# EDGAR Filing Document

**Accession Number:** 0001013454
**File Stem:** 0001539497-25-001704
**Filing Date:** 2025-6
**Character Count:** 38823
**Document Hash:** 1ef385165e4ac0bda802137738853a54
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001539497-25-001704.hdr.sgml**: 20250624

**ACCESSION NUMBER**: 0001539497-25-001704

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

**PUBLIC DOCUMENT COUNT**: 3

**CONFORMED PERIOD OF REPORT**: 20250624

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

**FILED AS OF DATE**: 20250624

**DATE AS OF CHANGE**: 20250624

**ABS RULE**: RULE-15GA2

**REGISTERED ENTITY**: N

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** DEUTSCHE MORTGAGE & ASSET RECEIVING CORP
- **CENTRAL INDEX KEY:** 0001013454
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 043310019
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act
- **SEC FILE NUMBER:** 025-00564
- **FILM NUMBER:** 251069268

**BUSINESS ADDRESS:**
- **STREET 1:** 60 WALL STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10005
- **BUSINESS PHONE:** (212) 250-2500

**MAIL ADDRESS:**
- **STREET 1:** 60 WALL STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10005
**DEPOSITOR**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** DEUTSCHE MORTGAGE & ASSET RECEIVING CORP
- **CENTRAL INDEX KEY:** 0001013454
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 043310019
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

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

**BUSINESS ADDRESS:**
- **STREET 1:** 60 WALL STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10005
- **BUSINESS PHONE:** (212) 250-2500

**MAIL ADDRESS:**
- **STREET 1:** 60 WALL STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10005
**SECURITIZER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** DEUTSCHE MORTGAGE & ASSET RECEIVING CORP
- **CENTRAL INDEX KEY:** 0001013454
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 043310019
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act
- **SEC FILE NUMBER:** 025-00564

**BUSINESS ADDRESS:**
- **STREET 1:** 60 WALL STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10005
- **BUSINESS PHONE:** (212) 250-2500

**MAIL ADDRESS:**
- **STREET 1:** 60 WALL STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10005

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM ABS-15G<br> ASSET-BACKED SECURITIZER<br> REPORT PURSUANT TO SECTION 15G OF<br> THE SECURITIES EXCHANGE ACT OF 1934**

Check the appropriate box to indicate the filing obligation to 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<br> 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) [ ]

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

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

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

Central Index Key Number of depositor: ____<u>0001013454</u>____

______________<u>COMM 2025-167G Mortgage Trust</u>______________

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

Central Index Key Number of issuing entity (if applicable): ____<u>N/A</u>____

Central Index Key Number of underwriter (if applicable): ____<u>N/A</u>____

______________<u>Helaine M. Kaplan, (212) 250-5270</u>______________

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

**INFORMATION TO BE INCLUDED IN THE REPORT**

**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**

Attached as Exhibit 99.1 hereto is an agreed-upon procedures report, dated June 24, 2025, of PricewaterhouseCoopers LLP, obtained by the depositor, which report sets forth the findings and conclusions, as applicable, of PricewaterhouseCoopers LLP with respect to certain agreed-upon procedures performed by PricewaterhouseCoopers LLP.

**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.

Deutsche Mortgage & Asset Receiving Corporation<br> (Depositor)

Date: June 24, 2025

/s/ Helaine Kaplan

By: Helaine Kaplan, Managing Director<br> (senior officer in charge of securitization of the depositor)<br>

/s/ Matt Smith

By: Matt Smith, Director<br> (senior officer in charge of securitization of the depositor)

**EXHIBIT INDEX**

Exhibit Number Description <br>Exhibit 99.1 Report of Independent Accountants on Applying Agreed-Upon Procedures, dated June 24, 2025, of PricewaterhouseCoopers LLP.

## Exhibit 99.1

**Exhibit 99.1**

![[PWC Logo]](pwclogo.jpg)

**Report of Independent Accountants on Applying**

**Agreed-Upon Procedures**

Deutsche Bank Securities Inc.

1 Columbus Circle,

New York, New York 10019

We ("us" or "PwC") have performed the procedures enumerated below, which were agreed to by Deutsche Bank Securities Inc. (the "Company," as the engaging party), and German American Capital Corporation, Deutsche Mortgage & Asset Receiving Corporation, Mesirow SASB Loan Funding LLC, and Mesirow Financial, Inc. who are collectively referred to as the "Specified Parties", solely to assist you in performing certain procedures related to the accuracy of certain attributes and calculations within the Final Data File (defined below). The procedures were performed with respect to the COMM 2025-167G Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2025-167G securitization (the "Transaction"). The Company (the "Responsible Party") is responsible for the accuracy of the information contained in the Final Data File.

