FWP 1 n2921_x6-annexa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-255934-01
     

     
     
  BMO 2022-C1 Disclaimer  
     
  STATEMENT REGARDING THIS FREE WRITING PROSPECTUS  
  The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-255934) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor or BMO Capital Markets Corp., any other underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-866-864-7760 (8 a.m. – 5 p.m. EST).  
     
  Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.  
     
  STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION  
  The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of BMO Capital Markets Corp., KeyBanc Capital Markets Inc., Deutsche Bank Securities, Inc., Bancroft Capital LLC, Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.  The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.  
     
  This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.  
     
  IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES  
  The information herein is preliminary and may be supplemented or amended prior to the time of sale.  
     
  In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  
     
  The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  
     
  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.  
     
  IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS  
  Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.  
     
     
     

 

 

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City County
                1 25        
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI 5.3%   KeyBank KeyBank Group A NAP Various Various  Various
1.01 Property   1 Crestwood Boulevard 0.6% 11.2%         2300 Crestwood Boulevard and 509 25th Street South Irondale  Jefferson
1.02 Property   1 Hallmark Drive 0.5% 8.8%         2080 Hallmark Drive Sacramento  Sacramento
1.03 Property   1 Gray Road 0.4% 6.6%         50 Gray Road Falmouth  Cumberland
1.04 Property   1 Marconi Avenue 0.3% 6.5%         4111 Marconi Avenue Sacramento  Sacramento
1.05 Property   1 Ocean Gateway 0.3% 6.2%         11906 Ocean Gateway Ocean City  Worcester
1.06 Property   1 Amity Road 0.3% 6.0%         420 Amity Road Harrisburg  Dauphin
1.07 Property   1 Gladstell Road 0.3% 5.8%         810 Gladstell Road Conroe  Montgomery
1.08 Property   1 US Route One 0.3% 5.5%         430 US Route 1 Falmouth  Cumberland
1.09 Property   1 Farm to Market 1093 0.3% 5.5%         23110 Farm to Market 1093 Richmond  Fort Bend
1.10 Property   1 Meade Avenue 0.3% 4.8%         3333 Meade Avenue Las Vegas  Clark
1.11 Property   1 Camp Horne 0.3% 4.8%         180 Camp Horne Road Pittsburgh  Allegheny
1.12 Property   1 Hazel Avenue 0.3% 4.7%         6108 Hazel Avenue Orangevale  Sacramento
1.13 Property   1 Hoover Court 0.2% 4.5%         1945 Hoover Court Birmingham  Jefferson
1.14 Property   1 Highway 6 North 0.2% 4.5%         6610 Highway 6 North Houston  Harris
1.15 Property   1 Farm to Market 725 0.2% 4.0%         2975 Farm to Market 725 New Braunfels  Guadalupe
1.16 Property   1 Hidden Hill Road 0.2% 2.8%         175 Hidden Hill Road Spartanburg  Spartanburg
1.17 Property   1 Arndt Road 0.1% 2.8%         150 Arndt Road Pittsburgh  Allegheny
1.18 Property   1 East Rosedale Street 0.1% 2.4%         6465 & 6485 East Rosedale Street and 1054, 1070, 1074, & 1076 South Erie Street Fort Worth  Tarrant
1.19 Property   1 Grisham Drive 0.1% 2.3%         5250 Grisham Drive Rowlett  Dallas
2 Loan 4, 5, 16, 19 1 360 Rosemary 4.0% 100.0% BMO BMO NAP NAP 360 South Rosemary Avenue West Palm Beach  Palm Beach
3 Loan 6, 12 , 19 9 HTI MOB Portfolio 3.8%   BMO BMO NAP NAP Various Various  Various
3.01 Property   1 Madison Medical Plaza 1.1% 29.2%         301 North Madison Street Joliet  Will
3.02 Property   1 Dyer Building 0.5% 14.4%         919 Main Street Dyer  Lake
3.03 Property   1 Texas Children’s Hospital 0.4% 10.7%         5614-5630 East Sam Houston Parkway North Houston  Harris
3.04 Property   1 Aurora Health Center 0.4% 9.3%         3305 South 20th Street Milwaukee  Milwaukee  
3.05 Property   1 Fort Wayne Engle Road 0.3% 9.2%         7232 Engle Road Fort Wayne  Allen
3.06 Property   1 Hefner Pointe 0.3% 9.0%         11101 Hefner Pointe Drive Oklahoma City  Oklahoma
3.07 Property   1 Circleville MOB 0.3% 8.3%         140 Morris Road Circleville  Pickaway
3.08 Property   1 Illinois CancerCenter 0.2% 5.4%         336 Home Boulevard Galesburg  Knox
3.09 Property   1 Fort Wayne Dupont 0.2% 4.5%         10186 East Dupont Circle Drive Fort Wayne  Allen
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV 3.7% 100.0% BMO, Barclays BMO NAP NAP 1189, 1193, and 1199 Coleman Avenue San Jose  Santa Clara
5 Loan 1, 6, 12, 13 34 AMF Portfolio 3.6%   BMO, SMC BMO/SMC NAP NAP Various Various  Various
5.01 Property   1 Cambridge Commons 0.2% 7.0%         4964 Oakhurst Drive Indianapolis  Marion
5.02 Property   1 Indian Lake I 0.2% 6.2%         100 Indian Lake Drive Morrow  Clayton
5.03 Property   1 Stewart Way 1 0.2% 5.7%         302 West General Stewart Way Hinesville  Liberty
5.04 Property   1 Cedargate Lancaster 0.2% 5.1%         1410 Sheridan Drive Lancaster  Fairfield
5.05 Property   1 Amesbury 0.2% 4.7%         3155 Harshman Drive Reynoldsburg  Franklin
5.06 Property   1 Red Deer 0.2% 4.5%         2202 Roseanne Court Fairborn  Greene
5.07 Property   1 Olivewood 0.2% 4.3%         2069 Olivewood Drive Indianapolis  Marion
5.08 Property   1 Cherry Glen 0.2% 4.2%         2760 Cherry Glen Way Indianapolis  Marion
5.09 Property   1 Plumwood 0.1% 4.1%         1050 Plumrose Drive Columbus  Franklin
5.10 Property   1 Camelia Court 0.1% 4.0%         4542 Kalida Avenue Dayton  Montgomery
5.11 Property   1 Cedargate 0.1% 3.7%         701 North Union Road Clayton  Montgomery
5.12 Property   1 Millburn Court 0.1% 3.3%         8324 Millwheel Drive Dayton  Montgomery
5.13 Property   1 Rosewood Apartments 0.1% 3.3%         5554 Covert Drive Columbus  Franklin
5.14 Property   1 Winthrop Court 0.1% 3.1%         2531 Arborview Drive Columbus  Franklin
5.15 Property   1 Annhurst 0.1% 2.7%         4958 Dawn Drive Indianapolis  Marion
5.16 Property   1 Ashford Hills 0.1% 2.4%         1367 Beeler Drive Reynoldsburg  Franklin
5.17 Property   1 Harbinwood 0.1% 2.4%         1295 Harbins Road Norcross  Gwinnett
5.18 Property   1 Willow Run - New Albany 0.1% 2.4%         1 Plaza Drive New Albany  Floyd
5.19 Property   1 Parkville 0.1% 2.4%         2346 Parkgreen Place Columbus  Franklin
5.20 Property   1 Applegate 0.1% 2.0%         2230 Applegate Drive Columbus  Bartholomew
5.21 Property   1 Stonehenge 0.1% 2.0%         799 17th Street Northwest Massillon  Stark
5.22 Property   1 Meadowland 0.1% 2.0%         200 Crane Drive Bogart  Clarke
5.23 Property   1 Amberwood - Massillion 0.1% 1.8%         3648 Wales Avenue Northwest Massillon  Stark
5.24 Property   1 Timberwood 0.1% 1.8%         710 Mason Terrace Perry  Houston
5.25 Property   1 Sherbrook 0.1% 1.7%         6677 Guinevere Drive Columbus  Franklin
5.26 Property   1 Stonehenge Apartments 0.1% 1.7%         7980 Dunston Drive Indianapolis  Marion
5.27 Property   1 Oakley Woods 0.1% 1.7%         6300 Oakley Road Union City  Fulton
5.28 Property   1 Carriage Hill 0.1% 1.6%         604 Hillcrest Parkway Dublin  Laurens
5.29 Property   1 Barrington 0.1% 1.5%         750 Northern Avenue Clarkston  Dekalb
5.30 Property   1 Andover Court 0.1% 1.5%         1095 Beech Street Mount Vernon  Knox
5.31 Property   1 Greenglen II 0.1% 1.5%         2015 North McCord Road Toledo  Lucas
5.32 Property   1 Sandalwood 0.1% 1.4%         4804 West Bancroft Street Toledo  Lucas
5.33 Property   1 Spicewood 0.1% 1.4%         3714 Bartlett Avenue Indianapolis  Marion
5.34 Property   1 Meadowood - Mansfield 0.0% 1.0%         798 Straub Road West Mansfield  Richland
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 3.6% 100.0% DBRI, MSBNA, CREFI, WFBNA GACC NAP NAP 601 Lexington Avenue New York  New York
7 Loan 16, 19, 23, 24 1 Hudson Commons 3.6% 100.0% DBRI GACC NAP NAP 441 Ninth Avenue New York  New York
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio 3.6%   SMC, JPMCB SMC NAP NAP Various Detroit  Wayne
8.01 Property   1 First National Building 0.8% 23.1%         660 Woodward Avenue Detroit  Wayne
8.02 Property   1 The Qube 0.5% 14.7%         611 Woodward Avenue Detroit  Wayne
8.03 Property   1 Chrysler House 0.4% 11.5%         719 Griswold Street and 730 Shelby Street Detroit  Wayne
8.04 Property   1 1001 Woodward 0.4% 11.4%         1001-1075 Woodward Avenue Detroit  Wayne
8.05 Property   1 One Woodward 0.3% 8.3%         1 Woodward Avenue Detroit  Wayne
8.06 Property   1 The Z Garage 0.2% 6.7%         1234-1246 Library Street and 1327 Broadway Avenue Detroit  Wayne
8.07 Property   1 Two Detroit Garage 0.2% 5.1%         160 East Congress Street Detroit  Wayne

 

A-1-1

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City County
                1 25        
8.08 Property   1 1505 & 1515 Woodward 0.2% 4.8%         1505 and 1515-1529 Woodward Avenue Detroit  Wayne
8.09 Property   1 1001 Brush Street 0.1% 4.1%         1001 Brush Street Detroit  Wayne
8.10 Property   1 The Assembly 0.1% 3.2%         1700 West Fort Street Detroit  Wayne
8.11 Property   1 419 Fort Street Garage 0.1% 2.9%         419 East Fort Street Detroit  Wayne
8.12 Property   1 Vinton 0.1% 1.8%         600 Woodward Avenue Detroit  Wayne
8.13 Property   1 1401 First Street 0.1% 1.7%         1401 First Street Detroit  Wayne
8.14 Property   1 Lane Bryant Building 0.0% 0.9%         1520 Woodward Avenue Detroit  Wayne
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV 3.6%   KeyBank KeyBank Group A NAP Various Various  Various
9.01 Property   1 West Indian School Road 0.5% 13.1%         4010 West Indian School Road Phoenix  Maricopa
9.02 Property   1 Boalch Avenue Northwest 0.4% 10.1%         1410 Boalch Avenue Northwest North Bend  King
9.03 Property   1 Lemay Ferry Road 0.3% 7.6%         4533 Lemay Ferry Road Saint Louis  Saint Louis
9.04 Property   1 East Southern Avenue 0.3% 7.2%         240 East Southern Avenue Mesa  Maricopa
9.05 Property   1 Anderson Road 0.2% 6.8%         8119 Anderson Road Tampa  Hillsborough
9.06 Property   1 Stoney Island Avenue 0.2% 6.7%         19600 Stoney Island Avenue Lynwood  Cook
9.07 Property   1 Duren Avenue 0.2% 6.4%         24 Duren Avenue Lowell  Middlesex
9.08 Property   1 North Nova Road 0.2% 5.9%         1104 North Nova Road Daytona Beach  Volusia
9.09 Property   1 Airport Road 0.2% 5.3%         5424 Airport Road Williamsburg  James City
9.10 Property   1 South Pennington 0.2% 5.0%         1930 South Pennington Mesa  Maricopa
9.11 Property   1 Southwest 14th Court 0.2% 4.7%         3111 Southwest 14th Court Pompano Beach  Broward
9.12 Property   1 Southeast Jennings Road 0.1% 4.1%         3737 Southeast Jennings Road Port St. Lucie  St. Lucie
9.13 Property   1 49th Street South and 8th Avenue South 0.1% 4.0%         1909 49th Street South, 4924 Tangerine Avenue South and 5001 8th Avenue South Gulfport  Pinellas
9.14 Property   1 South Broadway 0.1% 4.0%         3900 South Broadway Edmond  Oklahoma
9.15 Property   1 30th Avenue North 0.1% 3.9%         2801 75th Street North and 7470 30th Avenue North St. Petersburg  Pinellas
9.16 Property   1 Main Street 0.1% 2.9%         720 Main Street Tewksbury  Middlesex
9.17 Property   1 Warwick Boulevard 0.1% 2.4%         15900 Warwick Boulevard Newport News  Newport News City
10 Loan 19, 27, 30 1 111 River Street 3.3% 100.0% BMO BMO NAP NAP 111 River Street Hoboken  Hudson
11 Loan 24, 28 1 2 Riverfront Plaza 3.3% 100.0% BMO BMO NAP NAP 826-836 McCarter Highway Newark  Essex
12 Loan 6 5 Northwest Capital Portfolio 3.3%   SMC SMC NAP NAP Various Various  Various
12.01 Property   1 Center Plaza 1.6% 47.2%         2006 South 320th Street Federal Way  King
12.02 Property   1 Village by the Creek 0.7% 20.3%         800 164th Street Southeast and 16430 9th Avenue Southeast Mill Creek  Snohomish
12.03 Property   1 Riverway Plaza 0.6% 17.4%         200 South Kelso Drive Kelso  Cowlitz
12.04 Property   1 Pike Street Building 0.3% 8.9%         1406 East Pike Street Seattle  King
12.05 Property   1 Monroe Retail Center 0.2% 6.2%         19480 U.S. Highway 2 Monroe  Snohomish
13 Loan 7 1 Victoria Village Apartments 2.9% 100.0% SMC SMC NAP NAP 1705 Jenkins Road Pasadena  Harris
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 2.8% 100.0% BMO BMO Group B NAP 32160 Old Highway 34, 32144 Old Highway 34, 32140 Old Highway 34, 32180 Old Highway 34, 32136 Hooska Avenue, 33414 Eagle Drive, 33464-33468 Eagle Drive, 32114 Mallard Avenue and 32141 Mallard Avenue Tangent  Linn
15 Loan 2, 6 2 NYC MFRT Portfolio 2.7%   BMO BMO NAP NAP Various Various  Various
15.01 Property   1 45 John Street 1.5% 56.1%         45 John Street a/k/a 1 Dutch Street New York  New York
15.02 Property   1 2027-2127 Emmons Avenue 1.2% 43.9%         2027-2127 Emmons Avenue Brooklyn  Kings
16 Loan   1 Western Retail Center 2.5% 100.0% BMO BMO NAP NAP 2101 West 41st Street Sioux Falls  Minnehaha
17 Loan 16, 19 1 Candlewood Suites Orlando 2.3% 100.0% DBRI GACC NAP NAP 12341-12353 Winter Garden Vineland Road Orlando  Orange
18 Loan 5, 6, 16 9 VanWest Storage Portfolio 2.2%   KeyBank KeyBank Group C NAP Various Various  Various
18.01 Property   1 ClearHome Self Storage - Sycamore 0.4% 15.7%         370 Sycamore Road Collierville  Shelby
18.02 Property   1 ClearHome Self Storage - Blue Island 0.3% 14.0%         2341 135th Place Blue Island  Cook
18.03 Property   1 ClearHome Storage - Walkertown 0.3% 13.4%         2875 Rocky Branch Road Walkertown  Forsyth
18.04 Property   1 ClearHome Self Storage - Chaney 0.3% 13.0%         731 Chaney Drive and 698 Commerce Parkway Collierville  Shelby
18.05 Property   1 ClearHome Self Storage 0.3% 12.0%         4185 Statesville Boulevard Salisbury  Rowan
18.06 Property   1 American Mini Storage 0.3% 11.5%         801 South Old Corry Field Road Pensacola  Escambia
18.07 Property   1 Marsh Harbor Self Storage 0.2% 7.6%         2193 West Highway 98 Mary Esther  Okaloosa
18.08 Property   1 ClearHome Self Storage - Florosa 0.2% 7.3%         2371 West Highway 98 Mary Esther  Okaloosa
18.09 Property   1 Crews Storage 0.1% 5.4%         5701 Boat Race Road Panama City  Bay
19 Loan   1 BJ’s Wholesale Club - Kendall 2.0% 100.0% SMC SMC NAP NAP 16200 Southwest 88th Street Miami  Miami-Dade
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio 1.7%   UBS AG Sabal NAP NAP Various Various  Various
20.01 Property   1 Travelodge - 2307 Wyoming Avenue 0.1% 7.5%         2307 Wyoming Avenue Gillette  Campbell
20.02 Property   1 Travelodge - 2111 Camino Del Llano 0.1% 6.1%         2111 Camino Del Llano Belen  Valencia
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way 0.1% 5.8%         1170 West Flaming Gorge Way Green River  Sweetwater
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive 0.1% 5.2%         1731 South Sunridge Drive Yuma  Yuma
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive 0.1% 4.0%         451 Halligan Drive North Platte  Lincoln
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60 0.1% 3.7%         1608 West Business Highway 60 Dexter  Stoddard
20.07 Property   1 Travelodge - 1127 Pony Express Highway 0.1% 3.7%         1127 Pony Express Highway Marysville  Marshall
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street 0.1% 3.5%         1130B East 16th Street Wellington  Sumner
20.09 Property   1 Travelodge - 2680 Airport Road 0.1% 3.4%         2680 Airport Road Santa Teresa  Dona Ana
20.10 Property   1 Super 8 - 720 Royal Parkway 0.1% 3.2%         720 Royal Parkway Nashville  Davidson
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street 0.1% 3.2%         1051 North Market Street Hearne  Robertson
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway 0.0% 3.0%         2700 North Diers Parkway Fremont  Dodge
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road 0.0% 2.9%         95 Spruce Road Elko  Elko
20.14 Property   1 Super 8 - 2545 Cornhusker Highway 0.0% 2.8%         2545 Cornhusker Highway Lincoln  Lancaster
20.15 Property   1 Travelodge - 1110 Southeast 4th Street 0.0% 2.8%         1110 Southeast 4th Street Hermiston  Umatilla
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court 0.0% 2.5%         2300 Valley West Court Clinton  Clinton
20.17 Property   1 Travelodge - 800 West Laramie Street 0.0% 2.5%         800 West Laramie Street Guernsey  Platte
20.18 Property   1 Travelodge - 22 North Frontage Road 0.0% 2.5%         22 North Frontage Road Pecos  Reeves
20.19 Property   1 Travelodge - 123 Westvaco Road 0.0% 2.3%         123 Westvaco Road Low Moor  Alleghany
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue 0.0% 2.3%         2006 North Merrill Avenue Glendive  Dawson
20.21 Property   1 Travelodge - 1710 Jefferson Street 0.0% 2.1%         1710 Jefferson Street Jefferson City  Cole
20.22 Property   1 Travelodge - 1625 Stillwater Avenue 0.0% 2.1%         1625 Stillwater Avenue Cheyenne  Laramie
20.23 Property   1 Travelodge - 8233 Airline Highway 0.0% 2.0%         8233 Airline Highway Livonia  Pointe Coupee
20.24 Property   1 Baymont Inn & Suites - 6390 US-93 0.0% 1.9%         6390 US-93 Whitefish  Flathead
20.25 Property   1 Travelodge - 707 East Webster Street 0.0% 1.8%         707 East Webster Street Morrill  Scotts Bluff
20.26 Property   1 Travelodge - 777 West Hwy 21 0.0% 1.7%         777 West Highway 21 Milford  Beaver
20.27 Property   1 Travelodge - 3522 North Highway 59 0.0% 1.6%         3522 North Highway 59 Douglas  Converse

 

