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, Wells Fargo Securities, LLC, and Wells Fargo Bank, National Association, 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) related to the PSA Trust 2026-STOR, Commercial Mortgage Pass-Through Certificates, Series 2026-STOR securitization (the “Transaction”). The Company (the “Responsible Party”) is responsible for the Transaction and 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 313 mortgaged properties (the “Mortgaged Properties”, collectively with the Mortgage Loan Asset, 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 existence of the assets or collateral securing such assets;
The rights of any party including, the Specified Parties, the Responsible Party, or the Transaction have to the assets or collateral securing such assets or any obligations on those assets or collateral securing such assets;
The value of the collateral securing such assets; and
The compliance of the originator of the assets with federal, state, and local laws and regulations.

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, New York 10017
(646) 471-3000

 

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 August 20, 2026.

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 July 23, 2026 with certain Collateral attribute calculations adjusted for the Cut-off Date:

oPSA 2026-STOR Accounting File.xlsx (provided on July 23, 2026).
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 certain 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 shown 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 shown within Exhibit A.

Source Documents included in the Loan File:

 

The phrase “Appraisal Report” refers to a signed or draft appraisal document, exhibit, or matrix.
2

 

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, exhibit, or matrix.
The phrase “Fee Schedule” refers to the documentation for the administrative fee rate related to the Transaction.
The phrase “Ground Lease” refers to the draft or signed ground lease agreement, abstract or exhibit thereof.
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 draft loan agreement and any exhibits or schedules 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 “Underwriting File” refers to the electronic underwriting file consisting of historical and underwritten cash flow statements and underwritten rent roll prepared by the Company’s underwriting team.

The documents made available to us by the Company for purposes of performing the procedures may have included drafts, unsigned, or non-final versions. We have not verified that such documents were executed or represent the final agreed-upon terms, and did not perform any procedures to compare such documents to executed versions, if any. We did not validate, confirm, or review any signatures for authenticity. Accordingly, we make no representation regarding the completeness, accuracy, or finality of such documents.

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 July 2, 2026 through July 23, 2026, 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”);
We recalculated certain Specified Attributes as detailed in Exhibit B and found them to be in agreement (the “Recalculated Attributes”); or
Certain Specified Attributes were provided by the Company and were neither compared to the corresponding Source Documents nor recalculated. The attributes are listed in Exhibit A as a “None - Company Provided ”.

 

The recalculation methodology associated with the Recalculated Attributes is listed in Exhibit B. For

3

 

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 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 Transaction or 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 

 

 

New York, NY

July 23, 2026

4

 

Exhibits

 

Exhibit A – Loan File Review Procedures

 

Exhibit B – Recalculation Methodology

 

 

 

 

 

 

5
PSA Trust 2026-STOR
Loan File Review Procedures
EXHIBIT A

 

Exhibit A – Loan File Review Procedures

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
1 Control Number None - Company Provided None
2 Loan / Property Flag None - Company Provided None
3 Number of Properties None - Company Provided None
4 Originator Loan Agreement None
5 Originator Entity Type Loan Agreement None
6 GS Property Number None - Company Provided None
7 NSA Property Number None - Company Provided None
8 Property Name None - Company Provided None
9 Address Appraisal Report None
10 City Appraisal Report None
11 State Appraisal Report None
12 County Appraisal Report None
13 Zip Code Appraisal Report None
14 General Property Type None - Company Provided None
15 Detailed Property Type (1) Appraisal Report None
16 Flood Zone Appraisal Report None
17 Year Built Appraisal Report None
18 Year Renovated Appraisal Report None
19 Self Storage SF Underwriting File None
20 Loan Per SF ($) Recalculation None
21 Self-Storage Units Underwriting File None
22 Loan Per Unit ($) Recalculation None
23 Mortgage Loan Original Balance ($) None - Company Provided None
24 Mortgage Loan Cut-off Date Balance ($) Recalculation None
25 Allocated Mortgage Loan Amount ($) Loan Agreement None
26 % of Mortgage Loan Allocated Cut-off Date Balance Recalculation None
27 Pari Passu Split (Y/N) Loan Agreement None
28 Mortgage Loan Rate (%) None - Company Provided None
29 Administrative Fee Rate (%) Fee Schedule None
30 Net Mortgage Loan Rate Recalculation None
31 Mortgage Loan Monthly Payment ($) Recalculation None
32 Mortgage Loan Annual Debt Service ($) Recalculation None
33 Interest Accrual Method Loan Agreement None
34 Interest Accrual Period Loan Agreement None
35 Origination Date Loan Agreement None
6
PSA Trust 2026-STOR
Loan File Review Procedures
EXHIBIT A

