Exhibit 1

 

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, J.P. Morgan Securities LLC, and JPMorgan Chase 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 GSJP Trust 2026-BHR4, Commercial Mortgage Pass-Through Certificates, Series 2026-BHR4 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 4 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: 646-471-6000

 

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 November 9, 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 October 27, 2026 with certain Collateral attribute calculations adjusted for the Cut-off Date:

 

oGSJP 2026-BHR4 Accounting File.xlsx (provided on October 27, 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 “Franchise Agreement” refers to a signed or draft franchise agreement and any amendments or exhibits 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 “Seismic Report” refers to a draft or final seismic assessment document or exhibit.
●The phrase “Title Policy” refers to a signed or proforma title policy or commitment.
●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 October 19, 2026 through October 27, 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
3

 

●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 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 LLP

 

 

New York, NY

October 27, 2026

4

 

Exhibits

 

Exhibit A – Loan File Review Procedures

 

Exhibit B – Recalculation Methodology

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

GSJP Trust 2026-BHR4 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 None - Company Provided None
4 Originator Loan Agreement 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 Appraisal Report None
16 Year Built Appraisal Report None
17 Year Renovated Appraisal Report None
18 Units, Pads, Rooms, Sq Ft Underwriting File None
19 Unit Description Underwriting File None
20 Loan Per Unit ($) Recalculation None
21 Mortgage Loan Original Balance ($) Loan Agreement None
22 Allocated Mortgage Loan Cut-off Date Balance ($) Recalculation None
23 % of Initial Loan Balance Recalculation None
24 Pari Passu Split (Y/N) Loan Agreement None
25 Mortgage Loan Rate (%) Recalculation None
26 Administrative Fee Rate (%) Fee Schedule None
27 Net Mortgage Loan Rate Recalculation None
28 Mortgage Loan Interest Rate (At SOFR Cap) None - Company Provided None
29 Margin None - Company Provided None
30 Mortgage Loan Index Loan Agreement None
31 Assumed SOFR None - Company Provided None
32 SOFR Rounding Methodology Loan Agreement None
33 Float Rate Change Frequency (Mos) Loan Agreement None
34 SOFR Floor Loan Agreement None
6

 

GSJP Trust 2026-BHR4 EXHIBIT A
Loan File Review Procedures  
   

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
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 ($) None - Company Provided None
41 Underwritten NCF DSCR (x) at SOFR Cap None - Company Provided None
42 SOFR Lookback Days Loan Agreement None
43 Extension Options  (Y/N) Loan Agreement None
44 Extension Options (#/Mos) Loan Agreement None
45 Extension Spread Increase Description Loan Agreement None
46 First Extension Fee Loan Agreement None
47 Second Extension Fee Loan Agreement None
48 Third Extension Fee Loan Agreement None
49 Fully Extended Original Term Recalculation None
50 Fully Extended Remaining Term Recalculation None
51 Fully Extended Maturity Date Loan Agreement None
52 Fully Extended Amortization Term Not Applicable* None
53 Mortgage Loan Monthly Payment ($) 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
60 First P&I Due Date Not Applicable* None
61 Maturity Date Loan Agreement 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
7

 

GSJP Trust 2026-BHR4 EXHIBIT A
Loan File Review Procedures  
   

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
71 Remaining Amortization Term (Mos.) Not Applicable* None
72 Seasoning Recalculation None
73 Mortgage Loan Balloon Balance ($) Recalculation None
74 Lockbox Loan Agreement None
75 Cash Management Loan Agreement None
76 Cash Management Triggers Loan Agreement None
77 Performance Test Trigger Level Loan Agreement None
78 Cross-Collateralized (Y/N) Loan Agreement None
79 Crossed Group Not Applicable* None
80 Lockout Period Loan Agreement None
81 Lockout Expiration Date Loan Agreement None
82 Prepayment Begin Date Loan Agreement None
83 Prepayment End Date Loan Agreement None
84 Open Period Begin Date Loan Agreement None
85 Open Period (Payments) Recalculation None
86 Prepayment Type Loan Agreement None
87 Prepayment Provision Loan Agreement None
88 Partially Prepayable without Penalty Loan Agreement None
89 Partially Prepayable without Penalty Description Loan Agreement None
90 Partial Collateral Release Description Loan Agreement None
91 Yield Maintenance Index Not Applicable* None
92 Yield Maintenance Discount Not Applicable* None
93 Yield Maintenance Margin Not Applicable* None
94 Yield Maintenance Calculation Method Not Applicable* None
95 Day of Month Prepayment Permitted Loan Agreement None
96 Due on Sale Loan Agreement None
97 Due on Encumbrance Loan Agreement None
98 Other Subordinate Debt Balance ($) None - Company Provided None
99 Other Subordinate Debt Type None - Company Provided 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
8

