Exhibit 99.1
![[PWC Logo]](pwclogo.jpg)
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. (the “Company,” as the engaging party) and Citigroup Global Markets Inc., Citigroup Global Markets Canada Inc., BMO Capital Markets Corp., Bank of Montreal, BMO Nesbitt Burns Inc., RBC Dominion Securities Inc., RBC Capital Markets, LLC, Royal Bank of Canada, Scotia Capital Inc., Scotia Capital (USA) Inc, and The Bank of Nova Scotia, who are collectively referred to herein 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). The procedures were performed with respect to the BX Pure Industrial Issuer Trust Canada, Commercial Mortgage Pass-Through Certificates, Series 2026-PURE5 securitization (the “Transaction”). The Company (the “Responsible Party”) is responsible for 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 21 mortgaged properties (comprised of 24 individual industrial buildings, 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 purposes 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, or the Transaction have to the assets or collateral securing such assets or any obligations on those |
| www.pwc.com | PricewaterhouseCoopers LLP 300 Madison Avenue, New York, New York 10017 (646) 471-3000 |
|
| assets or collateral securing such assets; |
| ● | The value of 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 current 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 (including, but not limited to, indenture agreements or offering documents) included in connection with our procedures; |
| ● | Your compliance with Rule 15Ga-2 of the Securities Exchange Act of 1934; |
| ● | 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 “Closing Date” refers to the date of November 13, 2026. |
| ● | The phrase "Cut-off Date” refers to the date of November 4, 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 October 14, 2026 with certain Collateral attribute calculations adjusted for the Closing Date: |
| o | 2026-PURE5 Accounting Tape Final.xlsx (provided on October 14, 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 one or more Specified Attributes to Source Documents, as indicated within Exhibit A. |
| ● | The term “recalculated” refers to a re-computation of one or more Specified Attributes using the Company provided methodology, as indicated within Exhibit B. |
| 2 |
|
| ● | 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 indicated within Exhibit A. |
Source Documents included in the Loan File:
| ● | The phrase “Appraisal Report” refers to a signed appraisal document, exhibit, or portfolio value letter. |
| ● | The phrase “Engineering Report” refers to a draft or signed property condition assessment document or exhibit. |
| ● | The phrase “Environmental Report” refers to a draft or signed 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 “Loan Agreement” refers to a draft loan agreement and any exhibits or schedules thereof. |
| ● | The phrase “Title Policy” refers to a draft or signed proforma title policy or commitment. |
| ● | The phrase “Underwriting File” refers to the historical and pro-forma cash flow statements prepared by the Company’s underwriting team. |
The procedures performed and results thereof are described below. In performing this engagement, we received one or more preliminary Transaction documents 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 Transaction documents based on such communicated differences, where they determined it to be appropriate. We performed these procedures on the final Transaction documents, and the results of those procedures are described below.
From September 21, 2026 through October 14, 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”); |
| ● | Recalculated certain Specified Attributes as detailed in Exhibit B and found them to be in agreement (the “Recalculated Attributes”); or |
| ● | Assumed certain Specified Attributes were accurate as instructed by the Company, and neither compared nor recalculated the Specified Attributes (the “Company Provided Attributes”). |
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 Attributes”, in Exhibit A.