In an agreed-upon procedures engagement, we perform specific procedures that the Specified Parties have agreed to and acknowledged to be appropriate for the intended purpose of the engagement and we report on findings based on the procedures performed. The procedures performed may not address all the items of interest to a user of this report and may not meet the needs of all users of this report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate for their purposes. This report may not be suitable for any other purpose.

 **

***Procedures and Findings***

 **

In connection with the Transaction, the Specified Parties have requested that the procedures be performed on 1 mortgage loan (the "Mortgage Loan Asset") secured by 1 mortgaged property (the "Mortgaged Property") which represents the entire population of the Mortgage Loan Asset and Mortgaged Property (collectively the "Collateral") within the Transaction.

This agreed-upon procedures engagement was not conducted for the purpose of satisfying any criteria for due diligence published by a nationally recognized statistical rating organization.

In addition, PwC should not be regarded as having in any way warranted or given any assurance as to the following items:

● The completeness, accuracy, appropriateness, quality or integrity of any of the information provided by the Responsible Party, or any other party for the purpose of PwC performing the procedures agreed to by the Specified Parties. The procedures performed would not necessarily reveal any material misstatement of the amounts, balances, ratios, percentages or other relationships of the information included in the data provided to us;

● The conformity of the origination of the assets to stated underwriting or credit extension guidelines, standards, criteria or other requirements;

● The value of the Mortgaged Property securing the Mortgage Loan Asset; and

● The compliance of the originator of the assets with federal, state, and local laws and regulations.

We have not performed any procedures with respect to the fair value of the securities being offered in the Transaction and PwC expresses no opinion on the fair value of these securities. PwC should not be regarded as having performed any procedures other than those detailed in this report.

![](pwclogo.jpg)

With respect to any terms or requirements of the Transaction documents that do not appear in this report, we performed no procedures and, accordingly, the procedures we performed would not ensure that any requirements are satisfied. Further, we have performed only the following agreed-upon procedures and therefore make no representations regarding the adequacy of disclosures or whether any material facts have been omitted from the Transaction documents.

It should be understood that we make no representations as to:

● The interpretation of Transaction documents included in connection with our procedures;

● Your compliance with Rule 15Ga-2 of the Securities Exchange Act of 1934; and

● The reasonableness of any of the assumptions provided by the Company or other Specified Parties.

These procedures should not be taken to supplant any additional inquiries or procedures that the Specified Parties would undertake in consideration of the Transaction.

For the purpose of this report:

● The phrase "Cut-off Date" refers to the date of July 6, 2025.

● The phrase "Final Data File" refers to the following Microsoft Excel ("Excel") file provided by the Company, which includes certain attributes related to the Collateral. The Final Data File was provided on June 24, 2025 with certain Collateral attribute calculations adjusted for the Closing Date:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o COMM 2025-176G Accounting Tape.xlsx (provided on June 24, 2025).

● The phrase "Specified Attributes" refers to the fields in the Final Data File.

● The phrase "Source Document" refers to the documents (including any applicable amendments, assumptions or exhibits thereof) provided by the Company, related to the information contained in the Final Data File.

● The phrase "Loan File" refers to any Source Document or collection of Source Documents provided by the Company, and used by us, in performing the procedures enumerated below.

● The term "compared" refers to the comparison of one or more Specified Attributes to Source Documents, as indicated within Exhibit A.

● The term "recalculated" refers to a re-computation of one or more Specified Attributes using the Company provided methodology, as indicated within Exhibit B.

● The phrase "in agreement" refers to the comparison or recalculation of one or more Specified Attributes which resulted in a match, or a difference that was within the Company provided tolerance level (if any), as indicated within Exhibit A.

Source Documents included in the Loan File:

● The phrase "Appraisal Report" refers to a signed or draft appraisal document or exhibit.

● The phrase "Cash Management Agreement" refers to a signed or draft cash management agreement.

![](pwclogo.jpg)

● The phrase "Engineering Report" refers to a draft or signed property condition assessment document, exhibit, or matrix.

● The phrase "Environmental Report" refers to a draft or signed phase I and phase II (if applicable) environmental document or exhibit.

● The phrase "Fee Schedule" refers to the documentation for the administrative fee rate related to the Transaction.

● The phrase "Guaranty Agreement" refers to a draft or signed guaranty agreement.

