# EDGAR Filing Document

**Accession Number:** 0001960290
**File Stem:** 0001539497-26-000213
**Filing Date:** 2026-1
**Character Count:** 66114
**Document Hash:** ae2855fc15ae8347b9a8e1188364982b
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001539497-26-000213.hdr.sgml**: 20260129

**ACCESSION NUMBER**: 0001539497-26-000213

**CONFORMED SUBMISSION TYPE**: ABS-15G

**PUBLIC DOCUMENT COUNT**: 4

**CONFORMED PERIOD OF REPORT**: 20260129

**ITEM INFORMATION**: Findings and Conclusions of the Third Party Due Diligence Provider Obtained by the Issuer

**FILED AS OF DATE**: 20260129

**DATE AS OF CHANGE**: 20260129

**ABS RULE**: RULE-15GA2

**REGISTERED ENTITY**: N

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ACORE Credit Partners II REIT, Inc.
- **CENTRAL INDEX KEY:** 0001960290

**ORGANIZATION NAME:**
- **EIN:** 000000000
- **STATE OF INCORPORATION:** MD

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act
- **SEC FILE NUMBER:** 025-08236
- **FILM NUMBER:** 26578982

**BUSINESS ADDRESS:**
- **STREET 1:** C/O ACORE CAPITAL, LP
- **STREET 2:** 80 EAST SIR FRANCIS DRAKE BLVD, SUITE 2A
- **CITY:** LARKSPUR
- **STATE:** CA
- **ZIP:** 94939
- **BUSINESS PHONE:** 415-917-4408

**MAIL ADDRESS:**
- **STREET 1:** C/O ACORE CAPITAL, LP
- **STREET 2:** 80 EAST SIR FRANCIS DRAKE BLVD, SUITE 2A
- **CITY:** LARKSPUR
- **STATE:** CA
- **ZIP:** 94939
**DEPOSITOR**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ACORE Credit Partners II REIT, Inc.
- **CENTRAL INDEX KEY:** 0001960290

**ORGANIZATION NAME:**
- **EIN:** 000000000
- **STATE OF INCORPORATION:** MD

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act

**BUSINESS ADDRESS:**
- **STREET 1:** C/O ACORE CAPITAL, LP
- **STREET 2:** 80 EAST SIR FRANCIS DRAKE BLVD, SUITE 2A
- **CITY:** LARKSPUR
- **STATE:** CA
- **ZIP:** 94939
- **BUSINESS PHONE:** 415-917-4408

**MAIL ADDRESS:**
- **STREET 1:** C/O ACORE CAPITAL, LP
- **STREET 2:** 80 EAST SIR FRANCIS DRAKE BLVD, SUITE 2A
- **CITY:** LARKSPUR
- **STATE:** CA
- **ZIP:** 94939
**SECURITIZER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ACORE Credit Partners II REIT, Inc.
- **CENTRAL INDEX KEY:** 0001960290

**ORGANIZATION NAME:**
- **EIN:** 000000000
- **STATE OF INCORPORATION:** MD

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act

**BUSINESS ADDRESS:**
- **STREET 1:** C/O ACORE CAPITAL, LP
- **STREET 2:** 80 EAST SIR FRANCIS DRAKE BLVD, SUITE 2A
- **CITY:** LARKSPUR
- **STATE:** CA
- **ZIP:** 94939
- **BUSINESS PHONE:** 415-917-4408

**MAIL ADDRESS:**
- **STREET 1:** C/O ACORE CAPITAL, LP
- **STREET 2:** 80 EAST SIR FRANCIS DRAKE BLVD, SUITE 2A
- **CITY:** LARKSPUR
- **STATE:** CA
- **ZIP:** 94939

**UNITED STATES<br> SECURITIES AND EXCHANGE COMMISSION<br> Washington, D.C. 20549** 

**FORM ABS-15G**

**ASSET-BACKED SECURITIZER<br> Report Pursuant to Section 15G of** 

**the Securities Exchange Act of 1934**

<br> Check the appropriate box to indicate the filing obligation to which this form is intended to satisfy:<br>

[_] Rule 15Ga-1 under the Exchange Act (17 CFR 240.15Ga-1) for the reporting period _________________ to _________________

Date of Report (Date of earliest event reported)______________________

Commission File Number of securitizer: ____________________

Central Index Key Number of securitizer: ___________________

______________________________________________________________________

Name and telephone number, including area code, of the person to

contact in connection with this filing

Indicate by check mark whether the securitizer has no activity to report for the initial period pursuant to Rule 15Ga-1(c)(1) [_]<br>Indicate by check mark whether the securitizer has no activity to report for the quarterly period pursuant to Rule 15Ga-1(c)(2)(i) [_]<br>Indicate by check mark whether the securitizer has no activity to report for the annual period pursuant to Rule 15Ga-1(c)(2)(ii) [_]

[✔] Rule 15Ga-2 under the Exchange Act (17 CFR 240.15Ga-2)