| 3 |
|
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 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 purposes 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 herein referred to as a “Non-Specified Party”), that Non-Specified Party cannot:
| i) | 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 |
| ii) | 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
October 14, 2026
| 4 |
Exhibits
Exhibit A – Loan File Review Procedures
Exhibit B – Recalculation Methodology
| 5 |
| BX 2026-PURE5 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 | Building Name | Company Provided Attribute | None |
| 4 | Property Name | Company Provided Attribute | None |
| 5 | Building Type | Appraisal Report | None |
| 6 | Building Sub-Type | Underwriting File | None |
| 7 | Address | Appraisal Report | None |
| 8 | City | Appraisal Report | None |
| 9 | Province | Appraisal Report | None |
| 10 | Postal Code | Appraisal Report; Engineering Report | None |
| 11 | Market | Underwriting File | None |
| 12 | Year Built | Appraisal Report | None |
| 13 | Year Renovated | Engineering Report | None |
| 14 | Wtd. Avg. Clear Height | Underwriting File | None |
| 15 | Total NRA | Underwriting File | None |
| 16 | Unit of Measure | Underwriting File | None |
| 17 | Occupancy (%) | Underwriting File | None |
| 18 | Occupancy Date | Underwriting File | None |
| 19 | Flex SF | Underwriting File | None |
| 20 | Flex % of NRA | Underwriting File | None |
| 21 | % of NRA Leased to Investment Grade Tenants | Recalculated Attribute | None |
| 22 | % of UW Base Rent from Investment Grade Tenants | Recalculated Attribute | None |
| 23 | # of tenants | Underwriting File | None |
| 24 | WA Lease Expiration Date | Recalculated Attribute | None |
| 25 | WA Lease Term Remaining | Recalculated Attribute | None |
| www.pwc.com | PricewaterhouseCoopers LLP 300 Madison Avenue, New York, New York 10017 (646) 471-3000 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 26 | Ownership Interest | Title Policy | None |
| 27 | Mortgage Loan Cut-off Date Balance | Loan Agreement | None |
| 28 | Mortgage Loan Cut-off Date Balance per SF | Recalculated Attribute | None |
| 29 | % of Mortgage Loan Cut-off Date Balance | Loan Agreement | None |
| 30 | Mortgage Loan Maturity Date Balance | Loan Agreement | None |
| 31 | Fixed Rate Mortgage Loan Cut-off Date Balance | Loan Agreement | None |
| 32 | Floating Rate Mortgage Loan Cut-off Date Balance | Loan Agreement | None |
| 33 | Individual As-Is Appraised Value Date | Appraisal Report | None |
| 34 | Individual As-Is Appraised Value | Appraisal Report | None |
| 35 | Individual As-Is Appraised Value per SF | Recalculated Attribute | None |
| 36 | Portfolio Appraised Value Date | Appraisal Report | None |
| 37 | Portfolio Appraised Value | Appraisal Report | None |
| 38 | Portfolio Appraised Value per SF | Recalculated Attribute | None |
| 39 | Portfolio Premium | Recalculated Attribute | None |
| 40 | Engineering Report Provider | Engineering Report | None |
| 41 | Engineering Report Date | Engineering Report | None |
| 42 | Environmental Report Provider | Environmental Report | None |
| 43 | Environmental Report Date | Environmental Report | None |
| 7 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 44 | Phase II Required? | Environmental Report | None |
| 45 | Seismic Zone | Engineering Report | None |
| 46 | PML % | Company Provided Attribute | None |
| 47 | Origination Date | Loan Agreement | None |
| 48 | Assumed Interest Rate (Fixed Component) | Company Provided Attribute | None |
| 49 | Interest Calculation (Fixed Component) | Loan Agreement | None |
| 50 | Assumed Daily Compounded CORRA (Floating Rate Component) | Company Provided Attribute | None |
| 51 | Assumed Mortgage Loan Spread (Floating Rate Component) | Company Provided Attribute | None |
| 52 | Daily Compounded CORRA Cap (Floating Rate Component) | Company Provided Attribute | None |
| 53 | Mortgage Loan Interest Rate at CORRA Cap (Floating Rate Component) | Recalculated Attribute | None |
| 54 | Daily Compounded CORRA Methodology | Loan Agreement | None |
| 55 | CORRA Cap Expiration Date (Floating Rate Component) | Company Provided Attribute | None |
| 56 | Interest Calculation (Floating Rate Component) | Loan Agreement | None |