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
36 First Due Date Loan Agreement None
37 Last IO Due Date Loan Agreement None
38 First P&I Due Date Loan Agreement None
39 Maturity Date Loan Agreement None
40 Due Date Loan Agreement None
41 Grace Period- Late Fee Loan Agreement None
42 Grace Period- Default Loan Agreement None
43 Amortization Type Loan Agreement None
44 Original Interest-Only Period (Mos.) Recalculation None
45 Remaining Interest-Only Period (Mos.) Recalculation None
46 Original Term To Maturity (Mos.) Recalculation None
47 Remaining Term To Maturity (Mos.) Recalculation None
48 Original Amortization Term (Mos.) Not Applicable* None
49 Remaining Amortization Term (Mos.) Not Applicable* None
50 Seasoning Recalculation None
51 Mortgage Loan Balloon Balance ($) Recalculation None
52 Mezzanine Debt Original Balance ($) Loan Agreement None
53 Mezzanine Debt Cut-Off Date Balance ($) Recalculation None
54 Mezzanine Debt Maturity Balance ($) Recalculation None
55 Mezzanine Debt Interest Rate (%) None - Company Provided None
56 Mezzanine Annual Payment ($) Recalculation None
57 Total Loan Original Balance ($) Recalculation None
58 Total Loan Cut-Off Date Balance ($) Recalculation None
59 Total Loan Maturity Balance ($) Recalculation None
60 Total Loan Interest Rate Recalculation None
61 Total Loan Annual Payment ($) Recalculation None
62 Total Loan Cut-Off Balance LTV Recalculation None
63 Total Loan Maturity Date LTV Recalculation None
64 Total Loan NOI DSCR Recalculation None
65 Total Loan NCF DSCR Recalculation None
66 Total Debt Loan NOI Debt Yield Recalculation None
67 Total Debt Loan NCF Debt Yield Recalculation None
68 Lockbox Loan Agreement None
69 Cash Management Loan Agreement None
70 Cash Management Triggers Loan Agreement None
71 Performance Test Trigger Level Loan Agreement None
72 Cross-Collateralized (Y/N) Loan Agreement None
7
PSA Trust 2026-STOR
Loan File Review Procedures
EXHIBIT A

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
73 Crossed Group Loan Agreement None
74 Lockout Period Loan Agreement None
75 Lockout Expiration Date Loan Agreement None
76 Prepayment Begin Date Loan Agreement None
77 Prepayment End Date Loan Agreement None
78 Open Period Begin Date Loan Agreement None
79 Open Period (Payments) Recalculation None
80 Prepayment Type Loan Agreement None
81 Prepayment Provision Loan Agreement None
82 Partially Prepayable without Penalty Loan Agreement None
83 Partially Prepayable without Penalty Description Loan Agreement None
84 Partial Collateral Release Description Loan Agreement None
85 Yield Maintenance Index Loan Agreement None
86 Yield Maintenance Discount Loan Agreement None
87 Yield Maintenance Margin Loan Agreement None
88 Yield Maintenance Calculation Method Loan Agreement None
89 Day of Month Prepayment Permitted Loan Agreement None
90 Due on Sale Loan Agreement None
91 Due on Encumbrance Loan Agreement None
92 Other Subordinate Debt Balance ($) None - Company Provided None
93 Other Subordinate Debt Type None - Company Provided None
94 Future Debt Allowed? Loan Agreement None
95 Mortgage Assumable? Loan Agreement None
96 Assumption Fee Loan Agreement None
97 Appraiser Designation Appraisal Report None
98 Appraisal FIRREA (Y/N) Appraisal Report None
99 As-Is Appraisal Date Appraisal Report None
100 As-Is Appraised Value ($) Appraisal Report None
101 As-Stabilized Appraisal Date Appraisal Report None
102 As-Stabilized Appraised Value ($) Appraisal Report None
103 Mortgage Loan Cut-off Date LTV Ratio (%) Recalculation None
104 Mortgage Loan LTV Ratio at Maturity (%) Recalculation None
105 Single Tenant (Y/N) Not Applicable* None
106 Engineering Report Date Engineering Report None
107 Environmental Phase I Report Date Environmental Report None
108 Environmental Phase II Report Date Environmental Report None
8
PSA Trust 2026-STOR
Loan File Review Procedures
EXHIBIT A

