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, Citigroup Global Markets Inc., Citi Real Estate Funding Inc., and Ares Management Capital Markets LLC 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 KNDR Trust 2026-KIND, Commercial Mortgage Pass-Through Certificates, Series 2026-KIND 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 532 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, NY 10017
T: 646-471-3000
 

 

[PWC Logo]

 

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 30, 2026 with certain Collateral attribute calculations adjusted for the Cut-off Date:

 

oKNDR 2026-KIND Accounting FIle 7.30.26 v2.xlsx (provided on July 30, 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:

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

[PWC Logo]

 

The phrase “Appraisal Report” refers to a signed or draft appraisal document or exhibit.
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 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 “Seismic Report” refers to a draft or signed seismic assessment document or exhibit.
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 9, 2026 through July 30, 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”);
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
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

[PWC Logo]

 

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 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.

 

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

July 30, 2026

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

Exhibits

 

Exhibit A – Loan File Review Procedures

 

Exhibit B – Recalculation Methodology

 

 

 

 

 

 

 

 

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT A
Loan File Review Procedures  

 

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 Underwriting File None
4 Originator Loan Agreement None
5 Originator Entity Type Loan Agreement None
6 Mortgage Loan Seller None - Company Provided None
7 Center 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 MSA Appraisal Report None
13 Zip Code Underwriting File None
14 General Property Type Appraisal Report None
15 Detailed Property Type Appraisal Report None
16 Flood Zone Appraisal Report None
17 Year Built Underwriting File None
18 Year Renovated Appraisal Report None
19 SF Underwriting File None
20 Loan Per SF ($) Recalculation None
21 Mortgage Loan Original Balance ($) Loan Agreement None
22 Mortgage Loan Cut-off Date Balance ($) Recalculation None
23 Allocated Mortgage Loan Cut-off Date Balance ($) Loan Agreement None
24 % of Initial Loan Balance Recalculation None
25 Pari Passu Split (Y/N) Loan Agreement None
26 Mortgage Loan Rate (%) Recalculation None
27 Administrative Fee Rate (%) Fee Schedule None
28 Net Mortgage Loan Rate Recalculation None
29 Mortgage Loan Interest Rate (At SOFR Cap) Recalculation None
30 Margin None - Company Provided None
31 Mortgage Loan Index Loan Agreement None
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT A
Loan File Review Procedures  

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
32 Assumed SOFR None - Company Provided None
33 SOFR Rounding Methodology None - Company Provided None
34 Float Rate Change Frequency (Mos) Loan Agreement None
35 SOFR Floor Loan Agreement None
36 SOFR Strike Cap None - Company Provided None
37 Extension Term Strike Rate Loan Agreement None
38 SOFR Cap Expiration None - Company Provided None
39 SOFR Cap Counterparty None - Company Provided None
40 SOFR cap Counterparty rating (S&P / MIS / FITCH) None - Company Provided None
41 Mortgage Loan Annual Debt Service at SOFR Cap ($) Recalculation None
42 Mortgage Loan NCF DSCR at SOFR Cap Recalculation None
43 SOFR Lookback Days Loan Agreement None
44 Extension Options  (Y/N) Loan Agreement None
45 Extension Options (#/Mos) Loan Agreement None
46 Extension Spread Increase Description Loan Agreement None
47 First Extension Fee Loan Agreement None
48 Second Extension Fee Loan Agreement None
49 Third Extension Fee Loan Agreement None
50 Fully Extended Original Term Recalculation None
51 Fully Extended Remaining Term Recalculation None
52 Fully Extended Maturity Date Loan Agreement None
53 Fully Extended Amortization Term Not Applicable* None
54 Mortgage Loan Monthly Payment ($) Recalculation None
55 Mortgage Loan Annual Debt Service ($) Recalculation None
56 Interest Accrual Method Loan Agreement None
57 Interest Accrual Period Loan Agreement None
58 Origination Date None - Company Provided None
59 First Due Date None - Company Provided None
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT A
Loan File Review Procedures  