Central Index Key Number of depositor: 0001960290

ACORE 2026-FL1 Issuer, LLC

<br> (Exact name of issuing entity as specified in its charter)

Central Index Key Number of issuing entity (if applicable): <u>Not applicable</u> 

Central Index Key Number of underwriter (if applicable): <u>Not applicable</u> 

Brent Wagner, (424) 346-6106

Name and telephone number, including area code, of the person to

contact in connection with this filing

**INFORMATION TO BE INCLUDED IN THE REPORT**

**FINDINGS AND CONCLUSIONS OF THIRD-PARTY DUE DILIGENCE REPORTS**

**Item 2.01 Findings and Conclusions of a Third Party Due Diligence Report Obtained by the Issuer**

See Independent Accountants' Agreed-Upon Procedures Report, dated January 29, 2026, of KPMG LLP, which was obtained by the sponsor, attached as <u>Exhibit 99.1</u> to this Form ABS-15G, which report sets forth the findings and conclusions, as applicable, of KPMG LLP with respect to certain agreed-upon procedures performed by KPMG LLP.

Pursuant to the requirements of the Securities Exchange Act of 1934, the reporting entity has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | | |
|:---|:---|:---|:---|
| Date: January 29, 2026 | ACORE Credit Partners II REIT, Inc. | ACORE Credit Partners II REIT, Inc. | ACORE Credit Partners II REIT, Inc. |
|  | By: | /s/ Brent Wagner | /s/ Brent Wagner |
|  |  | Name: | Brent Wagner |
|  |  | Title: | Assistant Secretary and Authorized<br> Signatory |

---

Exhibit 99.1 Independent Accountants' Agreed-Upon Procedures Report, dated January 29, 2026, of KPMG LLP.

## Exhibit 99.1

**Exhibit 99.1**

---

| | |
|:---|:---|
| ![](kpmglogo.jpg) |  |
|  | KPMG LLP<br> Two Manhattan West<br> 375 9th Avenue, 17th Floor<br>New York, NY 10001 |

---

**Independent Accountants' Agreed-Upon Procedures Report**

ACORE Credit Partners II, LP (the "Company")

Wells Fargo Securities, LLC <br> Morgan Stanley & Co. LLC

J.P. Morgan Securities LLC<br> Capital One Securities, Inc.<br> Goldman Sachs & Co. LLC

SMBC Nikko Securities America, Inc. <br> (collectively, the "Specified Parties")

**Re: ACORE 2026-FL1 Issuer, LLC – Data File Procedures**

We have performed the procedures described below on the specified attributes in an electronic data file entitled "ACORE 2026-FL1 Accounting Tape CSR.xlsx" provided by the Company on January 29, 2026 (the "Data File"), containing information on 22 collateral interests (the "Collateral Interests") and the 45 related mortgaged properties (the "Mortgaged Properties") as of February 10, 2026 (the "Cut-off Date"), which we were informed are intended to be included as collateral in the offering by ACORE 2026-FL1 Issuer, LLC. The Company is responsible for the specified attributes identified by the Company in the Data File.

The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet the intended purpose of assisting specified parties in evaluating the accuracy of the specified attributes in the Data File. This report may not be suitable for any other purpose. No other parties have agreed to or acknowledged the appropriateness of these procedures for the intended purpose or any other purpose.

The procedures performed may not address all the items of interest to a specified party of this report and may not meet the needs of all specified parties of this report and, as such, specified parties are responsible for determining whether the procedures performed are appropriate for their purposes. We make no representation regarding the appropriateness of the procedures either for the intended purpose or for any other purpose.

Unless otherwise stated, the following definitions have been adopted in presenting our procedures and findings:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "compared" means compared to the information shown and found
it to be in agreement, unless otherwise stated. Such compared information was deemed to be in agreement if differences were within the
reporting threshold.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "recomputed" means recalculated and compared the result to the information shown
and found it to be in agreement, unless otherwise stated. Such recomputed information was deemed to be in agreement if differences were
within the reporting threshold.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "reporting threshold" means that dollar amounts and percentages were within $1.00
and 0.01%, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "Loan Files" means the electronic copies of source documents provided by the Company and

listed in Attachment A. We make no representation regarding the validity or accuracy of these documents*.*

 

 

 

KPMG LLP, a Delaware limited liability partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee.

![](kpmglogo2.jpg)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "Compared Attributes" means the list of fields in the Data File which were selected by the Company for us to perform comparison procedures for and
are listed in Attachment A.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "Recomputed Attributes" means the list of fields in the Data File which were selected by the Company for us to perform recomputation procedures for and
are listed in Attachment B.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "Calculation Methodology" means the formula listed in the Calculation Methodology
column of Attachment B containing the calculation methodology for the Recomputed Attributes provided by the Company.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "Index Rate Assumption" means the rate of 3.6800%, which we were instructed to
use by the Company where applicable in the Calculation Methodology.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "Instructions" means the instructions provided by the Company pertaining to a procedure, attribute, or methodology as described in Attachment C.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· The term "Provided Information" means the Cut-off Date, Loan Files, Calculation Methodology,
Index Rate Assumption, and Instructions.