 

GSJP Trust 2026-BHR4 EXHIBIT A
Loan File Review Procedures  
   

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
107 As-Stabilized Appraisal Date Appraisal Report None
108 As-Stabilized Appraised Value ($) Appraisal Report None
109 Mortgage Loan Cut-off Date LTV Ratio (%) Recalculation None
110 Mortgage Loan LTV Ratio at Maturity (%) Recalculation None
111 Single Tenant (Y/N) Not Applicable* None
112 Engineering Report Date Engineering Report None
113 Environmental Phase I Report Date Environmental Report None
114 Environmental Phase II Report Date Environmental Report None
115 PML or SEL (%) Seismic Report None
116 Seismic Report Date Seismic Report None
117 Earthquake Insurance Required (Y/N) Loan Agreement None
118 Terrorism Insurance Required (Y/N) Loan Agreement None
119 Environmental Insurance Required (Y/N) Loan Agreement None
120 Blanket Insurance Policy (Y/N) Insurance Summary None
121 Lien Position Title Policy None
122 Ownership Interest Title Policy None
123 Condominium Present? Loan Agreement None
124 Ground Lease (Y/N) Title Policy None
125 Annual Ground Lease Payment ($) Not Applicable* None
126 Ground Lease Expiration Date Not Applicable* None
127 Ground Lease Extension (Y/N) Not Applicable* None
128 # of Ground Lease Extension Options Not Applicable* None
129 Ground Lease Expiration Date after all Extensions Not Applicable* None
130 2023 EGI Date Underwriting File None
131 2023 EGI ($) Underwriting File $1.00
132 2023 Expenses ($) Underwriting File $1.00
133 2023 NOI ($) Underwriting File $1.00
134 2023  Replacement / FF&E Reserve ($) Underwriting File $1.00
135 2023 NCF ($) Underwriting File $1.00
136 2023 Occupancy Underwriting File None
137 2024 EGI Date Underwriting File None
138 2024 EGI ($) Underwriting File $1.00
139 2024 Expenses ($) Underwriting File $1.00
140 2024 NOI ($) Underwriting File $1.00
141 2024  Replacement / FF&E Reserve ($) Underwriting File $1.00
142 2024 NCF ($) Underwriting File $1.00
9

 

GSJP Trust 2026-BHR4 EXHIBIT A
Loan File Review Procedures  
   

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
143 2024 Occupancy Underwriting File None
144 2025 EGI Date Underwriting File None
145 2025 EGI ($) Underwriting File $1.00
146 2025 Expenses ($) Underwriting File $1.00
147 2025 NOI ($) Underwriting File $1.00
148 2025  Replacement / FF&E Reserve ($) Underwriting File $1.00
149 2025 NCF ($) Underwriting File $1.00
150 2025 Occupancy Underwriting File None
151 Most Recent Date (if past 2025) Underwriting File None
152 Most Recent # of months Underwriting File None
153 Most Recent Description Underwriting File None
154 Most Recent EGI (if past 2025) ($) Underwriting File $1.00
155 Most Recent Expenses (if past 2025) ($) Underwriting File $1.00
156 Most Recent NOI (if past 2025) ($) Underwriting File $1.00
157 Most Recent Replacement / FF&E Reserve (if past 2025) ($) Underwriting File $1.00
158 Most Recent NCF (if past 2025) ($) Underwriting File $1.00
159 Most Recent Occupancy Underwriting File None
160 Underwritten EGI ($) Underwriting File $1.00
161 Underwritten Expenses ($) Underwriting File $1.00
162 Underwritten Net Operating Income ($) Underwriting File $1.00
163 Underwritten NOI DSCR (x) Recalculation None
164 Underwritten NOI Debt Yield Recalculation None
165 Underwritten Replacement / FF&E Reserve ($) Underwriting File $1.00
166 Underwritten TI / LC ($) Underwriting File $1.00
167 Underwritten Other Reserve ($) Underwriting File $1.00
168 Underwritten Net Cash Flow ($) Underwriting File $1.00
169 Underwritten NCF DSCR (x) Recalculation None
170 Underwritten NCF Debt Yield Recalculation None
171 Occupancy (%) Underwriting File None
172 Occupancy Date Underwriting File None
173 2023 ADR ($) Underwriting File $1.00
174 2023 RevPAR ($) Underwriting File $1.00
175 2024 ADR ($) Underwriting File $1.00
176 2024 RevPAR ($) Underwriting File $1.00
177 2025 ADR ($) Underwriting File $1.00
178 2025 RevPAR ($) Underwriting File $1.00
10

 