| 57 | Amort Type | Loan Agreement | None |
| 8 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 58 | Monthly Fixed Rate Mortgage Loan Debt Service Payment (Fixed Component) | Recalculated Attribute | None |
| 59 | Annual Fixed Rate Loan Debt Service Payment (Fixed Component) | Recalculated Attribute | None |
| 60 | Monthly Floating Rate Mortgage Loan Debt Service Payment (Floating Rate Component) | Recalculated Attribute | None |
| 61 | Annual Floating Rate Mortgage Loan Debt Service Payment (Floating Rate Component) | Recalculated Attribute | None |
| 62 | Monthly Mortgage Loan Debt Service Payment at CORRA Cap (Floating Rate Component) | Recalculated Attribute | None |
| 63 | Annual Mortgage Loan Debt Service Payment at CORRA Cap (Floating Rate Component) | Recalculated Attribute | None |
| 64 | Total Annual Debt Service Payment at Daily Compounded CORRA | Recalculated Attribute | None |
| 65 | Total Annual Debt Service Payment at CORRA Cap | Recalculated Attribute | None |
| 66 | Grace Period | Loan Agreement | None |
| 67 | First Loan Payment Date (Floating Rate Component) | Loan Agreement | None |
| 68 | Seasoning (Floating Rate Component) | Recalculated Attribute | None |
| 69 | Original Term to Maturity (Months) (Floating Rate Component) | Recalculated Attribute | None |
| 70 | Remaining Term to Maturity (Months) (Floating Rate Component) | Recalculated Attribute | None |
| 71 | Original Amortization Term (Months) (Floating Rate Component) | Not Applicable* | None |
| 9 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 72 | Remaining Amortization Term (Months) (Floating Rate Component) | Not Applicable* | None |
| 73 | Original IO Term (Months) (Floating Rate Component) | Recalculated Attribute | None |
| 74 | Remaining IO Term (Months) (Floating Rate Component) | Recalculated Attribute | None |
| 75 | Initial Maturity Date (Floating Rate Component) | Loan Agreement | None |
| 76 | Floating Rate Component Extensions (Floating Rate Component) | Loan Agreement | None |
| 77 | Fully Extended Maturity Date (Floating Rate Component) | Loan Agreement | None |
| 78 | First Loan Payment Date (Fixed Component) | Loan Agreement | None |
| 79 | Seasoning (Fixed Component) | Recalculated Attribute | None |
| 80 | Original Term to Maturity (Months) (Fixed Component) | Recalculated Attribute | None |
| 81 | Remaining Term to Maturity (Months) (Fixed Component) | Recalculated Attribute | None |
| 82 | Original Amortization Term (Months) (Fixed Component) | Not Applicable* | None |
| 83 | Remaining Amortization Term (Months) (Fixed Component) | Not Applicable* | None |
| 84 | Original IO Term (Months) (Fixed Component) | Recalculated Attribute | None |
| 10 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 85 | Remaining IO Term (Months) (Fixed Component) | Recalculated Attribute | None |
| 86 | Initial Maturity Date (Fixed Component) | Loan Agreement | None |
| 87 | Lockbox | Loan Agreement | None |
| 88 | Cash Management Type | Loan Agreement | None |
| 89 | Cash Management Trigger | Loan Agreement | None |
| 90 | Administrative Fee Rate (%) | Fee Schedule | None |
| 91 | Floating Rate Component Prepayment Provision | Loan Agreement | None |
| 92 | Fixed Rate Component Prepayment Provision | Loan Agreement | None |
| 93 | Partial Release Allowed? | Loan Agreement | None |
| 94 | Property Release Description | Loan Agreement | None |
| 95 | Mortgage Loan Closing Date LTV (Portfolio Value) | Recalculated Attribute | None |
| 96 | Mortgage Loan Balloon LTV (Portfolio Value) | Recalculated Attribute | None |
| 97 | Mortgage Loan Closing Date LTV (Aggregate As-is Values) | Recalculated Attribute | None |
| 98 | Mortgage Loan Balloon LTV (Aggregate As-is Values) | Recalculated Attribute | None |
| 99 | Mortgage Loan UW NOI Debt Yield | Recalculated Attribute | None |
| 100 | Mortgage Loan UW NCF Debt Yield | Recalculated Attribute | None |
| 101 | Mortgage Loan UW NOI DSCR | Recalculated Attribute | None |
| 11 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 102 | Mortgage Loan UW NCF DSCR | Recalculated Attribute | None |
| 103 | Mortgage Loan UW NOI DSCR at CORRA Cap | Recalculated Attribute | None |
| 104 | Mortgage Loan UW NCF DSCR at CORRA Cap | Recalculated Attribute | None |