Prior to being provided the Data File, we received one or more earlier versions of the data file on which to perform our procedures. In performing those procedures, we identified differences which were communicated to the Company. The Data File represents the revised information reflecting resolution of differences communicated as determined appropriate by the Company. We performed the procedures on the Data File, and the results of those procedures are reflected herein.

The procedures we were instructed by the Company to perform for all Collateral Interests and related Mortgaged Properties in the Data File and the associated findings are as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A. We compared the Compared Attributes in the Data File (except for those with "Provided by the Company"
in the "Provided Compared Attributes" table of Attachment A) to the corresponding information included in the Loan Files,
utilizing the Instructions, as applicable. The Company indicated that the absence of any of the information in the Loan Files or the inability
to agree the indicated information from the Data File to the Loan Files for each of the attributes identified, utilizing the Instructions
as applicable, constituted an exception (except for those with "Provided by the Company" in the "Provided Compared Attributes"
table of Attachment A). The document priority is the order provided by the Company, which is listed in the "Source Document(s)"
column in Attachment A, with the highest priority document listed first.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B. We recomputed the Recomputed Attributes in the Data File using (i) the corresponding information contained
in the Data File, (ii) the Calculation Methodology, and (iii) the Instructions.

We found such information to be in agreement without exception.

We were engaged by the Company to perform this agreed-upon procedures engagement. We conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants, which involves us performing the specific procedures agreed to and acknowledged above and reporting on findings based on performing those procedures. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the specified attributes in the Data File. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported.

We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.

![](kpmglogo2.jpg)

The procedures performed were applied based on the information included in the Data File and Provided Information, without verification or evaluation of such information by us; therefore, we express no opinion or any other form of assurance regarding (i) the reasonableness of the information provided to us by the Company, (ii) the physical existence of the Collateral Interests and related Mortgaged Properties, (iii) the reliability or accuracy of the Provided Information which was used in our procedures, or (iv) matters of legal interpretation.

The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the Collateral Interests to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing any such Collateral Interests being securitized, (iii) the compliance of the originator of the Collateral Interests with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Collateral Interests and related Mortgaged Properties that would be material to the likelihood that the issuer of the notes will pay interest and principal in accordance with applicable terms and conditions. The procedures performed were not intended to satisfy any criteria for due diligence published by the nationally recognized statistical rating organizations ("NRSROs").

The terms of our engagement are such that we have no responsibility to update this report because of events and circumstances that may subsequently occur.

This report is intended solely for the information and use of the Specified Parties. It is not intended to be and should not be used by any other person or entity, including investors or the NRSROs, who are not identified in the report as the Specified Parties but may have access to this report as required by law or regulation.