A-1-2

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City County
                1 25        
20.28 Property   1 Travelodge - 108 6th Avenue 0.0% 1.5%         108 6th Avenue Edgemont  Fall River
20.29 Property   1 Travelodge - 2200 East South Avenue 0.0% 1.5%         2200 East South Avenue McAlester  Pittsburg
20.30 Property   1 Travelodge - 128 South Willow Road 0.0% 1.2%         128 South Willow Road Missouri Valley  Harrison
20.31 Property   1 Travelodge - 1005 Highway 285 0.0% 1.2%         1005 Highway 285 Vaughn  Guadalupe
20.32 Property   1 Days Inn - 3431 14th Avenue South 0.0% 1.1%         3431 14th Avenue Fargo  Cass
20.33 Property   1 Travelodge - 2505 US 69 0.0% 0.9%         2505 US 69 Fort Scott  Bourbon
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road 0.0% 0.9%         3475 Union Road Buffalo  Erie
20.35 Property   1 Travelodge - 1706 North Park Drive 0.0% 0.8%         1706 North Park Drive Winslow  Navajo
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street 0.0% 0.8%         2005 Daley Street Rawlins  Carbon
20.37 Property   1 Travelodge - 1177 East 16th Street 0.0% 0.7%         1177 East 16th Street Wellington  Sumner
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road 0.0% 0.7%         35450 Yermo Road Yermo  San Bernardino
20.39 Property   1 Travelodge - 2407 East Holland Avenue 0.0% 0.6%         2407 East Holland Avenue Alpine  Brewster
20.40 Property   1 Travelodge - 620 Souder Road 0.0% 0.6%         620 Souder Road Brunswick  Frederick
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast 0.0% 0.4%         100 15th Street Southeast Glenwood  Pope
20.42 Property   1 Travelodge - 109 East Commerce Street 0.0% 0.3%         109 East Commerce Street Sharon Springs  Wallace
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue 0.0% 0.3%         4000 Siskiyou Avenue Dunsmuir  Siskiyou
20.44 Property   1 Travelodge - 98 Moffat Avenue 0.0% 0.2%         98 Moffat Avenue Yampa  Routt
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point 1.6% 100.0% KeyBank KeyBank Group B NAP 5590 US Highway 10 East Stevens Point  Portage
22 Loan 1, 19 1 Meadowood Mall 1.6% 100.0% BMO, WFBNA, Barclays, 3650 REIT BMO NAP NAP 5000 Meadowood Mall Circle Reno  Washoe
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio 1.5%   SMC SMC NAP NAP Various Brooklyn  Kings
23.01 Property   1 318 Bedford Avenue 0.2% 16.2%         318 Bedford Avenue Brooklyn  Kings
23.02 Property   1 130 South 2nd Street 0.2% 13.5%         130 South 2nd Street Brooklyn  Kings
23.03 Property   1 740 Driggs Avenue 0.2% 11.2%         740 Driggs Avenue Brooklyn  Kings
23.04 Property   1 182 Meserole Street 0.2% 11.2%         182 Meserole Street Brooklyn  Kings
23.05 Property   1 178 Meserole Street 0.2% 10.4%         178 Meserole Street Brooklyn  Kings
23.06 Property   1 180 Meserole Street 0.2% 10.0%         180 Meserole Street Brooklyn  Kings
23.07 Property   1 342 Rodney Street 0.1% 9.8%         342 Rodney Street Brooklyn  Kings
23.08 Property   1 68 Carroll Street 0.1% 6.9%         68 Carroll Street Brooklyn  Kings
23.09 Property   1 144 Huntington Street 0.1% 5.6%         144 Huntington Street Brooklyn  Kings
23.10 Property   1 440 Lorimer Street 0.1% 5.2%         440 Lorimer Street Brooklyn  Kings
24 Loan 12 1 Warrington Plaza 1.4% 100.0% BMO BMO NAP NAP 540 Easton Road Warrington  Bucks
25 Loan 13 1 Midway Market Square 1.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1180 West River Road North Elyria  Lorain
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead 1.3% 100.0% SMC SMC NAP NAP 16155 and 16165 North 83rd Avenue Peoria  Maricopa
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver 1.2% 100.0% BMO BMO NAP NAP 1935 Levi Griffin Road Carver  Carver
28 Loan 19 1 Riverside Commons 1.1% 100.0% Sabal Capital II, LLC Sabal NAP NAP 9595 South Delaware Avenue Tulsa  Tulsa
29 Loan 17, 19 1 Thompson Court 1.1% 100.0% BMO BMO NAP NAP 1708, 1756 and 1766 Carver Avenue, 1958 Frisco Avenue and 2024 Keltner Circle Memphis  Shelby
30 Loan 16, 19 1 Home2 Suites Temple 1.0% 100.0% SMC SMC NAP NAP 2106 South 31st Street Temple  Bell
31 Loan   1 Alto Serramonte Shopping Center 1.0% 100.0% Sabal Capital II, LLC Sabal NAP NAP 314-362 Gellert Boulevard Daly City  San Mateo
32 Loan 19, 28 1 Feather River Shopping Center 1.0% 100.0% BMO BMO Group B NAP 355 Oro Dam Boulevard Oroville  Butte
33 Loan 10 1 40-91 Fox Hill Drive Apartments 1.0% 100.0% Sabal Capital II, LLC Sabal NAP NAP 40-91 Fox Hill Drive Dover  Morris
34 Loan 19 1 611-617 W 148th Street 1.0% 100.0% BMO BMO NAP NAP 611-617 West 148th Street New York  New York
35 Loan 16, 19 1 Towneplace Suites El Paso 0.9% 100.0% SMC SMC NAP NAP 4670 Woodrow Bean Drive El Paso  El Paso
36 Loan 7 1 Centennial Plaza 0.5% 55.3% BMO BMO Group F Yes 1212-1264 State Street Lemont  Cook
37 Loan 7 1 Jefferson County Plaza 0.4% 44.7% BMO BMO Group F Yes 3787 Vogel Road Arnold  Jefferson
38 Loan 5 1 Arc on Armour 0.9% 100.0% BMO BMO NAP NAP 211 West Armour Boulevard Kansas City  Jackson
39 Loan 4, 19, 28 1 The Shops at Trinity Park 0.9% 100.0% BMO BMO Group B NAP 2200-2202 Woodruff Road Simpsonville  Greenville
40 Loan 16 1 SAPA Transmission 0.8% 100.0% KeyBank KeyBank NAP NAP 51901 Shelby Parkway Shelby Township  Macomb
41 Loan   1 CubeSmart Self Storage - Lacey 0.8% 100.0% KeyBank KeyBank NAP NAP 6123 Balustrade Boulevard Southeast and 6155 Balustrade Boulevard Southeast Lacey  Thurston
42 Loan 2 1 Main Street 0.8% 100.0% Sabal Capital II, LLC Sabal NAP NAP 127-137 Main Street Medford  Middlesex
43 Loan 16 1 Corrington Industrial 0.7% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1600-1780 North Corrington Avenue Kansas City  Jackson
44 Loan 4 1 West Allen Plaza 0.6% 100.0% SMC SMC NAP NAP 19555 West Road Woodhaven  Wayne
45 Loan 6 2 Schlegel Portfolio 0.6%   KeyBank KeyBank Group C NAP Various Various  Various
45.01 Property   1 Ringwood 0.3% 51.5%         5220 North Richmond Road Ringwood  McHenry
45.02 Property   1 Minooka 0.3% 48.5%         1000 South Ridge Road Minooka  Grundy
46 Loan 2, 4 1 Triskett Road Self Storage 0.6% 100.0% Sabal Capital II, LLC Sabal NAP NAP 12610 Triskett Road Cleveland  Cuyahoga
47 Loan 16 1 1214 West Carmen 0.5% 100.0% Sabal Capital II, LLC Sabal Group E NAP 1214 West Carmen Avenue Chicago  Cook
48 Loan 16 1 Planet Self Storage 0.5% 100.0% KeyBank KeyBank NAP NAP 65 Kensico Drive Mount Kisco  Westchester
49 Loan   1 Plantation Canal 0.5% 100.0% SMC SMC NAP NAP 1375 - 1397 and 1421 Northwest 65th Avenue Plantation  Broward
50 Loan   1 Flynn Avenue Self Storage 0.5% 100.0% KeyBank KeyBank NAP NAP 199 Flynn Avenue Burlington  Chittenden
51 Loan 6 3 Schleider Apartment Portfolio 0.5%   Sabal Capital II, LLC Sabal NAP NAP Various Various  Various
51.01 Property   1 37 Driggs Avenue 0.2% 47.4%         37 Driggs Avenue Brooklyn  Kings
51.02 Property   1 2822 South Redondo 0.2% 38.5%         2822 South Redondo Boulevard Los Angeles  Los Angeles
51.03 Property   1 5916 Howe Street 0.1% 14.1%         5916 Howe Street Pittsburgh  Allegheny
52 Loan 16 1 NSC Traverse Silver Lake Storage 0.5% 100.0% SMC SMC Group D NAP 5215 Curtis Road Traverse City  Grand Traverse
53 Loan 16 1 NSC Grand River Lyon Storage 0.5% 100.0% SMC SMC Group D NAP 53600 Grand River Avenue New Hudson  Oakland
54 Loan 16 1 Middletown Retail Plaza 0.5% 100.0% KeyBank KeyBank NAP NAP 1287 US Highway Route 35 Middletown  Monmouth
55 Loan   1 Laguna Beach Mixed Use 0.4% 100.0% KeyBank KeyBank NAP NAP 570 South Coast Highway Laguna Beach  Orange
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue 0.4% 100.0% Sabal Capital II, LLC Sabal Group E NAP 1642-1646 West Belmont Avenue Chicago  Cook
57 Loan 16 1 Grand Logan Lodge Apartments 0.4% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1841 and 1847 North Humboldt Boulevard Chicago  Cook
58 Loan   1 Inland Boat & Self Storage 0.4% 100.0% Sabal Capital II, LLC Sabal NAP NAP 20585 County Road 13 Fairhope  Baldwin

 

A-1-3

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City County
                1 25        
59 Loan 2 1 Richmond Mixed-Use Portfolio 0.4% 100.0% KeyBank KeyBank NAP NAP 10 Randolph Street, 1319, 1321, 1323, 1329 West Main Street, 1320, 1324, 1328 West Cary Street and 9 South Harvie Street Richmond  Richmond City
60 Loan 2, 16, 23 1 Everett Building 0.4% 100.0% SMC SMC NAP NAP 39 East Market Street Akron  Summit
61 Loan 16, 23, 26, 27 1 Bethany Medical 0.3% 100.0% KeyBank KeyBank Group G NAP 21 & 45 North 12th Street Kansas City  Wyandotte
62 Loan   1 880 N Milwaukee Ave Apartments 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 880 North Milwaukee Avenue Chicago  Cook
63 Loan   1 The Wash Apartments 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 4741 East Washington Street Indianapolis  Marion
64 Loan 6 2 Broward County Industrial 0.3%   KeyBank KeyBank Group G NAP Various Various  Broward
64.01 Property   1 Fort Lauderdale Small Bay Warehouses 0.2% 67.9%         806 - 826 Northwest 10th Terrace Fort Lauderdale  Broward
64.02 Property   1 Deerfield Beach Small Bay Warehouses 0.1% 32.1%         721, 731 & 741 Northeast 42nd Street Deerfield Beach  Broward
65 Loan 2 1 111 Main Street 0.3% 100.0% SMC SMC NAP NAP 111 Main Street Newport Beach  Orange
66 Loan 2 1 37-43 8th Avenue 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 37-43 8th Avenue New York  New York
67 Loan   1 Ganser Way Office 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 7633 Ganser Way Madison  Dane
68 Loan 12 1 Bloomfield Apartments 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 329 Theatre Drive Johnstown  Cambria
69 Loan   1 Upper Westside Apartments 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 408 Northwest 14th Street Gainesville  Alachua
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 2641-2643 West Estes Avenue Chicago  Cook
71 Loan   1 1429 Bushwick Avenue 0.2% 100.0% SMC SMC NAP NAP 1429 Bushwick Avenue Brooklyn  Kings
72 Loan   1 Marshall Place Apartments 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 455 West Marshall Street and 925 Laprairie Street Ferndale  Oakland
73 Loan   1 Longfield Estates MHC 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 910 Court Christopher Way Maryville  Blount
74 Loan   1 Duskfire Professional Center 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1 & 51 West Elliot Road Tempe  Maricopa
75 Loan   1 Jacksonville Secure Self Storage 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 2385 Pelham Road South Jacksonville  Calhoun
76 Loan 10, 16, 19 1 Diamond Blade 0.2% 100.0% BMO BMO NAP NAP 588 Lakeview Parkway Vernon Hills  Lake
77 Loan 16 1 640 Virginia Park Street 0.1% 100.0% SMC SMC NAP NAP 640 Virginia Park Street Detroit  Wayne

 

A-1-4

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($)
                      3     6, 7 6, 7 6, 7
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI Various Various Self Storage  Self Storage Various Various                      1,133,018  SF 103.26                        60,000,000                                60,000,000                 60,000,000
1.01 Property   1 Crestwood Boulevard AL 35210 Self Storage  Self Storage 1954 2021                         128,046  SF                             6,749,853                                  6,749,853                    6,749,853
1.02 Property   1 Hallmark Drive CA 95825 Self Storage  Self Storage 1974 NAP                           72,706  SF                             5,306,448                                  5,306,448                    5,306,448
1.03 Property   1 Gray Road ME 04105 Self Storage  Self Storage 2015-2017 NAP                           65,125  SF                             3,932,696                                  3,932,696                    3,932,696
1.04 Property   1 Marconi Avenue CA 95821 Self Storage  Self Storage 1964 2014                           51,739  SF                             3,920,992                                  3,920,992                    3,920,992
1.05 Property   1 Ocean Gateway MD 21842 Self Storage  Self Storage 1988, 1995, 1996, 1999, 2001 NAP                           63,650  SF                             3,707,996                                  3,707,996                    3,707,996
1.06 Property   1 Amity Road PA 17111 Self Storage  Self Storage 1972, 1990 2008                           58,432  SF                             3,606,176                                  3,606,176                    3,606,176
1.07 Property   1 Gladstell Road TX 77304 Self Storage  Self Storage 1997 NAP                           66,575  SF                             3,496,989                                  3,496,989                    3,496,989
1.08 Property   1 US Route One ME 04105 Self Storage  Self Storage 2016-2018 NAP                           46,925  SF                             3,303,204                                  3,303,204                    3,303,204
1.09 Property   1 Farm to Market 1093 TX 77406 Self Storage  Self Storage 2002 NAP                           74,606  SF                             3,298,758                                  3,298,758                    3,298,758
1.10 Property   1 Meade Avenue NV 89102 Self Storage  Self Storage 1978 NAP                           57,274  SF                             2,909,414                                  2,909,414                    2,909,414
1.11 Property   1 Camp Horne PA 15202 Self Storage  Self Storage 2003 NAP                           52,194  SF                             2,908,931                                  2,908,931                    2,908,931
1.12 Property   1 Hazel Avenue CA 95662 Self Storage  Self Storage 1989 NAP                           44,062  SF                             2,823,574                                  2,823,574                    2,823,574
1.13 Property   1 Hoover Court AL 35226 Self Storage  Self Storage 1959 2016                           41,412  SF                             2,718,431                                  2,718,431                    2,718,431
1.14 Property   1 Highway 6 North TX 77084 Self Storage  Self Storage 1981 NAP                           68,012  SF                             2,676,310                                  2,676,310                    2,676,310
1.15 Property   1 Farm to Market 725 TX 78130 Self Storage  Self Storage 1984, 1985, 1995, 1997, 2017 NAP                           67,300  SF                             2,406,981                                  2,406,981                    2,406,981
1.16 Property   1 Hidden Hill Road SC 29301 Self Storage  Self Storage 2003 2016                           54,100  SF                             1,700,646                                  1,700,646                    1,700,646
1.17 Property   1 Arndt Road PA 15237 Self Storage  Self Storage 2007 2010                           30,350  SF                             1,676,673                                  1,676,673                    1,676,673
1.18 Property   1 East Rosedale Street TX 76112 Self Storage  Self Storage 1972 2015                           41,935  SF                             1,469,514                                  1,469,514                    1,469,514
1.19 Property   1 Grisham Drive TX 75088 Self Storage  Self Storage 1981 NAP                           48,575  SF                             1,386,414                                  1,386,414                    1,386,414
2 Loan 4, 5, 16, 19 1 360 Rosemary FL 33401 Office  CBD 2021 NAP                         313,002  SF 271.56                        45,000,000                                45,000,000                 45,000,000
3 Loan 6, 12 , 19 9 HTI MOB Portfolio Various Various Office  Medical Various Various                         232,854  SF 183.59                        42,750,000                                42,750,000                 42,750,000
3.01 Property   1 Madison Medical Plaza IL 60431 Office  Medical 2006 NAP                           70,023  SF                          12,476,830                                12,476,830                 12,476,830
3.02 Property   1 Dyer Building IN 46311 Office  Medical 1998 2012                           26,540  SF                             6,143,443                                  6,143,443                    6,143,443
3.03 Property   1 Texas Children’s Hospital TX 77015 Office  Medical 2006 NAP                           24,075  SF                             4,589,925                                  4,589,925                    4,589,925
3.04 Property   1 Aurora Health Center WI 53215 Office  Medical 2000 NAP                           25,466  SF                             3,983,922                                  3,983,922                    3,983,922
3.05 Property   1 Fort Wayne Engle Road IN 46804 Office  Medical 1997 NAP                           20,800  SF                             3,922,592                                  3,922,592                    3,922,592
3.06 Property   1 Hefner Pointe OK 73120 Office  Medical 1998 NAP                           26,651  SF                             3,830,817                                  3,830,817                    3,830,817
3.07 Property   1 Circleville MOB OH 43113 Office  Medical 2005 NAP                           19,888  SF                             3,556,379                                  3,556,379                    3,556,379
3.08 Property   1 Illinois CancerCenter IL 61401 Office  Medical 2014 NAP                              9,211  SF                             2,322,513                                  2,322,513                    2,322,513
3.09 Property   1 Fort Wayne Dupont IN 46825 Office  Medical 2012 NAP                           10,200  SF                             1,923,579                                  1,923,579                    1,923,579
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV CA 95110 Office  CBD 2021 NAP                         657,934  SF 372.38                        41,400,000                                41,400,000                 41,400,000
5 Loan 1, 6, 12, 13 34 AMF Portfolio Various Various Multifamily  Garden Various NAP                              3,299  Units 52,137.01                        40,000,000                                40,000,000                 37,147,675
5.01 Property   1 Cambridge Commons IN 46254 Multifamily  Garden 1985 NAP                                 235  Units                             2,791,822                                  2,791,822                    2,592,743
5.02 Property   1 Indian Lake I GA 30260 Multifamily  Garden 1987 NAP                                 243  Units                             2,478,569                                  2,478,569                    2,301,827
5.03 Property   1 Stewart Way 1 GA 31313 Multifamily  Garden 1986 NAP                                 190  Units                             2,299,067                                  2,299,067                    2,135,125
5.04 Property   1 Cedargate Lancaster OH 43130 Multifamily  Garden 1972, 1984 NAP                                 157  Units                             2,027,154                                  2,027,154                    1,882,602
5.05 Property   1 Amesbury OH 43068 Multifamily  Garden 1986 NAP                                 149  Units                             1,893,782                                  1,893,782                    1,758,740
5.06 Property   1 Red Deer OH 45324 Multifamily  Garden 1986 NAP                                 131  Units                             1,799,556                                  1,799,556                    1,671,233
5.07 Property   1 Olivewood IN 46219 Multifamily  Garden 1985 NAP                                 128  Units                             1,708,825                                  1,708,825                    1,586,972
5.08 Property   1 Cherry Glen IN 46227 Multifamily  Garden 1986 NAP                                 137  Units                             1,688,788                                  1,688,788                    1,568,364
5.09 Property   1 Plumwood OH 43228 Multifamily  Garden 1977 NAP                                 143  Units                             1,631,563                                  1,631,563                    1,515,220
5.10 Property   1 Camelia Court OH 45424 Multifamily  Garden 1982 NAP                                 110  Units                             1,588,432                                  1,588,432                    1,475,164
5.11 Property   1 Cedargate OH 45315 Multifamily  Garden 1984 NAP                                 130  Units                             1,484,860                                  1,484,860                    1,378,978
5.12 Property   1 Millburn Court OH 45458 Multifamily  Garden 1979 NAP                                 115  Units                             1,335,916                                  1,335,916                    1,240,654
5.13 Property   1 Rosewood Apartments OH 43231 Multifamily  Garden 1985 NAP                                   89  Units                             1,301,653                                  1,301,653                    1,208,835
5.14 Property   1 Winthrop Court OH 43229 Multifamily  Garden 1985 NAP                                 100  Units                             1,238,344                                  1,238,344                    1,150,040
5.15 Property   1 Annhurst IN 46268 Multifamily  Garden 1984 NAP                                   83  Units                             1,076,330                                  1,076,330                       999,579
5.16 Property   1 Ashford Hills OH 43068 Multifamily  Garden 1986 NAP                                   77  Units                                977,741                                      977,741                       908,020
5.17 Property   1 Harbinwood GA 30093 Multifamily  Garden 1986 NAP                                   72  Units                                958,239                                      958,239                       889,909
5.18 Property   1 Willow Run - New Albany IN 47150 Multifamily  Garden 1984 NAP                                   64  Units                                951,904                                      951,904                       884,026
5.19 Property   1 Parkville OH 43229 Multifamily  Garden 1978 NAP                                 100  Units                                942,344                                      942,344                       875,148
5.20 Property   1 Applegate IN 47203 Multifamily  Garden 1982 NAP                                   58  Units                                817,358                                      817,358                       759,073
5.21 Property   1 Stonehenge OH 44647 Multifamily  Garden 1984 NAP                                   60  Units                                810,554                                      810,554                       752,755
5.22 Property   1 Meadowland GA 30622 Multifamily  Garden 1984 NAP                                   60  Units                                792,055                                      792,055                       735,575
5.23 Property   1 Amberwood - Massillion OH 44646 Multifamily  Garden 1987 NAP                                   63  Units                                701,179                                      701,179                       651,180
5.24 Property   1 Timberwood GA 31069 Multifamily  Garden 1985 NAP                                   60  Units                                701,114                                      701,114                       651,119
5.25 Property   1 Sherbrook OH 43229 Multifamily  Garden 1985 NAP                                   60  Units                                689,615                                      689,615                       640,440
5.26 Property   1 Stonehenge Apartments IN 46239 Multifamily  Garden 1984 NAP                                   60  Units                                673,887                                      673,887                       625,833
5.27 Property   1 Oakley Woods GA 30291 Multifamily  Garden 1985 NAP                                   60  Units                                669,001                                      669,001                       621,296
5.28 Property   1 Carriage Hill GA 31021 Multifamily  Garden 1985 NAP                                   60  Units                                646,999                                      646,999                       600,863
5.29 Property   1 Barrington GA 30021 Multifamily  Garden 1984 NAP                                   47  Units                                613,113                                      613,113                       569,393
5.30 Property   1 Andover Court OH 43050 Multifamily  Garden 1982 NAP                                   51  Units                                591,190                                      591,190                       549,034
5.31 Property   1 Greenglen II OH 43615 Multifamily  Garden 1982 NAP                                   58  Units                                585,652                                      585,652                       543,890
5.32 Property   1 Sandalwood OH 43615 Multifamily  Garden 1983 NAP                                   50  Units                                566,302                                      566,302                       525,920
5.33 Property   1 Spicewood IN 46227 Multifamily  Garden 1985 NAP                                   49  Units                                565,117                                      565,117                       524,820
5.34 Property   1 Meadowood - Mansfield OH 44904 Multifamily  Garden 1983 NAP                                   50  Units                                401,971                                      401,971                       373,308
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue NY 10022 Office  CBD 1977 2021                      1,675,659  SF 431.65                        40,000,000                                40,000,000                 40,000,000
7 Loan 16, 19, 23, 24 1 Hudson Commons NY 10001 Office  CBD 1962 1982, 2018-2021                         697,960  SF 436.99                        40,000,000                                40,000,000                 40,000,000
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio MI 48226 Various  Various Various Various                      2,694,627  SF 159.58                        40,000,000                                40,000,000                 40,000,000
8.01 Property   1 First National Building MI 48226 Office  CBD 1921 2010                         800,119  SF                             9,222,400                                  9,222,400                    9,222,400
8.02 Property   1 The Qube MI 48226 Office  CBD 1958 2011                         522,702  SF                             5,864,000                                  5,864,000                    5,864,000
8.03 Property   1 Chrysler House MI 48226 Office  CBD 1919 2013                         343,488  SF                             4,584,000                                  4,584,000                    4,584,000
8.04 Property   1 1001 Woodward MI 48226 Office  CBD 1965 2013                         319,039  SF                             4,554,400                                  4,554,400                    4,554,400
8.05 Property   1 One Woodward MI 48226 Office  CBD 1962 2013                         370,257  SF                             3,301,600                                  3,301,600                    3,301,600
8.06 Property   1 The Z Garage MI 48226 Other  Parking Garage 2013 2015-2016                              1,351  Units                             2,698,400                                  2,698,400                    2,698,400
8.07 Property   1 Two Detroit Garage MI 48226 Other  Parking Garage 2002 2015-2016                              1,106  Units                             2,042,400                                  2,042,400                    2,042,400

 

