Exhibit 1 

 

 [PWC Logo]

 

Report of Independent Accountants on Applying

Agreed-Upon Procedures

 

 

GS Mortgage Securities Corporation II

200 West Street

New York, NY 10282

 

We (“us” or “PwC”) have performed the procedures enumerated below, which were agreed to by GS Mortgage Securities Corporation II (the “Company,” as the engaging party) and Goldman Sachs & Co. LLC, Goldman Sachs Mortgage Company, Goldman Sachs Bank USA, Atlas SP Securities, a division of Apollo Global Securities, LLC., and Atlas SP Commercial Mortgage LP, 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 GSAT 2025-BMF, Commercial Mortgage Pass-Through Certificates, Series 2025-BMF 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 7 mortgaged properties (the “Mortgaged Properties”) which represents the entire population of Mortgage Loan Asset and Mortgaged Properties (collectively the “Collateral”) within the Transaction.

 

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

 

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

 

·The completeness, accuracy, appropriateness, quality or integrity of any of the information provided by the Responsible Party, or any other party for 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 Properties securing the Mortgage Loan Asset; and
·The compliance of the originator of the assets with federal, state, and local laws and regulations.

 

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 1 
  

 

 

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.

 

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 15, 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 17, 2025 with certain Collateral attribute calculations adjusted for the Cut-off Date:

 

oGSAT 2025-BMF Accounting Tape Final.xlsx (provided on June 17, 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:

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 2 
  

 

 

·The phrase “Appraisal Report” refers to a draft or signed appraisal document or exhibit.
·The phrase “Engineering Report” refers to a draft or final property condition assessment document or exhibit.
·The phrase “Environmental Report” refers to a draft or final 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 signed or draft guaranty agreement.
·The phrase “Insurance Summary” refers to a draft or final certificate of insurance and/or insurance risk analysis summarizing the coverage for each insurance category.
·The phrase “Loan Agreement” refers to a signed or draft loan agreement and any amendments or exhibits thereof.
·The phrase “Management Agreement” refers to a signed or draft management agreement and any amendments, assignments, assumptions or non-disturbance agreements thereof.
·The phrase “Title Policy” refers to a signed or proforma title policy or commitment.
·The phrase “Underwriting File” refers to the historical and pro-forma cash flow statements prepared by the Company’s underwriting team.

 

The procedures performed and results thereof are described below. In performing this engagement, we received one or more preliminary 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 17, 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 denoted with a Source Document of “None - Company Provided”, in Exhibit A.

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 3 
  

 

 

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

 

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

 

This report is intended solely for the information and use of the Specified Parties (including for 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 17, 2025

 

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 4 
  

 

Exhibits

 

 

Exhibit A – Loan File Review Procedures

 

Exhibit B – Recalculation Methodology

 

 

 

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 5 
  
GSAT 2025-BMFEXHIBIT A
Loan File Review Procedures 

Exhibit A - Loan File Review Procedures

 

# Specified Attribute Source Document (in order of priority) Tolerance
1 Control Number None - Company Provided None
2 Loan / Property Flag None - Company Provided None
3 Number of Properties Underwriting File None
4 Originator None - Company Provided None
5 Originator Entity Type Loan Agreement None
6 Mortgage Loan Seller None - Company Provided None
7 Property Name None - Company Provided None
8 Address Appraisal Report None
9 City Appraisal Report None
10 State Appraisal Report None
11 County Appraisal Report None
12 Zip Code Appraisal Report None
13 General Property Type Appraisal Report None
14 Detailed Property Type Appraisal Report None
15 Flood Zone Engineering Report None
16 Year Built Appraisal; Underwriting File None
17 Year Renovated Appraisal; Underwriting File None
18 Units Underwriting File None
19 Occupancy (%) Underwriting File None
20 Occupancy Date Underwriting File None
21 Loan Per Unit ($) Recalculation None
22 Mortgage Loan Original Balance ($) Loan Agreement None
23 Mortgage Loan Cut-off Date Balance ($) Recalculation None
24 Allocated Mortgage Loan Cut-off Date Balance ($) Loan Agreement None
25 % of Initial Pool Balance Recalculation None
26 Pari Passu Split (Y/N) Loan Agreement None
27 Mortgage Loan Rate (%) Recalculation None
28 Administrative Fee Rate (%) Fee Schedule None
29 Mortgage Loan Interest Rate (At SOFR Cap) Recalculation None
30 Margin None - Company Provided None
31 Mortgage Loan Index Loan Agreement None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 6 
  