/s/ KPMG LLP

New York, New York <br> January 29, 2026

**ATTACHMENT A**

**COMPARED ATTRIBUTES**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Cross Collateralized and Cross Defaulted Loan Flag | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Property Address | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;City | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;State | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;County | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;Zip Code | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;Year Built | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;Year Renovated | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;Property Type | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Specific Property Type | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Number of Units | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, STR Report, Unit Mix Table |
| &nbsp;&nbsp;Unit of Measure | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, STR Report, Unit Mix Table |
| &nbsp;&nbsp;Occupancy (%) | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, STR Report, Unit Mix Table |
| &nbsp;&nbsp;Occupancy Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, STR Report, Unit Mix Table |
| &nbsp;&nbsp;Loan Purpose | &nbsp;&nbsp;Settlement Statement, Purchase and Sale Agreement |
| &nbsp;&nbsp;Note Date | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;First Payment Date | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Loan Commitment Original Balance ($) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Loan Initial Funded Amount ($) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Loan Commitment Cut-Off Date Balance ($) | &nbsp;&nbsp;Servicer Report, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Loan Cut-off Date Balance ($) | &nbsp;&nbsp;Servicer Report, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Future Funding Advance Conditions | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Loan Balloon Balance ($) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Junior Participation Cut-off Date Balance | &nbsp;&nbsp;Servicer Report, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Junior Participation Cut-off Date Future Funding Unfunded Balance ($) | &nbsp;&nbsp;Servicer Report, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Junior Participation Balloon Payment ($) | &nbsp;&nbsp;Servicer Report, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Rate Type | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Index | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Interest Accrual Basis | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Accrual Period | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Lookback Period | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Rounding Factor | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Time of Rounding (Before Spread, After Spread) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Rounding Direction | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Loan Margin | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Collateral Interest Margin | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Junior Participation Cut-off Date Margin | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Loan Index Floor | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Loan Index Cap Provider | &nbsp;&nbsp;Rate Cap Confirmation |
| &nbsp;&nbsp;Loan Index Cap Notional Amount | &nbsp;&nbsp;Rate Cap Confirmation |
| &nbsp;&nbsp;Loan Index Cap Termination Date | &nbsp;&nbsp;Rate Cap Confirmation |
| &nbsp;&nbsp;Loan Index Cap | &nbsp;&nbsp;Rate Cap Confirmation |
| &nbsp;&nbsp;Loan Margin Change (Y/N) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Loan Margin Change Description | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Amortization Type During Initial Term | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;ARD Loan (Y/N) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Initial Maturity Date or Anticipated Repayment Date | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Extension Options (Y/N) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Extension Options Description | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Amortization Type During Extensions | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Amortization Style | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Amortization Rate | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Amortization Basis | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;First Extension Period Requirements | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;First Extension Period (months) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;First Extension Cap | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;First Extension Fee (%) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Second Extension Period Requirements | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Second Extension Period (months) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Second Extension Cap | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Second Extension Fee (%) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Third Extension Period Requirements | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Third Extension Period (months) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Third Extension Cap | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Third Extension Fee (%) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Fourth Extension Period Requirements | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Fourth Extension Period (months) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Fourth Extension Cap | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Fourth Extension Fee (%) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Exit Fee % | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Exit Fee Balance | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Fully Extended Maturity Date | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Future Debt Permitted (Y/N) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Permitted Future Debt Type | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Grace Period Default (Days) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Grace Period Late (Days) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Initial Prepayment Provision | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Remaining Call Protection (Cut-off Date) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Original Yield Maintenance or Minimum Interest Term | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Rate for Prepayment Protection | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Partial Release and/or Partial Prepayment (Y/N) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Lien Position | &nbsp;&nbsp;Title Policy |
| &nbsp;&nbsp;Recourse | &nbsp;&nbsp;Guaranties, Enviromental Indemnity, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Recourse Provisions | &nbsp;&nbsp;Guaranties, Enviromental Indemnity, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Recourse Carveout Guarantor | &nbsp;&nbsp;Guaranties, Enviromental Indemnity, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Borrower | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Sponsor | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents, Sponsor Schedule |
| &nbsp;&nbsp;Affiliated Sponsor (Y/N) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents, Sponsor Schedule |
| &nbsp;&nbsp;Tenants-in-common (Y/N) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents, TIC Agreement |
| &nbsp;&nbsp;Ownership Interest | &nbsp;&nbsp;Title Policy |
| &nbsp;&nbsp;Ground Lease (Y/N) | &nbsp;&nbsp;Ground Lease, Estoppel |
| &nbsp;&nbsp;Annual Ground Lease Payment ($) | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;Ground Lease Initial Expiration Date | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;Ground Lease Extension (Y/N) | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;# of Ground Lease Extension Options | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;Ground Lease Expiration Date with Extensions | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;Lockbox Type | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents, DACA Agreement |
| &nbsp;&nbsp;Cash Management Type | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents, Cash Management Agreement |
| &nbsp;&nbsp;Cash Management Trigger Event | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents, Cash Management Agreement |
| &nbsp;&nbsp;Tax Escrow (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Tax Escrow (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Tax Escrow (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Springing Tax Escrow Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Insurance Escrow (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Insurance Escrow (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Insurance Escrow (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Springing Insurance Escrow Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Replacement Reserve (Upfront)($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Replacement Reserve (Cut-off Date)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Replacement Reserve (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Replacement Reserve Cap($) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Springing Replacement Reserve Description | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;TI/LC Reserve (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;TI/LC Reserve (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;TI/LC Reserve (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;TI/LC Reserve Cap($) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Springing TI/LC Reserve Description | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Environmental Reserve (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Environmental Reserve (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Upfront Engineering/Deferred Maintenance Escrow (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Upfront Engineering/Deferred Maintenance Escrow (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Debt Service Reserve (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Debt Service Reserve (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Debt Service Reserve (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Debt Service Reserve Cap($) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Springing Debt Service Reserve Description | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves (Upfront)($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves (Cut-Off Date)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves Cap ($) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves Description | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves 2 (Upfront)($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Other Reserves 2 (Cut-Off Date)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves 2 (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves 2 Cap ($) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Other Reserves 2 Description | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Third Most Recent As Of Period | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Third Most Recent Revenues | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Third Most Recent Expenses | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Third Most Recent NOI | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Third Most Recent NCF | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent As Of Period | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent Revenues | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent Expenses | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent NOI | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent NCF | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent As Of Period | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent Revenues | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent Expenses | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent NOI | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent NCF | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Occupancy (%) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Revenues ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Expenses ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Underwritten NOI ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Reserves ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten NCF ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized Occupancy (%) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized Revenues ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized Expenses ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized NOI ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized Reserves ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized NCF ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized Occupancy (%) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized Revenues ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized Expenses ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized NOI ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized Reserves ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized NCF ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Engineering Report Date | &nbsp;&nbsp;Engineering Report |
| &nbsp;&nbsp;Environmental Report Date (Phase I) | &nbsp;&nbsp;Phase I Environmental Report |
| &nbsp;&nbsp;Environmental Report Date (Phase II) | &nbsp;&nbsp;Phase II Environmental Report |
| &nbsp;&nbsp;Environmental Insurance (Y/N) | &nbsp;&nbsp;Insurance Certificate |
| &nbsp;&nbsp;Seismic Report Date | &nbsp;&nbsp;Seismic Report |
| &nbsp;&nbsp;Seismic PML % | &nbsp;&nbsp;Seismic Report, Engineering Report |
| &nbsp;&nbsp;Seismic Insurance Obtained if PML ≥ 20% (Y/N) | &nbsp;&nbsp;Insurance Certificate, Seismic Report, Engineering Report |
| &nbsp;&nbsp;Subordinate Debt (Y/N) | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Subordinate Debt Type | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Subordinate Debt Margin | &nbsp;&nbsp;Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Subordinate Debt Cut-off Date Balance ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;As-Is Appraisal Valuation Date | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Appraisal Firm | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;As-Is Appraised Value ($) | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Stabilized Appraised Value ($) | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Appraisal Anticipated Stabilization Date | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;USPAP Appraisal (Y/N) | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;FIRREA Appraisal (Y/N) | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Single-Tenant (Y/N) | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll |
| &nbsp;&nbsp;Property Manager | &nbsp;&nbsp;Management Agreement, Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, Loan Modification Documents |
| &nbsp;&nbsp;Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;2nd Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;2nd Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;2nd Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;3rd Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;3rd Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;3rd Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;4th Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;4th Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;4th Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;5th Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;5th Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;5th Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |

---

**PROVIDED COMPARED ATTRIBUTES**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Collateral Interest Number | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest Type | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest Status | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest / Property Flag | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;# of Properties | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest/Property Name | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Pari Passu Balance in Other Securitization | &nbsp;&nbsp;Provided by the Company |

---

**ATTACHMENT B**

**RECOMPUTED ATTRIBUTES**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Loan Commitment Original Balance / Unit ($) | &nbsp;&nbsp;Loan Commitment Original Balance ($) divided by Number of Units |
| &nbsp;&nbsp;Loan Initial Unfunded Future Funding Amount ($) | &nbsp;&nbsp;Loan Commitment Original Balance ($) minus Loan Initial Funded Amount ($) |
| &nbsp;&nbsp;Loan Cut-off Date Balance / Unit ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) divided by Number of Units |
| &nbsp;&nbsp;Loan Future Funding Participation Cut-off Date Unfunded Balance ($) | &nbsp;&nbsp;Loan Commitment Cut-Off Date Balance ($) minus Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Loan Balloon Balance / Unit ($) | &nbsp;&nbsp;Loan Balloon Balance ($) divided by Number of Units |
| &nbsp;&nbsp;Loan Annual Debt Service Payment (IO) ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) multiplied by Loan Cut-off Date Interest Rate, multiplied by 365/360 |
| &nbsp;&nbsp;Loan Annual Debt Service Payment (P&I) ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) multiplied by Loan Cut-off Date Interest Rate, multiplied by 365/360 |
| &nbsp;&nbsp;Loan Annual Debt Service Payment (Cap) ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) multiplied by Loan Rate Cap, multiplied by 365/360 |
| &nbsp;&nbsp;Collateral Interest Future Funding Participation Cut-off Date Unfunded Balance ($) | &nbsp;&nbsp;Set to equal Loan Future Funding Participation Cut-off Date Unfunded Balance ($) |
| &nbsp;&nbsp;Aggregate Collateral Interest Cut-off Date Balance % | &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) divided by the aggregate sum of Collateral Interest Cut-off Date Balance ($) of all Collateral Interests |
| &nbsp;&nbsp;Collateral Interest Balloon Balance ($) | &nbsp;&nbsp;Set to equal Collateral Interest Cut-off Date Balance ($) |
| &nbsp;&nbsp;Collateral Interest Annual Debt Service Payment (IO) ($) | &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) multiplied by Collateral Interest Cut-off Date Interest Rate, multiplied by 365/360 |
| &nbsp;&nbsp;Collateral Interest Annual Debt Service Payment (P&I) ($) | &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) multiplied by Collateral Interest Cut-off Date Interest Rate, multiplied by 365/360 |
| &nbsp;&nbsp;Collateral Interest Annual Debt Service Payment (Cap) ($) | &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) multiplied by Collateral Interest Rate Cap, multiplied by 365/360 |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Pari Passu Funded Amount Not in Other Securitizations | &nbsp;&nbsp;Loan Cut-off Date Balance ($) minus the sum of i) Collateral Interest Cut-off Date Balance ($),ii) Pari Passu Balance in Other Securitization and iii) Junior Participation Cut-off Date Balance |
| &nbsp;&nbsp;Loan Cut-off Date Interest Rate | &nbsp;&nbsp;The sum of the Loan Margin and Index Rate Assumption rounded by the respective Rounding Factor subject to Loan Rate Floor |
| &nbsp;&nbsp;Loan Rate Floor | &nbsp;&nbsp;Loan Margin plus Loan Index Floor |
| &nbsp;&nbsp;Loan Rate Cap | &nbsp;&nbsp;Loan Margin plus Loan Index Cap |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Interest Rate | &nbsp;&nbsp;The sum of the Collateral Interest Margin and Index Rate Assumption rounded by the respective Rounding Factor subject to Loan Rate Floor |
| &nbsp;&nbsp;Collateral Interest Rate Floor | &nbsp;&nbsp;Collateral Interest Margin plus Loan Index Floor |
| &nbsp;&nbsp;Collateral Interest Rate Cap | &nbsp;&nbsp;Collateral Interest Margin plus Loan Index Cap |
| &nbsp;&nbsp;Junior Participation Cut-off Date Interest Rate | &nbsp;&nbsp;The sum of the Junior Participation Cut-off Date Margin and Index Rate Assumption rounded by the respective rounding factor subject to Junior Participation Rate Floor |
| &nbsp;&nbsp;Junior Participation Rate Floor | &nbsp;&nbsp;Junior Participation Cut-off Date Margin plus junior participation index floor as sourced from the Loan Agreement, Mezzanine Loan Agreement, Amended Loan Agreement, Amended Mezzanine Loan Agreement, or Loan Modification Documents |
| &nbsp;&nbsp;Junior Participation Rate Cap | &nbsp;&nbsp;Junior Participation Cut-off Date Margin plus junior participation index cap as sourced from the Rate Cap Confirmation |
| &nbsp;&nbsp;Initial IO Period | &nbsp;&nbsp;For all loans for which Amortization Type During Initial Term is Interest Only, number of payments between and including the First Payment Date and the Initial Maturity Date or Anticipated Repayment Date |