A-1-5

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($)
                      3     6, 7 6, 7 6, 7
8.08 Property   1 1505 & 1515 Woodward MI 48226 Office  CBD 1925 2018                         141,741  SF                             1,932,800                                  1,932,800                    1,932,800
8.09 Property   1 1001 Brush Street MI 48226 Other  Parking Garage 1993 2015-2016                              1,309  Units                             1,631,200                                  1,631,200                    1,631,200
8.10 Property   1 The Assembly MI 48216 Mixed Use  Multifamily / Office / Retail 1913 2019                                   32  Units                             1,276,000                                  1,276,000                    1,276,000
8.11 Property   1 419 Fort Street Garage MI 48226 Other  Parking Garage 2005 2015-2016                                 637  Units                             1,160,000                                  1,160,000                    1,160,000
8.12 Property   1 Vinton MI 48226 Mixed Use  Multifamily / Retail 1917 2018                                   21  Units                                700,000                                      700,000                       700,000
8.13 Property   1 1401 First Street MI 48226 Other  Parking Garage 1976 2017                                 633  Units                                690,400                                      690,400                       690,400
8.14 Property   1 Lane Bryant Building MI 48226 Office  CBD 1917 2018                           31,695  SF                                342,400                                      342,400                       342,400
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV Various Various Self Storage  Self Storage Various Various                         912,654  SF 94.23                        40,000,000                                40,000,000                 40,000,000
9.01 Property   1 West Indian School Road AZ 85019 Self Storage  Self Storage 1979, 1997 NAP                         105,143  SF                             5,245,890                                  5,245,890                    5,245,890
9.02 Property   1 Boalch Avenue Northwest WA 98045 Self Storage  Self Storage 2005 NAP                           50,569  SF                             4,036,438                                  4,036,438                    4,036,438
9.03 Property   1 Lemay Ferry Road MO 63129 Self Storage  Self Storage 1999 NAP                           53,859  SF                             3,031,674                                  3,031,674                    3,031,674
9.04 Property   1 East Southern Avenue AZ 85210 Self Storage  Self Storage 1978 NAP                           65,000  SF                             2,878,304                                  2,878,304                    2,878,304
9.05 Property   1 Anderson Road FL 33634 Self Storage  Self Storage 1972, 1985, 1987, 1999 NAP                           73,450  SF                             2,737,365                                  2,737,365                    2,737,365
9.06 Property   1 Stoney Island Avenue IL 60411 Self Storage  Self Storage 1997-1999 2020                           84,980  SF                             2,669,596                                  2,669,596                    2,669,596
9.07 Property   1 Duren Avenue MA 01851 Self Storage  Self Storage 2000 NAP                           49,075  SF                             2,553,606                                  2,553,606                    2,553,606
9.08 Property   1 North Nova Road FL 32117 Self Storage  Self Storage 1979-1989 NAP                           64,657  SF                             2,348,194                                  2,348,194                    2,348,194
9.09 Property   1 Airport Road VA 23188 Self Storage  Self Storage 1995 NAP                           38,106  SF                             2,104,839                                  2,104,839                    2,104,839
9.10 Property   1 South Pennington AZ 85202 Self Storage  Self Storage 1990 NAP                           42,200  SF                             2,003,708                                  2,003,708                    2,003,708
9.11 Property   1 Southwest 14th Court FL 33069 Self Storage  Self Storage 1977, 1989 NAP                           59,872  SF                             1,893,773                                  1,893,773                    1,893,773
9.12 Property   1 Southeast Jennings Road FL 34952 Self Storage  Self Storage 1999 NAP                           38,062  SF                             1,640,698                                  1,640,698                    1,640,698
9.13 Property   1 49th Street South and 8th Avenue South FL 33707 Self Storage  Self Storage 1940, 1948, 1977, 1981, 1986 NAP                           40,073  SF                             1,600,863                                  1,600,863                    1,600,863
9.14 Property   1 South Broadway OK 73013 Self Storage  Self Storage 1978 NAP                           67,849  SF                             1,581,835                                  1,581,835                    1,581,835
9.15 Property   1 30th Avenue North FL 33710 Self Storage  Self Storage 1977 2016                           31,920  SF                             1,566,333                                  1,566,333                    1,566,333
9.16 Property   1 Main Street MA 01876 Self Storage  Self Storage 2000 NAP                           21,019  SF                             1,142,573                                  1,142,573                    1,142,573
9.17 Property   1 Warwick Boulevard VA 23608 Self Storage  Self Storage 1988 NAP                           26,820  SF                                964,313                                      964,313                       964,313
10 Loan 19, 27, 30 1 111 River Street NJ 07030 Office  CBD 2002 NAP                         557,719  SF 138.96                        37,500,000                                37,500,000                 37,500,000
11 Loan 24, 28 1 2 Riverfront Plaza NJ 07102 Office  CBD 2014 NAP                         337,543  SF 325.88                        37,500,000                                37,500,000                 37,500,000
12 Loan 6 5 Northwest Capital Portfolio WA Various Retail  Various Various Various                         211,122  SF 177.62                        37,500,000                                37,500,000                 37,500,000
12.01 Property   1 Center Plaza WA 98003 Retail  Unanchored 1979 2018                           77,748  SF                          17,692,308                                17,692,308                 17,692,308
12.02 Property   1 Village by the Creek WA 98012 Retail  Unanchored 1985 NAP                           26,632  SF                             7,628,205                                  7,628,205                    7,628,205
12.03 Property   1 Riverway Plaza WA 98626 Retail  Anchored 1980 NAP                           80,852  SF                             6,538,462                                  6,538,462                    6,538,462
12.04 Property   1 Pike Street Building WA 98122 Retail  Unanchored 1909 2020                           11,705  SF                             3,333,333                                  3,333,333                    3,333,333
12.05 Property   1 Monroe Retail Center WA 98272 Retail  Unanchored 1920 1988                           14,185  SF                             2,307,692                                  2,307,692                    2,307,692
13 Loan 7 1 Victoria Village Apartments TX 77506 Multifamily  Garden 1972 2018                                 612  Units 53,720.81                        33,000,000                                32,877,137                 26,667,212
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park OR 97389 Industrial  Warehouse / Other 1979, 1984, 1987, 1988, 1989, 1990, 1996, 1997, 1998 2007                         490,680  SF 64.20                        31,500,000                                31,500,000                 31,500,000
15 Loan 2, 6 2 NYC MFRT Portfolio NY Various Various  Various Various Various                         137,441  SF 438.01                        30,000,000                                30,000,000                 30,000,000
15.01 Property   1 45 John Street NY 10038 Mixed Use  Multifamily / Retail 1908 2017                           79,915  SF                          16,843,854                                16,843,854                 16,843,854
15.02 Property   1 2027-2127 Emmons Avenue NY 11235 Retail  Anchored 1996 NAP                           57,526  SF                          13,156,146                                13,156,146                 13,156,146
16 Loan   1 Western Retail Center SD 57105 Retail  Anchored 1968 2019                         387,625  SF 72.75                        28,200,000                                28,200,000                 24,085,982
17 Loan 16, 19 1 Candlewood Suites Orlando FL 32836 Hospitality  Extended Stay 2020 NAP                                 163  Rooms 159,509.20                        26,000,000                                26,000,000                 21,972,761
18 Loan 5, 6, 16 9 VanWest Storage Portfolio Various Various Self Storage  Self Storage Various Various                         389,878  SF 64.12                        25,000,000                                25,000,000                 25,000,000
18.01 Property   1 ClearHome Self Storage - Sycamore TN 38017 Self Storage  Self Storage 1998 NAP                           50,551  SF                             3,932,584                                  3,932,584                    3,932,584
18.02 Property   1 ClearHome Self Storage - Blue Island IL 60406 Self Storage  Self Storage 1929 2014                           56,068  SF                             3,511,236                                  3,511,236                    3,511,236
18.03 Property   1 ClearHome Storage - Walkertown NC 27051 Self Storage  Self Storage 2016-2017 NAP                           45,575  SF                             3,342,697                                  3,342,697                    3,342,697
18.04 Property   1 ClearHome Self Storage - Chaney TN 38017 Self Storage  Self Storage 1988 NAP                           55,308  SF                             3,258,427                                  3,258,427                    3,258,427
18.05 Property   1 ClearHome Self Storage NC 28147 Self Storage  Self Storage 2007 NAP                           45,600  SF                             3,005,618                                  3,005,618                    3,005,618
18.06 Property   1 American Mini Storage FL 32507 Self Storage  Self Storage 1997 NAP                           53,100  SF                             2,865,169                                  2,865,169                    2,865,169
18.07 Property   1 Marsh Harbor Self Storage FL 32569 Self Storage  Self Storage 2007 NAP                           28,800  SF                             1,910,112                                  1,910,112                    1,910,112
18.08 Property   1 ClearHome Self Storage - Florosa FL 32569 Self Storage  Self Storage 1999 NAP                           28,046  SF                             1,825,843                                  1,825,843                    1,825,843
18.09 Property   1 Crews Storage FL 32404 Self Storage  Self Storage 1988 NAP                           26,830  SF                             1,348,315                                  1,348,315                    1,348,315
19 Loan   1 BJ’s Wholesale Club - Kendall FL 33196 Retail  Single Tenant 2006 NAP                         113,000  SF 195.58                        22,100,000                                22,100,000                 22,100,000
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio Various Various Hospitality  Limited Service Various Various                              3,729  Rooms 36,773.18                        20,000,000                                18,914,095                 13,843,962
20.01 Property   1 Travelodge - 2307 Wyoming Avenue WY 82718 Hospitality  Limited Service 2001, 2007 2016-2017                                 154  Rooms                             1,506,730                                  1,424,922                    1,042,956
20.02 Property   1 Travelodge - 2111 Camino Del Llano NM 87002 Hospitality  Limited Service 1994, 2007 NAP                                 158  Rooms                             1,223,903                                  1,157,451                       847,183
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way WY 82935 Hospitality  Limited Service 1997 2016-2017                                 192  Rooms                             1,168,580                                  1,105,131                       808,889
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive AZ 85365 Hospitality  Limited Service 1999 2016                                 119  Rooms                             1,049,124                                      992,162                       726,202
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive NE 69101 Hospitality  Limited Service 2005 2016-2017                                 135  Rooms                                797,999                                      754,671                       552,373
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60 MO 63841 Hospitality  Limited Service 1997, 2006, 2015 NAP                                 133  Rooms                                745,146                                      704,688                       515,788
20.07 Property   1 Travelodge - 1127 Pony Express Highway KS 66508 Hospitality  Limited Service 1999, 2007 NAP                                 139  Rooms                                740,576                                      700,366                       512,625
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street KS 67152 Hospitality  Limited Service 2015 NAP                                 110  Rooms                                695,860                                      658,078                       481,673
20.09 Property   1 Travelodge - 2680 Airport Road NM 88008 Hospitality  Limited Service 2014 NAP                                   56  Rooms                                677,710                                      640,914                       469,110
20.10 Property   1 Super 8 - 720 Royal Parkway TN 37214 Hospitality  Limited Service 1989 2017                                 103  Rooms                                643,744                                      608,792                       445,599
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street TX 77859 Hospitality  Limited Service 1999, 2016 2016                                 140  Rooms                                632,659                                      598,309                       437,925
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway NE 68025 Hospitality  Limited Service 2007 2017-2018                                 100  Rooms                                590,294                                      558,243                       408,600
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road NV 89801 Hospitality  Limited Service 1999 NAP                                 119  Rooms                                579,062                                      547,622                       400,826
20.14 Property   1 Super 8 - 2545 Cornhusker Highway NE 68521 Hospitality  Limited Service 1983, 1993 2016                                 132  Rooms                                569,911                                      538,967                       394,491
20.15 Property   1 Travelodge - 1110 Southeast 4th Street OR 97838 Hospitality  Limited Service 2002 NAP                                   86  Rooms                                561,491                                      531,004                       388,663
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court IA 52732 Hospitality  Limited Service 2005 NAP                                 123  Rooms                                501,435                                      474,210                       347,093
20.17 Property   1 Travelodge - 800 West Laramie Street WY 82214 Hospitality  Limited Service 1978, 1980 2017                                   95  Rooms                                498,944                                      471,854                       345,368
20.18 Property   1 Travelodge - 22 North Frontage Road TX 79772 Hospitality  Limited Service 2001, 2008 2015                                   61  Rooms                                494,558                                      467,706                       342,332
20.19 Property   1 Travelodge - 123 Westvaco Road VA 24457 Hospitality  Limited Service 2009 NAP                                   30  Rooms                                465,767                                      440,478                       322,403
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue MT 59330 Hospitality  Limited Service 2014 NAP                                   74  Rooms                                453,525                                      428,901                       313,929
20.21 Property   1 Travelodge - 1710 Jefferson Street MO 65109 Hospitality  Limited Service 1991 2013-2014                                   77  Rooms                                414,603                                      392,092                       286,987
20.22 Property   1 Travelodge - 1625 Stillwater Avenue WY 82009 Hospitality  Limited Service 1999 2016-2017                                   60  Rooms                                414,390                                      391,890                       286,840
20.23 Property   1 Travelodge - 8233 Airline Highway LA 70755 Hospitality  Limited Service 2013 NAP                                   60  Rooms                                407,338                                      385,221                       281,958
20.24 Property   1 Baymont Inn & Suites - 6390 US-93 MT 59937 Hospitality  Limited Service 1991 2017                                   64  Rooms                                377,688                                      357,181                       261,435
20.25 Property   1 Travelodge - 707 East Webster Street NE 69358 Hospitality  Limited Service 1998-1999 2016                                   97  Rooms                                350,240                                      331,224                       242,435
20.26 Property   1 Travelodge - 777 West Hwy 21 UT 84751 Hospitality  Limited Service 2002, 2006 NAP                                   75  Rooms                                333,476                                      315,370                       230,831
20.27 Property   1 Travelodge - 3522 North Highway 59 WY 82633 Hospitality  Limited Service 2007 2014                                 112  Rooms                                321,651                                      304,187                       222,646

 

A-1-6

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($)
                      3     6, 7 6, 7 6, 7
20.28 Property   1 Travelodge - 108 6th Avenue SD 57735 Hospitality  Limited Service 1987 2016-2017                                   55  Rooms                                305,466                                      288,880                       211,443
20.29 Property   1 Travelodge - 2200 East South Avenue OK 74501 Hospitality  Limited Service 2011 NAP                                   61  Rooms                                295,264                                      279,232                       204,381
20.30 Property   1 Travelodge - 128 South Willow Road IA 51555 Hospitality  Limited Service 2006 NAP                                   41  Rooms                                249,724                                      236,165                       172,858
20.31 Property   1 Travelodge - 1005 Highway 285 NM 88353 Hospitality  Limited Service 1998 NAP                                   60  Rooms                                249,192                                      235,662                       172,490
20.32 Property   1 Days Inn - 3431 14th Avenue South ND 58103 Hospitality  Limited Service 1993 NAP                                   74  Rooms                                212,430                                      200,896                       147,044
20.33 Property   1 Travelodge - 2505 US 69 KS 66701 Hospitality  Limited Service 2001 NAP                                   70  Rooms                                182,654                                      172,737                       126,433
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road NY 14225 Hospitality  Limited Service 2003 NAP                                   56  Rooms                                176,307                                      166,735                       122,040
20.35 Property   1 Travelodge - 1706 North Park Drive AZ 86047 Hospitality  Limited Service 1982 NAP                                   72  Rooms                                169,828                                      160,607                       117,554
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street WY 82301 Hospitality  Limited Service 2006 2016-2017                                   62  Rooms                                163,125                                      154,268                       112,915
20.37 Property   1 Travelodge - 1177 East 16th Street KS 67152 Hospitality  Limited Service 1993, 1999 NAP                                   80  Rooms                                149,946                                      141,805                       103,793
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road CA 92398 Hospitality  Limited Service 2002 NAP                                   65  Rooms                                146,290                                      138,347                       101,262
20.39 Property   1 Travelodge - 2407 East Holland Avenue TX 79830 Hospitality  Limited Service 2002 2014                                   40  Rooms                                121,269                                      114,685                         83,942
20.40 Property   1 Travelodge - 620 Souder Road MD 21712 Hospitality  Limited Service 2014 NAP                                   25  Rooms                                110,345                                      104,354                         76,380
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast MN 56334 Hospitality  Limited Service 2012 NAP                                   56  Rooms                                  83,051                                        78,541                         57,488
20.42 Property   1 Travelodge - 109 East Commerce Street KS 67758 Hospitality  Limited Service 1997 NAP                                   50  Rooms                                  68,966                                        65,221                         47,738
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue CA 96025 Hospitality  Limited Service 2007 2017                                   21  Rooms                                  55,172                                        52,177                         38,190
20.44 Property   1 Travelodge - 98 Moffat Avenue CO 80483 Hospitality  Limited Service 2001 NAP                                   37  Rooms                                  44,569                                        42,149                         30,850
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point WI 54482 Retail  Single Tenant 2010 NAP                         170,642  SF 105.48                        18,000,000                                18,000,000                 18,000,000
22 Loan 1, 19 1 Meadowood Mall NV 89502 Retail  Regional Mall 1978 2013                         456,841  SF 174.46                        18,000,000                                17,933,084                 15,712,359
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio NY Various Multifamily  Low Rise Various Various                                   37  Units 456,756.76                        16,900,000                                16,900,000                 16,900,000
23.01 Property   1 318 Bedford Avenue NY 11249 Multifamily  Low Rise 1899 2017                                      2  Units                             2,735,260                                  2,735,260                    2,735,260
23.02 Property   1 130 South 2nd Street NY 11249 Multifamily  Low Rise 1910 NAP                                      4  Units                             2,279,383                                  2,279,383                    2,279,383
23.03 Property   1 740 Driggs Avenue NY 11211 Multifamily  Low Rise 1930 2012                                      2  Units                             1,888,632                                  1,888,632                    1,888,632
23.04 Property   1 182 Meserole Street NY 11206 Multifamily  Low Rise 1920 NAP                                      5  Units                             1,888,632                                  1,888,632                    1,888,632
23.05 Property   1 178 Meserole Street NY 11206 Multifamily  Low Rise 1920 NAP                                      5  Units                             1,758,382                                  1,758,382                    1,758,382
23.06 Property   1 180 Meserole Street NY 11206 Multifamily  Low Rise 1920 NAP                                      5  Units                             1,693,256                                  1,693,256                    1,693,256
23.07 Property   1 342 Rodney Street NY 11211 Multifamily  Low Rise 1910 NAP                                      4  Units                             1,660,694                                  1,660,694                    1,660,694
23.08 Property   1 68 Carroll Street NY 11231 Multifamily  Low Rise 1899 NAP                                      4  Units                             1,172,254                                  1,172,254                    1,172,254
23.09 Property   1 144 Huntington Street NY 11231 Multifamily  Low Rise 1901 NAP                                      3  Units                                944,316                                      944,316                       944,316
23.10 Property   1 440 Lorimer Street NY 11206 Multifamily  Low Rise 1910 NAP                                      3  Units                                879,191                                      879,191                       879,191
24 Loan 12 1 Warrington Plaza PA 18976 Retail  Anchored 1970 1997                           87,581  SF 179.61                        15,730,000                                15,730,000                 12,981,776
25 Loan 13 1 Midway Market Square OH 44035 Retail  Anchored 1999 NAP                         224,805  SF 66.72                        15,000,000                                15,000,000                    9,222,793
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead AZ 85382 Office  Suburban 2006 NAP                           85,341  SF 169.03                        14,425,000                                14,425,000                 14,425,000
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver MN 55315 Retail  Single Tenant 2012 NAP                         272,196  SF 51.03                        13,890,000                                13,890,000                 13,890,000
28 Loan 19 1 Riverside Commons OK 74137 Retail  Anchored 2000 NAP                         164,261  SF 73.97                        12,150,000                                12,150,000                 12,150,000
29 Loan 17, 19 1 Thompson Court TN 38114 Multifamily  Garden 1949 2019                                 338  Units 35,502.96                        12,000,000                                12,000,000                 12,000,000
30 Loan 16, 19 1 Home2 Suites Temple TX 76504 Hospitality  Extended Stay 2020 NAP                                 100  Rooms 112,851.98                        11,300,000                                11,285,198                    8,997,696
31 Loan   1 Alto Serramonte Shopping Center CA 94015 Retail  Unanchored 1976 NAP                           34,094  SF 329.97                        11,250,000                                11,250,000                 11,250,000
32 Loan 19, 28 1 Feather River Shopping Center CA 95965 Retail  Anchored 1990 2018                           90,582  SF 123.64                        11,200,000                                11,200,000                 11,200,000
33 Loan 10 1 40-91 Fox Hill Drive Apartments NJ 07801 Multifamily  Garden 1965 NAP                                   76  Units 143,421.05                        10,900,000                                10,900,000                 10,900,000
34 Loan 19 1 611-617 W 148th Street NY 10031 Multifamily  Mid Rise 1924 2012                                   54  Units 199,074.07                        10,750,000                                10,750,000                 10,750,000
35 Loan 16, 19 1 Towneplace Suites El Paso TX 79924 Hospitality  Extended Stay 2020 NAP                                   87  Rooms 114,942.53                        10,000,000                                10,000,000                    8,026,110
36 Loan 7 1 Centennial Plaza IL 60439 Retail  Shadow Anchored 1997 NAP                           38,500  SF 122.79                           5,474,250                                  5,474,250                    5,120,298
37 Loan 7 1 Jefferson County Plaza MO 63010 Retail  Shadow Anchored 2000-2002 2018                           42,091  SF 122.79                           4,421,250                                  4,421,250                    4,135,395
38 Loan 5 1 Arc on Armour MO 64111 Multifamily  Garden 1980 2020                                   62  Units 155,645.16                           9,650,000                                  9,650,000                    9,650,000
39 Loan 4, 19, 28 1 The Shops at Trinity Park SC 29681 Retail  Anchored 2018 NAP                           44,424  SF 214.75                           9,540,000                                  9,540,000                    9,540,000
40 Loan 16 1 SAPA Transmission MI 48315 Industrial  Warehouse 2019 NAP                         110,833  SF 84.36                           9,350,000                                  9,350,000                    8,678,208
41 Loan   1 CubeSmart Self Storage - Lacey WA 98513 Self Storage  Self Storage 2018, 2021 NAP                           67,102  SF 134.12                           9,000,000                                  9,000,000                    9,000,000
42 Loan 2 1 Main Street MA 02155 Mixed Use  Office / Retail 1925, 1985, 2013 NAP                           31,847  SF 274.75                           8,750,000                                  8,750,000                    8,750,000
43 Loan 16 1 Corrington Industrial MO 64120 Industrial  Flex 1986 2019                         154,656  SF 52.21                           8,075,000                                  8,075,000                    7,270,698
44 Loan 4 1 West Allen Plaza MI 48183 Retail  Shadow Anchored 2001 NAP                           25,839  SF 272.84                           7,050,000                                  7,050,000                    5,578,904
45 Loan 6 2 Schlegel Portfolio IL Various Self Storage  Self Storage Various Various                         124,660  SF 54.47                           6,790,000                                  6,790,000                    6,176,650
45.01 Property   1 Ringwood IL 60072 Self Storage  Self Storage 2003 NAP                           68,160  SF                             3,497,879                                  3,497,879                    3,181,911
45.02 Property   1 Minooka IL 60447 Self Storage  Self Storage 2005 2021                           56,500  SF                             3,292,121                                  3,292,121                    2,994,739
46 Loan 2, 4 1 Triskett Road Self Storage OH 44111 Self Storage  Self Storage 1946-2021 NAP                         110,711  SF 59.16                           6,550,000                                  6,550,000                    6,550,000
47 Loan 16 1 1214 West Carmen IL 60640 Multifamily  Low Rise 2021 NAP                                   16  Units 378,125.00                           6,050,000                                  6,050,000                    6,050,000
48 Loan 16 1 Planet Self Storage NY 10549 Self Storage  Self Storage 1987 NAP                           32,525  SF 184.47                           6,000,000                                  6,000,000                    6,000,000
49 Loan   1 Plantation Canal FL 33313 Industrial  Flex 1966 1978                           75,600  SF 77.38                           5,850,000                                  5,850,000                    5,850,000
50 Loan   1 Flynn Avenue Self Storage VT 05401 Self Storage  Self Storage 2004 NAP                           68,600  SF 84.55                           5,800,000                                  5,800,000                    5,800,000
51 Loan 6 3 Schleider Apartment Portfolio Various Various Multifamily  Various Various Various                                   21  Units 264,285.71                           5,550,000                                  5,550,000                    5,550,000
51.01 Property   1 37 Driggs Avenue NY 11222 Multifamily  Low Rise 1920 2019                                      5  Units                             2,630,926                                  2,630,926                    2,630,926
51.02 Property   1 2822 South Redondo CA 90016 Multifamily  Garden 1957 2021                                      9  Units                             2,136,061                                  2,136,061                    2,136,061
51.03 Property   1 5916 Howe Street PA 15232 Multifamily  Low Rise 1950 2018                                      7  Units                                783,014                                      783,014                       783,014
52 Loan 16 1 NSC Traverse Silver Lake Storage MI 49685 Self Storage  Self Storage 2002 2019                           76,755  SF 71.66                           5,500,000                                  5,500,000                    5,500,000
53 Loan 16 1 NSC Grand River Lyon Storage MI 48165 Self Storage  Self Storage 2002 2017                           65,625  SF 83.81                           5,500,000                                  5,500,000                    5,500,000
54 Loan 16 1 Middletown Retail Plaza NJ 07748 Retail  Unanchored 2021 NAP                           21,505  SF 249.34                           5,362,000                                  5,362,000                    4,830,521
55 Loan   1 Laguna Beach Mixed Use CA 92651 Mixed Use  Multifamily / Retail 1948 2016                              6,850  SF 729.93                           5,000,000                                  5,000,000                    5,000,000
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue IL 60657 Mixed Use  Multifamily / Retail 2021 NAP                                   12  Units 404,166.67                           4,850,000                                  4,850,000                    4,850,000
57 Loan 16 1 Grand Logan Lodge Apartments IL 60647 Multifamily  Garden 1910 2021                                   15  Units 313,333.33                           4,700,000                                  4,700,000                    4,700,000
58 Loan   1 Inland Boat & Self Storage AL 36532 Self Storage  Self Storage 2002, 2004 NAP                           74,325  SF 57.72                           4,290,000                                  4,290,000                    3,710,355

