
| 102 | Largest Tenant (by UW Gross Rent) UW Gross Rent | Underwriting File | None |
| 103 | 2nd Largest Tenant (by UW Gross Rent) Tenant Name | Underwriting File | None |
| 104 | 2nd Largest Tenant (by UW Gross Rent) Lease Exp. | Underwriting File | None |
| 105 | 2nd Largest Tenant (by UW Gross Rent) NRA | Underwriting File | None |
| 106 | 2nd Largest Tenant (by UW Gross Rent) % of Permanent NRA | Underwriting File | None |
| 107 | 2nd Largest Tenant (by UW Gross Rent) UW Base Rent | Underwriting File | None |
| 108 | 2nd Largest Tenant (by UW Gross Rent) UW Gross Rent | Underwriting File | None |
| 109 | 3rd Largest Tenant (by UW Gross Rent) Tenant Name | Underwriting File | None |
| 110 | 3rd Largest Tenant (by UW Gross Rent) Lease Exp. | Underwriting File | None |
| 111 | 3rd Largest Tenant (by UW Gross Rent) NRA | Underwriting File | None |
| 112 | 3rd Largest Tenant (by UW Gross Rent) % of Permanent NRA | Underwriting File | None |
| 113 | 3rd Largest Tenant (by UW Gross Rent) UW Base Rent | Underwriting File | None |
| 114 | 3rd Largest Tenant (by UW Gross Rent) UW Gross Rent | Underwriting File | None |
| 115 | Base Rent 2023 | Underwriting File | $1.00 |
| 116 | Base Rent 2024 | Underwriting File | $1.00 |
| 10 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 117 | Base Rent 2025 | Underwriting File | $1.00 |
| 118 | Base Rent July 2026 TTM | Underwriting File | $1.00 |
| 119 | Base Rent UW | Underwriting File | $1.00 |
| 120 | Rent Steps 2023 | Underwriting File | $1.00 |
| 121 | Rent Steps 2024 | Underwriting File | $1.00 |
| 122 | Rent Steps 2025 | Underwriting File | $1.00 |
| 123 | Rent Steps July 2026 TTM | Underwriting File | $1.00 |
| 124 | Rent Steps UW | Underwriting File | $1.00 |
| 125 | Free Rent 2023 | Underwriting File | $1.00 |
| 126 | Free Rent 2024 | Underwriting File | $1.00 |
| 127 | Free Rent 2025 | Underwriting File | $1.00 |
| 128 | Free Rent July 2026 TTM | Underwriting File | $1.00 |
| 129 | Free Rent UW | Underwriting File | $1.00 |
| 130 | Potential Income from Vacant Space 2023 | Underwriting File | $1.00 |
| 131 | Potential Income from Vacant Space 2024 | Underwriting File | $1.00 |
| 132 | Potential Income from Vacant Space 2025 | Underwriting File | $1.00 |
| 133 | Potential Income from Vacant Space July 2026 TTM | Underwriting File | $1.00 |
| 134 | Potential Income from Vacant Space UW | Underwriting File | $1.00 |
| 135 | Recoveries 2023 | Underwriting File | $1.00 |
| 136 | Recoveries 2024 | Underwriting File | $1.00 |
| 137 | Recoveries 2025 | Underwriting File | $1.00 |
| 138 | Recoveries July 2026 TTM | Underwriting File | $1.00 |
| 139 | Recoveries UW | Underwriting File | $1.00 |
| 140 | Trade Show / TLA Rent 2023 | Underwriting File | $1.00 |
| 141 | Trade Show / TLA Rent 2024 | Underwriting File | $1.00 |
| 11 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 142 | Trade Show / TLA Rent 2025 | Underwriting File | $1.00 |
| 143 | Trade Show / TLA Rent July 2026 TTM | Underwriting File | $1.00 |
| 144 | Trade Show / TLA Rent UW | Underwriting File | $1.00 |
| 145 | Gross Potential Income 2023 | Underwriting File | $1.00 |
| 146 | Gross Potential Income 2024 | Underwriting File | $1.00 |
| 147 | Gross Potential Income 2025 | Underwriting File | $1.00 |
| 148 | Gross Potential Income July 2026 TTM | Underwriting File | $1.00 |
| 149 | Gross Potential Income UW | Underwriting File | $1.00 |
| 150 | Economic Vacancy & Credit Loss 2023 | Underwriting File | $1.00 |
