# EDGAR Filing Document

**Accession Number:** 0001258361
**File Stem:** 0001539497-25-002325
**Filing Date:** 2025-9
**Character Count:** 49714
**Document Hash:** 1418375d44f7a45bd6e513b445eac688
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001539497-25-002325.hdr.sgml**: 20250910

**ACCESSION NUMBER**: 0001539497-25-002325

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

**PUBLIC DOCUMENT COUNT**: 4

**CONFORMED PERIOD OF REPORT**: 20250910

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

**FILED AS OF DATE**: 20250910

**DATE AS OF CHANGE**: 20250910

**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:** 251306231

**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-l5G**

**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:<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) [_]

&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

BFLD Commercial Mortgage Trust 2025-5MW<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

Richard Simpson, Citigroup Commercial Mortgage Securities Inc., (212) 816-5343<br> ______________________________________________________________________________________

Name and telephone number, including area code, of the person to contact in connection with this filing<br>

**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 September 10, 2025, 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 September 10, 2025.

**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: September 10, 2025

Citigroup Commercial Mortgage Securities Inc.

(Depositor)

/s/ Richard Simpson

Name: Richard Simpson<br> Title: President

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**EXHIBIT INDEX**

Exhibit Number Description <br>Exhibit 99.1 Independent Accountants' Agreed-Upon Procedures Report, dated September 10, 2025.

## Exhibit 99.1

**Exhibit 99.1**

---

| | |
|:---|:---|
| ![](kpmglogo.jpg) |  |
|  | KPMG LLP<br> Suite 900<br> 8350 Broad Street<br> McLean, VA 22102 |

---

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

Citigroup Commercial Mortgage Securities Inc. <br> Citi Real Estate Funding Inc.

(together, the "Company") <br> Citigroup Global Markets Inc. <br> Bank of Montreal

BMO Capital Markets Corp.

Deutsche Bank AG, New York Branch <br> Deutsche Bank Securities Inc.

JPMorgan Chase Bank, National Association

J.P. Morgan Securities LLC

Societe Generale Financial Corporation <br> SG Americas Securities, LLC

ING Financial Markets LLC <br> (collectively, the "Specified Parties"):

Re: BFLD Commercial Mortgage Trust 2025-5MW – Data File Procedures

We have performed the procedures described below on the specified attributes in an electronic data file entitled "BFLD 2025-5MW_Accounting Tape_Final.xlsx" provided by the Company on September 10, 2025 (the "Data File"), containing information on one mortgage loan (the "Mortgage Loan") and one related property (the "Property") as of September 23, 2025 (the "Cut-off Date"), which we were informed is intended to be included as collateral in the offering by BFLD Commercial Mortgage Trust 2025-5MW, Commercial Mortgage Pass- Through Certificates, Series 2025-5MW (the "Certificates"). The Company is responsible for the specified attributes identified by the Company in the Data File.

On March 20, 2025, we issued an independent accountants' agreed-upon procedures report relating to certain information with respect to one mortgage loan and one related property. The Company informed us that Loan Files had been updated and the Cut-off Date had changed and requested that a new report be issued. The independent accountants' agreed-upon procedures report described herein supersedes the report issued on March 20, 2025. Furthermore, the specified parties are instructed to no longer use or rely upon the report issued on March 20, 2025.

The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet their 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.

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)

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 0.1%, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· 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.

&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. Where the term "Draft" is used, it means source documents provided by the Company and listed in the 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.

&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 "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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A. For the Mortgage Loan and Property 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 Specified Parties 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.

![](kpmglogo2.jpg)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B. For the Mortgage Loan and Property 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 and 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.

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 Property, (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 Property 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