 

A-1-7

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($)
                      3     6, 7 6, 7 6, 7
59 Loan 2 1 Richmond Mixed-Use Portfolio VA 23220 Mixed Use  Multifamily / Retail 1900 2006                           14,139  SF 298.82                           4,225,000                                  4,225,000                    3,877,631
60 Loan 2, 16, 23 1 Everett Building OH 44308 Mixed Use  Office / Multifamily 1870 2021                           27,340  SF 151.06                           4,130,000                                  4,130,000                    3,667,170
61 Loan 16, 23, 26, 27 1 Bethany Medical KS 66102 Office  Medical 1993 2017                           48,323  SF 78.64                           3,800,000                                  3,800,000                    3,800,000
62 Loan   1 880 N Milwaukee Ave Apartments IL 60642 Multifamily  Mid Rise 2019 NAP                                      9  Units 401,666.67                           3,615,000                                  3,615,000                    3,615,000
63 Loan   1 The Wash Apartments IN 46201 Multifamily  Garden 1942 2020-2021                                   61  Units 57,950.82                           3,535,000                                  3,535,000                    2,982,082
64 Loan 6 2 Broward County Industrial FL Various Various  Various Various Various                           37,240  SF 94.66                           3,525,000                                  3,525,000                    3,525,000
64.01 Property   1 Fort Lauderdale Small Bay Warehouses FL 33311 Industrial  Warehouse / Distribution 1958, 1959 2018                           20,500  SF                             2,392,654                                  2,392,654                    2,392,654
64.02 Property   1 Deerfield Beach Small Bay Warehouses FL 33064 Self Storage  Self Storage 1969 NAP                           16,740  SF                             1,132,346                                  1,132,346                    1,132,346
65 Loan 2 1 111 Main Street CA 92661 Mixed Use  Multifamily / Retail 1934 NAP                              8,790  SF 386.80                           3,400,000                                  3,400,000                    3,400,000
66 Loan 2 1 37-43 8th Avenue NY 10014 Mixed Use  Retail / Multifamily 1901 NAP                              2,735  SF 1,206.58                           3,300,000                                  3,300,000                    3,300,000
67 Loan   1 Ganser Way Office WI 53719 Office  Suburban 1995 2020                           28,914  SF 104.52                           3,022,000                                  3,022,000                    2,540,326
68 Loan 12 1 Bloomfield Apartments PA 15904 Multifamily  Garden 1976 NAP                                   82  Units 36,515.76                           3,000,000                                  2,994,292                    2,140,586
69 Loan   1 Upper Westside Apartments FL 32603 Multifamily  Student Housing 2009 NAP                                   22  Units 113,157.63                           2,500,000                                  2,489,468                    1,977,167
70 Loan   1 2641 - 2643 West Estes Avenue Apartments IL 60645 Multifamily  Mid Rise 1930 NAP                                   16  Units 150,000.00                           2,400,000                                  2,400,000                    2,400,000
71 Loan   1 1429 Bushwick Avenue NY 11207 Multifamily  Low Rise 1906 2012                                      6  Units 400,000.00                           2,400,000                                  2,400,000                    2,400,000
72 Loan   1 Marshall Place Apartments MI 48220 Multifamily  Garden 1966 NAP                                   30  Units 77,997.85                           2,346,000                                  2,339,936                    1,872,805
73 Loan   1 Longfield Estates MHC TN 37801 Manufactured Housing  Manufactured Housing 1994 NAP                                   61  Pads 37,704.92                           2,300,000                                  2,300,000                    2,082,266
74 Loan   1 Duskfire Professional Center AZ 85284 Office  Suburban 1986 2019                           24,573  SF 91.56                           2,250,000                                  2,250,000                    1,887,308
75 Loan   1 Jacksonville Secure Self Storage AL 36265 Self Storage  Self Storage 2018 NAP                           33,515  SF 62.66                           2,100,000                                  2,100,000                    1,782,631
76 Loan 10, 16, 19 1 Diamond Blade IL 60061 Industrial  Warehouse 1991 NAP                           28,052  SF 71.30                           2,000,000                                  2,000,000                    2,000,000
77 Loan 16 1 640 Virginia Park Street MI 48202 Multifamily  Garden 1966 NAP                                   21  Units 67,857.14                           1,425,000                                  1,425,000                    1,236,933

 

A-1-8

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
            8   9 9 9 9          
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI 3.62800% 0.02031% 3.60769%  NAP                183,919.44  NAP         2,207,033.28 Interest Only No Actual/360 120 119
1.01 Property   1 Crestwood Boulevard                            
1.02 Property   1 Hallmark Drive                            
1.03 Property   1 Gray Road                            
1.04 Property   1 Marconi Avenue                            
1.05 Property   1 Ocean Gateway                            
1.06 Property   1 Amity Road                            
1.07 Property   1 Gladstell Road                            
1.08 Property   1 US Route One                            
1.09 Property   1 Farm to Market 1093                            
1.10 Property   1 Meade Avenue                            
1.11 Property   1 Camp Horne                            
1.12 Property   1 Hazel Avenue                            
1.13 Property   1 Hoover Court                            
1.14 Property   1 Highway 6 North                            
1.15 Property   1 Farm to Market 725                            
1.16 Property   1 Hidden Hill Road                            
1.17 Property   1 Arndt Road                            
1.18 Property   1 East Rosedale Street                            
1.19 Property   1 Grisham Drive                            
2 Loan 4, 5, 16, 19 1 360 Rosemary 3.95000% 0.01156% 3.93844%  NAP                150,182.29  NAP         1,802,187.48 Interest Only No Actual/360 120 120
3 Loan 6, 12 , 19 9 HTI MOB Portfolio 2.89000% 0.01156% 2.87844%  NAP                104,386.20  NAP         1,252,634.40 Interest Only No Actual/360 120 118
3.01 Property   1 Madison Medical Plaza                            
3.02 Property   1 Dyer Building                            
3.03 Property   1 Texas Children’s Hospital                            
3.04 Property   1 Aurora Health Center                            
3.05 Property   1 Fort Wayne Engle Road                            
3.06 Property   1 Hefner Pointe                            
3.07 Property   1 Circleville MOB                            
3.08 Property   1 Illinois CancerCenter                            
3.09 Property   1 Fort Wayne Dupont                            
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV 2.49450% 0.02231% 2.47219%  NAP                   87,255.53  NAP         1,047,066.36 Interest Only - ARD Yes Actual/360 60 58
5 Loan 1, 6, 12, 13 34 AMF Portfolio 3.72381% 0.01156% 3.71225%                         203,691.86                125,850.99                       2,444,302.32         1,510,211.88 Interest Only, Amortizing Balloon No Actual/360 82 79
5.01 Property   1 Cambridge Commons                            
5.02 Property   1 Indian Lake I                            
5.03 Property   1 Stewart Way 1                            
5.04 Property   1 Cedargate Lancaster                            
5.05 Property   1 Amesbury                            
5.06 Property   1 Red Deer                            
5.07 Property   1 Olivewood                            
5.08 Property   1 Cherry Glen                            
5.09 Property   1 Plumwood                            
5.10 Property   1 Camelia Court                            
5.11 Property   1 Cedargate                            
5.12 Property   1 Millburn Court                            
5.13 Property   1 Rosewood Apartments                            
5.14 Property   1 Winthrop Court                            
5.15 Property   1 Annhurst                            
5.16 Property   1 Ashford Hills                            
5.17 Property   1 Harbinwood                            
5.18 Property   1 Willow Run - New Albany                            
5.19 Property   1 Parkville                            
5.20 Property   1 Applegate                            
5.21 Property   1 Stonehenge                            
5.22 Property   1 Meadowland                            
5.23 Property   1 Amberwood - Massillion                            
5.24 Property   1 Timberwood                            
5.25 Property   1 Sherbrook                            
5.26 Property   1 Stonehenge Apartments                            
5.27 Property   1 Oakley Woods                            
5.28 Property   1 Carriage Hill                            
5.29 Property   1 Barrington                            
5.30 Property   1 Andover Court                            
5.31 Property   1 Greenglen II                            
5.32 Property   1 Sandalwood                            
5.33 Property   1 Spicewood                            
5.34 Property   1 Meadowood - Mansfield                            
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 2.79196% 0.01531% 2.77665%  NAP                   94,357.91  NAP         1,132,294.92 Interest Only No Actual/360 120 119
7 Loan 16, 19, 23, 24 1 Hudson Commons 3.51250% 0.01956% 3.49294%  NAP                118,709.49  NAP         1,424,513.88 Interest Only No Actual/360 60 59
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio 3.77800% 0.06031% 3.71769%  NAP                127,682.41  NAP         1,532,188.89 Interest Only No Actual/360 84 83
8.01 Property   1 First National Building                            
8.02 Property   1 The Qube                            
8.03 Property   1 Chrysler House                            
8.04 Property   1 1001 Woodward                            
8.05 Property   1 One Woodward                            
8.06 Property   1 The Z Garage                            
8.07 Property   1 Two Detroit Garage                            

 

A-1-9

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
            8   9 9 9 9          
8.08 Property   1 1505 & 1515 Woodward                            
8.09 Property   1 1001 Brush Street                            
8.10 Property   1 The Assembly                            
8.11 Property   1 419 Fort Street Garage                            
8.12 Property   1 Vinton                            
8.13 Property   1 1401 First Street                            
8.14 Property   1 Lane Bryant Building                            
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV 3.62800% 0.02031% 3.60769%  NAP                122,612.96  NAP         1,471,355.52 Interest Only No Actual/360 120 119
9.01 Property   1 West Indian School Road                            
9.02 Property   1 Boalch Avenue Northwest                            
9.03 Property   1 Lemay Ferry Road                            
9.04 Property   1 East Southern Avenue                            
9.05 Property   1 Anderson Road                            
9.06 Property   1 Stoney Island Avenue                            
9.07 Property   1 Duren Avenue                            
9.08 Property   1 North Nova Road                            
9.09 Property   1 Airport Road                            
9.10 Property   1 South Pennington                            
9.11 Property   1 Southwest 14th Court                            
9.12 Property   1 Southeast Jennings Road                            
9.13 Property   1 49th Street South and 8th Avenue South                            
9.14 Property   1 South Broadway                            
9.15 Property   1 30th Avenue North                            
9.16 Property   1 Main Street                            
9.17 Property   1 Warwick Boulevard                            
10 Loan 19, 27, 30 1 111 River Street 3.28000% 0.01156% 3.26844%  NAP                103,923.61  NAP         1,247,083.32 Interest Only No Actual/360 60 60
11 Loan 24, 28 1 2 Riverfront Plaza 4.26000% 0.01156% 4.24844%  NAP                134,973.96  NAP         1,619,687.52 Interest Only No Actual/360 120 119
12 Loan 6 5 Northwest Capital Portfolio 4.37000% 0.01156% 4.35844%  NAP                138,459.20  NAP         1,661,510.42 Interest Only No Actual/360 120 120
12.01 Property   1 Center Plaza                            
12.02 Property   1 Village by the Creek                            
12.03 Property   1 Riverway Plaza                            
12.04 Property   1 Pike Street Building                            
12.05 Property   1 Monroe Retail Center                            
13 Loan 7 1 Victoria Village Apartments 4.49000% 0.01156% 4.47844%                         167,010.13  NAP                       2,004,121.56  NAP Amortizing Balloon No Actual/360 0 0
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 3.83000% 0.01156% 3.81844%  NAP                101,933.85  NAP         1,223,206.20 Interest Only No Actual/360 120 119
15 Loan 2, 6 2 NYC MFRT Portfolio 3.96000% 0.01156% 3.94844%  NAP                100,375.00  NAP         1,204,500.00 Interest Only No Actual/360 120 120
15.01 Property   1 45 John Street                            
15.02 Property   1 2027-2127 Emmons Avenue                            
16 Loan   1 Western Retail Center 3.50000% 0.01156% 3.48844%                         126,630.60                   83,392.36                       1,519,567.20         1,000,708.32 Interest Only, Amortizing Balloon No Actual/360 36 35
17 Loan 16, 19 1 Candlewood Suites Orlando 5.03600% 0.01156% 5.02444%                         140,146.22                110,628.80                       1,681,754.64         1,327,545.60 Interest Only, Amortizing Balloon No Actual/360 12 10
18 Loan 5, 6, 16 9 VanWest Storage Portfolio 4.02000% 0.02031% 3.99969%  NAP                   84,913.19  NAP         1,018,958.28 Interest Only No Actual/360 120 120
18.01 Property   1 ClearHome Self Storage - Sycamore                            
18.02 Property   1 ClearHome Self Storage - Blue Island                            
18.03 Property   1 ClearHome Storage - Walkertown                            
18.04 Property   1 ClearHome Self Storage - Chaney                            
18.05 Property   1 ClearHome Self Storage                            
18.06 Property   1 American Mini Storage                            
18.07 Property   1 Marsh Harbor Self Storage                            
18.08 Property   1 ClearHome Self Storage - Florosa                            
18.09 Property   1 Crews Storage                            
19 Loan   1 BJ’s Wholesale Club - Kendall 4.70000% 0.01156% 4.68844%  NAP                   87,760.53  NAP         1,053,126.39 Interest Only No Actual/360 120 119
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio 4.85000% 0.01156% 4.83844%                         121,835.26  NAP                       1,462,023.16  NAP Amortizing Balloon No Actual/360 0 0
20.01 Property   1 Travelodge - 2307 Wyoming Avenue                            
20.02 Property   1 Travelodge - 2111 Camino Del Llano                            
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way                            
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive                            
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive                            
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60                            
20.07 Property   1 Travelodge - 1127 Pony Express Highway                            
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street                            
20.09 Property   1 Travelodge - 2680 Airport Road                            
20.10 Property   1 Super 8 - 720 Royal Parkway                            
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street                            
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway                            
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road                            
20.14 Property   1 Super 8 - 2545 Cornhusker Highway                            
20.15 Property   1 Travelodge - 1110 Southeast 4th Street                            
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court                            
20.17 Property   1 Travelodge - 800 West Laramie Street                            
20.18 Property   1 Travelodge - 22 North Frontage Road                            
20.19 Property   1 Travelodge - 123 Westvaco Road                            
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue                            
20.21 Property   1 Travelodge - 1710 Jefferson Street                            
20.22 Property   1 Travelodge - 1625 Stillwater Avenue                            
20.23 Property   1 Travelodge - 8233 Airline Highway                            
20.24 Property   1 Baymont Inn & Suites - 6390 US-93                            
20.25 Property   1 Travelodge - 707 East Webster Street                            
20.26 Property   1 Travelodge - 777 West Hwy 21                            
20.27 Property   1 Travelodge - 3522 North Highway 59                            

 

A-1-10

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
            8   9 9 9 9          
20.28 Property   1 Travelodge - 108 6th Avenue                            
20.29 Property   1 Travelodge - 2200 East South Avenue                            
20.30 Property   1 Travelodge - 128 South Willow Road                            
20.31 Property   1 Travelodge - 1005 Highway 285                            
20.32 Property   1 Days Inn - 3431 14th Avenue South                            
20.33 Property   1 Travelodge - 2505 US 69                            
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road                            
20.35 Property   1 Travelodge - 1706 North Park Drive                            
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street                            
20.37 Property   1 Travelodge - 1177 East 16th Street                            
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road                            
20.39 Property   1 Travelodge - 2407 East Holland Avenue                            
20.40 Property   1 Travelodge - 620 Souder Road                            
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast                            
20.42 Property   1 Travelodge - 109 East Commerce Street                            
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue                            
20.44 Property   1 Travelodge - 98 Moffat Avenue                            
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point 3.77000% 0.02031% 3.74969%  NAP                   57,335.42  NAP            688,025.04 Interest Only No Actual/360 120 120
22 Loan 1, 19 1 Meadowood Mall 3.93000% 0.01281% 3.91719%                           94,316.30  NAP                       1,131,795.59  NAP Amortizing Balloon No Actual/360 0 0
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio 4.48500% 0.01156% 4.47344%  NAP                   64,041.02  NAP            768,492.29 Interest Only No Actual/360 120 120
23.01 Property   1 318 Bedford Avenue                            
23.02 Property   1 130 South 2nd Street                            
23.03 Property   1 740 Driggs Avenue                            
23.04 Property   1 182 Meserole Street                            
23.05 Property   1 178 Meserole Street                            
23.06 Property   1 180 Meserole Street                            
23.07 Property   1 342 Rodney Street                            
23.08 Property   1 68 Carroll Street                            
23.09 Property   1 144 Huntington Street                            
23.10 Property   1 440 Lorimer Street                            
24 Loan 12 1 Warrington Plaza 3.30000% 0.01156% 3.28844%                           68,890.36                   43,858.30                           826,684.32            526,299.60 Interest Only, Amortizing Balloon No Actual/360 24 23
25 Loan 13 1 Midway Market Square 4.41000% 0.09031% 4.31969%                           94,170.24  NAP                       1,130,042.88  NAP Amortizing Balloon No Actual/360 0 0
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead 4.03000% 0.01156% 4.01844%  NAP                   49,116.79  NAP            589,401.49 Interest Only No Actual/360 120 119
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver 3.88000% 0.01156% 3.86844%  NAP                   45,534.76  NAP            546,417.12 Interest Only No Actual/360 120 118
28 Loan 19 1 Riverside Commons 3.26200% 0.09031% 3.17169%  NAP                   33,486.47  NAP            401,837.64 Interest Only No Actual/360 120 118
29 Loan 17, 19 1 Thompson Court 3.89000% 0.01156% 3.87844%  NAP                   39,440.28  NAP            473,283.36 Interest Only No Actual/360 120 119
30 Loan 16, 19 1 Home2 Suites Temple 4.07000% 0.01156% 4.05844%                           54,404.94  NAP                           652,859.28  NAP Amortizing Balloon No Actual/360 0 0
31 Loan   1 Alto Serramonte Shopping Center 3.40000% 0.09031% 3.30969%  NAP                   32,317.71  NAP            387,812.52 Interest Only No Actual/360 120 118
32 Loan 19, 28 1 Feather River Shopping Center 3.63000% 0.01156% 3.61844%  NAP                   34,350.56  NAP            412,206.72 Interest Only No Actual/360 120 119
33 Loan 10 1 40-91 Fox Hill Drive Apartments 3.59000% 0.09031% 3.49969%  NAP                   33,062.07  NAP            396,744.84 Interest Only No Actual/360 120 118
34 Loan 19 1 611-617 W 148th Street 3.47000% 0.01156% 3.45844%  NAP                   31,517.16  NAP            378,205.92 Interest Only No Actual/360 120 119
35 Loan 16, 19 1 Towneplace Suites El Paso 4.29600% 0.01156% 4.28444%                           49,463.66  NAP                           593,563.92  NAP Amortizing Balloon No Actual/360 0 0
36 Loan 7 1 Centennial Plaza 3.81000% 0.01156% 3.79844%                           25,539.00                   17,622.14                           306,468.00            211,465.68 Interest Only, Amortizing Balloon No Actual/360 42 41
37 Loan 7 1 Jefferson County Plaza 3.81000% 0.01156% 3.79844%                           20,626.17                   14,232.43                           247,514.04            170,789.16 Interest Only, Amortizing Balloon No Actual/360 42 41
38 Loan 5 1 Arc on Armour 4.00000% 0.01156% 3.98844%  NAP                   32,613.43  NAP            391,361.16 Interest Only No Actual/360 120 119
39 Loan 4, 19, 28 1 The Shops at Trinity Park 3.73000% 0.01156% 3.71844%  NAP                   30,065.35  NAP            360,784.20 Interest Only No Actual/360 120 119
40 Loan 16 1 SAPA Transmission 5.44000% 0.02031% 5.41969%                           52,736.83  NAP                           632,841.96  NAP Amortizing Balloon No Actual/360 0 0
41 Loan   1 CubeSmart Self Storage - Lacey 3.55000% 0.02031% 3.52969%  NAP                   26,994.79  NAP            323,937.48 Interest Only No Actual/360 120 118
42 Loan 2 1 Main Street 3.63000% 0.09031% 3.53969%  NAP                   26,836.37  NAP            322,036.44 Interest Only No Actual/360 120 119
43 Loan 16 1 Corrington Industrial 3.55000% 0.09031% 3.45969%                           36,486.11                   24,220.33                           437,833.32            290,643.96 Interest Only, Amortizing Balloon No Actual/360 60 59
44 Loan 4 1 West Allen Plaza 3.90000% 0.06031% 3.83969%                           33,252.61  NAP                           399,031.32  NAP Amortizing Balloon No Actual/360 0 0
45 Loan 6 2 Schlegel Portfolio 4.14000% 0.02031% 4.11969%                           32,966.92                   23,750.85                           395,603.04            285,010.20 Interest Only, Amortizing Balloon No Actual/360 60 57
45.01 Property   1 Ringwood                            
45.02 Property   1 Minooka                            
46 Loan 2, 4 1 Triskett Road Self Storage 3.92250% 0.09031% 3.83219%  NAP                   21,707.68  NAP            260,492.16 Interest Only No Actual/360 120 120
47 Loan 16 1 1214 West Carmen 4.02000% 0.09031% 3.92969%  NAP                   20,548.99  NAP            246,587.88 Interest Only No Actual/360 120 120
48 Loan 16 1 Planet Self Storage 3.59000% 0.02031% 3.56969%  NAP                   18,199.31  NAP            218,391.72 Interest Only No Actual/360 84 82
49 Loan   1 Plantation Canal 3.80500% 0.01156% 3.79344%  NAP                   18,807.01  NAP            225,684.06 Interest Only No Actual/360 120 119
50 Loan   1 Flynn Avenue Self Storage 3.35000% 0.07031% 3.27969%  NAP                   16,416.55  NAP            196,998.60 Interest Only No Actual/360 120 120
51 Loan 6 3 Schleider Apartment Portfolio 3.96000% 0.09031% 3.86969%  NAP                   18,569.38  NAP            222,832.56 Interest Only No Actual/360 120 120
51.01 Property   1 37 Driggs Avenue                            
51.02 Property   1 2822 South Redondo                            
51.03 Property   1 5916 Howe Street                            
52 Loan 16 1 NSC Traverse Silver Lake Storage 3.40000% 0.01156% 3.38844%  NAP                   15,799.77  NAP            189,597.22 Interest Only No Actual/360 120 119
53 Loan 16 1 NSC Grand River Lyon Storage 3.40000% 0.01156% 3.38844%  NAP                   15,799.77  NAP            189,597.22 Interest Only No Actual/360 120 119
54 Loan 16 1 Middletown Retail Plaza 3.58000% 0.02031% 3.55969%                           24,317.86                   16,218.81                           291,814.32            194,625.72 Interest Only, Amortizing Balloon No Actual/360 60 59
55 Loan   1 Laguna Beach Mixed Use 4.29000% 0.08031% 4.20969%  NAP                   18,123.26  NAP            217,479.12 Interest Only No Actual/360 120 120
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue 4.02000% 0.09031% 3.92969%  NAP                   16,473.16  NAP            197,677.92 Interest Only No Actual/360 120 120
57 Loan 16 1 Grand Logan Lodge Apartments 3.55000% 0.09031% 3.45969%  NAP                   14,097.28  NAP            169,167.36 Interest Only No Actual/360 120 117
58 Loan   1 Inland Boat & Self Storage 4.00000% 0.09031% 3.90969%                           20,481.12                   14,498.61                           245,773.44            173,983.32 Interest Only, Amortizing Balloon No Actual/360 36 35