● The phrase "Loan Agreement" refers to a draft loan agreement and any exhibits or schedules thereof.

● The phrase "Underwriting File" refers to the historical and pro-forma cash flow statements prepared by the Company's underwriting team.

The procedures performed and results thereof are described below. In performing this engagement, we received one or more preliminary data file(s) and performed certain procedures as set forth in Exhibit A and Exhibit B. The procedures identified differences, which were communicated to the Responsible Party. The Responsible Party revised one or more of the preliminary data files based on such communicated differences, where they determined it to be appropriate. We then performed these procedures on the Final Data File, and the results of those procedures are described below.

From June 4, 2025 through June 24, 2025, the Company provided us with the Source Documents related to the Collateral for which we:

● Compared certain Specified Attributes to the corresponding Source Documents as detailed in Exhibit A and found them to be in agreement (the "Compared Attributes");

● Recalculated certain Specified Attributes as detailed in Exhibit B and found them to be in agreement (the "Recalculated Attributes"); or

● Assumed certain Specified Attributes were accurate as instructed by the Company, and neither compared nor recalculated the Specified Attributes (the "Company Provided Attributes").

The recalculation methodology associated with the Recalculated Attributes is listed in Exhibit B. For each procedure where a recalculation was performed, if necessary, we compared the underlying attributes to the corresponding Source Documents and found them to be in agreement. We did not perform any procedures with respect to the Specified Attributes listed in Exhibit C or denoted with a Source Document of "None - Company Provided", in Exhibit A.

This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants. We were not engaged to, and did not conduct an audit or an examination engagement, the objective of which would be the expression of an opinion, or a review engagement, the objective of which would be the expression of a conclusion, on the Final Data File. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.

In performing this engagement, we are required to be independent of the Responsible Party and to meet our ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.

![](pwclogo.jpg)

This report is intended solely for the information and use of the Specified Parties (including for the purpose of substantiating the Specified Parties' "due diligence defense" under the Securities Act of 1933), and is not intended to be and should not be used by anyone other than the Specified Parties.

If a party has obtained, or has access to, this report without having executed an agreement with PwC wherein such party accepts responsibility for the appropriateness of the procedures performed (such party is referred to as a "Non-Specified Party"), that Non-Specified Party cannot:

● Rely upon this report, and any use of this report by that Non-Specified Party is its sole responsibility and at its sole and exclusive risk; and

● Acquire any rights or claims against PwC, and PwC assumes no duties or obligations to such Non-Specified Party.

A Non-Specified Party may not disclose or distribute this report or any of the report's contents to any

other party (including but not limited to electronic distribution and/or posting to a website pursuant to Rule 17g-5 of the Securities Exchange Act of 1934).

The procedures enumerated above were performed as of the date of this report, and we disclaim any consideration of any events and circumstances occurring after the date of this report. Further, we have no obligation to update this report because of events occurring, or data or information coming to our attention, subsequent to the date of this report.

/s/ PricewaterhouseCoopers LLP

New York, NY

June 24, 2025

**Exhibits**

Exhibit A – Loan File Review Procedures

Exhibit B – Recalculation Methodology

---

| | |
|:---|:---|
| &nbsp;&nbsp;**COMM 2025-167G** | &nbsp;&nbsp;**EXHIBIT A** |
| &nbsp;&nbsp;**Loan File Review Procedures** |  |

