# EDGAR Filing Document

**Accession Number:** 0001258361
**File Stem:** 0001539497-26-000111
**Filing Date:** 2026-1
**Character Count:** 49767
**Document Hash:** 53b87c798b8d1240a94731b83025786f
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001539497-26-000111.hdr.sgml**: 20260121

**ACCESSION NUMBER**: 0001539497-26-000111

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

**PUBLIC DOCUMENT COUNT**: 4

**CONFORMED PERIOD OF REPORT**: 20260121

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

**FILED AS OF DATE**: 20260121

**DATE AS OF CHANGE**: 20260121

**ABS RULE**: RULE-15GA2

**REGISTERED ENTITY**: N

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CITIGROUP COMMERCIAL MORTGAGE SECURITIES INC
- **CENTRAL INDEX KEY:** 0001258361
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 861073506
- **STATE OF INCORPORATION:** DE

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act
- **SEC FILE NUMBER:** 025-00521
- **FILM NUMBER:** 26548748

**BUSINESS ADDRESS:**
- **STREET 1:** 390 GREENWICH STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10013
- **BUSINESS PHONE:** 2128165343

**MAIL ADDRESS:**
- **STREET 1:** 390 GREENWICH STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10013
**DEPOSITOR**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CITIGROUP COMMERCIAL MORTGAGE SECURITIES INC
- **CENTRAL INDEX KEY:** 0001258361
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 861073506
- **STATE OF INCORPORATION:** DE

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

**BUSINESS ADDRESS:**
- **STREET 1:** 390 GREENWICH STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10013
- **BUSINESS PHONE:** 2128165343

**MAIL ADDRESS:**
- **STREET 1:** 390 GREENWICH STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10013
**SECURITIZER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CITIGROUP COMMERCIAL MORTGAGE SECURITIES INC
- **CENTRAL INDEX KEY:** 0001258361
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 861073506
- **STATE OF INCORPORATION:** DE

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act
- **SEC FILE NUMBER:** 025-00521

**BUSINESS ADDRESS:**
- **STREET 1:** 390 GREENWICH STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10013
- **BUSINESS PHONE:** 2128165343

**MAIL ADDRESS:**
- **STREET 1:** 390 GREENWICH STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10013

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM ABS-15G**

**ASSET-BACKED SECURITIZER**

**REPORT PURSUANT TO SECTION 15G OF**

**THE SECURITIES EXCHANGE ACT OF 1934**

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

___ 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) [_]

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<u>X</u> Rule 15Ga-2 under the Exchange Act (17 CFR 240.15Ga-2)

Central Index Key Number of depositor: 0001258361

CSTL Commercial Mortgage Trust 2026-GATE3<br> (Exact name of issuing entity as specified in its charter)

Central Index Key Number of issuing entity: Not applicable

Central Index Key Number of underwriter: Not applicable

<u>Richard Simpson, Citigroup Commercial Mortgage Securities Inc., (212) 816-5343</u> <br> Name and telephone number, including area code, of the person to contact in connection with this filing

**PART II – 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 21, 2026, which was obtained by the depositor, attached as Exhibit 99.1 to this Form ABS-15G.

**Item 2.02 Findings and Conclusions of a Third Party Due Diligence Report Obtained by the Underwriter.**

Not Applicable

**Exhibits.**

99.1 Independent Accountants' Agreed-Upon Procedures Report, dated January 21, 2026.

**SIGNATURES**

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 21, 2026

Citigroup Commercial Mortgage Securities Inc.

(Depositor)

---

| | |
|:---|:---|
| /s/ Richard Simpson | /s/ Richard Simpson |
| Name: | Richard Simpson |
| Title: | President |

---

**EXHIBIT INDEX**

Exhibit Number Description <br>Exhibit 99.1 Independent Accountants' Agreed-Upon Procedures Report, dated January 21, 2026

## 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**

Citigroup Commercial Mortgage Securities Inc.<br> Citi Real Estate Funding Inc.<br> (together, the "Company")<br> Citigroup Global Markets Inc.<br> Performance Trust Capital Partners, LLC<br> (collectively, the "Specified Parties"):

Re: CSTL Commercial Mortgage Trust 2026-GATE3 – Data File Procedures

We have performed the procedures described below on the specified attributes in an electronic data file entitled "CSTL 2026-GATE3 Accounting Tape.xlsx" provided by the Company on January 21, 2026 (the "Data File"), containing information on one mortgage loan (the "Mortgage Loan") and 13 related properties (the "Properties") as of February 6, 2026 (the "Cut-off Date"), which we were informed is intended to be included as collateral in the offering by CSTL Commercial Mortgage Trust 2026-GATE3, Commercial Mortgage Pass-Through Certificates, Series 2026-GATE3 (the "Certificates"). 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:

· 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.