 

A-1-11

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
            8   9 9 9 9          
59 Loan 2 1 Richmond Mixed-Use Portfolio 4.69000% 0.02031% 4.66969%                           21,887.06  NAP                           262,644.72  NAP Amortizing Balloon No Actual/360 0 0
60 Loan 2, 16, 23 1 Everett Building 4.07000% 0.01156% 4.05844%                           19,884.29                   14,202.13                           238,611.48            170,425.60 Interest Only, Amortizing Balloon No Actual/360 48 46
61 Loan 16, 23, 26, 27 1 Bethany Medical 3.65000% 0.02031% 3.62969%  NAP                   11,718.87  NAP            140,626.44 Interest Only No Actual/360 60 55
62 Loan   1 880 N Milwaukee Ave Apartments 3.74000% 0.09031% 3.64969%  NAP                   11,423.23  NAP            137,078.76 Interest Only No Actual/360 120 119
63 Loan   1 The Wash Apartments 4.05000% 0.09031% 3.95969%                           16,978.69                   12,096.33                           203,744.28            145,155.96 Interest Only, Amortizing Balloon No Actual/360 24 21
64 Loan 6 2 Broward County Industrial 4.21000% 0.02031% 4.18969%  NAP                   12,538.64  NAP            150,463.68 Interest Only No Actual/360 120 120
64.01 Property   1 Fort Lauderdale Small Bay Warehouses                            
64.02 Property   1 Deerfield Beach Small Bay Warehouses                            
65 Loan 2 1 111 Main Street 4.69500% 0.01156% 4.68344%  NAP                   13,487.26  NAP            161,847.08 Interest Only No Actual/360 120 120
66 Loan 2 1 37-43 8th Avenue 3.72000% 0.09031% 3.62969%  NAP                   10,372.08  NAP            124,464.96 Interest Only No Actual/360 120 116
67 Loan   1 Ganser Way Office 3.92500% 0.09031% 3.83469%                           14,297.13                   10,021.74                           171,565.56            120,260.88 Interest Only, Amortizing Balloon No Actual/360 24 21
68 Loan 12 1 Bloomfield Apartments 3.78000% 0.09031% 3.68969%                           15,472.96  NAP                           185,675.52  NAP Amortizing Balloon No Actual/360 0 0
69 Loan   1 Upper Westside Apartments 3.88200% 0.09031% 3.79169%                           11,765.94  NAP                           141,191.28  NAP Amortizing Balloon No Actual/360 0 0
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 3.56500% 0.09031% 3.47469%  NAP                     7,229.03  NAP              86,748.36 Interest Only No Actual/360 120 115
71 Loan   1 1429 Bushwick Avenue 3.60000% 0.01156% 3.58844%  NAP                     7,300.00  NAP              87,600.00 Interest Only No Actual/360 120 119
72 Loan   1 Marshall Place Apartments 4.14000% 0.09031% 4.04969%                           11,390.34  NAP                           136,684.08  NAP Amortizing Balloon No Actual/360 0 0
73 Loan   1 Longfield Estates MHC 3.86000% 0.09031% 3.76969%                           10,795.73                     7,501.09                           129,548.76              90,013.08 Interest Only, Amortizing Balloon No Actual/360 60 59
74 Loan   1 Duskfire Professional Center 3.85000% 0.09031% 3.75969%                           10,548.19                     7,319.01                           126,578.28              87,828.12 Interest Only, Amortizing Balloon No Actual/360 24 23
75 Loan   1 Jacksonville Secure Self Storage 4.27500% 0.09031% 4.18469%                           10,361.50                     7,585.16                           124,338.00              91,021.92 Interest Only, Amortizing Balloon No Actual/360 24 21
76 Loan 10, 16, 19 1 Diamond Blade 4.72000% 0.01156% 4.70844%  NAP                     7,975.93  NAP              95,711.16 Interest Only No Actual/360 120 118
77 Loan 16 1 640 Virginia Park Street 5.13000% 0.01156% 5.11844%                              7,763.32                     6,176.48                             93,159.84              74,117.81 Interest Only, Amortizing Balloon No Actual/360 24 24

 

A-1-12

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision
                                    12
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI 120 119 0 0 12/16/2021 1 1 2/1/2022 NAP 1/1/2032 1/1/2032 0 0 L(25),YM1(92),O(3)
1.01 Property   1 Crestwood Boulevard                            
1.02 Property   1 Hallmark Drive                            
1.03 Property   1 Gray Road                            
1.04 Property   1 Marconi Avenue                            
1.05 Property   1 Ocean Gateway                            
1.06 Property   1 Amity Road                            
1.07 Property   1 Gladstell Road                            
1.08 Property   1 US Route One                            
1.09 Property   1 Farm to Market 1093                            
1.10 Property   1 Meade Avenue                            
1.11 Property   1 Camp Horne                            
1.12 Property   1 Hazel Avenue                            
1.13 Property   1 Hoover Court                            
1.14 Property   1 Highway 6 North                            
1.15 Property   1 Farm to Market 725                            
1.16 Property   1 Hidden Hill Road                            
1.17 Property   1 Arndt Road                            
1.18 Property   1 East Rosedale Street                            
1.19 Property   1 Grisham Drive                            
2 Loan 4, 5, 16, 19 1 360 Rosemary 120 120 0 0 1/18/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 YM3(24),DorYM3(89),O(7)
3 Loan 6, 12 , 19 9 HTI MOB Portfolio 120 118 0 0 11/15/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 0 L(11),YM1(15),DorYM1(89),O(5)
3.01 Property   1 Madison Medical Plaza                            
3.02 Property   1 Dyer Building                            
3.03 Property   1 Texas Children’s Hospital                            
3.04 Property   1 Aurora Health Center                            
3.05 Property   1 Fort Wayne Engle Road                            
3.06 Property   1 Hefner Pointe                            
3.07 Property   1 Circleville MOB                            
3.08 Property   1 Illinois CancerCenter                            
3.09 Property   1 Fort Wayne Dupont                            
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV 60 58 0 0 12/1/2021 2 6 1/6/2022 NAP 12/6/2026 4/6/2032 0 0 L(26),DorYM1(29),O(5)
5 Loan 1, 6, 12, 13 34 AMF Portfolio 120 117 360 360 10/29/2021 3 6 12/6/2021 10/6/2028 11/6/2031 11/6/2031 0 0 L(27),D(88),O(5)
5.01 Property   1 Cambridge Commons                            
5.02 Property   1 Indian Lake I                            
5.03 Property   1 Stewart Way 1                            
5.04 Property   1 Cedargate Lancaster                            
5.05 Property   1 Amesbury                            
5.06 Property   1 Red Deer                            
5.07 Property   1 Olivewood                            
5.08 Property   1 Cherry Glen                            
5.09 Property   1 Plumwood                            
5.10 Property   1 Camelia Court                            
5.11 Property   1 Cedargate                            
5.12 Property   1 Millburn Court                            
5.13 Property   1 Rosewood Apartments                            
5.14 Property   1 Winthrop Court                            
5.15 Property   1 Annhurst                            
5.16 Property   1 Ashford Hills                            
5.17 Property   1 Harbinwood                            
5.18 Property   1 Willow Run - New Albany                            
5.19 Property   1 Parkville                            
5.20 Property   1 Applegate                            
5.21 Property   1 Stonehenge                            
5.22 Property   1 Meadowland                            
5.23 Property   1 Amberwood - Massillion                            
5.24 Property   1 Timberwood                            
5.25 Property   1 Sherbrook                            
5.26 Property   1 Stonehenge Apartments                            
5.27 Property   1 Oakley Woods                            
5.28 Property   1 Carriage Hill                            
5.29 Property   1 Barrington                            
5.30 Property   1 Andover Court                            
5.31 Property   1 Greenglen II                            
5.32 Property   1 Sandalwood                            
5.33 Property   1 Spicewood                            
5.34 Property   1 Meadowood - Mansfield                            
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 120 119 0 0 12/10/2021 1 9 2/9/2022 NAP 1/9/2032 1/9/2032 0 0 L(25),D(88),O(7)
7 Loan 16, 19, 23, 24 1 Hudson Commons 60 59 0 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2027 1/6/2027 5 0 L(25),DorYM1(28),O(7)
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio 84 83 0 0 12/28/2021 1 1 2/1/2022 NAP 1/1/2029 1/1/2029 0 0 L(25),YM1(55),O(4)
8.01 Property   1 First National Building                            
8.02 Property   1 The Qube                            
8.03 Property   1 Chrysler House                            
8.04 Property   1 1001 Woodward                            
8.05 Property   1 One Woodward                            
8.06 Property   1 The Z Garage                            
8.07 Property   1 Two Detroit Garage                            

 

A-1-13

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision
                                    12
8.08 Property   1 1505 & 1515 Woodward                            
8.09 Property   1 1001 Brush Street                            
8.10 Property   1 The Assembly                            
8.11 Property   1 419 Fort Street Garage                            
8.12 Property   1 Vinton                            
8.13 Property   1 1401 First Street                            
8.14 Property   1 Lane Bryant Building                            
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV 120 119 0 0 12/16/2021 1 1 2/1/2022 NAP 1/1/2032 1/1/2032 0 0 L(25),YM1(92),O(3)
9.01 Property   1 West Indian School Road                            
9.02 Property   1 Boalch Avenue Northwest                            
9.03 Property   1 Lemay Ferry Road                            
9.04 Property   1 East Southern Avenue                            
9.05 Property   1 Anderson Road                            
9.06 Property   1 Stoney Island Avenue                            
9.07 Property   1 Duren Avenue                            
9.08 Property   1 North Nova Road                            
9.09 Property   1 Airport Road                            
9.10 Property   1 South Pennington                            
9.11 Property   1 Southwest 14th Court                            
9.12 Property   1 Southeast Jennings Road                            
9.13 Property   1 49th Street South and 8th Avenue South                            
9.14 Property   1 South Broadway                            
9.15 Property   1 30th Avenue North                            
9.16 Property   1 Main Street                            
9.17 Property   1 Warwick Boulevard                            
10 Loan 19, 27, 30 1 111 River Street 60 60 0 0 1/21/2022 0 6 3/6/2022 NAP 2/6/2027 2/6/2027 0 0 L(24),D(31),O(5)
11 Loan 24, 28 1 2 Riverfront Plaza 120 119 0 0 12/8/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(90),O(5)
12 Loan 6 5 Northwest Capital Portfolio 120 120 0 0 1/20/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4)
12.01 Property   1 Center Plaza                            
12.02 Property   1 Village by the Creek                            
12.03 Property   1 Riverway Plaza                            
12.04 Property   1 Pike Street Building                            
12.05 Property   1 Monroe Retail Center                            
13 Loan 7 1 Victoria Village Apartments 120 117 360 357 11/1/2021 3 6 12/6/2021 12/6/2021 11/6/2031 11/6/2031 0 0 L(23),YM1(93),O(4)
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 120 119 0 0 12/28/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
15 Loan 2, 6 2 NYC MFRT Portfolio 120 120 0 0 1/21/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4)
15.01 Property   1 45 John Street                            
15.02 Property   1 2027-2127 Emmons Avenue                            
16 Loan   1 Western Retail Center 120 119 360 360 12/16/2021 1 6 2/6/2022 2/6/2025 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
17 Loan 16, 19 1 Candlewood Suites Orlando 120 118 360 360 11/16/2021 2 6 1/6/2022 1/6/2023 12/6/2031 12/6/2031 0 0 L(26),D(90),O(4)
18 Loan 5, 6, 16 9 VanWest Storage Portfolio 120 120 0 0 1/21/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 15 5 L(24),D(93),O(3)
18.01 Property   1 ClearHome Self Storage - Sycamore                            
18.02 Property   1 ClearHome Self Storage - Blue Island                            
18.03 Property   1 ClearHome Storage - Walkertown                            
18.04 Property   1 ClearHome Self Storage - Chaney                            
18.05 Property   1 ClearHome Self Storage                            
18.06 Property   1 American Mini Storage                            
18.07 Property   1 Marsh Harbor Self Storage                            
18.08 Property   1 ClearHome Self Storage - Florosa                            
18.09 Property   1 Crews Storage                            
19 Loan   1 BJ’s Wholesale Club - Kendall 120 119 0 0 12/29/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio 120 94 270 244 11/27/2019 26 6 1/6/2020 1/6/2020 12/6/2029 12/6/2029 0 0 L(24),YM2(92),O(4)
20.01 Property   1 Travelodge - 2307 Wyoming Avenue                            
20.02 Property   1 Travelodge - 2111 Camino Del Llano                            
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way                            
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive                            
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive                            
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60                            
20.07 Property   1 Travelodge - 1127 Pony Express Highway                            
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street                            
20.09 Property   1 Travelodge - 2680 Airport Road                            
20.10 Property   1 Super 8 - 720 Royal Parkway                            
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street                            
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway                            
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road                            
20.14 Property   1 Super 8 - 2545 Cornhusker Highway                            
20.15 Property   1 Travelodge - 1110 Southeast 4th Street                            
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court                            
20.17 Property   1 Travelodge - 800 West Laramie Street                            
20.18 Property   1 Travelodge - 22 North Frontage Road                            
20.19 Property   1 Travelodge - 123 Westvaco Road                            
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue                            
20.21 Property   1 Travelodge - 1710 Jefferson Street                            
20.22 Property   1 Travelodge - 1625 Stillwater Avenue                            
20.23 Property   1 Travelodge - 8233 Airline Highway                            
20.24 Property   1 Baymont Inn & Suites - 6390 US-93                            
20.25 Property   1 Travelodge - 707 East Webster Street                            
20.26 Property   1 Travelodge - 777 West Hwy 21                            
20.27 Property   1 Travelodge - 3522 North Highway 59                            

 

A-1-14

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision
                                    12
20.28 Property   1 Travelodge - 108 6th Avenue                            
20.29 Property   1 Travelodge - 2200 East South Avenue                            
20.30 Property   1 Travelodge - 128 South Willow Road                            
20.31 Property   1 Travelodge - 1005 Highway 285                            
20.32 Property   1 Days Inn - 3431 14th Avenue South                            
20.33 Property   1 Travelodge - 2505 US 69                            
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road                            
20.35 Property   1 Travelodge - 1706 North Park Drive                            
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street                            
20.37 Property   1 Travelodge - 1177 East 16th Street                            
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road                            
20.39 Property   1 Travelodge - 2407 East Holland Avenue                            
20.40 Property   1 Travelodge - 620 Souder Road                            
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast                            
20.42 Property   1 Travelodge - 109 East Commerce Street                            
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue                            
20.44 Property   1 Travelodge - 98 Moffat Avenue                            
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point 120 120 0 0 1/19/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 0 0 L(24),D(93),O(3)
22 Loan 1, 19 1 Meadowood Mall 60 58 300 298 11/5/2021 2 1 1/1/2022 1/1/2022 12/1/2026 12/1/2026 0 0 L(26),D(27),O(7)
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio 120 120 0 0 1/7/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4)
23.01 Property   1 318 Bedford Avenue                            
23.02 Property   1 130 South 2nd Street                            
23.03 Property   1 740 Driggs Avenue                            
23.04 Property   1 182 Meserole Street                            
23.05 Property   1 178 Meserole Street                            
23.06 Property   1 180 Meserole Street                            
23.07 Property   1 342 Rodney Street                            
23.08 Property   1 68 Carroll Street                            
23.09 Property   1 144 Huntington Street                            
23.10 Property   1 440 Lorimer Street                            
24 Loan 12 1 Warrington Plaza 120 119 360 360 12/20/2021 1 6 2/6/2022 2/6/2024 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
25 Loan 13 1 Midway Market Square 120 120 240 240 1/21/2022 0 6 3/6/2022 3/6/2022 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4)
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead 120 119 0 0 12/30/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver 120 118 0 0 11/19/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 0 L(26),D(87),O(7)
28 Loan 19 1 Riverside Commons 120 118 0 0 11/19/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 0 L(23),YM1(93),O(4)
29 Loan 17, 19 1 Thompson Court 120 119 0 0 12/15/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
30 Loan 16, 19 1 Home2 Suites Temple 120 119 360 359 1/5/2022 1 6 2/6/2022 2/6/2022 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
31 Loan   1 Alto Serramonte Shopping Center 120 118 0 0 12/3/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 0 L(26),D(90),O(4)
32 Loan 19, 28 1 Feather River Shopping Center 120 119 0 0 12/21/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
33 Loan 10 1 40-91 Fox Hill Drive Apartments 120 118 0 0 11/12/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 2 0 L(35),D(81),O(4)
34 Loan 19 1 611-617 W 148th Street 120 119 0 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(92),O(3)
35 Loan 16, 19 1 Towneplace Suites El Paso 120 120 360 360 1/20/2022 0 6 3/6/2022 3/6/2022 2/6/2032 2/6/2032 0 0 L(24),D(91),O(5)
36 Loan 7 1 Centennial Plaza 84 83 360 360 12/10/2021 1 6 2/6/2022 8/6/2025 1/6/2029 1/6/2029 0 0 L(25),D(54),O(5)
37 Loan 7 1 Jefferson County Plaza 84 83 360 360 12/10/2021 1 6 2/6/2022 8/6/2025 1/6/2029 1/6/2029 0 0 L(25),D(54),O(5)
38 Loan 5 1 Arc on Armour 120 119 0 0 12/10/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(90),O(5)
39 Loan 4, 19, 28 1 The Shops at Trinity Park 120 119 0 0 12/21/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(88),O(7)
40 Loan 16 1 SAPA Transmission 60 60 360 360 1/13/2022 0 1 3/1/2022 3/1/2022 2/1/2027 2/1/2027 0 5 L(24),D(32),O(4)
41 Loan   1 CubeSmart Self Storage - Lacey 120 118 0 0 11/23/2021 2 1 1/1/2022 NAP 12/1/2031 12/1/2031 0 0 L(25),YM1(92),O(3)
42 Loan 2 1 Main Street 120 119 0 0 12/23/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),YM1(91),O(4)
43 Loan 16 1 Corrington Industrial 120 119 360 360 12/21/2021 1 6 2/6/2022 2/6/2027 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
44 Loan 4 1 West Allen Plaza 120 120 360 360 1/11/2022 0 6 3/6/2022 3/6/2022 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4)
45 Loan 6 2 Schlegel Portfolio 120 117 360 360 10/29/2021 3 1 12/1/2021 12/1/2026 11/1/2031 11/1/2031 5 5 L(27),D(90),O(3)
45.01 Property   1 Ringwood                            
45.02 Property   1 Minooka                            
46 Loan 2, 4 1 Triskett Road Self Storage 120 120 0 0 1/21/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),YM1(92),O(4)
47 Loan 16 1 1214 West Carmen 120 120 0 0 1/14/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),YM1(92),O(4)
48 Loan 16 1 Planet Self Storage 84 82 0 0 11/29/2021 2 1 1/1/2022 NAP 12/1/2028 12/1/2028 0 5 L(25),YM1(53),O(6)
49 Loan   1 Plantation Canal 120 119 0 0 12/8/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
50 Loan   1 Flynn Avenue Self Storage 120 120 0 0 1/13/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 0 0 L(24),D(93),O(3)
51 Loan 6 3 Schleider Apartment Portfolio 120 120 0 0 1/7/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(89),O(7)
51.01 Property   1 37 Driggs Avenue                            
51.02 Property   1 2822 South Redondo                            
51.03 Property   1 5916 Howe Street                            
52 Loan 16 1 NSC Traverse Silver Lake Storage 120 119 0 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),DorYM1(90),O(5)
53 Loan 16 1 NSC Grand River Lyon Storage 120 119 0 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),DorYM1(90),O(5)
54 Loan 16 1 Middletown Retail Plaza 120 119 360 360 12/21/2021 1 1 2/1/2022 2/1/2027 1/1/2032 1/1/2032 5 5 L(25),D(92),O(3)
55 Loan   1 Laguna Beach Mixed Use 120 120 0 0 1/14/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 0 0 L(25),YM1(92),O(3)
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue 120 120 0 0 1/14/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),YM1(92),O(4)
57 Loan 16 1 Grand Logan Lodge Apartments 120 117 0 0 10/20/2021 3 6 12/6/2021 NAP 11/6/2031 11/6/2031 0 0 L(27),D(89),O(4)
58 Loan   1 Inland Boat & Self Storage 120 119 360 360 12/30/2021 1 6 2/6/2022 2/6/2025 1/6/2032 1/6/2032 0 0 L(25),YM1(91),O(4)

 