---

**Exhibit A – Loan File Review Procedures** 

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;**#** | &nbsp;&nbsp;**Specified Attribute** | &nbsp;&nbsp;**Source Document (by order of priority)** | &nbsp;&nbsp;**Tolerance Levels** |
| &nbsp;&nbsp;1 | &nbsp;&nbsp;Loan Number | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;2 | &nbsp;&nbsp;Mortgage Loan Originator | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;3 | &nbsp;&nbsp;Mortgage Loan Seller | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;4 | &nbsp;&nbsp;Properties per Loan | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;5 | &nbsp;&nbsp;Property Name | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;6 | &nbsp;&nbsp;Address | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;7 | &nbsp;&nbsp;City | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;8 | &nbsp;&nbsp;County | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;9 | &nbsp;&nbsp;State | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;10 | &nbsp;&nbsp;Zip Code | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;11 | &nbsp;&nbsp;Property Type | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;12 | &nbsp;&nbsp;Property Sub-Type | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;13 | &nbsp;&nbsp;Year Built | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;14 | &nbsp;&nbsp;Year Renovated | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;15 | &nbsp;&nbsp;Rentable Square Ft. | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;16 | &nbsp;&nbsp;Primary Unit of Measure | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;17 | &nbsp;&nbsp;Cut-off Balance per Sq. Ft. | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;18 | &nbsp;&nbsp;Original First Mortgage Balance | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;19 | &nbsp;&nbsp;Cut-off Date | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;20 | &nbsp;&nbsp;Cut-off First Mortgage Balance | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;21 | &nbsp;&nbsp;Original Trust Loan Amount | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;22 | &nbsp;&nbsp;% of Total Cut-off Date Pool Balance | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;23 | &nbsp;&nbsp;Whole Loan LTV at Cut-off | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;24 | &nbsp;&nbsp;LTV at Cut-off | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;25 | &nbsp;&nbsp;First Mortgage Maturity Balance | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;26 | &nbsp;&nbsp; LTV at Maturity | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;27 | &nbsp;&nbsp; U/W NOI Debt Yield | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;28 | &nbsp;&nbsp; U/W NCF Debt Yield | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;29 | &nbsp;&nbsp;Appraisal Value | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;30 | &nbsp;&nbsp;Date of Valuation | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;31 | &nbsp;&nbsp;Appraisal Value As Is/ Stabilized | &nbsp;&nbsp;Appraisal Report |  |
| &nbsp;&nbsp;32 | &nbsp;&nbsp;FIRREA Eligible<br> (Yes/No) | &nbsp;&nbsp;Appraisal Report |  |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**COMM 2025-167G** | &nbsp;&nbsp;**EXHIBIT A** |
| &nbsp;&nbsp;**Loan File Review Procedures** |  |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;**#** | &nbsp;&nbsp;**Specified Attribute** | &nbsp;&nbsp;**Source Document (by order of priority)** | &nbsp;&nbsp;**Tolerance Levels** |
| &nbsp;&nbsp;33 | &nbsp;&nbsp;Note Date | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;34 | &nbsp;&nbsp;First Payment Date | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;35 | &nbsp;&nbsp;First Mortgage Interest Rate | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;36 | &nbsp;&nbsp;Interest Calculation<br> (30/360 / Actual/360) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;37 | &nbsp;&nbsp;First Mortgage Monthly Debt Service | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;38 | &nbsp;&nbsp;Grace Period (Default) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;39 | &nbsp;&nbsp;Grace Period (Late Fee) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;40 | &nbsp;&nbsp;Payment Day | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;41 | &nbsp;&nbsp;Original Amort. Term<br> (Months) | &nbsp;&nbsp;Not Applicable\* |  |
| &nbsp;&nbsp;42 | &nbsp;&nbsp;Original Balloon Term<br> (Months) | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;43 | &nbsp;&nbsp;Original Interest Only Period<br> (Months) | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;44 | &nbsp;&nbsp;Seasoning as of Cut-off Date<br> (Months) | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;45 | &nbsp;&nbsp;Remaining Term to Amortization<br> (Months) | &nbsp;&nbsp;Not Applicable\* |  |