GSAT 2025-BMFEXHIBIT A
Loan File Review Procedures 

 

# Specified Attribute Source Document (in order of priority) Tolerance
32 Assumed SOFR None - Company Provided None
33 Float Rate Change Frequency (Mos) Loan Agreement None
34 SOFR Floor Loan Agreement None
35 SOFR Strike Cap None - Company Provided None
36 Extension Term Strike Rate Loan Agreement None
37 SOFR Cap Expiration None - Company Provided None
38 SOFR Cap Counterparty None - Company Provided None
39 SOFR cap Counterparty rating (S&P / MIS / FITCH) None - Company Provided None
40 Mortgage Loan Annual Debt Service at SOFR Cap ($) Recalculation None
41 Mortgage Loan NCF DSCR at SOFR Cap Recalculation None
42 SOFR Lookback Days Loan Agreement None
43 Extension Options  (Y/N) Loan Agreement None
44 Extension Options (#/Mos) Loan Agreement None
45 Extension Spread Increase Description Loan Agreement None
46 First Extension Fee Loan Agreement None
47 Second Extension Fee Loan Agreement None
48 Third Extension Fee Loan Agreement None
49 Fully Extended Original Term Recalculation None
50 Fully Extended Remaining Term Recalculation None
51 Fully Extended Maturity Date Loan Agreement None
52 Fully Extended Amortization Term Not Applicable* None
53 Mortgage Loan Monthly Payment ($) Recalculation None
54 Mortgage Loan Annual Debt Service ($) Recalculation None
55 Interest Accrual Method Loan Agreement None
56 Interest Accrual Period Loan Agreement None
57 Origination Date None - Company Provided None
58 First Due Date Loan Agreement None
59 Last IO Due Date Loan Agreement None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 7 
  
GSAT 2025-BMFEXHIBIT A
Loan File Review Procedures 

 

# Specified Attribute Source Document (in order of priority) Tolerance
60 First P&I Due Date Loan Agreement None
61 Due Date Loan Agreement None
62 Grace Period- Late Fee Loan Agreement None
63 Grace Period- Default Loan Agreement None
64 Amortization Type Loan Agreement None
65 Original Interest-Only Period (Mos.) Recalculation None
66 Remaining Interest-Only Period (Mos.) Recalculation None
67 Original Term To Maturity (Mos.) Recalculation None
68 Remaining Term To Maturity (Mos.) Recalculation None
69 Original Amortization Term (Mos.) Not Applicable* None
70 Remaining Amortization Term (Mos.) Not Applicable* None
71 Seasoning Recalculation None
72 Maturity Date Loan Agreement None
73 Mortgage Loan Balloon Balance ($) Recalculation None
74 Lockbox Loan Agreement None
75 Cash Management Loan Agreement None
76 Cash Management Triggers Loan Agreement None
77 Performance Test Trigger Level Loan Agreement None
78 Cross-Collateralized (Y/N) Not Applicable* None
79 Crossed Group Not Applicable* None
80 Lockout Period Not Applicable* None
81 Lockout Expiration Date Not Applicable* None
82 Prepayment Begin Date Loan Agreement None
83 Prepayment End Date Loan Agreement None
84 Open Period Begin Date Loan Agreement None
85 Open Period (Payments) Recalculation None
86 Prepayment Type Loan Agreement None
87 Prepayment Provision Loan Agreement None
88 Partially Prepayable without Penalty Loan Agreement None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 8 
  
GSAT 2025-BMFEXHIBIT A
Loan File Review Procedures 

 