| 105 | Initial Tax Escrow | Loan Agreement | None |
| 106 | Ongoing Tax Escrow Monthly | Loan Agreement | None |
| 107 | Tax Escrow Springing Conditions | Loan Agreement | None |
| 108 | Initial Insurance Escrow | Loan Agreement | None |
| 109 | Ongoing Insurance Escrow Monthly | Loan Agreement | None |
| 110 | Insurance Escrow Springing Conditions | Loan Agreement | None |
| 111 | Initial Immediate Repairs Escrow | Loan Agreement | None |
| 112 | Initial CapEx Escrow | Loan Agreement | None |
| 113 | Ongoing Cap Ex Escrow Monthly | Loan Agreement | None |
| 12 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 114 | Cap Ex Escrow Springing Conditions | Loan Agreement | None |
| 115 | Initial TI/LC Escrow | Company Provided Attribute | None |
| 116 | Ongoing TI/LC Escrow Monthly | Company Provided Attribute | None |
| 117 | TI/LC Escrow Springing Conditions | Company Provided Attribute | None |
| 118 | Initial Other Escrow | Company Provided Attribute | None |
| 119 | Ongoing Other Escrow Monthly | Company Provided Attribute | None |
| 120 | Ongoing Other Escrow Springing Condition | Company Provided Attribute | None |
| 121 | Other Escrow Description | Company Provided Attribute | None |
| 122 | Tenant Name Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 123 | Lease Exp. Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 124 | NRA Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 125 | % of NRA Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 126 | UW Base Rent Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 127 | UW Gross Rent Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 128 | Tenant Name 2nd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 13 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 129 | Lease Exp. 2nd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 130 | NRA 2nd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 131 | % of NRA 2nd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 132 | UW Base Rent 2nd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 133 | UW Gross Rent 2nd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 134 | Tenant Name 3rd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 135 | Lease Exp. 3rd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 136 | NRA 3rd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 137 | % of NRA 3rd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 138 | UW Base Rent 3rd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 139 | UW Gross Rent 3rd Largest Tenant (by UW Gross Rent) | Underwriting File | None |
| 140 | 2023 Base Rent | Underwriting File | $1.00 |
| 141 | 2024 Base Rent | Underwriting File | $1.00 |
| 142 | 2025 Base Rent | Underwriting File | $1.00 |
| 143 | August 2026 TTM Base Rent | Underwriting File | $1.00 |
| 144 | Sponsor Year 1 Budget Base Rent | Underwriting File | $1.00 |
| 145 | Sponsor Year 2 Budget Base Rent | Underwriting File | $1.00 |
| 146 | UW (In-Place) Base Rent | Underwriting File | $1.00 |
| 147 | 2023 Potential Income from Vacant Space | Underwriting File | $1.00 |
| 14 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 148 | 2024 Potential Income from Vacant Space | Underwriting File | $1.00 |
| 149 | 2025 Potential Income from Vacant Space | Underwriting File | $1.00 |
| 150 | August 2026 TTM Potential Income from Vacant Space | Underwriting File | $1.00 |
| 151 | Sponsor Year 1 Budget Potential Income from Vacant Space | Underwriting File | $1.00 |
| 152 | Sponsor Year 2 Budget Potential Income from Vacant Space | Underwriting File | $1.00 |
| 153 | UW (In-Place) Potential Income from Vacant Space | Underwriting File | $1.00 |
| 154 | 2023 Credit Rent Steps | Underwriting File | $1.00 |
| 155 | 2024 Credit Rent Steps | Underwriting File | $1.00 |
| 156 | 2025 Credit Rent Steps | Underwriting File | $1.00 |
| 157 | August 2026 TTM Credit Rent Steps | Underwriting File | $1.00 |
| 158 | Sponsor Year 1 Budget Credit Rent Steps | Underwriting File | $1.00 |
| 159 | Sponsor Year 2 Budget Credit Rent Steps | Underwriting File | $1.00 |
| 160 | UW (In-Place) Credit Rent Steps | Underwriting File | $1.00 |
| 161 | 2023 Rent Steps | Underwriting File | $1.00 |
| 162 | 2024 Rent Steps | Underwriting File | $1.00 |