· 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.

· The term "reporting threshold" means that dollar amounts and percentages were within $1.00 and 0.1%, respectively.

· The term "Provided by the Company", when used in the "Source Document(s)" column of Attachment A, means we
were instructed by the Company to assume the attribute is accurate and not perform any procedure.

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

![](kpmglogo2.jpg)

· The term "Loan Files"
means the electronic copies of source documents provided by the Company and listed in Attachment A. Where the term "Draft"
is used, it means source documents provided by the Company and listed in Attachment A are in draft form and are not executed with signatures
as of the date of this report. We make no representation regarding the validity or accuracy of any of the source documents.

· 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.

· 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.

· 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.

· The term "Provided Information" means the Cut-off Date, Loan Files, and Calculation Methodology.

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 and the associated findings are as follows:

A. For the Mortgage Loan and Properties included in the Data File, we compared the Compared Attributes in the Data File (except for those
with "Provided by the Company" in the "Source Document(s)" column of Attachment A) to the corresponding information
included in the Loan Files. 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, constituted an exception, except
for those Compared Attributes with "Provided by the Company" in the "Source Document(s)" column of Attachment
A. The document priority is the order provided by the Company, which is listed in the "Source Document(s)" column of Attachment
A, with the highest priority document listed first.

B. For the Mortgage Loan and Properties included in the Data File, we recomputed the Recomputed Attributes in the Data File using (i)
the corresponding information contained in the Data File, and (ii) the Calculation Methodology.

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 Mortgage Loan and related 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 Mortgage Loan to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing the Mortgage Loan being securitized, (iii) the compliance of the originator of the Mortgage Loan with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Mortgage Loan and related Properties that would be material to the likelihood that the issuer of the Certificates will pay interest and principal in accordance with applicable terms and conditions. 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 21, 2026