McLean, Virginia<br> September 10, 2025

**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 |
| &nbsp;&nbsp;Property Sub-Type | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Address | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;City | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;County | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;State | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Zip | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Market | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Submarket | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Year Built | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp; <br>Year Renovated | &nbsp;&nbsp;website "https://www.brookfieldproperties.com/en/our- properties/five-manhattan-west-286/" |
| &nbsp;&nbsp; <br> Total NRA | &nbsp;&nbsp;Underwriting File, Space Breakdown Spreadsheet |
| &nbsp;&nbsp;Unit of Measure | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Occupancy (%) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Occupancy Date | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp; <br> % of NRA Leased to Investment Grade Tenants | &nbsp;&nbsp;Underwriting File, Investment Grade Tenants Indicator Document |
| &nbsp;&nbsp; <br> % of UW Gross Rent from Investment Grade Tenants | &nbsp;&nbsp;Underwriting File, Investment Grade Tenants Indicator Document |
| &nbsp;&nbsp;# of tenants | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;WA Lease Expiration Date | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;WA Lease Term Remaining | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Ownership Interest | &nbsp;&nbsp;Title Policy |
| &nbsp;&nbsp;Senior Mortgage Loan Trust Closing Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Senior Mortgage Loan Trust Maturity Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Senior Mortgage Loan Companion Closing Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Senior Mortgage Loan Companion Maturity Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Total Senior Mortgage Loan Closing Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Total Senior Mortgage Loan Maturity Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Junior Mortgage Loan Closing Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Junior Mortgage Loan Maturity Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Whole Mortgage Loan Closing Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Whole Mortgage Loan Maturity Date Balance | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Individual As-Is Appraised Value Date | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Individual As-Is 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;Draft Loan Agreement |
| &nbsp;&nbsp;Senior Mortgage Loan Coupon | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Junior Mortgage Loan Coupon | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Whole Mortgage Loan Coupon | &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 |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &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 |
| &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; <br> Initial Other Escrow | &nbsp;&nbsp;Draft Loan Agreement, 5MW - Unfunded Obligations Aug 2025.xlsx |
| &nbsp;&nbsp;Ongoing Other Escrow Monthly | &nbsp;&nbsp;Draft Loan Agreement |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Ongoing Other Escrow Springing Condition | &nbsp;&nbsp;Draft Loan Agreement |
| &nbsp;&nbsp; <br> Other Escrow Description | &nbsp;&nbsp;Draft Loan Agreement, 5MW - Unfunded Obligations Aug 2025.xlsx |
| &nbsp;&nbsp;Largest Tenant (by UW Gross Rent) Tenant Name | &nbsp;&nbsp;Underwriting File, Lease, Lease Abstract |
| &nbsp;&nbsp;Largest Tenant (by UW Gross Rent) Lease Exp. | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Largest Tenant (by UW Gross Rent) NRA | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Largest Tenant (by UW Gross Rent) % of NRA | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Largest Tenant (by UW Gross Rent) UW Base Rent | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Largest Tenant (by UW Gross Rent) UW Gross Rent | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;2nd Largest Tenant (by UW Gross Rent) Tenant Name | &nbsp;&nbsp;Underwriting File, Lease, Lease Abstract |
| &nbsp;&nbsp;2nd Largest Tenant (by UW Gross Rent) Lease Exp. | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;2nd Largest Tenant (by UW Gross Rent) NRA | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;2nd Largest Tenant (by UW Gross Rent) % of NRA | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;2nd Largest Tenant (by UW Gross Rent) UW Base Rent | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;2nd Largest Tenant (by UW Gross Rent) UW Gross Rent | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;3rd Largest Tenant (by UW Gross Rent) Tenant Name | &nbsp;&nbsp;Underwriting File, Lease, Lease Abstract |
| &nbsp;&nbsp;3rd Largest Tenant (by UW Gross Rent) Lease Exp. | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;3rd Largest Tenant (by UW Gross Rent) NRA | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;3rd Largest Tenant (by UW Gross Rent) % of NRA | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;3rd Largest Tenant (by UW Gross Rent) UW Base Rent | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;3rd Largest Tenant (by UW Gross Rent) UW Gross Rent | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent 2023 | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Base Rent 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Base Rent UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Rent Steps UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Credit Rent Steps UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue 2020 | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Total Rental Revenue 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Rental Revenue UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Recoveries UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Percentage Rent UW (In-Place) | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Other Revenue 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Other Revenue UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Effective Gross Income UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees 2021 | &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 |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Management Fees July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Management Fees UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;General & Administrative UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Repairs & Maintenance UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM 2021 | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;CAM 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;CAM UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Utilities UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Cleaning UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security 2018 | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Security 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Security UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;HVAC UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator July 2025 TTM | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Elevator Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Elevator UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Insurance UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Real Estate Taxes UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable 2022 | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Non-Reimbursable 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Non-Reimbursable UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Total Operating Expenses UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Operating Income UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's 2019 | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;TI/LC's 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;TI/LC's UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves 2021 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves 2022 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves 2023 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves 2024 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Replacement Reserves UW (In-Place) | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow 2018 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow 2019 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow 2020 | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow 2021 | &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 July 2025 TTM | &nbsp;&nbsp;Underwriting File |
| &nbsp;&nbsp;Net Cash Flow Sponsor 2025 Budget | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT A**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Source Document(s)** |
| &nbsp;&nbsp;Net Cash Flow UW (In-Place) | &nbsp;&nbsp;Underwriting File |