A-1-15

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision
                                    12
59 Loan 2 1 Richmond Mixed-Use Portfolio 60 60 360 360 1/13/2022 0 1 3/1/2022 3/1/2022 2/1/2027 2/1/2027 0 5 L(24),D(32),O(4)
60 Loan 2, 16, 23 1 Everett Building 120 118 360 360 11/9/2021 2 6 1/6/2022 1/6/2026 12/6/2031 12/6/2031 0 0 L(26),D(89),O(5)
61 Loan 16, 23, 26, 27 1 Bethany Medical 60 55 0 0 8/16/2021 5 1 10/1/2021 NAP 9/1/2026 9/1/2026 0 0 L(25),YM1(32),O(3)
62 Loan   1 880 N Milwaukee Ave Apartments 120 119 0 0 12/14/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
63 Loan   1 The Wash Apartments 120 117 360 360 10/20/2021 3 6 12/6/2021 12/6/2023 11/6/2031 11/6/2031 0 0 L(27),D(89),O(4)
64 Loan 6 2 Broward County Industrial 120 120 0 0 1/21/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 0 0 L(25),YM1(92),O(3)
64.01 Property   1 Fort Lauderdale Small Bay Warehouses                            
64.02 Property   1 Deerfield Beach Small Bay Warehouses                            
65 Loan 2 1 111 Main Street 120 120 0 0 1/7/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(91),O(5)
66 Loan 2 1 37-43 8th Avenue 120 116 0 0 9/21/2021 4 6 11/6/2021 NAP 10/6/2031 10/6/2031 0 0 L(28),YM1(88),O(4)
67 Loan   1 Ganser Way Office 120 117 360 360 10/29/2021 3 6 12/6/2021 12/6/2023 11/6/2031 11/6/2031 0 0 L(27),YM1(89),O(4)
68 Loan 12 1 Bloomfield Apartments 120 119 300 299 12/30/2021 1 6 2/6/2022 2/6/2022 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
69 Loan   1 Upper Westside Apartments 120 117 360 357 10/8/2021 3 6 12/6/2021 12/6/2021 11/6/2031 11/6/2031 0 0 L(27),D(89),O(4)
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 120 115 0 0 9/3/2021 5 6 10/6/2021 NAP 9/6/2031 9/6/2031 0 0 L(29),YM1(87),O(4)
71 Loan   1 1429 Bushwick Avenue 120 119 0 0 12/16/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(89),O(6)
72 Loan   1 Marshall Place Apartments 120 118 360 358 11/12/2021 2 6 1/6/2022 1/6/2022 12/6/2031 12/6/2031 0 0 L(26),D(87),O(7)
73 Loan   1 Longfield Estates MHC 120 119 360 360 12/9/2021 1 6 2/6/2022 2/6/2027 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4)
74 Loan   1 Duskfire Professional Center 120 119 360 360 12/20/2021 1 6 2/6/2022 2/6/2024 1/6/2032 1/6/2032 0 0 L(25),YM1(91),O(4)
75 Loan   1 Jacksonville Secure Self Storage 120 117 360 360 10/12/2021 3 6 12/6/2021 12/6/2023 11/6/2031 11/6/2031 0 0 L(27),D(89),O(4)
76 Loan 10, 16, 19 1 Diamond Blade 120 118 0 0 11/23/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 3 L(26),D(89),O(5)
77 Loan 16 1 640 Virginia Park Street 120 120 360 360 1/12/2022 0 6 3/6/2022 3/6/2024 2/6/2032 2/6/2032 0 0 L(12),YM1(102),O(6)

 

A-1-16

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent EGI ($)  Most Recent Expenses ($)  Most Recent NOI ($)  Most Recent NOI Date  Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)  Second Most Recent NOI Date Second Most Recent Description  Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description
                                       
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI 15,240,038 5,656,301 9,583,737 10/31/2021  T-12        13,394,729 5,507,273               7,887,456 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.01 Property   1 Crestwood Boulevard 1,499,423 449,199 1,050,224 10/31/2021  T-12          1,378,873 434,771                  944,102 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.02 Property   1 Hallmark Drive 1,378,030 463,814 914,216 10/31/2021  T-12          1,168,231 461,661                  706,570 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.03 Property   1 Gray Road 903,221 299,392 603,829 10/31/2021  T-12              778,849 285,259                  493,590 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.04 Property   1 Marconi Avenue 1,057,454 342,041 715,413 10/31/2021  T-12              937,962 320,448                  617,514 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.05 Property   1 Ocean Gateway 785,194 227,789 557,405 10/31/2021  T-12              625,309 228,807                  396,502 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.06 Property   1 Amity Road 876,627 328,888 547,739 10/31/2021  T-12              755,718 322,760                  432,958 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.07 Property   1 Gladstell Road 895,783 333,177 562,606 10/31/2021  T-12              816,995 314,662                  502,333 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.08 Property   1 US Route One 764,230 259,506 504,724 10/31/2021  T-12              649,460 251,579                  397,881 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.09 Property   1 Farm to Market 1093 844,042 355,765 488,277 10/31/2021  T-12              740,248 337,529                  402,719 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.10 Property   1 Meade Avenue 660,831 234,287 426,544 10/31/2021  T-12              507,352 215,477                  291,875 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.11 Property   1 Camp Horne 691,514 219,710 471,804 10/31/2021  T-12              636,092 202,942                  433,150 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.12 Property   1 Hazel Avenue 774,972 275,452 499,520 10/31/2021  T-12              702,381 274,787                  427,594 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.13 Property   1 Hoover Court 729,565 307,805 421,760 10/31/2021  T-12              647,467 281,120                  366,347 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.14 Property   1 Highway 6 North 788,578 398,581 389,997 10/31/2021  T-12              686,845 438,482                  248,363 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.15 Property   1 Farm to Market 725 650,317 254,627 395,690 10/31/2021  T-12              590,672 251,879                  338,793 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.16 Property   1 Hidden Hill Road 518,666 184,230 334,436 10/31/2021  T-12              462,145 202,161                  259,984 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.17 Property   1 Arndt Road 407,314 137,196 270,118 10/31/2021  T-12              379,073 160,401                  218,672 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.18 Property   1 East Rosedale Street 553,725 285,942 267,783 10/31/2021  T-12              518,752 258,611                  260,141 12/31/2020 T-12  NAV NAV  NAV NAV NAV
1.19 Property   1 Grisham Drive 460,552 298,900 161,652 10/31/2021  T-12              412,305 263,937                  148,368 12/31/2020 T-12  NAV NAV  NAV NAV NAV
2 Loan 4, 5, 16, 19 1 360 Rosemary NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
3 Loan 6, 12 , 19 9 HTI MOB Portfolio 7,414,130 2,010,191 5,403,939 9/30/2021  T-12          5,948,768 1,912,706               4,036,062 12/31/2020 T-12                    5,646,939 1,886,276       3,760,663 12/31/2019 T-12
3.01 Property   1 Madison Medical Plaza 2,170,251 659,194 1,511,057 9/30/2021  T-12          2,205,291 699,948               1,505,343 12/31/2020 T-12                    1,834,195 605,132       1,229,063 12/31/2019 T-12
3.02 Property   1 Dyer Building 1,068,938 245,913 823,025 9/30/2021  T-12          1,065,263 213,561                  851,703 12/31/2020 T-12                    1,050,893 214,032          836,860 12/31/2019 T-12
3.03 Property   1 Texas Children’s Hospital 926,217 321,837 604,380 9/30/2021  T-12              795,529 253,886                  541,644 12/31/2020 T-12                       750,663 340,620          410,043 12/31/2019 T-12
3.04 Property   1 Aurora Health Center 843,122 397,290 445,832 9/30/2021  T-12              827,300 380,186                  447,114 12/31/2020 T-12                       980,497 348,821          631,676 12/31/2019 T-12
3.05 Property   1 Fort Wayne Engle Road 507,444 6,968 500,476 9/30/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
3.06 Property   1 Hefner Pointe 731,648 169,328 562,320 9/30/2021  T-12              768,012 337,151                  430,861 12/31/2020 T-12                       744,558 345,925          398,633 12/31/2019 T-12
3.07 Property   1 Circleville MOB 615,608 163,817 451,791 9/30/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
3.08 Property   1 Illinois CancerCenter 307,334 42,508 264,826 9/30/2021  T-12              287,372 27,976                  259,397 12/31/2020 T-12                       286,133 31,746          254,387 12/31/2019 T-12
3.09 Property   1 Fort Wayne Dupont 243,568 3,336 240,232 9/30/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
5 Loan 1, 6, 12, 13 34 AMF Portfolio 29,391,201 12,337,066 17,054,135 8/31/2021  T-12        28,063,539 12,027,904             16,035,635 12/31/2020 T-12                  26,862,124 11,568,102    15,294,022 12/31/2019 T-12
5.01 Property   1 Cambridge Commons 1,963,631 802,175 1,161,456 8/31/2021  T-12          1,892,978 784,573               1,108,405 12/31/2020 T-12                    1,799,367 788,600       1,010,767 12/31/2019 T-12
5.02 Property   1 Indian Lake I 2,100,230 984,683 1,115,547 8/31/2021  T-12          2,081,870 952,926               1,128,944 12/31/2020 T-12                    2,009,251 886,564       1,122,687 12/31/2019 T-12
5.03 Property   1 Stewart Way 1 1,679,261 712,040 967,221 8/31/2021  T-12          1,582,384 714,861                  867,523 12/31/2020 T-12                    1,711,547 677,696       1,033,851 12/31/2019 T-12
5.04 Property   1 Cedargate Lancaster 1,374,599 541,089 833,510 8/31/2021  T-12          1,336,301 535,140                  801,161 12/31/2020 T-12                    1,309,462 554,187          755,275 12/31/2019 T-12
5.05 Property   1 Amesbury 1,238,834 436,625 802,209 8/31/2021  T-12          1,205,362 451,557                  753,805 12/31/2020 T-12                    1,097,000 461,068          635,932 12/31/2019 T-12
5.06 Property   1 Red Deer 1,204,782 445,945 758,837 8/31/2021  T-12          1,155,637 426,465                  729,172 12/31/2020 T-12                    1,070,942 429,003          641,939 12/31/2019 T-12
5.07 Property   1 Olivewood 1,157,352 431,606 725,746 8/31/2021  T-12          1,100,912 414,535                  686,377 12/31/2020 T-12                    1,042,402 424,312          618,090 12/31/2019 T-12
5.08 Property   1 Cherry Glen 1,214,014 509,399 704,615 8/31/2021  T-12          1,165,922 518,116                  647,806 12/31/2020 T-12                    1,059,922 478,274          581,648 12/31/2019 T-12
5.09 Property   1 Plumwood 1,250,654 544,217 706,437 8/31/2021  T-12          1,163,134 516,673                  646,461 12/31/2020 T-12                    1,139,983 484,415          655,568 12/31/2019 T-12
5.10 Property   1 Camelia Court 995,257 333,090 662,167 8/31/2021  T-12              912,868 339,199                  573,669 12/31/2020 T-12                       876,083 327,605          548,478 12/31/2019 T-12
5.11 Property   1 Cedargate 1,155,322 508,367 646,955 8/31/2021  T-12          1,111,194 488,762                  622,432 12/31/2020 T-12                    1,029,084 476,025          553,059 12/31/2019 T-12
5.12 Property   1 Millburn Court 1,045,170 460,852 584,318 8/31/2021  T-12          1,012,824 461,625                  551,199 12/31/2020 T-12                       922,955 413,176          509,779 12/31/2019 T-12
5.13 Property   1 Rosewood Apartments 850,844 303,557 547,287 8/31/2021  T-12              808,336 300,705                  507,631 12/31/2020 T-12                       794,918 293,177          501,741 12/31/2019 T-12
5.14 Property   1 Winthrop Court 937,164 408,365 528,799 8/31/2021  T-12              833,499 393,725                  439,774 12/31/2020 T-12                       843,334 353,894          489,440 12/31/2019 T-12
5.15 Property   1 Annhurst 764,650 313,725 450,925 8/31/2021  T-12              741,667 298,160                  443,507 12/31/2020 T-12                       724,965 283,287          441,678 12/31/2019 T-12
5.16 Property   1 Ashford Hills 723,480 273,226 450,254 8/31/2021  T-12              690,347 264,710                  425,637 12/31/2020 T-12                       653,618 252,801          400,817 12/31/2019 T-12
5.17 Property   1 Harbinwood 739,864 322,221 417,643 8/31/2021  T-12              713,810 320,051                  393,759 12/31/2020 T-12                       685,202 292,299          392,903 12/31/2019 T-12
5.18 Property   1 Willow Run - New Albany 613,769 223,194 390,575 8/31/2021  T-12              587,907 223,761                  364,146 12/31/2020 T-12                       560,395 220,138          340,257 12/31/2019 T-12
5.19 Property   1 Parkville 798,462 386,314 412,148 8/31/2021  T-12              715,793 384,553                  331,240 12/31/2020 T-12                       618,740 326,552          292,188 12/31/2019 T-12
5.20 Property   1 Applegate 583,698 237,841 345,857 8/31/2021  T-12              568,219 222,243                  345,976 12/31/2020 T-12                       493,437 222,028          271,409 12/31/2019 T-12
5.21 Property   1 Stonehenge 576,273 234,061 342,212 8/31/2021  T-12              566,733 234,132                  332,601 12/31/2020 T-12                       525,252 233,950          291,302 12/31/2019 T-12
5.22 Property   1 Meadowland 581,054 240,198 340,856 8/31/2021  T-12              543,080 242,127                  300,953 12/31/2020 T-12                       543,938 219,774          324,164 12/31/2019 T-12
5.23 Property   1 Amberwood - Massillion 545,999 245,768 300,231 8/31/2021  T-12              519,295 235,724                  283,571 12/31/2020 T-12                       513,410 232,077          281,333 12/31/2019 T-12
5.24 Property   1 Timberwood 529,733 225,060 304,673 8/31/2021  T-12              497,367 205,246                  292,121 12/31/2020 T-12                       489,085 218,056          271,029 12/31/2019 T-12
5.25 Property   1 Sherbrook 570,420 264,371 306,049 8/31/2021  T-12              554,334 239,178                  315,156 12/31/2020 T-12                       520,442 210,782          309,660 12/31/2019 T-12
5.26 Property   1 Stonehenge Apartments 512,509 227,334 285,175 8/31/2021  T-12              504,524 211,280                  293,244 12/31/2020 T-12                       469,815 213,747          256,068 12/31/2019 T-12
5.27 Property   1 Oakley Woods 575,192 317,721 257,471 8/31/2021  T-12              532,603 309,131                  223,472 12/31/2020 T-12                       507,633 249,994          257,639 12/31/2019 T-12
5.28 Property   1 Carriage Hill 492,245 216,985 275,260 8/31/2021  T-12              488,495 213,095                  275,400 12/31/2020 T-12                       464,070 203,626          260,444 12/31/2019 T-12
5.29 Property   1 Barrington 455,721 205,187 250,534 8/31/2021  T-12              435,555 207,448                  228,107 12/31/2020 T-12                       418,664 206,961          211,703 12/31/2019 T-12
5.30 Property   1 Andover Court 454,139 199,695 254,444 8/31/2021  T-12              425,396 179,060                  246,336 12/31/2020 T-12                       419,654 189,040          230,614 12/31/2019 T-12
5.31 Property   1 Greenglen II 465,669 210,508 255,161 8/31/2021  T-12              433,670 208,679                  224,991 12/31/2020 T-12                       411,883 207,775          204,108 12/31/2019 T-12
5.32 Property   1 Sandalwood 432,651 187,207 245,444 8/31/2021  T-12              399,022 182,220                  216,802 12/31/2020 T-12                       386,830 188,752          198,078 12/31/2019 T-12
5.33 Property   1 Spicewood 427,591 184,918 242,673 8/31/2021  T-12              419,467 170,385                  249,082 12/31/2020 T-12                       385,615 170,524          215,091 12/31/2019 T-12
5.34 Property   1 Meadowood - Mansfield 380,968 199,522 181,446 8/31/2021  T-12              363,034 177,859                  185,175 12/31/2020 T-12                       363,226 177,943          185,283 12/31/2019 T-12
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 155,075,181 65,527,372 89,547,809 9/30/2021  T-12      155,490,755 66,551,536             88,939,219 12/31/2020 T-12               147,502,669 64,986,057    82,516,612 12/31/2019 T-12
7 Loan 16, 19, 23, 24 1 Hudson Commons NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio 94,411,832 38,816,129 55,595,704 9/30/2021  T-12        93,320,219 39,225,160             54,095,059 12/31/2020 T-12                  93,601,628 46,392,886    47,208,742 12/31/2019 T-12
8.01 Property   1 First National Building 22,551,474 7,938,854 14,612,620 9/30/2021  T-12        22,547,728 8,456,198             14,091,530 12/31/2020 T-12                  20,058,038 10,571,414       9,486,624 12/31/2019 T-12
8.02 Property   1 The Qube 14,707,641 5,790,499 8,917,143 9/30/2021  T-12        13,634,388 5,413,327               8,221,061 12/31/2020 T-12                  14,915,740 6,855,771       8,059,969 12/31/2019 T-12
8.03 Property   1 Chrysler House 12,759,457 4,680,984 8,078,473 9/30/2021  T-12        12,740,351 4,791,380               7,948,971 12/31/2020 T-12                  12,726,060 5,918,699       6,807,361 12/31/2019 T-12
8.04 Property   1 1001 Woodward 10,555,797 4,308,564 6,247,232 9/30/2021  T-12        10,057,399 4,514,822               5,542,577 12/31/2020 T-12                  11,842,228 5,715,799       6,126,429 12/31/2019 T-12
8.05 Property   1 One Woodward 9,580,713 5,058,111 4,522,603 9/30/2021  T-12        10,265,419 5,233,052               5,032,367 12/31/2020 T-12                  10,637,962 6,451,321       4,186,641 12/31/2019 T-12
8.06 Property   1 The Z Garage 4,801,718 2,228,996 2,572,721 9/30/2021  T-12          5,379,578 2,245,209               3,134,369 12/31/2020 T-12                    7,362,715 2,377,053       4,985,662 12/31/2019 T-12
8.07 Property   1 Two Detroit Garage 4,309,151 1,354,872 2,954,279 9/30/2021  T-12          3,516,691 1,357,089               2,159,602 12/31/2020 T-12                    3,704,406 1,425,407       2,278,998 12/31/2019 T-12

 

A-1-17

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent EGI ($)  Most Recent Expenses ($)  Most Recent NOI ($)  Most Recent NOI Date  Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)  Second Most Recent NOI Date Second Most Recent Description  Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description
                                       