ATTACHMENT A

**COMPARED ATTRIBUTES**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Property ID | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Property Rank | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Property Name | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Property Type | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;Property Sub-Type | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;Address | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;City | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;County | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;State | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;Zip | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;Market | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Submarket | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Year Built | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;Year Renovated | &nbsp;&nbsp;Appraisal Report / Engineering Report |
| &nbsp;&nbsp;Total Units | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Unit of Measure | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total SF | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Occupied Units | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Occupancy (%) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Occupancy (%) Date | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rent per Unit | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Capital Expenditures Since Acquisition | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;LURA Identifier | &nbsp;&nbsp;Amended and Restated Land Use Restriction Agreement |
| &nbsp;&nbsp;Ownership Interest | &nbsp;&nbsp;Title Policy |
| &nbsp;&nbsp;Mortgage Loan Closing Date Balance | &nbsp;&nbsp;ALA Schedule |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Mortgage Loan Maturity Date Balance | &nbsp;&nbsp;ALA Schedule |
| &nbsp;&nbsp;Mezzanine Loan Closing Date Balance | &nbsp;&nbsp;ALA Schedule |
| &nbsp;&nbsp;Mezzanine Loan Maturity Date Balance | &nbsp;&nbsp;ALA Schedule |
| &nbsp;&nbsp;Individual Appraised Value Date | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Aggregate Individual Appraised Value | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Portfolio Appraised Value Date | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Portfolio Appraised Value | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Engineering Report Provider | &nbsp;&nbsp;Engineering Report |
| &nbsp;&nbsp;Engineering Report Date | &nbsp;&nbsp;Engineering Report |
| &nbsp;&nbsp;Environmental Report Provider | &nbsp;&nbsp;Environmental Report |
| &nbsp;&nbsp;Environmental Report Date | &nbsp;&nbsp;Environmental Report |
| &nbsp;&nbsp;Phase II Required? | &nbsp;&nbsp;Environmental Report |
| &nbsp;&nbsp;Seismic Zone | &nbsp;&nbsp;Seismic Report, Engineering Report |
| &nbsp;&nbsp;PML % | &nbsp;&nbsp;Seismic Report, Engineering Report |
| &nbsp;&nbsp;Origination Date | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Mortgage Loan Interest Rate | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Mezzanine Loan Interest Rate | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Interest Calculation (30/360 / Actual/360) | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Amort Type | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Grace Period | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;First Loan Payment Date | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Original Amortization Term (Months) | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Original IO Term (Months) | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Maturity Date | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Lockbox | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Cash Management Type | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Cash Management Trigger | &nbsp;&nbsp;Draft Loan Agreement |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Administrative Fee Rate (%) | &nbsp;&nbsp;Admin Fee Schedule |
| &nbsp;&nbsp;Prepayment Provision | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Partial Release Allowed? | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Property Release Description | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Initial Tax Escrow | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Ongoing Tax Escrow Monthly | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Tax Escrow Springing Conditions | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Initial Insurance Escrow | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Ongoing Insurance Escrow Monthly | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Insurance Escrow Springing Conditions | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Initial Immediate Repairs Escrow | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Initial CapEx Escrow | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Ongoing Cap Ex Escrow Monthly | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Cap Ex Escrow Springing Conditions | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Initial TI/LC Escrow | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Ongoing TI/LC Escrow Monthly | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;TI/LC Escrow Springing Conditions | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Initial Other Escrow | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Ongoing Other Escrow Monthly | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Ongoing Other Escrow Springing Condition | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;Other Escrow Description | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp;1-mile Demographics Population | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;1-mile Demographics Annual Population Growth | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;1-mile Demographics Average Household Income | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;3-mile Demographics Population | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;3-mile Demographics Annual Population Growth | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;3-mile Demographics Average Household Income | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;5-mile Demographics Population | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;5-mile Demographics Annual Population Growth | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;5-mile Demographics Average Household Income | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Current Rents UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Potential Income from Vacant Space UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Gross Potential Rent 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Gross Potential Rent 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Gross Potential Rent 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Gross Potential Rent October 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Gross Potential Rent October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Gross Potential Rent October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Gross Potential Rent October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Gross Potential Rent Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Gross Potential Rent UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Vacancy UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Concessions UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Bad Debt 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Bad Debt 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Bad Debt 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Bad Debt October 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Bad Debt October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Bad Debt October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Bad Debt October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Bad Debt Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Bad Debt UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Rental Income UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cable Income UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Parking Income 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Parking Income 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Parking Income 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Parking Income October 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Parking Income October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Parking Income October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Parking Income October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Parking Income Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Parking Income UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utility Reimbursements UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Laundry Income UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Income 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Income 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Income 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Income October 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Other Income October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Income October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Income October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Income Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Income UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Payroll UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities October 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Utilities October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Contract Services UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Marketing 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Marketing 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Marketing 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Marketing October 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Marketing October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Marketing October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Marketing October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Marketing Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Marketing UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Controllable Expenses UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees October 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Management Fees October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Non-Controllable Expenses 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Non-Controllable Expenses 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Non-Controllable Expenses 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Non-Controllable Expenses October 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Total Non-Controllable Expenses October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Non-Controllable Expenses October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Non-Controllable Expenses October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Non-Controllable Expenses Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Non-Controllable Expenses UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Reserves 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Reserves 2023 | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT A

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Reserves 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Reserves October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Reserves October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Reserves October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Reserves October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Reserves Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Reserves UW | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow October 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow October 2025 T-6 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow October 2025 T-3 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow October 2025 T-1 Annualized | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow Sponsor Year 1 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow UW | &nbsp;&nbsp;Underwriting File |