---

**ATTACHMENT B**

**RECOMPUTED ATTRIBUTES**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp; <br> Senior Mortgage Loan Trust Closing Date Balance per SF | &nbsp;&nbsp;Senior Mortgage Loan Trust Closing Date Balance divided by Total NRA |
| &nbsp;&nbsp; % of Senior Mortgage Loan Trust Closing Date Balance | &nbsp;&nbsp;Senior Mortgage Loan Trust Closing Date Balance divided by the aggregate sum of each Senior Mortgage Loan Trust Closing Date Balance |
| &nbsp;&nbsp;Senior Mortgage Loan Companion Closing Date Balance per SF | &nbsp;&nbsp;Senior Mortgage Loan Companion Closing Date Balance divided by Total NRA |
| &nbsp;&nbsp; % of Senior Mortgage Loan Companion Closing Date Balance | &nbsp;&nbsp;Senior Mortgage Loan Companion Closing Date Balance divided by the aggregate sum of each Senior Mortgage Loan Companion Closing Date Balance |
| &nbsp;&nbsp; <br> Total Senior Mortgage Loan Closing Date Balance per SF | &nbsp;&nbsp;Total Senior Mortgage Loan Closing Date Balance divided by Total NRA |
| &nbsp;&nbsp; % of Total Senior Mortgage Loan Closing Date Balance | &nbsp;&nbsp;Total Senior Mortgage Loan Closing Date Balance divided by the aggregate sum of each Total Senior Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp; <br> Junior Mortgage Loan Closing Date Balance per SF | &nbsp;&nbsp;Junior Mortgage Loan Closing Date Balance divided by Total NRA |
| &nbsp;&nbsp; % of Junior Mortgage Loan Closing Date Balance | &nbsp;&nbsp;Junior Mortgage Loan Closing Date Balance divided by the aggregate sum of each Junior Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp; <br> Whole Mortgage Loan Closing Date Balance per SF | &nbsp;&nbsp;Whole Mortgage Loan Closing Date Balance divided by Total NRA |
| &nbsp;&nbsp; % of Whole Mortgage Loan Closing Date Balance | &nbsp;&nbsp;Whole Mortgage Loan Closing Date Balance divided by the aggregate sum of each Whole Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp; <br> Individual As-Is Appraised Value per SF | &nbsp;&nbsp;Individual As-Is Appraised Value divided by Total NRA |
| &nbsp;&nbsp; <br> Senior Mortgage Trust Loan Monthly Debt Service Payment | &nbsp;&nbsp;Senior Mortgage Trust Loan Annual Debt Service Payment divided by 12 |
| &nbsp;&nbsp; <br>Senior Mortgage Trust Loan Annual Debt Service Payment | &nbsp;&nbsp; Product of i) Senior Mortgage Loan Coupon,<br> ii) Senior Mortgage Loan Trust Closing Date Balance, and iii) 365/360 |
| &nbsp;&nbsp; <br> Total Senior Mortgage Loan Monthly Debt Service Payment | &nbsp;&nbsp;Total Senior Mortgage Loan Annual Debt Service Payment divided by 12 |