| 151 | Economic Vacancy & Credit Loss 2024 | Underwriting File | $1.00 |
| 152 | Economic Vacancy & Credit Loss 2025 | Underwriting File | $1.00 |
| 153 | Economic Vacancy & Credit Loss July 2026 TTM | Underwriting File | $1.00 |
| 154 | Economic Vacancy & Credit Loss UW | Underwriting File | $1.00 |
| 155 | Bad Debt 2023 | Underwriting File | $1.00 |
| 156 | Bad Debt 2024 | Underwriting File | $1.00 |
| 157 | Bad Debt 2025 | Underwriting File | $1.00 |
| 158 | Bad Debt July 2026 TTM | Underwriting File | $1.00 |
| 159 | Bad Debt UW | Underwriting File | $1.00 |
| 160 | Other Income 2023 | Underwriting File | $1.00 |
| 161 | Other Income 2024 | Underwriting File | $1.00 |
| 162 | Other Income 2025 | Underwriting File | $1.00 |
| 163 | Other Income July 2026 TTM | Underwriting File | $1.00 |
| 164 | Other Income UW | Underwriting File | $1.00 |
| 165 | Effective Gross Income 2023 | Underwriting File | $1.00 |
| 166 | Effective Gross Income 2024 | Underwriting File | $1.00 |
| 12 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 167 | Effective Gross Income 2025 | Underwriting File | $1.00 |
| 168 | Effective Gross Income July 2026 TTM | Underwriting File | $1.00 |
| 169 | Effective Gross Income UW | Underwriting File | $1.00 |
| 170 | Management Fee 2023 | Underwriting File | $1.00 |
| 171 | Management Fee 2024 | Underwriting File | $1.00 |
| 172 | Management Fee 2025 | Underwriting File | $1.00 |
| 173 | Management Fee July 2026 TTM | Underwriting File | $1.00 |
| 174 | Management Fee UW | Underwriting File | $1.00 |
| 175 | Utilities 2023 | Underwriting File | $1.00 |
| 176 | Utilities 2024 | Underwriting File | $1.00 |
| 177 | Utilities 2025 | Underwriting File | $1.00 |
| 178 | Utilities July 2026 TTM | Underwriting File | $1.00 |
| 179 | Utilities UW | Underwriting File | $1.00 |
| 180 | G&A & Payroll 2023 | Underwriting File | $1.00 |
| 181 | G&A & Payroll 2024 | Underwriting File | $1.00 |
| 182 | G&A & Payroll 2025 | Underwriting File | $1.00 |
| 183 | G&A & Payroll July 2026 TTM | Underwriting File | $1.00 |
| 184 | G&A & Payroll UW | Underwriting File | $1.00 |
| 185 | Repairs & Maintenance 2023 | Underwriting File | $1.00 |
| 186 | Repairs & Maintenance 2024 | Underwriting File | $1.00 |
| 187 | Repairs & Maintenance 2025 | Underwriting File | $1.00 |
| 188 | Repairs & Maintenance July 2026 TTM | Underwriting File | $1.00 |
| 189 | Repairs & Maintenance UW | Underwriting File | $1.00 |
| 190 | Real Estate Taxes 2023 | Underwriting File | $1.00 |
| 191 | Real Estate Taxes 2024 | Underwriting File | $1.00 |
| 13 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 192 | Real Estate Taxes 2025 | Underwriting File | $1.00 |
| 193 | Real Estate Taxes July 2026 TTM | Underwriting File | $1.00 |
| 194 | Real Estate Taxes UW | Underwriting File | $1.00 |
| 195 | Insurance 2023 | Underwriting File | $1.00 |
| 196 | Insurance 2024 | Underwriting File | $1.00 |
| 197 | Insurance 2025 | Underwriting File | $1.00 |
| 198 | Insurance July 2026 TTM | Underwriting File | $1.00 |
| 199 | Insurance UW | Underwriting File | $1.00 |
| 200 | Advertising & Marketing 2023 | Underwriting File | $1.00 |
| 201 | Advertising & Marketing 2024 | Underwriting File | $1.00 |
| 202 | Advertising & Marketing 2025 | Underwriting File | $1.00 |
| 203 | Advertising & Marketing July 2026 TTM | Underwriting File | $1.00 |
| 204 | Advertising & Marketing UW | Underwriting File | $1.00 |