GSJP Trust 2026-BHR4 EXHIBIT A
Loan File Review Procedures  
   

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
179 Most Recent ADR (if past 2025) ($) Underwriting File $1.00
180 Most Recent RevPAR (if past 2025) ($) Underwriting File $1.00
181 Underwritten ADR ($) Underwriting File $1.00
182 Underwritten RevPAR ($) Underwriting File $1.00
183 Upfront RE Tax Reserve ($) Loan Agreement None
184 Ongoing RE Tax Reserve ($) Loan Agreement None
185 Upfront Insurance Reserve ($) Loan Agreement None
186 Ongoing Insurance Reserve ($) Loan Agreement None
187 Upfront Replacement Reserve ($) Loan Agreement None
188 Ongoing Replacement Reserve ($) Loan Agreement None
189 Replacement Reserve Caps ($) Loan Agreement None
190 Upfront TI/LC Reserve ($) Loan Agreement None
191 Ongoing TI/LC Reserve ($) Loan Agreement None
192 TI/LC Caps ($) Loan Agreement None
193 Upfront Debt Service Reserve ($) Loan Agreement None
194 Ongoing Debt Service Reserve ($) Loan Agreement None
195 Upfront Deferred Maintenance Reserve ($) Loan Agreement None
196 Ongoing Deferred Maintenance Reserve ($) Loan Agreement None
197 Upfront Environmental Reserve ($) Loan Agreement None
198 Ongoing Environmental Reserve ($) Loan Agreement None
199 Upfront Other Reserve ($) Loan Agreement None
200 Ongoing Other Reserve ($) Loan Agreement None
201 Other Reserve Description Loan Agreement None
202 Letter of Credit? Loan Agreement None
203 Letter of Credit Balance ($) Loan Agreement None
204 Letter of Credit Description Loan Agreement None
205 Release Provisions (Y/N) Loan Agreement None
206 Loan Purpose None - Company Provided None
207 Borrower Name Loan Agreement None
208 Tenant In Common (Y/N) Loan Agreement None
209 Sponsor None - Company Provided None
210 Carve-out Guarantor Guaranty Agreement None
211 Recourse Guaranty Agreement None
212 Single Purpose Borrower (Y/N) Loan Agreement None
213 Property Manager Management Agreement None
214 Hotel Franchise Flag Franchise Agreement; Management Agreement None
11

 

GSJP Trust 2026-BHR4 EXHIBIT A
Loan File Review Procedures  
   

 

 

# Specified Attribute Source Document (by order of priority) Tolerance Levels
215 Franchise Agreement Expiration Franchise Agreement None
216 Hotel Management Agreement Initial Expiration Date Management Agreement None
217 Management Agreement Expiration Date after all Extensions Management 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.

 

12

 

GSJP Trust 2026-BHR4 EXHIBIT B
Loan File Review Procedures  

 

Exhibit B – Recalculation Methodology

 

# Specified Attribute Recalculation Methodology
20 Loan Per Unit ($) Quotient of (i) Allocated Mortgage Loan Cut-off Date Balance ($) and (ii) Units, Pads, Rooms, Sq Ft.
22 Allocated Mortgage Loan Cut-off Date Balance ($) Set equal to Mortgage Loan Original Balance ($).
23 % of Initial Loan Balance Quotient of (i) Allocated Mortgage Loan Cut-off Date Balance ($) and (ii) the sum of all Allocated Mortgage Loan Cut-off Date Balances ($).
25 Mortgage Loan Rate (%) Sum of (i) Margin and (ii) Assumed SOFR.
27 Net Mortgage Loan Rate Difference between (i) Mortgage Loan Rate (%) and (ii) Administrative Fee Rate (%).
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 ($) Quotient of (i) product of (a) Allocated Mortgage Loan Cut-off Date Balance ($), (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.
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.
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.
109 Mortgage Loan Cut-off Date LTV Ratio (%) Quotient of (i) Allocated 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 ($) and (ii) As-Stabilized Appraised Value ($).
163 Underwritten NOI DSCR (x) Quotient of (i) Underwritten Net Operating Income ($) and (ii) Mortgage Loan Annual Debt Service ($).
13

 

GSJP Trust 2026-BHR4 EXHIBIT B
Loan File Review Procedures  

 

 

# Specified Attribute Recalculation Methodology
164 Underwritten NOI Debt Yield Quotient of (i) Underwritten Net Operating Income ($) and (ii) Allocated Mortgage Loan Cut-off Date Balance ($).
169 Underwritten NCF DSCR (x) Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Mortgage Loan Annual Debt Service ($).
170 Underwritten NCF Debt Yield Quotient of (i) Underwritten Net Cash Flow ($) and (ii) Allocated Mortgage Loan Cut-off Date Balance ($).

 

14