| &nbsp;&nbsp;Initial IO Period (Remaining) | &nbsp;&nbsp;Initial IO Period minus Seasoning (months) |
| &nbsp;&nbsp;Original Loan Term (Initial) | &nbsp;&nbsp;Number of payments between and including the First Payment Date and Initial Maturity Date or Anticipated Repayment Date |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Original Loan Term (Remaining) | &nbsp;&nbsp;Original Loan Term (Initial) minus Seasoning (months) |
| &nbsp;&nbsp;Seasoning (months) | &nbsp;&nbsp;Number of payments between and including the First Payment Date and Cut-off Date, subject to a minimum of 0 |
| &nbsp;&nbsp;First Extension Floor | &nbsp;&nbsp;Equals the Loan Index Floor |
| &nbsp;&nbsp;First Extension Fee | &nbsp;&nbsp;First Extension Fee (%) multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Second Extension Floor | &nbsp;&nbsp;Equals the Loan Index Floor |
| &nbsp;&nbsp;Second Extension Fee | &nbsp;&nbsp;Second Extension Fee (%) multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Third Extension Floor | &nbsp;&nbsp;Equals the Loan Index Floor |
| &nbsp;&nbsp;Third Extension Fee | &nbsp;&nbsp;Third Extension Fee (%) multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Fourth Extension Floor | &nbsp;&nbsp;Equals the Loan Index Floor |
| &nbsp;&nbsp;Fourth Extension Fee | &nbsp;&nbsp;Fourth Extension Fee (%) multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Exit Fee ($) | &nbsp;&nbsp;Exit Fee % multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Fully Extended IO Period (Initial) | &nbsp;&nbsp;Equals the Fully Extended Loan Term (Initial) |
| &nbsp;&nbsp;Fully Extended IO Period (Remaining) | &nbsp;&nbsp;Equals the Fully Extended Loan Term (Remaining) |
| &nbsp;&nbsp;Fully Extended Loan Term (Initial) | &nbsp;&nbsp;Number of payments between and including the First Payment Date and Fully Extended Maturity Date |
| &nbsp;&nbsp;Fully Extended Loan Term (Remaining) | &nbsp;&nbsp;Fully Extended Loan Term (Initial) minus Seasoning (months) |
| &nbsp;&nbsp;Loan Most Recent NOI DSCR | &nbsp;&nbsp;Most Recent NOI divided by the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Loan Most Recent NCF DSCR | &nbsp;&nbsp;Most Recent NCF divided by the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) |
| &nbsp;&nbsp;Cut-off Date Loan Most Recent NOI Debt Yield | &nbsp;&nbsp;Most Recent NOI divided by Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Cut-off Date Loan Most Recent NCF Debt Yield | &nbsp;&nbsp;Most Recent NCF divided by Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Collateral Interest Most Recent NOI DSCR | &nbsp;&nbsp;Set to equal Loan Most Recent NOI DSCR |
| &nbsp;&nbsp;Collateral Interest Most Recent NCF DSCR | &nbsp;&nbsp;Set to equal Loan Most Recent NCF DSCR |
| &nbsp;&nbsp;Cut-off Date Collateral Interest Most Recent NOI Debt Yield | &nbsp;&nbsp;Set to equal Cut-off Date Loan Most Recent NOI Debt Yield |
| &nbsp;&nbsp;Cut-off Date Collateral Interest Most Recent NCF Debt Yield | &nbsp;&nbsp;Set to equal Cut-off Date Loan Most Recent NCF Debt Yield |
| &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NOI DSCR | &nbsp;&nbsp;Underwritten NOI ($) divided by the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) |
| &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NCF DSCR | &nbsp;&nbsp;Underwritten NCF ($) divided by the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) |
| &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NOI Debt Yield | &nbsp;&nbsp;Underwritten NOI ($) divided by Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NCF Debt Yield | &nbsp;&nbsp;Underwritten NCF ($) divided by Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance Underwritten NOI DSCR | &nbsp;&nbsp;Set to equal Loan Cut-off Date Balance Underwritten NOI DSCR |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance Underwritten NCF DSCR | &nbsp;&nbsp;Set to equal Loan Cut-off Date Balance Underwritten NCF DSCR |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance Underwritten NOI Debt Yield | &nbsp;&nbsp;Set to equal Loan Cut-off Date Balance Underwritten NOI Debt Yield |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance Underwritten NCF Debt Yield | &nbsp;&nbsp;Set to equal Loan Cut-off Date Balance Underwritten NCF Debt Yield |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Fully Funded Loan Underwritten Stabilized NOI DSCR | &nbsp;&nbsp;Underwritten Stabilized NOI ($) divided by the product of (i) the lesser of a) Loan Cut-off Date Interest Rate and b) Loan Rate Cap, (ii) Loan Balloon Balance ($), and multiplied by 365/360, except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Balloon Balance ($). |
| &nbsp;&nbsp;Fully Funded Loan Underwritten Stabilized NCF DSCR | &nbsp;&nbsp;Underwritten Stabilized NCF ($) divided by the product of (i) the lesser of a) Loan Cut-off Date Interest Rate and b) Loan Rate Cap, (ii) Loan Balloon Balance ($), and multiplied by 365/360, except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Balloon Balance ($). |