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
60 Last IO Due Date Loan Agreement None
61 First P&I Due Date Not Applicable* None
62 Due Date Loan Agreement None
63 Grace Period- Late Fee Loan Agreement None
64 Grace Period- Default Loan Agreement None
65 Amortization Type Loan Agreement None
66 Original Interest-Only Period (Mos.) Recalculation None
67 Remaining Interest-Only Period (Mos.) Recalculation None
68 Original Term To Maturity (Mos.) Recalculation None
69 Remaining Term To Maturity (Mos.) Recalculation None
70 Original Amortization Term (Mos.) Not Applicable* None
71 Remaining Amortization Term (Mos.) Not Applicable* None
72 Seasoning Recalculation None
73 Maturity Date Loan Agreement None
74 Mortgage Loan Balloon Balance ($) Recalculation None
75 Lockbox Loan Agreement None
76 Cash Management Loan Agreement None
77 Cash Management Triggers Loan Agreement None
78 Performance Test Trigger Level Loan Agreement None
79 Cross-Collateralized (Y/N) Not Applicable* None
80 Crossed Group Not Applicable* None
81 Lockout Period Not Applicable* None
82 Lockout Expiration Date Not Applicable* None
83 Prepayment Begin Date Loan Agreement None
84 Prepayment End Date Loan Agreement None
85 Open Period Begin Date Loan Agreement None
86 Open Period (Payments) Recalculation None
87 Prepayment Type Loan Agreement None
88 Prepayment Provision Loan Agreement None
89 Partially Prepayable without Penalty Loan Agreement None
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT A
Loan File Review Procedures  

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
90 Partially Prepayable without Penalty Description Loan Agreement None
91 Partial Collateral Release Description Loan Agreement None
92 Yield Maintenance Index Not Applicable* None
93 Yield Maintenance Discount Not Applicable* None
94 Yield Maintenance Margin Not Applicable* None
95 Yield Maintenance Calculation Method Not Applicable* None
96 Day of Month Prepayment Permitted Loan Agreement None
97 Due on Sale Loan Agreement None
98 Due on Encumbrance Loan Agreement None
99 Other Subordinate Debt Balance ($) Not Applicable* None
100 Other Subordinate Debt Type Not Applicable* None
101 Future Debt Allowed? Loan Agreement None
102 Mortgage Assumable? Loan Agreement None
103 Assumption Fee Loan Agreement None
104 Appraiser Designation Appraisal Report None
105 Appraisal FIRREA (Y/N) Appraisal Report None
106 As-Is Appraisal Date Appraisal Report None
107 As-Is Appraised Value ($) Appraisal Report None
108 As-Stabilized Appraisal Date Appraisal Report None
109 As-Stabilized Appraised Value ($) Appraisal Report None
110 Mortgage Loan Cut-off Date LTV Ratio (%) Recalculation None
111 Mortgage Loan LTV Ratio at Maturity (%) Recalculation None
112 Single Tenant (Y/N) Underwriting File None
113 Engineering Report Date Engineering Report None
114 Environmental Phase I Report Date Environmental Report None
115 Environmental Phase II Environmental Report** None
116 Environmental Phase II Report Date Environmental Report** None
117 PML or SEL (%) Engineering Report None
118 Seismic Report Date Seismic Report None
119 Earthquake Insurance Required (Y/N) Loan Agreement None
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT A
Loan File Review Procedures  