| 163 | 2025 Rent Steps | Underwriting File | $1.00 |
| 164 | August 2026 TTM Rent Steps | Underwriting File | $1.00 |
| 165 | Sponsor Year 1 Budget Rent Steps | Underwriting File | $1.00 |
| 15 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 166 | Sponsor Year 2 Budget Rent Steps | Underwriting File | $1.00 |
| 167 | UW (In-Place) Rent Steps | Underwriting File | $1.00 |
| 168 | 2023 Recoveries | Underwriting File | $1.00 |
| 169 | 2024 Recoveries | Underwriting File | $1.00 |
| 170 | 2025 Recoveries | Underwriting File | $1.00 |
| 171 | August 2026 TTM Recoveries | Underwriting File | $1.00 |
| 172 | Sponsor Year 1 Budget Recoveries | Underwriting File | $1.00 |
| 173 | Sponsor Year 2 Budget Recoveries | Underwriting File | $1.00 |
| 174 | UW (In-Place) Recoveries | Underwriting File | $1.00 |
| 175 | 2023 Gross Potential Rent | Underwriting File | $1.00 |
| 176 | 2024 Gross Potential Rent | Underwriting File | $1.00 |
| 177 | 2025 Gross Potential Rent | Underwriting File | $1.00 |
| 178 | August 2026 TTM Gross Potential Rent | Underwriting File | $1.00 |
| 179 | Sponsor Year 1 Budget Gross Potential Rent | Underwriting File | $1.00 |
| 180 | Sponsor Year 2 Budget Gross Potential Rent | Underwriting File | $1.00 |
| 181 | UW (In-Place) Gross Potential Rent | Underwriting File | $1.00 |
| 182 | 2023 Other Income | Underwriting File | $1.00 |
| 183 | 2024 Other Income | Underwriting File | $1.00 |
| 16 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 184 | 2025 Other Income | Underwriting File | $1.00 |
| 185 | August 2026 TTM Other Income | Underwriting File | $1.00 |
| 186 | Sponsor Year 1 Budget Other Income | Underwriting File | $1.00 |
| 187 | Sponsor Year 2 Budget Other Income | Underwriting File | $1.00 |
| 188 | UW (In-Place) Other Income | Underwriting File | $1.00 |
| 189 | 2023 Economic Vacancy, Credit Loss | Underwriting File | $1.00 |
| 190 | 2024 Economic Vacancy, Credit Loss | Underwriting File | $1.00 |
| 191 | 2025 Economic Vacancy, Credit Loss | Underwriting File | $1.00 |
| 192 | August 2026 TTM Economic Vacancy, Credit Loss | Underwriting File | $1.00 |
| 193 | Sponsor Year 1 Budget Economic Vacancy, Credit Loss | Underwriting File | $1.00 |
| 194 | Sponsor Year 2 Budget Economic Vacancy, Credit Loss | Underwriting File | $1.00 |
| 195 | UW (In-Place) Economic Vacancy, Credit Loss | Underwriting File | $1.00 |
| 196 | 2023 Effective Gross Income | Underwriting File | $1.00 |
| 197 | 2024 Effective Gross Income | Underwriting File | $1.00 |
| 198 | 2025 Effective Gross Income | Underwriting File | $1.00 |
| 17 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 199 | August 2026 TTM Effective Gross Income | Underwriting File | $1.00 |
| 200 | Sponsor Year 1 Budget Effective Gross Income | Underwriting File | $1.00 |
| 201 | Sponsor Year 2 Budget Effective Gross Income | Underwriting File | $1.00 |
| 202 | UW (In-Place) Effective Gross Income | Underwriting File | $1.00 |
| 203 | 2023 Management Fee | Underwriting File | $1.00 |
| 204 | 2024 Management Fee | Underwriting File | $1.00 |
| 205 | 2025 Management Fee | Underwriting File | $1.00 |
| 206 | August 2026 TTM Management Fee | Underwriting File | $1.00 |
| 207 | Sponsor Year 1 Budget Management Fee | Underwriting File | $1.00 |
| 208 | Sponsor Year 2 Budget Management Fee | Underwriting File | $1.00 |
| 209 | UW (In-Place) Management Fee | Underwriting File | $1.00 |
| 210 | 2023 G&A | Underwriting File | $1.00 |
| 211 | 2024 G&A | Underwriting File | $1.00 |
| 212 | 2025 G&A | Underwriting File | $1.00 |
| 213 | August 2026 TTM G&A | Underwriting File | $1.00 |
| 214 | Sponsor Year 1 Budget G&A | Underwriting File | $1.00 |
| 215 | Sponsor Year 2 Budget G&A | Underwriting File | $1.00 |
| 216 | UW (In-Place) G&A | Underwriting File | $1.00 |
| 217 | 2023 Repairs & Maintenance | Underwriting File | $1.00 |
| 18 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 218 | 2024 Repairs & Maintenance | Underwriting File | $1.00 |
| 219 | 2025 Repairs & Maintenance | Underwriting File | $1.00 |
| 220 | August 2026 TTM Repairs & Maintenance | Underwriting File | $1.00 |
| 221 | Sponsor Year 1 Budget Repairs & Maintenance | Underwriting File | $1.00 |
| 222 | Sponsor Year 2 Budget Repairs & Maintenance | Underwriting File | $1.00 |