| &nbsp;&nbsp;Fully Funded Loan Underwritten Stabilized NOI Debt Yield | &nbsp;&nbsp;Underwritten Stabilized NOI ($) divided by Loan Balloon Balance ($), except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Balloon Balance ($). |
| &nbsp;&nbsp;Fully Funded Loan Underwritten Stabilized NCF Debt Yield | &nbsp;&nbsp;Underwritten Stabilized NCF ($) divided by Loan Balloon Balance ($), except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Balloon Balance ($). |
| &nbsp;&nbsp;Collateral Interest Underwritten Stabilized NOI DSCR | &nbsp;&nbsp;Set to equal Fully Funded Loan Underwritten Stabilized NOI DSCR |
| &nbsp;&nbsp;Collateral Interest Underwritten Stabilized NCF DSCR | &nbsp;&nbsp;Set to equal Fully Funded Loan Underwritten Stabilized NCF DSCR |
| &nbsp;&nbsp;Collateral Interest Underwritten Stabilized NOI Debt Yield | &nbsp;&nbsp;Set to equal Fully Funded Loan Underwritten Stabilized NOI Debt Yield |
| &nbsp;&nbsp;Collateral Interest Underwritten Stabilized NCF Debt Yield | &nbsp;&nbsp;Set to equal Fully Funded Loan Underwritten Stabilized NCF Debt Yield |
| &nbsp;&nbsp;Fully Funded Loan Appraisal Stabilized NOI DSCR | &nbsp;&nbsp;Appraisal Stabilized NOI ($) divided by the product of (i) the lesser of a) Loan Cut-off Date Interest Rate and b) Loan Rate Cap, (ii) Loan Balloon Balance ($), and multiplied by 365/360, except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Balloon Balance ($). |
| &nbsp;&nbsp;Fully Funded Loan Appraisal Stabilized NCF DSCR | &nbsp;&nbsp;Appraisal Stabilized NCF ($) divided by the product of (i) the lesser of a) Loan Cut-off Date Interest Rate and b) Loan Rate Cap, (ii) Loan Balloon Balance ($), and multiplied by 365/360, except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Balloon Balance ($). |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Fully Funded Loan Appraisal Stabilized NOI Debt Yield | &nbsp;&nbsp;Appraisal Stabilized NOI ($) divided by Loan Balloon Balance ($), except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Balloon Balance ($). |
| &nbsp;&nbsp;Fully Funded Loan Appraisal Stabilized NCF Debt Yield | &nbsp;&nbsp;Appraisal Stabilized NCF ($) divided by Loan Balloon Balance ($), except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Balloon Balance ($). |
| &nbsp;&nbsp;Collateral Interest Appraisal Stabilized NOI DSCR | &nbsp;&nbsp;Set to equal Fully Funded Loan Appraisal Stabilized NOI DSCR |
| &nbsp;&nbsp;Collateral Interest Appraisal Stabilized NCF DSCR | &nbsp;&nbsp;Set to equal Fully Funded Loan Appraisal Stabilized NCF DSCR |
| &nbsp;&nbsp;Collateral Interest Appraisal Stabilized NOI Debt Yield | &nbsp;&nbsp;Set to equal Fully Funded Loan Appraisal Stabilized NOI Debt Yield |
| &nbsp;&nbsp;Collateral Interest Appraisal Stabilized NCF Debt Yield | &nbsp;&nbsp;Set to equal Fully Funded Loan Appraisal Stabilized NCF Debt Yield |
| &nbsp;&nbsp;Subordinate Debt Interest Rate | &nbsp;&nbsp;The sum the Subordinate Debt Margin and Index Rate Assumption rounded by the rounding factor and subject to interest rate floor |
| &nbsp;&nbsp;Total Debt Cut-off Date Balance ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) plus Subordinate Debt Cut-off Date Balance ($) |
| &nbsp;&nbsp;Total Debt Cut-off Date As-Is LTV | &nbsp;&nbsp;Total Debt Cut-off Date Balance ($) divided by As-Is Appraised Value ($) |
| &nbsp;&nbsp;Total Debt Cut-off Date UW NCF DSCR | &nbsp;&nbsp; Underwritten NCF ($) divided by the sum of the lesser of<br> (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) and the product of (a) Subordinate Debt Cut-off Date Balance ($), (b) Subordinate Debt Interest Rate, multiplied by 365/360, and subject to any mezzanine interest rate cap in place |
| &nbsp;&nbsp;Total Debt Cut-off Date UW NOI DY | &nbsp;&nbsp;Underwritten NOI ($) divided by Total Debt Cut-off Date Balance ($) |
| &nbsp;&nbsp;Loan Cut-off Date As-Is LTV Ratio | &nbsp;&nbsp;Loan Cut-off Date Balance ($) divided by As-Is Appraised Value ($) |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Loan Commitment Maturity Date Stabilized LTV Ratio | &nbsp;&nbsp;Loan Commitment Cut-Off Date Balance ($) divided by Stabilized Appraised Value ($), except for collateral interest "Project Nexus," which is calculated using the aggregate sum of the related properties' Loan Commitment Cut-Off Date Balance ($). |
| &nbsp;&nbsp;Collateral Interest Cut-off Date As-Is LTV Ratio | &nbsp;&nbsp;Set to equal Loan Cut-off Date As-Is LTV Ratio |
| &nbsp;&nbsp;Collateral Interest Commitment Maturity Date Stabilized LTV Ratio | &nbsp;&nbsp;Set to equal Loan Commitment Maturity Date Stabilized LTV Ratio |
| &nbsp;&nbsp;Largest Tenant Square Feet % | &nbsp;&nbsp;Largest Tenant Square Feet divided by Number of Units |
| &nbsp;&nbsp;2nd Largest Tenant Square Feet % | &nbsp;&nbsp;2nd Largest Tenant Square Feet divided by Number of Units |
| &nbsp;&nbsp;3rd Largest Tenant Square Feet % | &nbsp;&nbsp;3rd Largest Tenant Square Feet divided by Number of Units |
| &nbsp;&nbsp;4th Largest Tenant Square Feet % | &nbsp;&nbsp;4th Largest Tenant Square Feet divided by Number of Units |
| &nbsp;&nbsp;5th Largest Tenant Square Feet % | &nbsp;&nbsp;5th Largest Tenant Square Feet divided by Number of Units |