| 205 | Other Expenses 2023 | Underwriting File | $1.00 |
| 206 | Other Expenses 2024 | Underwriting File | $1.00 |
| 207 | Other Expenses 2025 | Underwriting File | $1.00 |
| 208 | Other Expenses July 2026 TTM | Underwriting File | $1.00 |
| 209 | Other Expenses UW | Underwriting File | $1.00 |
| 210 | Total Operating Expenses 2023 | Underwriting File | $1.00 |
| 211 | Total Operating Expenses 2024 | Underwriting File | $1.00 |
| 212 | Total Operating Expenses 2025 | Underwriting File | $1.00 |
| 213 | Total Operating Expenses July 2026 TTM | Underwriting File | $1.00 |
| 214 | Total Operating Expenses UW | Underwriting File | $1.00 |
| 215 | Net Operating Income 2023 | Underwriting File | $1.00 |
| 216 | Net Operating Income 2024 | Underwriting File | $1.00 |
| 14 |
BX 2026-AMC Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 217 | Net Operating Income 2025 | Underwriting File | $1.00 |
| 218 | Net Operating Income July 2026 TTM | Underwriting File | $1.00 |
| 219 | Net Operating Income UW | Underwriting File | $1.00 |
| 220 | Replacement Reserves 2023 | Underwriting File | $1.00 |
| 221 | Replacement Reserves 2024 | Underwriting File | $1.00 |
| 222 | Replacement Reserves 2025 | Underwriting File | $1.00 |
| 223 | Replacement Reserves July 2026 TTM | Underwriting File | $1.00 |
| 224 | Replacement Reserves UW | Underwriting File | $1.00 |
| 225 | Tenant Improvements and Leasing Commissions 2023 | Underwriting File | $1.00 |
| 226 | Tenant Improvements and Leasing Commissions 2024 | Underwriting File | $1.00 |
| 227 | Tenant Improvements and Leasing Commissions 2025 | Underwriting File | $1.00 |
| 228 | Tenant Improvements and Leasing Commissions July 2026 TTM | Underwriting File | $1.00 |
| 229 | Tenant Improvements and Leasing Commissions UW | Underwriting File | $1.00 |
| 230 | Net Cash Flow 2023 | Underwriting File | $1.00 |
| 231 | Net Cash Flow 2024 | Underwriting File | $1.00 |
| 232 | Net Cash Flow 2025 | Underwriting File | $1.00 |
| 233 | Net Cash Flow July 2026 TTM | Underwriting File | $1.00 |
| 234 | Net Cash Flow UW | Underwriting File | $1.00 |
| 15 |
BX 2026-AMC Recalculation Methodology | EXHIBIT B |
| # | Specified Attribute | Recalculation Methodology |
| 20 | % of NRA Leased to Investment Grade Tenants | Quotient of (i) sum of investment grade tenant square feet from the Underwriting File and (ii) Total NRA. |
| 21 | % of UW Gross Rent from Investment Grade Tenants | Quotient of (i) sum of investment grade tenant underwritten base rent from the Underwriting File and (ii) sum of the total underwritten base rent from the Underwriting File. |
| 23 | WA Lease Expiration Date | A computation from the Underwriting File in which the lease expiration date for each tenant at each Mortgaged Property was multiplied by the corresponding underwritten base rent. Such amounts were summed and then divided by the aggregate underwritten base rent of the respective Mortgaged Property. |
| 24 | WA Lease Term Remaining | Quotient of the count of the (i) number of days between the Cut-off Date and respective WA Lease Expiration Date and (ii) 365. |
| 27 | Mortgage Loan Closing Date Balance per SF | Quotient of (i) Mortgage Loan Closing Date Balance and (ii) Total NRA. |
| 28 | % 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. |