| &nbsp;&nbsp;46 | &nbsp;&nbsp;Remaining Term to Maturity<br> (Months) | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;47 | &nbsp;&nbsp;Rem IO Period | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;48 | &nbsp;&nbsp;Maturity Date | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;49 | &nbsp;&nbsp;ARD (Yes/No) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;50 | &nbsp;&nbsp;LockBox Type | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;51 | &nbsp;&nbsp;Cash Management | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;52 | &nbsp;&nbsp;Excess Cash Trap Trigger | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;53 | &nbsp;&nbsp;Prepayment Provision | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;54 | &nbsp;&nbsp;Lockout Expiration Date | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;55 | &nbsp;&nbsp;Amortization Type | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;56 | &nbsp;&nbsp;Lien Position | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;57 | &nbsp;&nbsp;Ownership Interest | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;58 | &nbsp;&nbsp;Ground Lease Expiration Date | &nbsp;&nbsp;Not Applicable\* |  |
| &nbsp;&nbsp;59 | &nbsp;&nbsp;Ground Lease Extension Options | &nbsp;&nbsp;Not Applicable\* |  |
| &nbsp;&nbsp;60 | &nbsp;&nbsp;Existing Additional Debt (Yes/No) | &nbsp;&nbsp;Loan Agreement |  |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**COMM 2025-167G** | &nbsp;&nbsp;**EXHIBIT A** |
| &nbsp;&nbsp;**Loan File Review Procedures** |  |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;**#** | &nbsp;&nbsp;**Specified Attribute** | &nbsp;&nbsp;**Source Document (by order of priority)** | &nbsp;&nbsp;**Tolerance Levels** |
| &nbsp;&nbsp;61 | &nbsp;&nbsp;Existing Additional Debt Amount | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;62 | &nbsp;&nbsp;Existing Additional Debt Description | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;63 | &nbsp;&nbsp;Future Additional Debt Permitted (Yes/No) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;64 | &nbsp;&nbsp;Future Additional Debt Type | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;65 | &nbsp;&nbsp;Future Additional Debt Description | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;66 | &nbsp;&nbsp;Partial Prepay Allowed (Yes/No) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;67 | &nbsp;&nbsp;Partial Prepayment Description | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;68 | &nbsp;&nbsp;Release Provisions | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;69 | &nbsp;&nbsp;Release Provisions Description | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;70 | &nbsp;&nbsp;Most Recent Physical Occupancy | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;71 | &nbsp;&nbsp;Most Recent Rent Roll Date | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;72 | &nbsp;&nbsp;Major Tenant Name # 1 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;73 | &nbsp;&nbsp;Major Tenant Sq. Ft. # 1 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;74 | &nbsp;&nbsp;Major Tenant Lease Expiration Date # 1 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;75 | &nbsp;&nbsp;Major % of Sq. Ft. # 1 | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;76 | &nbsp;&nbsp;Major Tenant Name # 2 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;77 | &nbsp;&nbsp;Major Tenant Sq. Ft. # 2 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;78 | &nbsp;&nbsp;Major Tenant Lease Expiration Date # 2 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;79 | &nbsp;&nbsp;Major % of Sq. Ft. # 2 | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;80 | &nbsp;&nbsp;Major Tenant Name # 3 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;81 | &nbsp;&nbsp;Major Tenant Sq. Ft. # 3 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;82 | &nbsp;&nbsp;Major Tenant Lease Expiration Date # 3 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;83 | &nbsp;&nbsp;Major % of Sq. Ft. # 3 | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;84 | &nbsp;&nbsp;Major Tenant Name # 4 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;85 | &nbsp;&nbsp;Major Tenant Sq. Ft. # 4 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;86 | &nbsp;&nbsp;Major Tenant Lease Expiration Date # 4 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;87 | &nbsp;&nbsp;Major % of Sq. Ft. # 4 | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;88 | &nbsp;&nbsp;Major Tenant Name # 5 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;89 | &nbsp;&nbsp;Major Tenant Sq. Ft. # 5 | &nbsp;&nbsp;Underwriting File |  |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**COMM 2025-167G** | &nbsp;&nbsp;**EXHIBIT A** |
| &nbsp;&nbsp;**Loan File Review Procedures** |  |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;**#** | &nbsp;&nbsp;**Specified Attribute** | &nbsp;&nbsp;**Source Document (by order of priority)** | &nbsp;&nbsp;**Tolerance Levels** |
| &nbsp;&nbsp;90 | &nbsp;&nbsp;Major Tenant Lease Expiration Date # 5 | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;91 | &nbsp;&nbsp;Major % of Sq. Ft. # 5 | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;92 | &nbsp;&nbsp;Most Recent Date | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;93 | &nbsp;&nbsp;Most Recent EGI | &nbsp;&nbsp;Underwriting File | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;94 | &nbsp;&nbsp;Most Recent Expenses | &nbsp;&nbsp;Underwriting File | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;95 | &nbsp;&nbsp;Most Recent NOI | &nbsp;&nbsp;Recalculation | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;96 | &nbsp;&nbsp;Most Recent Replacement Reserves | &nbsp;&nbsp;Underwriting File | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;97 | &nbsp;&nbsp;Most Recent TI/LC | &nbsp;&nbsp;Underwriting File | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;98 | &nbsp;&nbsp;Most Recent NCF | &nbsp;&nbsp;Recalculation | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;99 | &nbsp;&nbsp;UW NCF DSCR | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;100 | &nbsp;&nbsp;UW NOI DSCR | &nbsp;&nbsp;Recalculation |  |