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
109 PML or SEL (%) Engineering Report None
110 Seismic Zone Engineering Report None
111 Seismic Report Date Engineering Report None
112 Earthquake Insurance Required (Y/N) Loan Agreement None
113 Terrorism Insurance Required (Y/N) Loan Agreement None
114 Environmental Insurance Required (Y/N) Loan Agreement None
115 Blanket Insurance Policy (Y/N) Insurance Summary None
116 Lien Position None - Company Provided None
117 Ownership Interest None - Company Provided None
118 Condominium Present? Loan Agreement None
119 Ground Lease (Y/N) None - Company Provided None
120 Annual Ground Lease Payment ($) Ground Lease None
121 Ground Lease Expiration Date Ground Lease None
122 Ground Lease Extension (Y/N) Ground Lease None
123 # of Ground Lease Extension Options Ground Lease None
124 Ground Lease Expiration Date after all Extensions Ground Lease None
125 2023 EGI Date Underwriting File None
126 2023 EGI ($) Underwriting File $1.00
127 2023 Expenses ($) Underwriting File $1.00
128 2023 NOI ($) Underwriting File $1.00
129 2023 NCF ($) Underwriting File $1.00
130 2024 EGI Date Underwriting File None
131 2024 EGI ($) Underwriting File $1.00
132 2024 Expenses ($) Underwriting File $1.00
133 2024 NOI ($) Underwriting File $1.00
134 2024 NCF ($) Underwriting File $1.00
135 2025 EGI Date Underwriting File None
136 2025 EGI ($) Underwriting File $1.00
137 2025 Expenses ($) Underwriting File $1.00
138 2025 NOI ($) Underwriting File $1.00
139 2025 NCF ($) Underwriting File $1.00
140 Most Recent Date (if past 2025) Underwriting File None
141 Most Recent # of months Underwriting File None
142 Most Recent Description Underwriting File None
143 Most Recent EGI (if past 2025) ($) Underwriting File $1.00
144 Most Recent Expenses (if past 2025) ($) Underwriting File $1.00
9
PSA Trust 2026-STOR
Loan File Review Procedures
EXHIBIT A

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
145 Most Recent NOI (if past 2025) ($) Underwriting File $1.00
146 Most Recent NCF (if past 2025) ($) Underwriting File $1.00
147 Underwritten EGI ($) Underwriting File $1.00
148 Underwritten Expenses ($) Underwriting File $1.00
149 Underwritten Net Operating Income ($) Underwriting File $1.00
150 Underwritten NOI DSCR (x) Recalculation None
151 Underwritten NOI Debt Yield Recalculation None
152 Underwritten Replacement / FF&E Reserve ($) Underwriting File $1.00
153 Underwritten TI / LC ($) Underwriting File $1.00
154 Underwritten Other Reserve ($) Underwriting File $1.00
155 Underwritten Net Cash Flow ($) Underwriting File $1.00
156 Underwritten NCF DSCR (x) Recalculation None
157 Underwritten NCF Debt Yield Recalculation None
158 Occupancy (%) Underwriting File None
159 Occupancy Date Underwriting File None
160 Rent Steps Date Not Applicable* None
161 Upfront RE Tax Reserve ($) Loan Agreement None
162 Ongoing RE Tax Reserve ($) Loan Agreement None
163 Upfront Insurance Reserve ($) Loan Agreement None
164 Ongoing Insurance Reserve ($) Loan Agreement None
165 Upfront Replacement Reserve ($) Loan Agreement None
166 Ongoing Replacement Reserve ($) Loan Agreement None
167 Replacement Reserve Caps ($) Loan Agreement None
168 Upfront TI/LC Reserve ($) Loan Agreement None
169 Ongoing TI/LC Reserve ($) Loan Agreement None
170 TI/LC Caps ($) Loan Agreement None
171 Upfront Debt Service Reserve ($) Loan Agreement None
172 Ongoing Debt Service Reserve ($) Loan Agreement None
173 Upfront Deferred Maintenance Reserve ($) Loan Agreement None
174 Ongoing Deferred Maintenance Reserve ($) Loan Agreement None
175 Upfront Environmental Reserve ($) Loan Agreement None
176 Ongoing Environmental Reserve ($) Loan Agreement None
177 Upfront Other Reserve ($) Loan Agreement None
178 Ongoing Other Reserve ($) Loan Agreement None
179 Other Reserve Description Loan Agreement None
180 Letter of Credit? Loan Agreement None
10
PSA Trust 2026-STOR
Loan File Review Procedures
EXHIBIT A

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
181 Letter of Credit Balance ($) Loan Agreement None
182 Letter of Credit Description Loan Agreement None
183 Release Provisions (Y/N) Loan Agreement None
184 Loan Purpose None - Company Provided None
185 Borrower Name Loan Agreement None
186 Tenant In Common (Y/N) Loan Agreement None
187 Sponsor Loan Agreement None
188 Carve-out Guarantor Guaranty Agreement None
189 Recourse Guaranty Agreement None
190 Single Purpose Borrower (Y/N) Loan Agreement None
191 Property Manager Management Agreement None
192 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.

 

(1) For the Mortgage Loan Asset identified in Final Data File with a Property Name of “108 N. Jackson Road”, we were instructed by the representatives of the Company to not perform any procedures on this Specified Attribute.

