Exhibit 99.1

 

[PWC Logo]

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.comPricewaterhouseCoopers 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:

 

o2026-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.comPricewaterhouseCoopers 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.comPricewaterhouseCoopers 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