---

ATTACHMENT B

**RECOMPUTED ATTRIBUTES**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;% of Total Units | &nbsp;&nbsp;Total Units divided by the aggregate sum of Total Units |
| &nbsp;&nbsp;% of Total SF | &nbsp;&nbsp;Total SF divided by the aggregate sum of Total SF |
| &nbsp;&nbsp;Average Unit Size (SF) | &nbsp;&nbsp;Total SF divided by Total Units |
| &nbsp;&nbsp;Vacant Units | &nbsp;&nbsp;Total Units minus Occupied Units |
| &nbsp;&nbsp;Current Rent per Avg. SF | &nbsp;&nbsp;Current Rent per Unit divided by Average Unit Size (SF) |
| &nbsp;&nbsp;Capital Expenditures Since Acquisition per Unit | &nbsp;&nbsp;Capital Expenditures Since Acquisition divided by Total Units |
| &nbsp;&nbsp;Mortgage Loan Closing Date Balance per Unit | &nbsp;&nbsp;Mortgage Loan Closing Date Balance divided by Total Units |
| &nbsp;&nbsp;Mortgage Loan Closing Date Balance per SF | &nbsp;&nbsp;Mortgage Loan Closing Date Balance divided by Total SF |
| &nbsp;&nbsp;% of Mortgage Loan Closing Date Balance | &nbsp;&nbsp;Mortgage Loan Closing Date Balance divided by the aggregate sum of Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp;Mezzanine Loan Closing Date Balance per Unit | &nbsp;&nbsp;Mezzanine Loan Closing Date Balance divided by Total Units |
| &nbsp;&nbsp;Mezzanine Loan Closing Date Balance per SF | &nbsp;&nbsp;Mezzanine Loan Closing Date Balance divided by Total SF |
| &nbsp;&nbsp;% of Mezzanine Loan Closing Date Balance | &nbsp;&nbsp;Mezzanine Loan Closing Date Balance divided by the aggregate sum of Mezzanine Loan Closing Date Balance |
| &nbsp;&nbsp;Total Loan Closing Date Balance | &nbsp;&nbsp;Sum of Mortgage Loan Closing Date Balance and Mezzanine Loan Closing Date Balance |
| &nbsp;&nbsp;Total Loan Closing Date Balance per Unit | &nbsp;&nbsp;Total Loan Closing Date Balance divided by Total Units |
| &nbsp;&nbsp;Total Loan Closing Date Balance per SF | &nbsp;&nbsp;Total Loan Closing Date Balance divided by Total SF |
| &nbsp;&nbsp;% of Total Loan Closing Date Balance | &nbsp;&nbsp;Total Loan Closing Date Balance divided by the aggregate sum of Total Loan Closing Date Balance |

---

ATTACHMENT B

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Total Loan Maturity Date Balance | &nbsp;&nbsp;Sum of Mortgage Loan Maturity Date Balance and Mezzanine Loan Maturity Date Balance |
| &nbsp;&nbsp;Aggregate Individual Appraised Value per Unit | &nbsp;&nbsp;Aggregate Individual Appraised Value divided by Total Units |
| &nbsp;&nbsp;Aggregate Individual Appraised Value per SF | &nbsp;&nbsp;Aggregate Individual Appraised Value divided by Total SF |
| &nbsp;&nbsp;Portfolio Appraised Value per Unit | &nbsp;&nbsp;Portfolio Appraised Value divided by Total Units |
| &nbsp;&nbsp;Portfolio Appraised Value per SF | &nbsp;&nbsp;Portfolio Appraised Value divided by Total SF |
| &nbsp;&nbsp;Portfolio Appraised Value Premium | &nbsp;&nbsp;Portfolio Appraised Value minus Aggregate Individual Appraised Value, divided by Aggregate Individual Appraised Value |
| &nbsp;&nbsp;Monthly Mortgage Loan Debt Service Payment | &nbsp;&nbsp;Annual Mortgage Loan Debt Service Payment divided by 12 |
| &nbsp;&nbsp;Annual Mortgage Loan Debt Service Payment | &nbsp;&nbsp;Product of (i) Mortgage Loan Closing Date Balance, (ii) Mortgage Loan Interest Rate, and (iii) 365/360 |
| &nbsp;&nbsp;Monthly Mezzanine Loan Debt Service Payment | &nbsp;&nbsp;Annual Mezzanine Loan Debt Service Payment divided by 12 |
| &nbsp;&nbsp;Annual Mezzanine Loan Debt Service Payment | &nbsp;&nbsp;Product of (i) Mezzanine Loan Closing Date Balance, (ii) Mezzanine Loan Interest Rate, and (iii) 365/360 |
| &nbsp;&nbsp;Monthly Total Loan Debt Service Payment | &nbsp;&nbsp;Annual Total Loan Debt Service Payment divided by 12 |
| &nbsp;&nbsp;Annual Total Loan Debt Service Payment | &nbsp;&nbsp;Sum of Annual Mortgage Loan Debt Service Payment and Annual Mezzanine Loan Debt Service Payment |
| &nbsp;&nbsp;Seasoning | &nbsp;&nbsp;Number of payments between and including the First Loan Payment Date and the Cut-off Date, subject to a minimum of 0 |
| &nbsp;&nbsp;Original Term to Maturity (Months) | &nbsp;&nbsp;Number of payments between and including First Loan Payment Date and Maturity Date |
| &nbsp;&nbsp;Remaining Term to Maturity (Months) | &nbsp;&nbsp;Original Term to Maturity (Months) minus Seasoning |
| &nbsp;&nbsp;Remaining Amortization Term (Months) | &nbsp;&nbsp;If Original Amortization Term (Months) equals 0, set to 0. |