11
PSA Trust 2026-STOR
Loan File Review Procedures
EXHIBIT B

 

Exhibit B – Recalculation Methodology

 

# Specified Attribute Recalculation Methodology
20 Loan Per SF ($) Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) Self Storage SF.
22 Loan Per Unit ($) Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) Self-Storage Units.
24 Mortgage Loan Cut-off Date Balance ($) Set equal to Mortgage Loan Original Balance ($).
26 % of Mortgage Loan Allocated Cut-off Date Balance Quotient of (i) Allocated Mortgage Loan Amount ($) and (ii) the aggregate Allocated Mortgage Loan Amount ($).
30 Net Mortgage Loan Rate Difference between (i) Mortgage Loan Rate (%) and (ii) Administrative Fee Rate (%).
31 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.
32 Mortgage Loan Annual Debt Service ($) Product of (i) Mortgage Loan Monthly Payment ($) and (ii) 12.
44 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.
45 Remaining Interest-Only Period (Mos.) Difference between (i) Original Interest-Only Period (Mos.) and (ii) Seasoning.
46 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.
47 Remaining Term To Maturity (Mos.) Difference between (i) Original Term to Maturity (Mos.) and (ii) Seasoning.
50 Seasoning Count of the number of monthly payment dates, from and inclusive of (i) First Due Date, to and including (ii) Cut-off Date.
51 Mortgage Loan Balloon Balance ($) Set equal to Mortgage Loan Original Balance ($).
53 Mezzanine Debt Cut-Off Date Balance ($) Set equal to Mezzanine Debt Original Balance ($).
54 Mezzanine Debt Maturity Balance ($) Set equal to Mezzanine Debt Cut-Off Date Balance ($).
56 Mezzanine Annual Payment ($) Product of (i) Mezzanine Debt Cut-Off Date Balance ($) and (b) Mezzanine Debt Interest Rate and (c) the Interest Accrual Method (365/360).
57 Total Loan Original Balance ($) Sum of (i) Mortgage Loan Original Balance ($) and (ii) Mezzanine Debt Original Balance ($).
58 Total Loan Cut-Off Date Balance ($) Sum of (i) Mortgage Loan Cut-Off Date Balance ($) and (ii) Mezzanine Debt Cut-Off Date Balance ($).
59 Total Loan Maturity Balance ($) Sum of (i) Mortgage Loan Maturity Balance ($) and (ii) Mezzanine Debt Maturity Balance ($).
12
PSA Trust 2026-STOR
Loan File Review Procedures
EXHIBIT B

 

# Specified Attribute Recalculation Methodology
60 Total Loan Interest Rate Quotient of (i) sum of (a) Mezzanine Annual Payment ($) and (b) Mortgage Loan Annual Debt Service and (ii) Interest Accrual Method (365/360) and (iii) Total Loan Original Balance ($)
61 Total Loan Annual Payment ($) Sum of (i) Mortgage Loan Annual Debt Service ($) and (ii) Mezzanine Annual Payment ($).
62 Total Loan Cut-Off Balance LTV Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) As-Is Appraised Value ($).
63 Total Loan Maturity Date LTV Quotient of (i) Total Loan Maturity Balance ($) and (ii) As-Is Appraised Value ($).
64 Total Loan NOI DSCR Quotient of (i) Underwritten Net Operating Income ($) and (ii) Total Loan Annual Payment ($).
65 Total Loan NCF DSCR Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Total Loan Annual Payment ($).
66 Total Debt Loan NOI Debt Yield Quotient of (i) Underwritten Net Operating Income ($) and (ii) Total Loan Cut-Off Date Balance ($).
67 Total Debt Loan NCF Debt Yield Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Total Loan Cut-Off Date Balance ($).
79 Open Period (Payments) Count of the number of monthly payment dates, from and inclusive of (i) Open Period Begin Date, to and including (ii) Maturity Date.
103 Mortgage Loan Cut-off Date LTV Ratio (%) Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) As-Is Appraised Value ($).
104 Mortgage Loan LTV Ratio at Maturity (%) Quotient of (i) Mortgage Loan Balloon Balance ($) and (ii) As-Is Appraised Value ($).
150 Underwritten NOI DSCR (x) Quotient of (i) Underwritten Net Operating Income ($) and (ii) Mortgage Loan Annual Debt Service ($).
151 Underwritten NOI Debt Yield Quotient of (i) Underwritten Net Operating Income ($) and (ii) Mortgage Loan Cut-Off Date Balance ($).
156 Underwritten NCF DSCR (x) Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Annual Debt Service ($).
157 Underwritten NCF Debt Yield Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Cut-off Date Balance ($).

 

 

 

13