| 223 | UW (In-Place) Repairs & Maintenance | Underwriting File | $1.00 |
| 224 | 2023 Real Estate Taxes | Underwriting File | $1.00 |
| 225 | 2024 Real Estate Taxes | Underwriting File | $1.00 |
| 226 | 2025 Real Estate Taxes | Underwriting File | $1.00 |
| 227 | August 2026 TTM Real Estate Taxes | Underwriting File | $1.00 |
| 228 | Sponsor Year 1 Budget Real Estate Taxes | Underwriting File | $1.00 |
| 229 | Sponsor Year 2 Budget Real Estate Taxes | Underwriting File | $1.00 |
| 230 | UW (In-Place) Real Estate Taxes | Underwriting File | $1.00 |
| 231 | 2023 Insurance | Underwriting File | $1.00 |
| 232 | 2024 Insurance | Underwriting File | $1.00 |
| 233 | 2025 Insurance | Underwriting File | $1.00 |
| 234 | August 2026 TTM Insurance | Underwriting File | $1.00 |
| 235 | Sponsor Year 1 Budget Insurance | Underwriting File | $1.00 |
| 236 | Sponsor Year 2 Budget Insurance | Underwriting File | $1.00 |
| 19 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 237 | UW (In-Place) Insurance | Underwriting File | $1.00 |
| 238 | 2023 Non-Recoverable | Underwriting File | $1.00 |
| 239 | 2024 Non-Recoverable | Underwriting File | $1.00 |
| 240 | 2025 Non-Recoverable | Underwriting File | $1.00 |
| 241 | August 2026 TTM Non-Recoverable | Underwriting File | $1.00 |
| 242 | Sponsor Year 1 Budget Non-Recoverable | Underwriting File | $1.00 |
| 243 | Sponsor Year 2 Budget Non-Recoverable | Underwriting File | $1.00 |
| 244 | UW (In-Place) Non-Recoverable | Underwriting File | $1.00 |
| 245 | 2023 Total Operating Expenses | Underwriting File | $1.00 |
| 246 | 2024 Total Operating Expenses | Underwriting File | $1.00 |
| 247 | 2025 Total Operating Expenses | Underwriting File | $1.00 |
| 248 | August 2026 TTM Total Operating Expenses | Underwriting File | $1.00 |
| 249 | Sponsor Year 1 Budget Total Operating Expenses | Underwriting File | $1.00 |
| 250 | Sponsor Year 2 Budget Total Operating Expenses | Underwriting File | $1.00 |
| 251 | UW (In-Place) Total Operating Expenses | Underwriting File | $1.00 |
| 252 | 2023 Net Operating Income | Underwriting File | $1.00 |
| 253 | 2024 Net Operating Income | Underwriting File | $1.00 |
| 254 | 2025 Net Operating Income | Underwriting File | $1.00 |
| 255 | August 2026 TTM Net Operating Income | Underwriting File | $1.00 |
| 256 | Sponsor Year 1 Budget Net Operating Income | Underwriting File | $1.00 |
| 257 | Sponsor Year 2 Budget Net Operating Income | Underwriting File | $1.00 |
| 258 | UW (In-Place) Net Operating Income | Underwriting File | $1.00 |
| 20 |
| BX 2026-PURE5 Loan File Procedures | EXHIBIT A |
| # | Specified Attribute |
Source Document (by order of priority) |
Tolerance Levels |
| 259 | 2023 TI/LC's | Underwriting File | $1.00 |
| 260 | 2024 TI/LC's | Underwriting File | $1.00 |
| 261 | 2025 TI/LC's | Underwriting File | $1.00 |
| 262 | August 2026 TTM TI/LC's | Underwriting File | $1.00 |
| 263 | Sponsor Year 1 Budget TI/LC's | Underwriting File | $1.00 |
| 264 | Sponsor Year 2 Budget TI/LC's | Underwriting File | $1.00 |
| 265 | UW (In-Place) TI/LC's | Underwriting File | $1.00 |
| 266 | 2023 Replacement Reserves | Underwriting File | $1.00 |
| 267 | 2024 Replacement Reserves | Underwriting File | $1.00 |
| 268 | 2025 Replacement Reserves | Underwriting File | $1.00 |
| 269 | August 2026 TTM Replacement Reserves | Underwriting File | $1.00 |
| 270 | Sponsor Year 1 Budget Replacement Reserves | Underwriting File | $1.00 |
| 271 | Sponsor Year 2 Budget Replacement Reserves | Underwriting File | $1.00 |
| 272 | UW (In-Place) Replacement Reserves | Underwriting File | $1.00 |
| 273 | 2023 Net Cash Flow | Underwriting File | $1.00 |
| 274 | 2024 Net Cash Flow | Underwriting File | $1.00 |
| 275 | 2025 Net Cash Flow | Underwriting File | $1.00 |
| 276 | August 2026 TTM Net Cash Flow | Underwriting File | $1.00 |
| 277 | Sponsor Year 1 Budget Net Cash Flow | Underwriting File | $1.00 |
| 278 | Sponsor Year 2 Budget Net Cash Flow | Underwriting File | $1.00 |
| 279 | UW (In-Place) Net Cash Flow | Underwriting File | $1.00 |
* The fields for the noted Specified Attributes were either not populated in the Final Data File or populated with the term “NAP”. As such, we were instructed by the Company to not perform any procedures on these Specified Attributes.