---

**ATTACHMENT B**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp; <br>Total Senior Mortgage Loan Annual Debt Service Payment | &nbsp;&nbsp; Product of i) Senior Mortgage Loan Coupon,<br> ii) Total Senior Mortgage Loan Closing Date Balance, and iii) 365/360 |
| &nbsp;&nbsp; <br> Junior Mortgage Loan Monthly Debt Service Payment | &nbsp;&nbsp;Junior Mortgage Loan Annual Debt Service Payment divided by 12 |
| &nbsp;&nbsp; <br>Junior Mortgage Loan Annual Debt Service Payment | &nbsp;&nbsp;Product of i) Junior Mortgage Loan Coupon, ii) Junior Mortgage Loan Closing Date Balance, and iii) 365/360 |
| &nbsp;&nbsp; <br> Whole Loan Monthly Debt Service Payment | &nbsp;&nbsp;Whole Loan Annual Debt Service Payment divided by 12 |
| &nbsp;&nbsp; <br>Whole Loan Annual Debt Service Payment | &nbsp;&nbsp; Product of i) Whole Mortgage Loan Coupon,<br> ii) Whole Mortgage Loan Closing Date Balance, and iii) 365/360 |
| &nbsp;&nbsp; <br>Seasoning | &nbsp;&nbsp;Number of payments between and including the First Loan Payment Date and the Cut-off Date |
| &nbsp;&nbsp; <br> Original Term to Maturity (Months) | &nbsp;&nbsp;Number of payments between and including First Loan Payment Date and Maturity Date |
| &nbsp;&nbsp; <br> Remaining Term to Maturity (Months) | &nbsp;&nbsp;Original Term to Maturity (Months) minus Seasoning |
| &nbsp;&nbsp; <br> Remaining Amortization Term (Months) | &nbsp;&nbsp;If Original Amortization Term (Months) equals 0, set to 0. |
| &nbsp;&nbsp;Remaining IO Term (Months) | &nbsp;&nbsp;Original IO Term (Months) minus Seasoning |
| &nbsp;&nbsp; <br>Total Senior Mortgage Loan Closing Date LTV (As-is Value) | &nbsp;&nbsp;Total Senior Mortgage Loan Closing Date Balance divided by Individual As-Is Appraised Value |
| &nbsp;&nbsp; <br>Total Senior Mortgage Loan Balloon LTV (As-is Value) | &nbsp;&nbsp;Total Senior Mortgage Loan Maturity Date Balance divided by Individual As-Is Appraised Value |
| &nbsp;&nbsp; <br> Whole Mortgage Loan Closing Date LTV (As-is Value) | &nbsp;&nbsp;Whole Mortgage Loan Closing Date Balance divided by Individual As-Is Appraised Value |
| &nbsp;&nbsp; <br> Whole Mortgage Loan Balloon LTV (As-is Value) | &nbsp;&nbsp;Whole Mortgage Loan Maturity Date Balance divided by Individual As-Is Appraised Value |
| &nbsp;&nbsp; <br>Total Senior Mortgage Loan UW NOI Debt Yield | &nbsp;&nbsp;Net Operating Income UW (In-Place) divided by Total Senior Mortgage Loan Closing Date Balance |

---

**ATTACHMENT B**

---

| | |
|:---|:---|
| &nbsp;&nbsp;**Attribute** | &nbsp;&nbsp;**Calculation Methodology** |
| &nbsp;&nbsp; <br> Total Senior Mortgage Loan UW NCF Debt Yield | &nbsp;&nbsp;Net Cash Flow UW (In-Place) divided by Total Senior Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp; <br>Whole Mortgage Loan UW NOI Debt Yield | &nbsp;&nbsp;Net Operating Income UW (In-Place) divided by Whole Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp; <br> Whole Mortgage Loan UW NCF Debt Yield | &nbsp;&nbsp;Net Cash Flow UW (In-Place) divided by Whole Mortgage Loan Closing Date Balance |
| &nbsp;&nbsp; <br>Total Senior Mortgage Loan UW NOI DSCR | &nbsp;&nbsp;Net Operating Income UW (In-Place) divided by Total Senior Mortgage Loan Annual Debt Service Payment |
| &nbsp;&nbsp; <br>Total Senior Mortgage Loan UW NCF DSCR | &nbsp;&nbsp;Net Cash Flow UW (In-Place) divided by Total Senior Mortgage Loan Annual Debt Service Payment |
| &nbsp;&nbsp; <br> Whole Mortgage Loan UW NOI DSCR | &nbsp;&nbsp;Net Operating Income UW (In-Place) divided by Whole Loan Annual Debt Service Payment |
| &nbsp;&nbsp; <br> Whole Mortgage Loan UW NCF DSCR | &nbsp;&nbsp;Net Cash Flow UW (In-Place) divided by Whole Loan Annual Debt Service Payment |

---