| 29 | Mortgage Loan Maturity Date Balance | A recalculation in which the loan’s amortization schedule was recreated. For each loan, we computed the principal balance outstanding as of the respective loan’s Fully Extended Maturity Date based upon the respective loan’s Mortgage Loan Closing Date Balance, Monthly Mortgage Loan Debt Service Payment, Fully Extended Maturity Date, Original Amortization Term (Months), Interest Calculation (30/360 / Actual/360), Assumed One-month Term SOFR and Assumed Mortgage Loan Spread. For the purpose of this recalculation, we were instructed by the Company to assume all scheduled payments of principal and/or interest are made and that there are no prepayments or other unscheduled collections. |
| 44 | Mortgage Loan Interest Rate at Term SOFR Cap | Sum of (i) Term SOFR Cap and (ii) Assumed Mortgage Loan Spread. |
| 16 |
BX 2026-AMC Recalculation Methodology | EXHIBIT B |
| # | Specified Attribute | Recalculation Methodology |
| 49 | Monthly Mortgage Loan Debt Service Payment | A recalculation in which the respective loan’s amortization schedule was recalculated. For each loan, we computed the amortizing monthly debt service payment based upon the respective loan’s Mortgage Loan Closing Date Balance, Assumed Mortgage Loan Spread, lesser of the Assumed One-month Term SOFR and Term SOFR Cap, Interest Calculation (30/360 / Actual/360), and Original Amortization Term (Months). |
| 50 | Annual Mortgage Loan Debt Service Payment | Product of (i) Monthly Mortgage Loan Debt Service Payment and (ii) 12. |
| 51 | Monthly Mortgage Loan Debt Service Payment at Term SOFR Cap | A recalculation in which the respective loan’s amortization schedule was recalculated. For loans with interest rate hedge agreements, we computed the monthly debt service payment based upon the respective loan’s Mortgage Loan Closing Date Balance, Assumed Mortgage Loan Spread, Term SOFR Cap, Interest Calculation (30/360 / Actual/360), and Original Amortization Term (Months). |
| 52 | 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. |
| 55 | Seasoning | Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date, to and inclusive of (ii) Closing Date. |
| 56 | 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. |
| 57 | Remaining Term to Maturity (Months) | Difference between (i) Original Term to Maturity (Months) and (ii) Seasoning. |
| 59 | Remaining Amortization Term (Months) | Difference between (i) Original Amortization Term (Months) and (ii) Seasoning. |
| 72 | Mortgage Loan Closing Date LTV (Aggregate Individual Values) | Quotient of (i) Mortgage Loan Closing Date Balance and (ii) Aggregate Individual Appraised Value. |
| 17 |
BX 2026-AMC Recalculation Methodology | EXHIBIT B |
| # | Specified Attribute | Recalculation Methodology |
| 73 | Mortgage Loan Balloon LTV (Aggregate Individual Values) | Quotient of (i) Mortgage Loan Maturity Date Balance and (ii) Aggregate Individual Appraised Value. |
| 74 | Mortgage Loan UW NOI Debt Yield | Quotient of (i) Net Operating Income UW and (ii) Mortgage Loan Closing Date Balance. |
| 75 | Mortgage Loan UW NCF Debt Yield | Quotient of (i) Net Cash Flow UW and (ii) Mortgage Loan Closing Date Balance. |
| 76 | Mortgage Loan UW NOI DSCR | Quotient of (i) Net Operating Income UW and (ii) Annual Mortgage Loan Debt Service Payment. |
| 77 | Mortgage Loan UW NCF DSCR | Quotient of (i) Net Cash Flow UW and (ii) Annual Mortgage Loan Debt Service Payment. |
| 78 | 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. |
| 79 | 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. |
| 18 |