# Specified Attribute Source Document (in order of priority) Tolerance
89 Partially Prepayable without Penalty Description Loan Agreement None
90 Partial Collateral Release Description Loan Agreement None
91 Yield Maintenance Index Not Applicable* None
92 Yield Maintenance Discount Not Applicable* None
93 Yield Maintenance Margin Not Applicable* None
94 Yield Maintenance Calculation Method Not Applicable* None
95 Day of Month Prepayment Permitted Loan Agreement None
96 Due on Sale Loan Agreement None
97 Due on Encumbrance Loan Agreement None
98 Other Subordinate Debt Balance ($) Not Applicable* None
99 Other Subordinate Debt Type Not Applicable* None
100 Future Debt Allowed? Loan Agreement None
101 Mortgage Assumable? Loan Agreement None
102 Assumption Fee Loan Agreement None
103 Appraiser Designation Appraisal Report None
104 Appraisal FIRREA (Y/N) Appraisal Report None
105 As-Is Appraisal Date Appraisal Report None
106 As-Is Appraised Value ($) Appraisal Report None
107 As-Stabilized Appraisal Date Appraisal Report None
108 As-Stabilized Appraised Value ($) Appraisal Report None
109 Mortgage Loan Cut-off Date LTV Ratio (%) Recalculation None
110 Mortgage Loan LTV Ratio at Maturity (%) Recalculation None
111 Single Tenant (Y/N) Underwriting File None
112 Engineering Report Date Engineering Report None
113 Environmental Phase I Report Date Environmental Report None
114 Environmental Phase II Environmental Report None
115 Environmental Phase II Report Date Environmental Report None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 9 
  
GSAT 2025-BMFEXHIBIT A
Loan File Review Procedures 

 

# Specified Attribute Source Document (in order of priority) Tolerance
116 PML or SEL (%) Engineering Report None
117 Seismic Report Date Not Applicable* None
118 Earthquake Insurance Required (Y/N) Loan Agreement None
119 Terrorism Insurance Required (Y/N) Loan Agreement None
120 Environmental Insurance Required (Y/N) Loan Agreement; Insurance Summary None
121 Blanket Insurance Policy (Y/N) Insurance Summary None
122 Lien Position Title Policy None
123 Ownership Interest Title Policy None
124 Condominium Present? Loan Agreement None
125 Ground Lease (Y/N) Loan Agreement None
126 Annual Ground Lease Payment ($) Not Applicable* None
127 Ground Lease Expiration Date Not Applicable* None
128 Ground Lease Extension (Y/N) Not Applicable* None
129 # of Ground Lease Extension Options Not Applicable* None
130 Ground Lease Expiration Date after all Extensions Not Applicable* None
131 2019 EGI Date Underwriting File None
132 2019 EGI ($) Underwriting File $1.00
133 2019 Expenses ($) Underwriting File $1.00
134 2019 NOI ($) Underwriting File $1.00
135 2019 FF&E Reserve ($) Underwriting File $1.00
136 2019 NCF ($) Underwriting File $1.00
137 2020 EGI Date Underwriting File None
138 2020 EGI ($) Underwriting File $1.00
139 2020 Expenses ($) Underwriting File $1.00
140 2020 NOI ($) Underwriting File $1.00
141 2020 FF&E Reserve ($) Underwriting File $1.00
142 2020 NCF ($) Underwriting File $1.00
143 2021 EGI Date Underwriting File None
144 2021 EGI ($) Underwriting File $1.00
145 2021 Expenses ($) Underwriting File $1.00
146 2021 NOI ($) Underwriting File $1.00

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 10 
  
GSAT 2025-BMFEXHIBIT A
Loan File Review Procedures 

 