| &nbsp;&nbsp;101 | &nbsp;&nbsp;UW EGI | &nbsp;&nbsp;Underwriting File | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;102 | &nbsp;&nbsp;UW Expenses | &nbsp;&nbsp;Underwriting File | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;103 | &nbsp;&nbsp;UW NOI | &nbsp;&nbsp;Recalculation | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;104 | &nbsp;&nbsp;UW Replacement Reserves | &nbsp;&nbsp;Underwriting File | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;105 | &nbsp;&nbsp;UW TI/LC | &nbsp;&nbsp;Underwriting File | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;106 | &nbsp;&nbsp;UW NCF | &nbsp;&nbsp;Recalculation | &nbsp;&nbsp;$1.00 |
| &nbsp;&nbsp;107 | &nbsp;&nbsp;Replacement Reserve taken at Closing | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;108 | &nbsp;&nbsp;Monthly Replacement Reserve | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;109 | &nbsp;&nbsp;Replacement Reserve Cap | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;110 | &nbsp;&nbsp;TI/LC taken at Closing | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;111 | &nbsp;&nbsp;Monthly TI/LC | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;112 | &nbsp;&nbsp;TI/LC Reserve Cap | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;113 | &nbsp;&nbsp;Tax at Closing | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;114 | &nbsp;&nbsp;Monthly Tax Constant / Escrow | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;115 | &nbsp;&nbsp;Insurance at Closing | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;116 | &nbsp;&nbsp;Monthly Insurance Constant / Escrow | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;117 | &nbsp;&nbsp;Engineering Reserve taken at Closing | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;118 | &nbsp;&nbsp;Debt Service Reserve taken at Closing | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;119 | &nbsp;&nbsp;Monthly Debt Service Reserve | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;120 | &nbsp;&nbsp;Debt Service Reserve Cap | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;121 | &nbsp;&nbsp;Upfront Other Reserve | &nbsp;&nbsp;None - Company Provided |  |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**COMM 2025-167G** | &nbsp;&nbsp;**EXHIBIT A** |
| &nbsp;&nbsp;**Loan File Review Procedures** |  |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;**#** | &nbsp;&nbsp;**Specified Attribute** | &nbsp;&nbsp;**Source Document (by order of priority)** | &nbsp;&nbsp;**Tolerance Levels** |
| &nbsp;&nbsp;122 | &nbsp;&nbsp;Ongoing Other Reserve | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;123 | &nbsp;&nbsp;Description Other Reserve | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;124 | &nbsp;&nbsp;Borrower | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;125 | &nbsp;&nbsp;Sponsor | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;126 | &nbsp;&nbsp;Earthquake Insurance (Y/N) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;127 | &nbsp;&nbsp;Terrorism Insurance (Y/N) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;128 | &nbsp;&nbsp;Windstorm Insurance (Y/N) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;129 | &nbsp;&nbsp;Environmental Insurance (Y/N) | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;130 | &nbsp;&nbsp;Date of Engineering Report | &nbsp;&nbsp;Engineering Report |  |
| &nbsp;&nbsp;131 | &nbsp;&nbsp;Date of Phase I Report | &nbsp;&nbsp;Environmental Report |  |
| &nbsp;&nbsp;132 | &nbsp;&nbsp;Date of Phase II Report (if applicable) | &nbsp;&nbsp;Environmental Report |  |
| &nbsp;&nbsp;133 | &nbsp;&nbsp;Date of Seismic Report | &nbsp;&nbsp;Engineering Report |  |
| &nbsp;&nbsp;134 | &nbsp;&nbsp;PML (%) | &nbsp;&nbsp;Engineering Report |  |
| &nbsp;&nbsp;135 | &nbsp;&nbsp;SPE | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;136 | &nbsp;&nbsp;Single Tenant (Yes/No) | &nbsp;&nbsp;Underwriting File |  |
| &nbsp;&nbsp;137 | &nbsp;&nbsp;Guarantor | &nbsp;&nbsp;Guaranty Agreement |  |
| &nbsp;&nbsp;138 | &nbsp;&nbsp;Property Manager | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;139 | &nbsp;&nbsp;TIC | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;140 | &nbsp;&nbsp;Loan Purpose | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;141 | &nbsp;&nbsp;Assumption Fee | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;142 | &nbsp;&nbsp;Letter of Credit | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;143 | &nbsp;&nbsp;Earnout/Holdback | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;144 | &nbsp;&nbsp;Earnout / Holdback Description | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;145 | &nbsp;&nbsp;Sub Serviced (Y/N) | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;146 | &nbsp;&nbsp;Sub Servicer Name | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;147 | &nbsp;&nbsp;Sub Servicer Fee Rate | &nbsp;&nbsp;None - Company Provided |  |
| &nbsp;&nbsp;148 | &nbsp;&nbsp;Master | &nbsp;&nbsp;Fee Schedule |  |
| &nbsp;&nbsp;149 | &nbsp;&nbsp;Primary | &nbsp;&nbsp;Fee Schedule |  |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**COMM 2025-167G** | &nbsp;&nbsp;**EXHIBIT A** |
| &nbsp;&nbsp;**Loan File Review Procedures** |  |