| 21 |
| BX 2026-PURE5 Recalculation Methodology | EXHIBIT B |
| # | Specified Attribute | Recalculation Methodology |
| 21 | % 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. |
| 22 | % of UW Base 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. |
| 24 | 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. |
| 25 | 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. |
| 28 | Mortgage Loan Cut-off Date Balance per SF | Quotient of (i) Mortgage Loan Cut-off Date Balance and (ii) Total NRA. |
| 35 | Individual As-Is Appraised Value per SF | Quotient of (i) aggregate Individual As-Is Appraised Value and (ii) Total NRA. |
| 38 | Portfolio Appraised Value per SF | Quotient of (i) Portfolio Appraised Value and (ii) Total NRA. |
| 39 | Portfolio Premium | Difference between (i) quotient of (a) Portfolio Appraised Value and (b) aggregate Individual As-Is Appraised Value, and (ii) 1. |
| 53 | Mortgage Loan Interest Rate at CORRA Cap (Floating Rate Component) | Sum of (i) Daily Compounded CORRA Cap (Floating Rate Component) and (ii) Assumed Mortgage Loan Spread (Floating Rate Component). |
| 58 | Monthly Fixed Rate Mortgage Loan Debt Service Payment (Fixed Component) | Quotient of (i) Annual Fixed Rate Loan Debt Service Payment (Fixed Component) and (ii) 12. |
| 59 | Annual Fixed Rate Loan Debt Service Payment (Fixed Component) | Product of (i) Mortgage Loan Cut-off Date Balance, (ii) Assumed Interest Rate (Fixed Component) and (iii) the applicable Interest Calculation (Fixed Component). |
| www.pwc.com | PricewaterhouseCoopers LLP 300 Madison Avenue, New York, New York 10017 (646) 471-3000 |
| BX 2026-PURE5 Recalculation Methodology | EXHIBIT B |
| # | Specified Attribute | Recalculation Methodology |
| 60 | Monthly Floating Rate Mortgage Loan Debt Service Payment (Floating Rate Component) | Quotient of (i) Annual Floating Rate Mortgage Loan Debt Service Payment (Floating Rate Component) and (ii) 12 |
| 61 | Annual Floating Rate Mortgage Loan Debt Service Payment (Floating Rate Component) | Product of (i) Mortgage Loan Cut-off Date Balance, (ii) sum of (a) Assumed Daily Compounded CORRA (Floating Rate Component) and (b) Assumed Mortgage Loan Spread (Floating Rate Component), and (iii) Interest Calculation (Floating Rate Component). |
| 62 | Monthly Mortgage Loan Debt Service Payment at CORRA Cap (Floating Rate Component) | Quotient of (i) Annual Mortgage Loan Debt Service Payment at CORRA Cap (Floating Rate Component) and (ii) 12. |
| 63 | Annual Mortgage Loan Debt Service Payment at CORRA Cap (Floating Rate Component) | Product of (i) Mortgage Loan Cut-off Date Balance, (ii) Mortgage Loan Interest Rate at CORRA Cap (Floating Rate Component), and (iii) Interest Calculation (Floating Rate Component). |
| 64 | Total Annual Debt Service Payment at Daily Compounded CORRA | Sum of (i) Annual Fixed Rate Loan Debt Service Payment (Fixed Component) and (ii) Annual Floating Rate Mortgage Loan Debt Service Payment (Floating Rate Component). |
| 65 | Total Annual Debt Service Payment at CORRA Cap | Sum of (i) Annual Fixed Rate Loan Debt Service Payment (Fixed Component) and (ii) Annual Mortgage Loan Debt Service Payment at CORRA Cap (Floating Rate Component). |
| 68 | Seasoning (Floating Rate Component) | Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date (Floating Rate Component), to and inclusive of (ii) Origination Date. |