8.08 Property   1 1505 & 1515 Woodward 3,786,664 1,707,296 2,079,368 9/30/2021  T-12          2,929,868 1,191,945               1,737,923 12/31/2020 T-12                    1,560,258 1,126,435          433,823 12/31/2019 T-12
8.09 Property   1 1001 Brush Street 3,432,603 1,548,603 1,883,999 9/30/2021  T-12          3,999,913 1,642,267               2,357,645 12/31/2020 T-12                    4,094,396 1,805,465       2,288,931 12/31/2019 T-12
8.10 Property   1 The Assembly 2,452,754 1,516,450 936,305 9/30/2021  T-12          2,330,200 1,478,237                  851,963 12/31/2020 T-12                       585,521 928,015        (342,494) 12/31/2019 T-12
8.11 Property   1 419 Fort Street Garage 2,416,343 903,473 1,512,869 9/30/2021  T-12          2,507,484 879,102               1,628,382 12/31/2020 T-12                    2,012,448 883,296       1,129,152 12/31/2019 T-12
8.12 Property   1 Vinton 1,153,612 860,060 293,552 9/30/2021  T-12          1,313,531 965,501                  348,031 12/31/2020 T-12                    1,324,511 1,064,009          260,502 12/31/2019 T-12
8.13 Property   1 1401 First Street 1,159,626 598,814 560,813 9/30/2021  T-12          1,393,326 680,309                  713,017 12/31/2020 T-12                    2,033,708 786,300       1,247,408 12/31/2019 T-12
8.14 Property   1 Lane Bryant Building 744,281 320,553 423,728 9/30/2021  T-12              704,344 376,723                  327,620 12/31/2020 T-12                       743,636 483,900          259,736 12/31/2019 T-12
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV 12,245,253 5,166,606 7,078,647 10/31/2021  T-12        10,349,287 4,893,790               5,455,498 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.01 Property   1 West Indian School Road 1,254,513 378,393 876,120 10/31/2021  T-12          1,038,216 366,929                  671,287 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.02 Property   1 Boalch Avenue Northwest 1,027,296 325,585 701,711 10/31/2021  T-12              902,524 313,878                  588,647 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.03 Property   1 Lemay Ferry Road 948,967 434,193 514,774 10/31/2021  T-12              847,718 350,235                  497,483 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.04 Property   1 East Southern Avenue 712,137 231,335 480,802 10/31/2021  T-12              579,892 216,462                  363,430 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.05 Property   1 Anderson Road 921,123 360,287 560,836 10/31/2021  T-12              765,689 327,206                  438,483 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.06 Property   1 Stoney Island Avenue 1,078,610 615,730 462,880 10/31/2021  T-12              927,733 600,472                  327,261 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.07 Property   1 Duren Avenue 776,165 338,799 437,366 10/31/2021  T-12              650,547 297,095                  353,452 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.08 Property   1 North Nova Road 856,453 405,977 450,476 10/31/2021  T-12              654,424 365,394                  289,030 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.09 Property   1 Airport Road 562,907 214,751 348,156 10/31/2021  T-12              487,429 195,351                  292,078 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.10 Property   1 South Pennington 517,842 178,694 339,148 10/31/2021  T-12              433,658 172,084                  261,574 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.11 Property   1 Southwest 14th Court 687,792 304,783 383,009 10/31/2021  T-12              629,206 300,765                  328,441 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.12 Property   1 Southeast Jennings Road 582,117 270,781 311,336 10/31/2021  T-12              470,564 261,989                  208,575 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.13 Property   1 49th Street South and 8th Avenue South 561,859 250,987 310,872 10/31/2021  T-12              469,396 253,065                  216,331 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.14 Property   1 South Broadway 459,637 186,557 273,080 10/31/2021  T-12              403,645 202,793                  200,852 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.15 Property   1 30th Avenue North 563,916 273,286 290,630 10/31/2021  T-12              444,967 281,930                  163,037 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.16 Property   1 Main Street 412,777 224,259 188,518 10/31/2021  T-12              380,306 210,491                  169,815 12/31/2020 T-12  NAV NAV  NAV NAV NAV
9.17 Property   1 Warwick Boulevard 321,142 172,209 148,933 10/31/2021  T-12              263,373 177,651                     85,722 12/31/2020 T-12  NAV NAV  NAV NAV NAV
10 Loan 19, 27, 30 1 111 River Street 18,437,368 8,508,847 9,928,521 10/31/2021  T-12        18,375,164 8,607,905               9,767,259 12/31/2020 T-12                  18,104,302 9,321,649       8,782,654 12/31/2019 T-12
11 Loan 24, 28 1 2 Riverfront Plaza 14,216,116 3,570,855 10,645,261 9/30/2021  T-12        14,024,713 3,511,314             10,513,398 12/31/2020 T-12                  14,106,430 3,763,916    10,342,514 12/31/2019 T-12
12 Loan 6 5 Northwest Capital Portfolio 4,549,161 1,498,760 3,050,401 11/30/2021  T-12          4,022,610 1,228,269               2,794,341 12/31/2020 T-12                    3,982,145 1,208,367       2,773,778 12/31/2019 T-12
12.01 Property   1 Center Plaza 2,080,162 651,293 1,428,869 11/30/2021  T-12          1,651,957 473,419               1,178,538 12/31/2020 T-12                    1,629,652 431,437       1,198,215 12/31/2019 T-12
12.02 Property   1 Village by the Creek 1,028,792 255,974 772,817 11/30/2021  T-12              977,948 247,806                  730,142 12/31/2020 T-12                       963,561 240,880          722,681 12/31/2019 T-12
12.03 Property   1 Riverway Plaza 1,001,713 385,265 616,448 11/30/2021  T-12          1,005,981 308,669                  697,313 12/31/2020 T-12                       990,228 334,804          655,424 12/31/2019 T-12
12.04 Property   1 Pike Street Building 86,124 69,633 16,491 11/30/2021  T-12                44,352 63,125                   (18,773) 12/31/2020 T-12                          64,077 55,245               8,832 12/31/2019 T-12
12.05 Property   1 Monroe Retail Center 352,370 136,596 215,774 11/30/2021  T-12              342,373 135,250                  207,122 12/31/2020 T-12                       334,627 146,000          188,627 12/31/2019 T-12
13 Loan 7 1 Victoria Village Apartments 4,854,567 1,926,583 2,927,984 11/30/2021  T-12          4,335,932 1,639,720               2,696,213 12/31/2020 T-12                    4,295,903 1,712,197       2,583,706 12/31/2019 T-12
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 3,651,915 747,000 2,904,915 12/31/2021  T-6 Ann.          3,075,238 860,000               2,215,238 12/31/2020 T-12                    2,877,612 816,000       2,061,612 12/31/2019 T-12
15 Loan 2, 6 2 NYC MFRT Portfolio 7,151,964 3,402,799 3,749,164 10/31/2021  T-12          7,708,404 3,429,277               4,279,127 12/31/2020 T-12  NAV NAV  NAV NAV NAV
15.01 Property   1 45 John Street 4,147,843 2,389,713 1,758,130 10/31/2021  T-12          4,682,521 2,453,789               2,228,733 12/31/2020 T-12  NAV NAV  NAV NAV NAV
15.02 Property   1 2027-2127 Emmons Avenue 3,004,120 1,013,086 1,991,034 10/31/2021  T-12          3,025,883 975,489               2,050,394 12/31/2020 T-12  NAV NAV  NAV NAV NAV
16 Loan   1 Western Retail Center 5,386,296 2,077,500 3,308,796 10/31/2021  T-12          4,817,316 1,916,026               2,901,290 12/31/2020 T-12                    5,267,919 1,878,201       3,389,718 12/31/2019 T-12
17 Loan 16, 19 1 Candlewood Suites Orlando 5,200,036 2,711,332 2,488,704 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18 Loan 5, 6, 16 9 VanWest Storage Portfolio 3,740,946 1,544,780 2,196,168 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.01 Property   1 ClearHome Self Storage - Sycamore 522,628 186,372 336,256 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.02 Property   1 ClearHome Self Storage - Blue Island 674,066 384,172 289,894 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.03 Property   1 ClearHome Storage - Walkertown 420,246 129,937 290,309 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.04 Property   1 ClearHome Self Storage - Chaney 438,045 215,278 222,767 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.05 Property   1 ClearHome Self Storage 348,695 104,592 244,104 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.06 Property   1 American Mini Storage 513,480 197,051 316,430 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.07 Property   1 Marsh Harbor Self Storage 288,995 111,753 177,242 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.08 Property   1 ClearHome Self Storage - Florosa 287,068 120,352 166,716 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
18.09 Property   1 Crews Storage 247,723 95,273 152,450 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
19 Loan   1 BJ’s Wholesale Club - Kendall 1,885,052 36,289 1,848,763 10/31/2021  T-12          1,839,075 34,899               1,804,176 12/31/2020 T-12                    1,839,075 32,393       1,806,682 12/31/2019 T-12
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio 65,991,899 46,332,987 19,658,912 12/31/2021  T-12        61,946,970 42,478,709             19,468,261 12/31/2020 T-12                  70,330,799 48,371,215    21,959,585 12/31/2019 T-12
20.01 Property   1 Travelodge - 2307 Wyoming Avenue 2,664,252 825,108 1,839,144 12/31/2021  T-12          2,569,114 837,658               1,731,456 12/31/2020 T-12                    2,612,123 916,510       1,695,614 12/31/2019 T-12
20.02 Property   1 Travelodge - 2111 Camino Del Llano 3,007,302 2,114,084 893,218 12/31/2021  T-12          2,953,251 1,654,514               1,298,737 12/31/2020 T-12                    3,125,220 1,788,852       1,336,368 12/31/2019 T-12
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way 3,126,580 1,826,952 1,299,628 12/31/2021  T-12          3,050,374 1,774,495               1,275,879 12/31/2020 T-12                    3,175,197 1,816,563       1,358,635 12/31/2019 T-12
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive 2,795,063 1,936,261 858,802 12/31/2021  T-12          2,697,139 1,725,468                  971,671 12/31/2020 T-12                    3,376,631 2,161,301       1,215,331 12/31/2019 T-12
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive 2,552,283 1,863,148 689,135 12/31/2021  T-12          2,326,940 1,527,580                  799,360 12/31/2020 T-12                    2,831,278 1,904,830          926,448 12/31/2019 T-12
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60 2,191,987 1,255,934 936,053 12/31/2021  T-12          2,209,205 1,184,525               1,024,680 12/31/2020 T-12                    2,173,237 1,365,652          807,585 12/31/2019 T-12
20.07 Property   1 Travelodge - 1127 Pony Express Highway 2,330,598 1,408,357 922,241 12/31/2021  T-12          2,078,559 1,262,269                  816,290 12/31/2020 T-12                    2,122,384 1,308,848          813,537 12/31/2019 T-12
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street 2,051,515 1,210,856 840,659 12/31/2021  T-12          1,908,069 1,067,852                  840,217 12/31/2020 T-12                    1,926,905 1,032,231          894,674 12/31/2019 T-12
20.09 Property   1 Travelodge - 2680 Airport Road 1,703,496 900,585 802,911 12/31/2021  T-12          1,681,015 857,944                  823,071 12/31/2020 T-12                    1,714,635 896,919          817,717 12/31/2019 T-12
20.10 Property   1 Super 8 - 720 Royal Parkway 1,346,855 1,084,619 262,236 12/31/2021  T-12          1,283,590 980,116                  303,474 12/31/2020 T-12                    2,224,308 1,491,329          732,980 12/31/2019 T-12
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street 2,482,376 1,585,516 896,860 12/31/2021  T-12          2,397,681 1,542,526                  855,155 12/31/2020 T-12                    2,525,408 1,790,137          735,271 12/31/2019 T-12
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway 1,664,810 1,139,539 525,271 12/31/2021  T-12          1,719,412 1,159,124                  560,288 12/31/2020 T-12                    1,965,057 1,319,834          645,223 12/31/2019 T-12
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road 1,857,944 1,033,716 824,228 12/31/2021  T-12          1,752,479 919,819                  832,660 12/31/2020 T-12                    1,650,870 1,031,663          619,207 12/31/2019 T-12
20.14 Property   1 Super 8 - 2545 Cornhusker Highway 930,339 740,228 190,111 12/31/2021  T-12              853,183 692,603                  160,580 12/31/2020 T-12                    1,656,717 1,034,548          622,169 12/31/2019 T-12
20.15 Property   1 Travelodge - 1110 Southeast 4th Street 1,405,717 868,272 537,445 12/31/2021  T-12          1,344,049 684,349                  659,700 12/31/2020 T-12                    1,474,812 864,604          610,207 12/31/2019 T-12
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court 1,457,478 976,734 480,744 12/31/2021  T-12          1,351,305 916,927                  434,378 12/31/2020 T-12                    1,572,316 1,029,051          543,265 12/31/2019 T-12
20.17 Property   1 Travelodge - 800 West Laramie Street 1,305,805 708,602 597,203 12/31/2021  T-12          1,297,092 701,529                  595,563 12/31/2020 T-12                    1,269,872 750,073          519,800 12/31/2019 T-12
20.18 Property   1 Travelodge - 22 North Frontage Road 1,329,337 703,906 625,431 12/31/2021  T-12          1,216,924 702,193                  514,731 12/31/2020 T-12                    1,412,849 839,250          573,599 12/31/2019 T-12
20.19 Property   1 Travelodge - 123 Westvaco Road 1,408,063 933,201 474,862 12/31/2021  T-12          1,189,053 766,269                  422,784 12/31/2020 T-12                    1,481,569 901,610          579,959 12/31/2019 T-12
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue 1,756,331 1,136,389 619,942 12/31/2021  T-12          1,562,503 1,084,179                  478,324 12/31/2020 T-12                    1,752,413 1,232,082          520,332 12/31/2019 T-12
20.21 Property   1 Travelodge - 1710 Jefferson Street 408,550 518,609 (110,059) 12/31/2021  T-12              883,251 690,774                  192,477 12/31/2020 T-12                    1,314,329 911,973          402,357 12/31/2019 T-12
20.22 Property   1 Travelodge - 1625 Stillwater Avenue 1,670,366 1,249,339 421,027 12/31/2021  T-12          1,389,515 1,079,454                  310,061 12/31/2020 T-12                    1,650,274 1,250,362          399,912 12/31/2019 T-12
20.23 Property   1 Travelodge - 8233 Airline Highway 1,099,038 649,945 449,093 12/31/2021  T-12          1,078,710 607,208                  471,502 12/31/2020 T-12                    1,102,062 624,481          477,580 12/31/2019 T-12
20.24 Property   1 Baymont Inn & Suites - 6390 US-93 1,304,851 831,733 473,118 12/31/2021  T-12          1,179,847 748,718                  431,129 12/31/2020 T-12                    1,371,505 964,531          406,974 12/31/2019 T-12
20.25 Property   1 Travelodge - 707 East Webster Street 1,384,924 1,082,638 302,286 12/31/2021  T-12          1,360,171 1,002,282                  357,889 12/31/2020 T-12                    1,506,788 1,176,156          330,631 12/31/2019 T-12
20.26 Property   1 Travelodge - 777 West Hwy 21 1,453,172 1,073,730 379,442 12/31/2021  T-12          1,331,434 984,047                  347,387 12/31/2020 T-12                    1,370,336 1,015,597          354,739 12/31/2019 T-12
20.27 Property   1 Travelodge - 3522 North Highway 59 937,283 1,043,145 (105,862) 12/31/2021  T-12          1,014,158 947,233                     66,925 12/31/2020 T-12                    1,541,606 1,185,933          355,673 12/31/2019 T-12

 

A-1-18

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent EGI ($)  Most Recent Expenses ($)  Most Recent NOI ($)  Most Recent NOI Date  Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)  Second Most Recent NOI Date Second Most Recent Description  Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description
                                       
20.28 Property   1 Travelodge - 108 6th Avenue 914,160 444,902 469,258 12/31/2021  T-12              862,845 438,298                  424,547 12/31/2020 T-12                       880,440 506,986          373,455 12/31/2019 T-12
20.29 Property   1 Travelodge - 2200 East South Avenue 1,039,436 611,547 427,889 12/31/2021  T-12              809,907 553,175                  256,732 12/31/2020 T-12                       927,072 615,518          311,555 12/31/2019 T-12
20.30 Property   1 Travelodge - 128 South Willow Road 1,306,612 986,014 320,598 12/31/2021  T-12          1,238,285 915,556                  322,729 12/31/2020 T-12                    1,253,529 970,238          283,291 12/31/2019 T-12
20.31 Property   1 Travelodge - 1005 Highway 285 1,564,378 1,143,798 420,580 12/31/2021  T-12          1,538,135 1,132,592                  405,543 12/31/2020 T-12                    1,549,631 1,234,424          315,206 12/31/2019 T-12
20.32 Property   1 Days Inn - 3431 14th Avenue South 1,271,851 1,087,193 184,658 12/31/2021  T-12          1,057,235 1,025,063                     32,172 12/31/2020 T-12                    1,283,295 1,128,698          154,597 12/31/2019 T-12
20.33 Property   1 Travelodge - 2505 US 69 1,047,625 859,236 188,389 12/31/2021  T-12              758,478 735,208                     23,270 12/31/2020 T-12                    1,016,601 840,521          176,079 12/31/2019 T-12
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road 920,646 867,910 52,736 12/31/2021  T-12              889,128 751,563                  137,565 12/31/2020 T-12                    1,006,289 796,473          209,816 12/31/2019 T-12
20.35 Property   1 Travelodge - 1706 North Park Drive 1,046,395 931,332 115,063 12/31/2021  T-12          1,028,548 862,967                  165,581 12/31/2020 T-12                    1,062,553 892,540          170,014 12/31/2019 T-12
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street 1,214,290 1,001,342 212,948 12/31/2021  T-12          1,255,559 1,070,794                  184,765 12/31/2020 T-12                    1,392,356 1,205,217          187,139 12/31/2019 T-12
20.37 Property   1 Travelodge - 1177 East 16th Street 1,390,370 1,220,268 170,102 12/31/2021  T-12          1,061,013 1,100,990                   (39,977) 12/31/2020 T-12                    1,283,263 1,153,085          130,178 12/31/2019 T-12
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road 1,205,989 1,223,459 (17,470) 12/31/2021  T-12          1,071,321 1,112,134                   (40,813) 12/31/2020 T-12                    1,335,088 1,215,069          120,019 12/31/2019 T-12
20.39 Property   1 Travelodge - 2407 East Holland Avenue 1,243,981 1,163,784 80,197 12/31/2021  T-12              964,800 1,072,053                 (107,253) 12/31/2020 T-12                    1,303,554 1,135,154          168,401 12/31/2019 T-12
20.40 Property   1 Travelodge - 620 Souder Road 822,564 794,427 28,137 12/31/2021  T-12              591,521 657,897                   (66,376) 12/31/2020 T-12                       712,243 764,884           (52,640) 12/31/2019 T-12
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast 1,187,572 1,086,316 101,256 12/31/2021  T-12              934,291 881,034                     53,257 12/31/2020 T-12                    1,127,573 1,013,741          113,833 12/31/2019 T-12
20.42 Property   1 Travelodge - 109 East Commerce Street 659,474 701,041 (41,567) 12/31/2021  T-12              730,264 697,674                     32,590 12/31/2020 T-12                       781,393 830,670           (49,277) 12/31/2019 T-12
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue 778,734 784,980 (6,246) 12/31/2021  T-12              693,059 688,515                       4,544 12/31/2020 T-12                       681,015 685,673             (4,658) 12/31/2019 T-12
20.44 Property   1 Travelodge - 98 Moffat Avenue 751,507 724,292 27,215 12/31/2021  T-12              784,558 681,541                  103,017 12/31/2020 T-12                       834,198 777,404            56,793 12/31/2019 T-12
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
22 Loan 1, 19 1 Meadowood Mall 19,676,247 5,271,584 14,404,663 8/31/2021  T-12        19,340,687 6,237,429             13,103,258 12/31/2020 T-12                  20,898,165 5,421,321    15,476,844 12/31/2019 T-12
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio 1,445,567 191,759 1,253,809 11/30/2021  T-12          1,365,263 192,827               1,172,437 12/31/2020 T-12                    1,457,415 180,748       1,276,667 12/31/2019 T-12
23.01 Property   1 318 Bedford Avenue 253,986 24,215 229,771 11/30/2021  T-12              237,250 24,010                  213,240 12/31/2020 T-12                       176,950 18,815          158,135 12/31/2019 T-12
23.02 Property   1 130 South 2nd Street 197,670 25,226 172,444 11/30/2021  T-12              168,093 24,396                  143,696 12/31/2020 T-12                       207,230 23,488          183,742 12/31/2019 T-12
23.03 Property   1 740 Driggs Avenue 112,900 19,452 93,448 11/30/2021  T-12                99,709 20,226                     79,483 12/31/2020 T-12                       123,841 19,866          103,975 12/31/2019 T-12
23.04 Property   1 182 Meserole Street 174,932 19,083 155,850 11/30/2021  T-12              174,331 18,489                  155,842 12/31/2020 T-12                       176,050 18,455          157,595 12/31/2019 T-12
23.05 Property   1 178 Meserole Street 167,554 19,081 148,473 11/30/2021  T-12              168,220 19,207                  149,013 12/31/2020 T-12                       166,425 17,260          149,166 12/31/2019 T-12
23.06 Property   1 180 Meserole Street 149,700 19,613 130,087 11/30/2021  T-12              155,565 19,287                  136,278 12/31/2020 T-12                       158,300 18,923          139,377 12/31/2019 T-12
23.07 Property   1 342 Rodney Street 137,350 16,895 120,455 11/30/2021  T-12              129,970 19,162                  110,808 12/31/2020 T-12                       180,155 19,123          161,032 12/31/2019 T-12
23.08 Property   1 68 Carroll Street 84,400 18,683 65,717 11/30/2021  T-12                78,926 18,711                     60,215 12/31/2020 T-12                          88,149 17,215            70,934 12/31/2019 T-12
23.09 Property   1 144 Huntington Street 77,000 15,043 61,957 11/30/2021  T-12                57,750 14,647                     43,103 12/31/2020 T-12                          77,015 13,566            63,449 12/31/2019 T-12
23.10 Property   1 440 Lorimer Street 90,075 14,468 75,607 11/30/2021  T-12                95,450 14,693                     80,757 12/31/2020 T-12                       103,300 14,038            89,262 12/31/2019 T-12
24 Loan 12 1 Warrington Plaza 2,235,934 484,650 1,751,284 9/30/2021  T-12          1,914,110 487,765               1,426,345 12/31/2020 T-12                    2,126,739 492,470       1,634,269 12/31/2019 T-12
25 Loan 13 1 Midway Market Square 2,012,711 911,530 1,101,181 12/31/2021  T-12          2,167,716 860,468               1,307,248 12/31/2020 T-12                    2,316,710 761,109       1,555,601 12/31/2019 T-12
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead 2,432,860 938,972 1,493,888 10/31/2021  T-12          2,389,025 935,060               1,453,965 12/31/2020 T-12                    2,234,192 857,814       1,376,378 12/31/2019 T-12
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
28 Loan 19 1 Riverside Commons 2,266,808 466,515 1,800,294 8/31/2021  T-12          1,998,402 472,514               1,525,888 12/31/2020 T-12                    2,161,095 494,386       1,666,708 12/31/2019 T-12
29 Loan 17, 19 1 Thompson Court 2,384,400 867,349 1,517,051 11/30/2021  T-12          2,255,774 1,004,595               1,251,179 12/31/2020 T-12                    2,058,487 926,917       1,131,570 12/31/2019 T-12
30 Loan 16, 19 1 Home2 Suites Temple 3,556,914 1,720,585 1,836,329 12/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
31 Loan   1 Alto Serramonte Shopping Center 1,577,362 623,806 953,556 9/30/2021  T-12          1,543,241 608,169                  935,072 12/31/2020 T-12                    1,714,398 652,306       1,062,092 12/31/2019 T-12
32 Loan 19, 28 1 Feather River Shopping Center 1,335,581 249,293 1,086,288 8/31/2021  T-12          1,223,641 245,076                  978,565 12/31/2020 T-12                    1,112,892 187,120          925,772 12/31/2019 T-12
33 Loan 10 1 40-91 Fox Hill Drive Apartments 1,183,648 216,182 967,466 9/30/2021  T-12          1,133,311 187,984                  945,327 12/31/2020 T-12                    1,092,926 343,970          748,956 12/31/2019 T-12
34 Loan 19 1 611-617 W 148th Street 1,114,689 386,781 727,908 10/1/2021  T-12          1,125,597 395,204                  730,393 12/31/2020 T-12                    1,203,180 392,688          810,492 12/31/2019 T-12
35 Loan 16, 19 1 Towneplace Suites El Paso 2,981,975 1,393,577 1,588,398 11/30/2021  T-12          2,303,713 1,245,280               1,058,434 12/31/2020 T-12  NAV NAV  NAV NAV NAV
36 Loan 7 1 Centennial Plaza 879,214 243,529 635,685 9/30/2021  T-12              717,306 357,081                  360,225 12/31/2020 T-12                       834,174 353,454          480,720 12/31/2019 T-12
37 Loan 7 1 Jefferson County Plaza 968,906 414,284 554,622 9/30/2021  T-12              932,765 389,957                  542,808 12/31/2020 T-12                       854,496 415,369          439,126 12/31/2019 T-12
38 Loan 5 1 Arc on Armour 857,700 279,468 578,232 9/30/2021  T-3  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
39 Loan 4, 19, 28 1 The Shops at Trinity Park 1,139,714 228,804 910,911 10/31/2021  T-12          1,108,060 195,230                  912,830 12/31/2020 T-12                    1,086,176 183,794          902,382 12/31/2019 T-12
40 Loan 16 1 SAPA Transmission NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
41 Loan   1 CubeSmart Self Storage - Lacey 947,804 334,705 613,099 10/31/2021  T-12              777,308 311,962                  465,346 12/31/2020 T-12                       434,343 255,505          178,838 12/31/2019 T-12
42 Loan 2 1 Main Street 1,092,627 245,196 847,431 9/30/2021  T-12          1,082,887 245,452                  837,435 12/31/2020 T-12                    1,062,361 236,167          826,194 12/31/2019 T-12
43 Loan 16 1 Corrington Industrial NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
44 Loan 4 1 West Allen Plaza 924,656 320,705 603,951 10/31/2021  T-12              885,129 316,207                  568,922 12/31/2020 T-12                       971,089 362,252          608,837 12/31/2019 T-12
45 Loan 6 2 Schlegel Portfolio 885,840 217,731 668,108 6/30/2021  T-12              857,888 223,006                  634,882 12/31/2020 T-12                       790,221 363,581          426,640 12/31/2019 T-12
45.01 Property   1 Ringwood 506,967 142,158 364,809 6/30/2021  T-12              483,033 143,594                  339,439 12/31/2020 T-12                       469,730 206,738          262,992 12/31/2019 T-12
45.02 Property   1 Minooka 378,873 75,573 303,299 6/30/2021  T-12              374,855 79,412                  295,443 12/31/2020 T-12                       320,491 156,843          163,648 12/31/2019 T-12
46 Loan 2, 4 1 Triskett Road Self Storage 960,325 283,973 676,352 11/30/2021  T-12              817,001 300,200                  516,801 12/31/2020 T-12                       922,587 310,189          612,398 12/31/2019 T-12
47 Loan 16 1 1214 West Carmen NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
48 Loan 16 1 Planet Self Storage 856,532 410,811 445,721 9/30/2021  T-12              836,911 365,875                  471,036 12/31/2020 T-12  NAV NAV  NAV NAV NAV
49 Loan   1 Plantation Canal 926,579 376,712 549,867 8/31/2021  T-12              885,750 374,144                  511,606 12/31/2020 T-12                       753,335 322,286          431,048 12/31/2019 T-12
50 Loan   1 Flynn Avenue Self Storage 935,526 314,945 620,581 9/30/2021  T-12              904,191 284,373                  619,818 12/31/2020 T-12                       855,574 289,414          566,160 12/31/2019 T-12
51 Loan 6 3 Schleider Apartment Portfolio 386,171 116,468 269,703 10/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
51.01 Property   1 37 Driggs Avenue 139,975 33,029 106,946 10/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
51.02 Property   1 2822 South Redondo 126,653 37,796 88,857 10/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
51.03 Property   1 5916 Howe Street 119,543 45,643 73,900 10/31/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
52 Loan 16 1 NSC Traverse Silver Lake Storage 761,381 279,786 481,595 11/30/2021  T-12              533,603 253,997                  279,606 12/31/2020 T-12  NAV NAV  NAV NAV NAV
53 Loan 16 1 NSC Grand River Lyon Storage 668,795 247,893 420,902 11/30/2021  T-12              499,318 193,176                  306,142 12/31/2020 T-12  NAV NAV  NAV NAV NAV
54 Loan 16 1 Middletown Retail Plaza NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
55 Loan   1 Laguna Beach Mixed Use 491,080 63,128 427,952 11/30/2021  T-12              464,400 63,679                  400,721 12/31/2020 T-12                       448,479 63,664          384,815 12/31/2019 T-12
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
57 Loan 16 1 Grand Logan Lodge Apartments NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
58 Loan   1 Inland Boat & Self Storage 523,697 134,753 388,945 11/30/2021  T-12              474,099 128,082                  346,017 12/31/2020 T-12                       500,025 122,924          377,101 12/31/2019 T-12

 

A-1-19

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent EGI ($)  Most Recent Expenses ($)  Most Recent NOI ($)  Most Recent NOI Date  Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)  Second Most Recent NOI Date Second Most Recent Description  Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description
                                       