---

**ATTACHMENT C**

**INSTRUCTIONS**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. For those Compared Attributes or Recomputed Attributes with the Source Document or Instruction

indicated as "Provided by the Company" we were instructed by the Company to assume the attribute is

accurate and not perform any procedure.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. We were instructed by the Company to follow the instructions listed below pertaining to the applicable
Collateral Interests and Mortgaged Properties and Compared Attributes or Recomputed Attribute(s):

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**Collateral Interest/Property Name(s)** | &nbsp;&nbsp;**Compared Attribute(s) or Recomputed Attribute(s)** | &nbsp;&nbsp;**Company Instruction** |
| &nbsp;&nbsp;900 Vermont, The Florian, Village Apartments, Ironworks on Fox, Project Nexus, 1457 North Main Street, The Hanley, Eastern US Self-Storage Portfolio | &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NOI DSCR | &nbsp;&nbsp;Set to 1.00x |
| &nbsp;&nbsp;900 Vermont, The Florian, Village Apartments, Ironworks on Fox, Project Nexus, 1457 North Main Street, The Hanley, Eastern US Self-Storage Portfolio | &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NCF DSCR | &nbsp;&nbsp;Set to 1.00x |
| &nbsp;&nbsp;900 Vermont, The Florian, Village Apartments, Ironworks on Fox, Project Nexus, 1457 North Main Street, The Hanley, Eastern US Self-Storage Portfolio | &nbsp;&nbsp;Total Debt Cut-off Date UW NCF DSCR | &nbsp;&nbsp;Set to 1.00x |

---