| 69 | Original Term to Maturity (Months) (Floating Rate Component) | Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date (Floating Rate Component) through and including (ii) the Initial Maturity Date (Floating Rate Component). |
| 70 | Remaining Term to Maturity (Months) (Floating Rate Component) | Difference between (i) Original Term to Maturity (Months) (Floating Rate Component) and (ii) Seasoning (Floating Rate Component). |
| 73 | Original IO Term (Months) (Floating Rate Component) | Set equal to Original Term to Maturity (Months) (Floating Rate Component). |
| 74 | Remaining IO Term (Months) (Floating Rate Component) | Difference between (i) Original IO Term (Months) (Floating Rate Component) and (ii) Seasoning (Floating Rate Component). |
| 23 |
| BX 2026-PURE5 Recalculation Methodology | EXHIBIT B |
| # | Specified Attribute | Recalculation Methodology |
| 79 | Seasoning (Fixed Component) | Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date (Fixed Component), to and inclusive of (ii) Origination Date. |
| 80 | Original Term to Maturity (Months) (Fixed Component) | Count of the number of monthly payment dates from, and inclusive of (i) First Loan Payment Date (Fixed Component) through and including (ii) the Initial Maturity Date (Fixed Component). |
| 81 | Remaining Term to Maturity (Months) (Fixed Component) | Difference between (i) Original Term to Maturity (Months) (Fixed Component) and (ii) Seasoning (Fixed Component). |
| 84 | Original IO Term (Months) (Fixed Component) | Set equal to Original Term to Maturity (Months) (Fixed Component). |
| 85 | Remaining IO Term (Months) (Fixed Component) | Difference between (i) Original IO Term (Months) (Fixed Component) and (ii) Seasoning (Fixed Component). |
| 95 | Mortgage Loan Closing Date LTV (Portfolio Value) | Quotient of (i) Mortgage Loan Cut-off Date Balance and (ii) Portfolio Appraised Value. |
| 96 | Mortgage Loan Balloon LTV (Portfolio Value) | Quotient of (i) Mortgage Loan Maturity Date Balance and (ii) Portfolio Appraised Value |
| 97 | Mortgage Loan Closing Date LTV (Aggregate As-is Values) | Quotient of (i) Mortgage Loan Cut-off Date Balance and (ii) aggregate Individual As-Is Appraised Value. |
| 98 | Mortgage Loan Balloon LTV (Aggregate As-is Values) | Quotient of (i) Mortgage Loan Maturity Date Balance and (ii) aggregate Individual As-Is Appraised Value. |
| 99 | Mortgage Loan UW NOI Debt Yield | Quotient of (i) UW (In-Place) Net Operating Income and (ii) Mortgage Loan Cut-off Date Balance. |
| 100 | Mortgage Loan UW NCF Debt Yield | Quotient of (i) UW (In-Place) Net Cash Flow and (ii) Mortgage Loan Cut-off Date Balance. |
| 101 | Mortgage Loan UW NOI DSCR | Quotient of (i) UW (In-Place) Net Operating Income and (ii) Total Annual Debt Service Payment at Daily Compounded CORRA. |
| 102 | Mortgage Loan UW NCF DSCR | Quotient of (i) UW (In-Place) Net Cash Flow and (ii) Total Annual Debt Service Payment at Daily Compounded CORRA. |
| 103 | Mortgage Loan UW NOI DSCR at CORRA Cap | Quotient of (i) UW (In-Place) Net Operating Income and (ii) Total Annual Debt Service Payment at CORRA Cap. |
| 104 | Mortgage Loan UW NCF DSCR at CORRA Cap | Quotient of (i) UW (In-Place) Net Cash Flow and (ii) Total Annual Debt Service Payment at CORRA Cap. |
| 24 |