---

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;**#** | &nbsp;&nbsp;**Specified Attribute** | &nbsp;&nbsp;**Source Document (by order of priority)** | &nbsp;&nbsp;**Tolerance Levels** |
| &nbsp;&nbsp;150 | &nbsp;&nbsp;Cert Admin Fee Rate | &nbsp;&nbsp;Fee Schedule |  |
| &nbsp;&nbsp;151 | &nbsp;&nbsp;CREFC Fee Rate | &nbsp;&nbsp;Fee Schedule |  |
| &nbsp;&nbsp;152 | &nbsp;&nbsp;OA Rate | &nbsp;&nbsp;Fee Schedule |  |
| &nbsp;&nbsp;153 | &nbsp;&nbsp;Admin Fee Rate | &nbsp;&nbsp;Fee Schedule |  |
| &nbsp;&nbsp;154 | &nbsp;&nbsp;Directs Investment (Borrower or Lender) | &nbsp;&nbsp;Cash Management Agreement |  |
| &nbsp;&nbsp;155 | &nbsp;&nbsp;RE Tax - Interest | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;156 | &nbsp;&nbsp;Insurance - Interest | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;157 | &nbsp;&nbsp;Replacement Reserves - Interest | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;158 | &nbsp;&nbsp;TI/LC - Interest | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;159 | &nbsp;&nbsp;Immediate Repairs - Interest | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;160 | &nbsp;&nbsp;Debt Service - Interest | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;161 | &nbsp;&nbsp;Other Escrows - Interest | &nbsp;&nbsp;Loan Agreement |  |
| &nbsp;&nbsp;162 | &nbsp;&nbsp;Reserve Drawdown Schedule | &nbsp;&nbsp;Loan Agreement |  |

---

\* The fields for the noted Specified Attributes were either not populated in the Final Data File or populated with the term "NAP". As such, we were instructed by the Company to not perform any procedures on these Specified Attributes.

---

| | |
|:---|:---|
| &nbsp;&nbsp;**COMM 2025-167G** | &nbsp;&nbsp;**EXHIBIT B** |
| &nbsp;&nbsp;**Recalculation Methodology** |  |