# Specified Attribute Source Document (in order of priority) Tolerance
147 2021 FF&E Reserve ($) Underwriting File $1.00
148 2021 NCF ($) Underwriting File $1.00
149 2022 EGI Date Underwriting File None
150 2022 EGI ($) Underwriting File $1.00
151 2022 Expenses ($) Underwriting File $1.00
152 2022 NOI ($) Underwriting File $1.00
153 2022 FF&E Reserve ($) Underwriting File $1.00
154 2022 Other Resort Net Revenue $ Underwriting File $1.00
155 2022 NCF ($) Underwriting File $1.00
156 2023 EGI Date Underwriting File None
157 2023 EGI ($) Underwriting File $1.00
158 2023 Expenses ($) Underwriting File $1.00
159 2023 NOI ($) Underwriting File $1.00
160 2023 FF&E Reserve ($) Underwriting File $1.00
161 2023 NCF ($) Underwriting File $1.00
162 2024 EGI Date Underwriting File None
163 2024 EGI ($) Underwriting File $1.00
164 2024 Expenses ($) Underwriting File $1.00
165 2024 NOI ($) Underwriting File $1.00
166 2024 FF&E Reserve ($) Underwriting File $1.00
167 2024 NCF ($) Underwriting File $1.00
168 Most Recent Date (if past 2024) Underwriting File None
169 Most Recent # of months Underwriting File None
170 Most Recent Description Underwriting File None
171 Most Recent EGI (if past 2024) ($) Underwriting File $1.00
172 Most Recent Expenses (if past 2024) ($) Underwriting File $1.00
173 Most Recent NOI (if past 2024) ($) Underwriting File $1.00
174 Most Recent FF&E Reserve (if past 2024) ($) Underwriting File $1.00
175 Most Recent NCF (if past 2024) ($) Underwriting File $1.00
176 Underwritten EGI ($) Underwriting File $1.00
177 Underwritten Expenses ($) Underwriting File $1.00

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 11 
  
GSAT 2025-BMFEXHIBIT A
Loan File Review Procedures 

 

# Specified Attribute Source Document (in order of priority) Tolerance
178 Underwritten Net Operating Income ($) Underwriting File $1.00
179 Underwritten NOI DSCR (x) Recalculation None
180 Underwritten NOI Debt Yield Recalculation None
181 Underwritten FF&E Reserve ($) Underwriting File $1.00
182 Underwritten TI / LC ($) Underwriting File $1.00
183 Underwritten Other Reserve ($) Underwriting File $1.00
184 Underwritten Net Cash Flow ($) Underwriting File $1.00
185 Underwritten NCF DSCR (x) Recalculation $1.00
186 Underwritten NCF Debt Yield Recalculation None
187 Property Manager Management Agreement None
188 Upfront RE Tax Reserve ($) Loan Agreement None
189 Ongoing RE Tax Reserve ($) Loan Agreement None
190 Upfront Insurance Reserve ($) Loan Agreement None
191 Ongoing Insurance Reserve ($) Loan Agreement None
192 Upfront Replacement Reserve ($) Loan Agreement None
193 Ongoing Replacement Reserve ($) Loan Agreement None
194 Replacement Reserve Caps ($) Loan Agreement None
195 Upfront TI/LC Reserve ($) Loan Agreement None
196 Ongoing TI/LC Reserve ($) Loan Agreement None
197 TI/LC Caps ($) Loan Agreement None
198 Upfront Debt Service Reserve ($) Loan Agreement None
199 Ongoing Debt Service Reserve ($) Loan Agreement None
200 Upfront Deferred Maintenance Reserve ($) None - Company Provided None

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 12 
  
GSAT 2025-BMFEXHIBIT A
Loan File Review Procedures 

 

# Specified Attribute Source Document (in order of priority) Tolerance
201 Ongoing Deferred Maintenance Reserve ($) Loan Agreement None
202 Upfront Environmental Reserve ($) Loan Agreement None
203 Ongoing Environmental Reserve ($) Loan Agreement None
204 Upfront Other Reserve ($) Loan Agreement None
205 Ongoing Other Reserve ($) Loan Agreement None
206 Other Reserve Description Loan Agreement None
207 Letter of Credit? Loan Agreement None
208 Letter of Credit Balance ($) Loan Agreement None
209 Letter of Credit Description Loan Agreement None
210 Release Provisions (Y/N) Loan Agreement None
211 Loan Purpose None - Company Provided None
212 Borrower Name None - Company Provided None
213 Tenant In Common (Y/N) Loan Agreement None
214 Sponsor Loan Agreement None
215 Carve-out Guarantor Guaranty Agreement None
216 Recourse Guaranty Agreement None
217 Single Purpose Borrower (Y/N) Loan Agreement None
218 Exit Fee Loan Agreement None