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
120 Terrorism Insurance Required (Y/N) Loan Agreement None
121 Environmental Insurance Required (Y/N) Loan Agreement None
122 Blanket Insurance Policy (Y/N) Insurance Summary None
123 Lien Position None - Company Provided None
124 Ownership Interest None - Company Provided None
125 Condominium Present? Loan Agreement None
126 Ground Lease (Y/N) Loan Agreement None
127 Annual Ground Lease Payment ($) Not Applicable* None
128 Ground Lease Expiration Date Not Applicable* None
129 Ground Lease Extension (Y/N) Not Applicable* None
130 # of Ground Lease Extension Options Not Applicable* None
131 Ground Lease Expiration Date after all Extensions Not Applicable* None
132 Underwritten EGI ($) Underwriting File $1.00
133 Underwritten Expenses ($) Underwriting File $1.00
134 Underwritten Net Operating Income ($) Underwriting File $1.00
135 Underwritten NOI DSCR (x) Recalculation None
136 Underwritten NOI Debt Yield Recalculation None
137 Underwritten Replacement / FF&E Reserve ($) Underwriting File $1.00
138 Underwritten TI / LC ($) Underwriting File $1.00
139 Underwritten Other Reserve ($) Underwriting File $1.00
140 Underwritten Net Cash Flow ($) Underwriting File $1.00
141 Underwritten NCF DSCR (x) Recalculation None
142 Underwritten NCF Debt Yield Recalculation None
143 Occupancy (%) Underwriting File None
144 Occupancy Date Underwriting File None
145 Current Tenant Rent Underwriting File None
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT A
Loan File Review Procedures  

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
146 2025 Licensed Capacity Underwriting File None
147 Rent Steps Date Underwriting File None
148 Largest Tenant by UW Gross Rent Underwriting File None
149 Largest Tenant Sq Ft by UW Gross Rent Underwriting File None
150 Largest Tenant Lease Expiration by UW Gross Rent Underwriting File None
151 Second Largest Tenant by UW Gross Rent Underwriting File None
152 Second Largest Tenant Sq Ft by UW Gross Rent Underwriting File None
153 Second Largest Tenant Lease Expiration by UW Gross Rent Underwriting File None
154 Third Largest Tenant by UW Gross Rent Underwriting File None
155 Third Largest Tenant Sq Ft by UW Gross Rent Underwriting File None
156 Third Largest Tenant Lease Expiration by UW Gross Rent Underwriting File None
157 Fourth Largest Tenant by UW Gross Rent Underwriting File None
158 Fourth Largest Tenant Sq Ft by UW Gross Rent Underwriting File None
159 Fourth Largest Tenant Lease Expiration by UW Gross Rent Underwriting File None
160 Fifth Largest Tenant by UW Gross Rent Underwriting File None
161 Fifth Largest Tenant Sq Ft by UW Gross Rent Underwriting File None
162 Fifth Largest Tenant Lease Expiration by UW Gross Rent Underwriting File None
163 Upfront RE Tax Reserve ($) Loan Agreement None
164 Ongoing RE Tax Reserve ($) Loan Agreement None
165 Upfront Insurance Reserve ($) Loan Agreement None
166 Ongoing Insurance Reserve ($) Loan Agreement None
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT A
Loan File Review Procedures  

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
167 Upfront Replacement Reserve ($) Loan Agreement None
168 Ongoing Replacement Reserve ($) Loan Agreement None
169 Replacement Reserve Caps ($) Loan Agreement None
170 Upfront TI/LC Reserve ($) Loan Agreement None
171 Ongoing TI/LC Reserve ($) Loan Agreement None
172 TI/LC Caps ($) Loan Agreement None
173 Upfront Debt Service Reserve ($) Loan Agreement None
174 Ongoing Debt Service Reserve ($) Loan Agreement None
175 Upfront Deferred Maintenance Reserve ($) Loan Agreement None
176 Ongoing Deferred Maintenance Reserve ($) Loan Agreement None
177 Upfront Environmental Reserve ($) Loan Agreement None
178 Ongoing Environmental Reserve ($) Loan Agreement None
179 Upfront Other Reserve ($) Loan Agreement None
180 Ongoing Other Reserve ($) Loan Agreement None
181 Other Reserve Description Loan Agreement None
182 Letter of Credit? Loan Agreement None
183 Letter of Credit Balance ($) Loan Agreement None
184 Letter of Credit Description Loan Agreement None
185 Release Provisions (Y/N) Loan Agreement None
186 Loan Purpose None - Company Provided None
187 Borrower Name Loan Agreement None
188 Tenant In Common (Y/N) Loan Agreement None
189 Sponsor Loan Agreement None
190 Carve-out Guarantor Guaranty Agreement None
191 Recourse Guaranty Agreement None
192 Single Purpose Borrower (Y/N) Loan Agreement None
193 Property Manager Management Agreement None
194 Exit Fee Loan Agreement None
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT A
Loan File Review Procedures  