---

**Exhibit B – Recalculation Methodology**

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**#** | &nbsp;&nbsp;**Specified Attribute** | &nbsp;&nbsp;**Recalculation Methodology** |
| &nbsp;&nbsp;17 | &nbsp;&nbsp;Cut-off Balance per Sq. Ft. | &nbsp;&nbsp;Quotient of (i) Cut-off First Mortgage Balance and (ii) Rentable Square Ft. |
| &nbsp;&nbsp;20 | &nbsp;&nbsp;Cut-off First Mortgage Balance | &nbsp;&nbsp;Set equal to the Original First Mortgage Balance. |
| &nbsp;&nbsp;21 | &nbsp;&nbsp;Original Trust Loan Amount | &nbsp;&nbsp;Set equal to the Cut-off First Mortgage Balance. |
| &nbsp;&nbsp;22 | &nbsp;&nbsp;% of Total Cut-off Date Pool Balance | &nbsp;&nbsp;Quotient of (i) Cut-off First Mortgage Balance and (ii) Cut-off First Mortgage Balance. |
| &nbsp;&nbsp;24 | &nbsp;&nbsp;LTV at Cut-off | &nbsp;&nbsp;Quotient of (i) Cut-off First Mortgage Balance and (ii) Appraisal Value. |
| &nbsp;&nbsp;25 | &nbsp;&nbsp;First Mortgage Maturity Balance | &nbsp;&nbsp;Set equal to the Cut-off First Mortgage Balance. |
| &nbsp;&nbsp;26 | &nbsp;&nbsp; LTV at Maturity | &nbsp;&nbsp;Quotient of (i) First Mortgage Maturity Balance and (ii) Appraised Value. |
| &nbsp;&nbsp;27 | &nbsp;&nbsp; U/W NOI Debt Yield | &nbsp;&nbsp;Quotient of (i) UW NOI (ii) Cut-off First Mortgage Balance. |
| &nbsp;&nbsp;28 | &nbsp;&nbsp; U/W NCF Debt Yield | &nbsp;&nbsp;Quotient of (i) UW NCF (ii) Cut-off First Mortgage Balance. |
| &nbsp;&nbsp;37 | &nbsp;&nbsp;First Mortgage Monthly Debt Service | &nbsp;&nbsp;Quotient of (i) the product of (a) Cut-off First Mortgage Balance, (b) First Mortgage Interest Rate, and (c) Interest Calculation<br> (30/360 / Actual/360) (Actual/360), and (ii) 12 |
| &nbsp;&nbsp;42 | &nbsp;&nbsp;Original Balloon Term<br> (Months) | &nbsp;&nbsp;Count the number of payment dates from and inclusive of (i) First Payment Date, to and inclusive of (ii) Maturity Date. |
| &nbsp;&nbsp;43 | &nbsp;&nbsp;Original Interest Only Period<br> (Months) | &nbsp;&nbsp;Count the number of payment dates from and inclusive of (i) First Payment Date, to and inclusive of (ii) Maturity Date. |
| &nbsp;&nbsp;44 | &nbsp;&nbsp;Seasoning as of Cut-off Date<br> (Months) | &nbsp;&nbsp;Count the number of payment dates from and inclusive of (i) Cut-off Date, to and inclusive of (ii) First Payment Date. |
| &nbsp;&nbsp;46 | &nbsp;&nbsp;Remaining Term to Maturity<br> (Months) | &nbsp;&nbsp;Difference between (i) Original Balloon Term (Months), and (ii) Seasoning as of Cut-off Date (Months) |
| &nbsp;&nbsp;47 | &nbsp;&nbsp;Rem IO Period | &nbsp;&nbsp;Difference between (i) Original Interest Only Period (Months), and (ii) Seasoning as of Cut-off Date (Months) |
| &nbsp;&nbsp;75 | &nbsp;&nbsp;Major % of Sq. Ft. # 1 | &nbsp;&nbsp;Quotient of (i) Major Tenant Sq. Ft. #1, and (ii) Total square footage at the property, expressed as a percentage. |
| &nbsp;&nbsp;79 | &nbsp;&nbsp;Major % of Sq. Ft. # 2 | &nbsp;&nbsp;Quotient of (i) Major Tenant Sq. Ft. #2, and (ii) Total square footage at the property, expressed as a percentage. |
| &nbsp;&nbsp;83 | &nbsp;&nbsp;Major % of Sq. Ft. # 3 | &nbsp;&nbsp;Quotient of (i) Major Tenant Sq. Ft. #3, and (ii) Total square footage at the property, expressed as a percentage. |
| &nbsp;&nbsp;87 | &nbsp;&nbsp;Major % of Sq. Ft. # 4 | &nbsp;&nbsp;Quotient of (i) Major Tenant Sq. Ft. #4, and (ii) Total square footage at the property, expressed as a percentage. |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**COMM 2025-167G** | &nbsp;&nbsp;**EXHIBIT B** |
| &nbsp;&nbsp;**Recalculation Methodology** |  |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**#** | &nbsp;&nbsp;**Specified Attribute** | &nbsp;&nbsp;**Recalculation Methodology** |
| &nbsp;&nbsp;91 | &nbsp;&nbsp;Major % of Sq. Ft. # 5 | &nbsp;&nbsp;Quotient of (i) Major Tenant Sq. Ft. #5, and (ii) Total square footage at the property, expressed as a percentage. |
| &nbsp;&nbsp;95 | &nbsp;&nbsp;Most Recent NOI | &nbsp;&nbsp;Difference between (i) Most Recent EGI and (ii) Most Recent Expenses |
| &nbsp;&nbsp;98 | &nbsp;&nbsp;Most Recent NCF | &nbsp;&nbsp;Difference between (i) Most Recent NOI and (ii) sum of (a) Most Recent Replacement Reserves, and (b) Most Recent TI/LC. |
| &nbsp;&nbsp;99 | &nbsp;&nbsp;UW NCF DSCR | &nbsp;&nbsp;Quotient of (i) UW NCF and (ii) First Mortgage Monthly Debt Service. |
| &nbsp;&nbsp;100 | &nbsp;&nbsp;UW NOI DSCR | &nbsp;&nbsp;Quotient of (i) UW NOI and (ii) First Mortgage Monthly Debt Service. |
| &nbsp;&nbsp;103 | &nbsp;&nbsp;UW NOI | &nbsp;&nbsp;Difference between (i) UW EGI and (ii) UW Expenses |
| &nbsp;&nbsp;106 | &nbsp;&nbsp;UW NCF | &nbsp;&nbsp;Difference between (i) UW NOI and (ii) sum of (a) UW Replacement Reserves, and (b) UW TI/LC. |

---