 

* 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

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 13 
  
GSAT 2025-BMFEXHIBIT B
Recalculation Methodology 

Exhibit B - Recalculation Methodology

 

# Specified Attribute Recalculation Methodology
21 Loan Per Unit ($) Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) Units.
23 Mortgage Loan Cut-off Date Balance ($) Set equal to Mortgage Loan Original Balance ($).
25 % of Initial Pool Balance Quotient of (i) Allocated Mortgage Loan Cut-off Date Balance ($) and (ii) Mortgage Loan Cut-off Date Balance ($).
27 Mortgage Loan Rate (%) Sum of (i) Assumed SOFR and (ii) Margin.
29 Mortgage Loan Interest Rate (At SOFR Cap) Sum of (i) SOFR Strike Cap and (ii) Margin.
40 Mortgage Loan Annual Debt Service at SOFR Cap ($) Product of (i) Mortgage Loan Cut-off Date Balance ($), (ii) Mortgage Loan Interest Rate (At SOFR Cap) and (iii) the Interest Accrual Method (365/360).
41 Mortgage Loan NCF DSCR at SOFR Cap Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Annual Debt Service at SOFR Cap ($).
49 Fully Extended Original Term Count of the number of monthly payment dates, from and inclusive of (i) First Due Date, to and including (ii) Fully Extended Maturity Date.
50 Fully Extended Remaining Term Difference between (i) Fully Extended Original Term and (ii) Seasoning.
53 Mortgage Loan Monthly Payment ($) Quotient of (i) product of (a) Mortgage Loan Cut-off Date Balance ($), (b) Mortgage Loan Rate (%) and (c) the Interest Accrual Method (365/360) and (ii) 12.
54 Mortgage Loan Annual Debt Service ($) Product of (i) Mortgage Loan Monthly Payment ($) and (ii) 12.
65 Original Interest-Only Period (Mos.) Count of the number of monthly payment dates, from and inclusive of (i) First Due Date, to and including (ii) Last IO Due Date.
66 Remaining Interest-Only Period (Mos.) Difference between (i) Original Interest-Only Period (Mos.) and (ii) Seasoning.
67 Original Term To Maturity (Mos.) Count of the number of monthly payment dates, from and inclusive of (i) First Due Date, to and including (ii) Maturity Date.
68 Remaining Term To Maturity (Mos.) Difference between (i) Original Term to Maturity (Mos.) and (ii) Seasoning.
71 Seasoning Count of the number of monthly payment dates, from and inclusive of (i) First Due Date, to and including (ii) Cut-off Date.
73 Mortgage Loan Balloon Balance ($) Set equal to Mortgage Loan Original Balance ($).
85 Open Period (Payments) Count of the number of monthly payment dates, from and inclusive of (i) Open Period Begin Date, to and including (ii) Maturity Date.

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 14 
  
GSAT 2025-BMFEXHIBIT B
Recalculation Methodology 

 

# Specified Attribute Recalculation Methodology
109 Mortgage Loan Cut-off Date LTV Ratio (%) Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) As-Is Appraised Value ($).
110 Mortgage Loan LTV Ratio at Maturity (%) Quotient of (i) Mortgage Loan Balloon Balance ($) and (ii) As-Is Appraised Value ($).
179 Underwritten NOI DSCR (x) Quotient of (i) Underwritten Net Operating Income ($) and (ii) Mortgage Loan Annual Debt Service ($).
180 Underwritten NOI Debt Yield Quotient of (i) Underwritten Net Operating Income ($) and (ii) Mortgage Loan Cut-off Date Balance ($).
185 Underwritten NCF DSCR (x) Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Annual Debt Service ($).
186 Underwritten NCF Debt Yield Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Cut-off Date Balance ($).

 

PricewaterhouseCoopers LLP, 300 Madison Avenue, New York, NY 10017

  

T: (646) 471-3000, F: (813)-286-6000 www.pwc.com

 15