 

 

* 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.

 

**For the Mortgaged Properties identified in the Final Data File as “207 E Hillcrest Drive”, we were instructed by the Company to not perform any procedures regarding Specified Attribute 115 and 116.

 

 

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT B
Recalculation Methodology  

 

Exhibit B – Recalculation Methodology

 

# Specified Attribute Recalculation Methodology
20 Loan Per SF ($) Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) SF.
22 Mortgage Loan Cut-off Date Balance ($) Set equal to Mortgage Loan Original Balance ($).
24 % of Initial Loan Balance Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) Mortgage Loan Original Balance ($).
26 Mortgage Loan Rate (%) Sum of (i) Assumed SOFR and (ii) Margin.
28 Net Mortgage Loan Rate Difference between (i) Mortgage Loan Rate (%) and (ii) Administrative Fee Rate (%).
29 Mortgage Loan Interest Rate (At SOFR Cap) Sum of (i) SOFR Strike Cap and (ii) Margin.
41 Mortgage Loan Annual Debt Service at SOFR Cap ($) Product of (a) Mortgage Loan Cut-off Date Balance ($) and (b) Mortgage Loan Interest Rate (At SOFR Cap) and (c) the Interest Accrual Method (365/360).
42 Mortgage Loan NCF DSCR at SOFR Cap Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Annual Debt Service at SOFR Cap ($).
50 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.
51 Fully Extended Remaining Term Difference between (i) Fully Extended Original Term and (ii) Seasoning.
54 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.
55 Mortgage Loan Annual Debt Service ($) Product of (i) Mortgage Loan Monthly Payment ($) and (ii) 12.
66 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.
67 Remaining Interest-Only Period (Mos.) Difference between (i) Original Interest-Only Period (Mos.) and (ii) Seasoning.
68 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.
69 Remaining Term To Maturity (Mos.) Difference between (i) Original Term to Maturity (Mos.) and (ii) Seasoning.
72 Seasoning Count of the number of monthly payment dates, from and inclusive of (i) First Due Date, to and including (ii) Cut-off Date.
74 Mortgage Loan Balloon Balance ($) Set equal to Mortgage Loan Original Balance ($).
www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000
 

 

KNDR Trust 2026-KIND EXHIBIT B
Recalculation Methodology  

 

 

# Specified Attribute Recalculation Methodology
86 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.
110 Mortgage Loan Cut-off Date LTV Ratio (%) Quotient of (i) Mortgage Loan Cut-off Date Balance ($) and (ii) As-Is Appraised Value ($).
111 Mortgage Loan LTV Ratio at Maturity (%) Quotient of (i) Mortgage Loan Balloon Balance ($) and (ii) As-Is Appraised Value ($).
135 Underwritten NOI DSCR (x) Quotient of (i) Underwritten Net Operating Income ($) and (ii) Mortgage Loan Annual Debt Service ($).
136 Underwritten NOI Debt Yield Quotient of (i) Underwritten Net Operating Income ($) and (ii) Mortgage Loan Cut-off Date Balance ($).
141 Underwritten NCF DSCR (x) Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Annual Debt Service ($).
142 Underwritten NCF Debt Yield Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Cut-off Date Balance ($).

 

www.pwc.comPricewaterhouseCoopers LLP
300 Madison Avenue, New York, NY 10017
T: 646-471-3000