---

ATTACHMENT B

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp;Remaining IO Term (Months) | &nbsp;&nbsp;Original IO Term (Months) minus Seasoning |
| &nbsp;&nbsp;Mortgage Loan Closing Date LTV (Aggregate Individual Values) | &nbsp;&nbsp;Mortgage Loan Closing Date Balance divided by Aggregate Individual Appraised Value |
| &nbsp;&nbsp;Mortgage Loan Balloon LTV (Aggregate Individual Values) | &nbsp;&nbsp;Mortgage Loan Maturity Date Balance divided by Aggregate Individual Appraised Value |
| &nbsp;&nbsp;Mortgage Loan Closing Date LTV (Portfolio Appraised Value) | &nbsp;&nbsp;Mortgage Loan Closing Date Balance divided by Portfolio Appraised Value |
| &nbsp;&nbsp;Mortgage Loan Balloon LTV (Portfolio Appraised Value) | &nbsp;&nbsp;Mortgage Loan Maturity Date Balance divided by Portfolio Appraised Value |
| &nbsp;&nbsp;Total Loan Closing Date LTV (Aggregate Individual Values) | &nbsp;&nbsp;Total Loan Closing Date Balance divided by Aggregate Individual Appraised Value |
| &nbsp;&nbsp;Total Loan Balloon LTV (Aggregate Individual Values) | &nbsp;&nbsp;Total Loan Maturity Date Balance divided by Aggregate Individual Appraised Value |
| &nbsp;&nbsp;Total Loan Closing Date LTV (Portfolio Appraised Value) | &nbsp;&nbsp;Total Loan Closing Date Balance divided by Portfolio Appraised Value |
| &nbsp;&nbsp;Total Loan Balloon LTV (Portfolio Appraised Value) | &nbsp;&nbsp;Total Loan Maturity Date Balance divided by Portfolio Appraised Value |
| &nbsp;&nbsp;Mortgage Loan UW NOI Debt Yield | &nbsp;&nbsp;Net Operating Income UW divided by Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp;Mortgage Loan UW NCF Debt Yield | &nbsp;&nbsp;Net Cash Flow UW divided by Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp;Total Loan UW NOI Debt Yield | &nbsp;&nbsp;Net Operating Income UW divided by Total Loan Closing Date Balance |
| &nbsp;&nbsp;Total Loan UW NCF Debt Yield | &nbsp;&nbsp;Net Cash Flow UW divided by Total Loan Closing Date Balance |
| &nbsp;&nbsp;Mortgage Loan UW NOI DSCR | &nbsp;&nbsp;Net Operating Income UW divided by Annual Mortgage Loan Debt Service Payment |
| &nbsp;&nbsp;Mortgage Loan UW NCF DSCR | &nbsp;&nbsp;Net Cash Flow UW divided by Annual Mortgage Loan Debt Service Payment |
| &nbsp;&nbsp;Total Loan UW NOI DSCR | &nbsp;&nbsp;Net Operating Income UW divided by Annual Total Loan Debt Service Payment |
| &nbsp;&nbsp;Total Loan UW NCF DSCR | &nbsp;&nbsp;Net Cash Flow UW divided by Annual Total Loan Debt Service Payment |

---