59 Loan 2 1 Richmond Mixed-Use Portfolio 577,005 155,588 421,417 11/30/2021  T-11 Ann.              580,718 144,838                  435,880 12/31/2020 T-12                       563,224 65,822          497,402 12/31/2019 T-12
60 Loan 2, 16, 23 1 Everett Building 300,272 85,219 215,053 11/30/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
61 Loan 16, 23, 26, 27 1 Bethany Medical 687,649 584,368 103,281 12/31/2020  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
62 Loan   1 880 N Milwaukee Ave Apartments 442,655 27,627 415,028 9/1/2021  T-12              378,742 24,312                  354,429 12/31/2020 T-12                       272,852 40,702          232,150 12/31/2019 T-12
63 Loan   1 The Wash Apartments 271,610 134,821 136,788 9/30/2021  T-12              236,930 181,649                     55,281 12/31/2020 T-12  NAV NAV  NAV NAV NAV
64 Loan 6 2 Broward County Industrial 702,440 110,951 591,489 12/31/2021  T-12              612,438 106,253                  506,185 12/31/2020 T-12  NAV NAV  NAV NAV NAV
64.01 Property   1 Fort Lauderdale Small Bay Warehouses 435,237 46,744 388,493 12/31/2021  T-12              365,302 57,678                  307,624 12/31/2020 T-12  NAV NAV  NAV NAV NAV
64.02 Property   1 Deerfield Beach Small Bay Warehouses 267,203 64,207 202,996 12/31/2021  T-12              247,136 48,575                  198,561 12/31/2020 T-12  NAV NAV  NAV NAV NAV
65 Loan 2 1 111 Main Street 362,627 114,769 247,858 9/30/2021  T-12              372,429 107,456                  264,973 12/31/2020 T-12                       369,142 110,022          259,120 12/31/2019 T-12
66 Loan 2 1 37-43 8th Avenue 255,778 27,974 227,804 11/30/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
67 Loan   1 Ganser Way Office 525,222 188,029 337,193 10/31/2021  T-12              501,686 184,333                  317,353 12/31/2020 T-12                       487,846 183,430          304,416 12/31/2019 T-12
68 Loan 12 1 Bloomfield Apartments 658,414 250,241 408,173 11/30/2021  T-12              615,835 241,685                  374,150 12/31/2020 T-12                       601,433 240,062          361,371 12/31/2019 T-12
69 Loan   1 Upper Westside Apartments 370,623 175,170 195,453 10/31/2021  T-12              371,708 150,758                  220,950 12/31/2020 T-12                       370,298 167,211          203,088 12/31/2019 T-12
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 238,372 99,341 139,030 12/15/2021  T-12  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
71 Loan   1 1429 Bushwick Avenue 235,801 35,166 200,635 10/31/2021  T-12              219,706 38,493                  181,213 12/31/2020 T-12                       231,062 34,523          196,539 12/31/2019 T-12
72 Loan   1 Marshall Place Apartments 399,464 236,156 163,308 9/30/2021  T-12              360,515 218,220                  142,294 12/31/2020 T-12                       307,304 224,943            82,362 12/31/2019 T-12
73 Loan   1 Longfield Estates MHC 297,843 102,656 195,188 9/30/2021  T-12              275,956 95,002                  180,954 12/31/2020 T-12                       176,087 61,584          114,502 12/31/2019 T-12
74 Loan   1 Duskfire Professional Center 353,547 139,055 214,492 8/31/2021  T-12              335,711 141,199                  194,512 12/31/2020 T-12                       349,143 147,248          201,895 12/31/2019 T-12
75 Loan   1 Jacksonville Secure Self Storage 293,053 74,988 218,065 8/31/2021  T-12              278,870 61,258                  217,612 12/31/2020 T-12                       233,775 48,115          185,660 12/31/2019 T-12
76 Loan 10, 16, 19 1 Diamond Blade NAV NAV NAV NAV  NAV  NAV NAV  NAV NAV NAV  NAV NAV  NAV NAV NAV
77 Loan 16 1 640 Virginia Park Street 205,950 65,758 140,192 11/30/2021  T-12              184,406 70,817                  113,589 12/31/2020 T-12                       168,415 40,486          127,929 12/31/2019 T-12

 

A-1-20

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Economic Occupancy (%) Underwritten
EGI ($)		 Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)  Underwritten TI / LC ($)  Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x)  Underwritten NCF DSCR (x)  Underwritten NOI Debt Yield (%)  Underwritten NCF Debt Yield (%)  Appraised Value ($) Appraised Value Type
                        7, 14 7, 14 7 7    
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI 86.4%                   16,218,302             6,202,684                     10,015,618 180,751 0                               9,834,867 2.33 2.29 8.6% 8.4% 244,900,000 As Portfolio
1.01 Property   1 Crestwood Boulevard 74.2%                     1,588,764                469,663                       1,119,101 14,500 0                               1,104,601         27,200,000 As Is
1.02 Property   1 Hallmark Drive 88.4%                     1,475,999                584,454                          891,545 11,233 0                                  880,311         20,670,000 As Is
1.03 Property   1 Gray Road 91.3%                        959,134                309,113                          650,021 6,513 0                                  643,508         11,700,000 As Is
1.04 Property   1 Marconi Avenue 92.3%                     1,116,024                471,788                          644,237 9,833 0                                  634,403         16,390,000 As Is
1.05 Property   1 Ocean Gateway 85.8%                        856,474                238,666                          617,808 11,123 0                                  606,685         11,620,000 As Is
1.06 Property   1 Amity Road 89.9%                        942,878                341,577                          601,301 14,263 0                                  587,038         12,750,000 As Is
1.07 Property   1 Gladstell Road 89.0%                        955,908                347,483                          608,425 14,217 0                                  594,208         10,600,000 As Is
1.08 Property   1 US Route One 93.5%                        816,556                265,894                          550,662 4,700 0                                  545,962         9,650,000 As Is
1.09 Property   1 Farm to Market 1093 89.6%                        925,808                383,041                          542,767 7,750 0                                  535,017         9,800,000 As Is
1.10 Property   1 Meade Avenue 72.9%                        725,924                238,807                          487,117 13,548 0                                  473,569         13,080,000 As Is
1.11 Property   1 Camp Horne 86.7%                        710,802                220,417                          490,385 12,752 0                                  477,633         9,470,000 As Is
1.12 Property   1 Hazel Avenue 87.7%                        809,758                350,387                          459,371 4,850 0                                  454,521         11,820,000 As Is
1.13 Property   1 Hoover Court 79.6%                        767,211                308,976                          458,235 7,638 0                                  450,597         9,140,000 As Is
1.14 Property   1 Highway 6 North 90.2%                        848,930                400,298                          448,632 9,867 0                                  438,765         8,600,000 As Is
1.15 Property   1 Farm to Market 725 89.2%                        681,792                276,045                          405,747 6,730 0                                  399,017         7,700,000 As Is
1.16 Property   1 Hidden Hill Road 89.2%                        549,388                264,403                          284,985 5,500 0                                  279,485         5,320,000 As Is
1.17 Property   1 Arndt Road 89.1%                        420,424                139,157                          281,267 3,033 0                                  278,233         6,050,000 As Is
1.18 Property   1 East Rosedale Street 85.7%                        575,446                331,624                          243,822 15,077 0                                  228,745         6,090,000 As Is
1.19 Property   1 Grisham Drive 94.3%                        491,082                260,890                          230,192 7,625 0                                  222,567         4,760,000 As Is
2 Loan 4, 5, 16, 19 1 360 Rosemary 95.0%                   23,655,523             8,490,851                     15,164,673 46,950 313,002                            14,804,720 4.45 4.35 17.8% 17.4% 319,000,000 As Stabilized
3 Loan 6, 12 , 19 9 HTI MOB Portfolio 94.1%                     7,216,575             2,300,528                       4,916,047 46,571 116,427                               4,753,049 3.92 3.79 11.5% 11.1% 77,000,000 As Is
3.01 Property   1 Madison Medical Plaza 93.9%                     2,185,923                662,873                       1,523,049 14,005 35,012                               1,474,033         24,050,000 As Is
3.02 Property   1 Dyer Building 95.0%                        922,067                238,898                          683,169 5,308 13,270                                  664,591         11,500,000 As Is
3.03 Property   1 Texas Children’s Hospital 90.4%                        801,767                356,738                          445,029 4,815 12,038                                  428,176         7,400,000 As Is
3.04 Property   1 Aurora Health Center 94.5%                        880,241                422,013                          458,228 5,093 12,733                                  440,402         6,300,000 As Is
3.05 Property   1 Fort Wayne Engle Road 95.0%                        457,444 0                          457,444 4,160 10,400                                  442,884         7,300,000 As Is
3.06 Property   1 Hefner Pointe 95.0%                        787,709                325,103                          462,606 5,330 13,326                                  443,950         6,950,000 As Is
3.07 Property   1 Circleville MOB 95.0%                        554,011                145,784                          408,227 3,978 9,944                                  394,305         6,200,000 As Is
3.08 Property   1 Illinois CancerCenter 95.0%                        403,088                149,118                          253,971 1,842 4,606                                  247,523         3,700,000 As Is
3.09 Property   1 Fort Wayne Dupont 95.0%                        224,324 0                          224,324 2,040 5,100                                  217,184         3,600,000 As Is
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV 100.0%                   48,187,868           13,726,489                     34,461,379 131,587 0                            34,329,793 5.56 5.54 14.1% 14.0% 790,000,000 As Is
5 Loan 1, 6, 12, 13 34 AMF Portfolio 89.1%                   29,391,201           12,485,963                     16,905,238 989,700 0                            15,915,538 1.61 1.51 9.8% 9.3% 280,625,000 As Is
5.01 Property   1 Cambridge Commons 85.8%                     1,963,631                794,613                       1,169,018 70,500 0                               1,098,518         20,500,000 As Is
5.02 Property   1 Indian Lake I 82.1%                     2,100,230             1,023,697                       1,076,533 72,900 0                               1,003,633         19,100,000 As Is
5.03 Property   1 Stewart Way 1 77.5%                     1,679,261                706,017                          973,244 57,000 0                                  916,244         16,800,000 As Is
5.04 Property   1 Cedargate Lancaster 92.2%                     1,374,599                527,836                          846,763 47,100 0                                  799,663         14,000,000 As Is
5.05 Property   1 Amesbury 91.2%                     1,238,834                444,739                          794,096 44,700 0                                  749,396         13,900,000 As Is
5.06 Property   1 Red Deer 90.8%                     1,204,782                448,710                          756,072 39,300 0                                  716,772         12,200,000 As Is
5.07 Property   1 Olivewood 90.8%                     1,157,352                440,764                          716,588 38,400 0                                  678,188         11,800,000 As Is
5.08 Property   1 Cherry Glen 90.6%                     1,214,014                505,671                          708,343 41,100 0                                  667,243         11,100,000 As Is
5.09 Property   1 Plumwood 84.2%                     1,250,654                555,293                          695,361 42,900 0                                  652,461         12,600,000 As Is
5.10 Property   1 Camelia Court 92.7%                        995,257                331,204                          664,053 33,000 0                                  631,053         9,400,000 As Is
5.11 Property   1 Cedargate 93.6%                     1,155,322                523,031                          632,291 39,000 0                                  593,291         10,700,000 As Is
5.12 Property   1 Millburn Court 93.0%                     1,045,170                475,954                          569,216 34,500 0                                  534,716         9,700,000 As Is
5.13 Property   1 Rosewood Apartments 91.2%                        850,844                309,169                          541,675 26,700 0                                  514,975         8,100,000 As Is
5.14 Property   1 Winthrop Court 89.8%                        937,164                414,765                          522,399 30,000 0                                  492,399         8,900,000 As Is
5.15 Property   1 Annhurst 88.1%                        764,650                311,466                          453,184 24,900 0                                  428,284         7,600,000 As Is
5.16 Property   1 Ashford Hills 92.5%                        723,480                309,173                          414,307 23,100 0                                  391,207         6,800,000 As Is
5.17 Property   1 Harbinwood 95.4%                        739,864                334,467                          405,397 21,600 0                                  383,797         5,975,000 As Is
5.18 Property   1 Willow Run - New Albany 91.7%                        613,769                219,510                          394,259 19,200 0                                  375,059         5,500,000 As Is
5.19 Property   1 Parkville 83.6%                        798,462                393,193                          405,269 30,000 0                                  375,269         8,500,000 As Is
5.20 Property   1 Applegate 88.8%                        583,698                239,997                          343,701 17,400 0                                  326,301         5,000,000 As Is
5.21 Property   1 Stonehenge 92.1%                        576,273                234,895                          341,378 18,000 0                                  323,378         4,700,000 As Is
5.22 Property   1 Meadowland 93.9%                        581,054                245,105                          335,949 18,000 0                                  317,949         4,900,000 As Is
5.23 Property   1 Amberwood - Massillion 93.8%                        545,999                248,591                          297,408 18,900 0                                  278,508         4,700,000 As Is
5.24 Property   1 Timberwood 91.6%                        529,733                232,282                          297,451 18,000 0                                  279,451         4,700,000 As Is
5.25 Property   1 Sherbrook 93.1%                        570,420                276,873                          293,547 18,000 0                                  275,547         5,400,000 As Is
5.26 Property   1 Stonehenge Apartments 90.3%                        512,509                226,497                          286,012 18,000 0                                  268,012         5,800,000 As Is
5.27 Property   1 Oakley Woods 87.1%                        575,192                303,327                          271,865 18,000 0                                  253,865         5,000,000 As Is
5.28 Property   1 Carriage Hill 92.3%                        492,245                217,451                          274,794 18,000 0                                  256,794         4,200,000 As Is
5.29 Property   1 Barrington 93.6%                        455,721                198,662                          257,059 14,100 0                                  242,959         3,850,000 As Is
5.30 Property   1 Andover Court 91.7%                        454,139                204,632                          249,507 15,300 0                                  234,207         4,100,000 As Is
5.31 Property   1 Greenglen II 90.6%                        465,669                212,357                          253,312 17,400 0                                  235,912         4,200,000 As Is
5.32 Property   1 Sandalwood 93.9%                        432,651                189,739                          242,912 15,000 0                                  227,912         3,700,000 As Is
5.33 Property   1 Spicewood 90.1%                        427,591                184,388                          243,203 14,700 0                                  228,503         4,000,000 As Is
5.34 Property   1 Meadowood - Mansfield 93.3%                        380,968                201,894                          179,074 15,000 0                                  164,074         3,200,000 As Is
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 93.5%                159,706,334           64,433,228                     95,273,106 418,915 2,743,708                            92,110,483 4.65 4.50 13.2% 12.7% 1,700,000,000 As Is
7 Loan 16, 19, 23, 24 1 Hudson Commons 67.9%                   49,851,962           21,059,980                     28,791,982 104,694 1,046,940                            27,640,348 2.65 2.54 9.4% 9.1% 1,030,000,000 Market Value Assuming Present Value of ICAP Tax Savings are Excluded and Outstanding Leasing Costs Reserved
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio 87.7%                   97,560,449           39,136,450                     58,423,999 660,862 3,353,632                            54,409,505 3.55 3.30 13.6% 12.7% 724,300,000 As Is
8.01 Property   1 First National Building 94.7%                   24,218,140             8,751,047                     15,467,092 160,024 1,030,745                            14,276,324         162,000,000 As Is
8.02 Property   1 The Qube 91.4%                   15,190,314             5,694,242                       9,496,072 104,540 698,379                               8,693,152         103,000,000 As Is
8.03 Property   1 Chrysler House 79.0%                   11,740,667             5,139,250                       6,601,417 68,698 389,974                               6,142,746         83,000,000 As Is
8.04 Property   1 1001 Woodward 87.0%                   11,833,265             4,506,929                       7,326,336 63,808 375,085                               6,887,443         80,000,000 As Is
8.05 Property   1 One Woodward 92.4%                   10,421,702             4,768,719                       5,652,984 74,051 482,862                               5,096,070         58,000,000 As Is
8.06 Property   1 The Z Garage NAP                     4,333,672             2,201,877                       2,131,796 38,209 14,705                               2,078,882         53,000,000 As Is
8.07 Property   1 Two Detroit Garage NAP                     4,136,711             1,180,174                       2,956,536 27,650 0                               2,928,886         37,000,000 As Is

 

A-1-21

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Economic Occupancy (%) Underwritten
EGI ($)		 Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)  Underwritten TI / LC ($)  Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x)  Underwritten NCF DSCR (x)  Underwritten NOI Debt Yield (%)  Underwritten NCF Debt Yield (%)  Appraised Value ($) Appraised Value Type
                        7, 14 7, 14 7 7    
8.08 Property   1 1505 & 1515 Woodward 95.0%                     4,058,229             1,375,879                       2,682,351 28,507 199,255                               2,454,589         35,000,000 As Is
8.09 Property   1 1001 Brush Street NAP                     3,237,726             1,504,379                       1,733,347 28,100 21,371                               1,683,875         32,000,000 As Is
8.10 Property   1 The Assembly 74.0%                     2,741,081             1,292,767                       1,448,315 23,082 90,307                               1,334,926         23,100,000 As Is
8.11 Property   1 419 Fort Street Garage NAP                     2,451,762                850,847                       1,600,915 15,925 0                               1,584,990         21,000,000 As Is
8.12 Property   1 Vinton 95.0%                     1,278,493                886,306                          392,187 6,104 8,260                                  377,823         17,500,000 As Is
8.13 Property   1 1401 First Street NAP                     1,131,300                613,395                          517,905 15,825 0                                  502,080         13,500,000 As Is
8.14 Property   1 Lane Bryant Building 94.8%                        787,387                370,639                          416,748 6,339 42,689                                  367,719         6,200,000 As Is
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV 86.9%                   13,111,982             5,651,744                       7,460,240 202,160 0                               7,258,080 2.36 2.29 8.7% 8.4% 183,300,000 As Portfolio
9.01 Property   1 West Indian School Road 85.3%                     1,362,958                378,057                          984,901 20,613 0                                  964,288         22,200,000 As Is
9.02 Property   1 Boalch Avenue Northwest 89.0%                     1,090,598                339,528                          751,070 7,585 0                                  743,485         14,950,000 As Is
9.03 Property   1 Lemay Ferry Road 93.1%                        994,054                436,666                          557,388 12,467 0                                  544,921         11,540,000 As Is
9.04 Property   1 East Southern Avenue 82.6%                        771,092                236,982                          534,110 8,450 0                                  525,660         12,900,000 As Is
9.05 Property   1 Anderson Road 89.9%                        988,572                474,092                          514,480 24,239 0                                  490,242         10,700,000 As Is
9.06 Property   1 Stoney Island Avenue 85.8%                     1,153,364                657,191                          496,173 21,245 0                                  474,928         9,870,000 As Is
9.07 Property   1 Duren Avenue 87.6%                        816,076                340,421                          475,655 7,290 0                                  468,366         9,420,000 As Is
9.08 Property   1 North Nova Road 84.5%                        929,646                492,335                          437,311 14,871 0                                  422,440         9,500,000 As Is
9.09 Property   1 Airport Road 88.3%                        608,634                213,369                          395,265 4,192 0                                  391,073         8,450,000 As Is
9.10 Property   1 South Pennington 81.3%                        553,288                179,805                          373,483 11,780 0                                  361,704         8,030,000 As Is
9.11 Property   1 Southwest 14th Court 89.1%                        728,508                374,738                          353,770 13,771 0                                  339,999         8,690,000 As Is
9.12 Property   1 Southeast Jennings Road 88.5%                        637,514                329,597                          307,917 12,602 0                                  295,315         6,450,000 As Is
9.13 Property   1 49th Street South and 8th Avenue South 84.7%                        591,716                289,647                          302,069 9,813 0                                  292,256         6,320,000 As Is
9.14 Property   1 South Broadway 85.4%                        498,206                206,062                          292,144 6,785 0                                  285,360         6,330,000 As Is
9.15 Property   1 30th Avenue North 88.3%                        607,806                314,361                          293,445 18,103 0                                  275,341         5,780,000 As Is
9.16 Property   1 Main Street 88.5%                        433,792                224,723                          209,069 4,058 0                                  205,011         4,270,000 As Is
9.17 Property   1 Warwick Boulevard 82.8%                        346,158                164,170                          181,988 4,297 0                                  177,691         4,170,000 As Is
10 Loan 19, 27, 30 1 111 River Street 82.1%                   22,541,072             9,445,383                     13,095,689 0 0                            13,095,689 5.08 5.08 16.9% 16.9% 244,000,000 As Is
11 Loan 24, 28 1 2 Riverfront Plaza 95.0%                   13,859,362             3,558,666                     10,300,695 67,509 506,315                               9,726,872 2.17 2.05 9.4% 8.8% 182,200,000 As Is
12 Loan 6 5 Northwest Capital Portfolio 94.8%                     4,841,557             1,461,852                       3,379,705 42,224 211,122                               3,126,359 2.03 1.88 9.0% 8.3% 58,500,000 As Is
12.01 Property   1 Center Plaza 95.0%                     2,215,593                640,867                       1,574,726 15,550 77,748                               1,481,428         27,600,000 As Is
12.02 Property   1 Village by the Creek 95.0%                        975,726                233,730                          741,996 5,326 26,632                                  710,038         11,900,000 As Is
12.03 Property   1 Riverway Plaza 95.0%                        988,133                364,515                          623,618 16,170 80,852                                  526,596         10,200,000 As Is
12.04 Property   1 Pike Street Building 95.0%                        356,617                   93,412                          263,205 2,341 11,705                                  249,159         5,200,000 As Is
12.05 Property   1 Monroe Retail Center 91.3%                        305,487                129,327                          176,160 2,837 14,185                                  159,138         3,600,000 As Is
13 Loan 7 1 Victoria Village Apartments 88.0%                     4,957,494             2,132,752                       2,824,743 153,000 0                               2,671,743 1.41 1.33 9.0% 8.5% 52,400,000 As Is
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 95.0%                     3,600,075                859,443                       2,740,633 34,348 0                               2,706,285 2.24 2.21 8.7% 8.6% 53,700,000 As Is
15 Loan 2, 6 2 NYC MFRT Portfolio 95.8%                     8,590,056             3,495,638                       5,094,418 35,975 31,063                               5,027,379 2.11 2.08 8.5% 8.4% 116,900,000 As Is
15.01 Property   1 45 John Street 97.4%                     5,277,620             2,436,338                       2,841,282 15,382 2,300                               2,823,600         72,600,000 As Is
15.02 Property   1 2027-2127 Emmons Avenue 93.7%                     3,312,436             1,059,300                       2,253,136 20,594 28,763                               2,203,779         44,300,000 As Is
16 Loan   1 Western Retail Center 95.0%                     5,648,479             2,181,333                       3,467,146 58,144 193,813                               3,215,190 2.28 2.12 12.3% 11.4% 47,000,000 As Is
17 Loan 16, 19 1 Candlewood Suites Orlando 77.0%                     6,068,540             3,266,467                       2,802,072 224,730 0                               2,577,342 1.67 1.53 10.8% 9.9% 42,200,000 As Is
18 Loan 5, 6, 16 9 VanWest Storage Portfolio 79.7%                     3,916,077             1,576,710                       2,339,367 46,785 0                               2,292,582 2.30 2.25 9.4% 9.2% 46,700,000 As Portfolio
18.01 Property   1 ClearHome Self Storage - Sycamore 84.3%                        547,097                181,465                          365,632 6,066 0                                  359,566         7,000,000 As Is
18.02 Property   1 ClearHome Self Storage - Blue Island 90.8%                        701,732                412,625                          289,107 6,728 0                                  282,379         6,250,000 As Is
18.03 Property   1 ClearHome Storage - Walkertown 94.3%                        452,744                126,551                          326,193 5,469 0                                  320,724         5,950,000 As Is
18.04 Property   1 ClearHome Self Storage - Chaney 71.2%                        482,858                210,195                          272,663 6,637 0                                  266,026         5,800,000 As Is
18.05 Property   1 ClearHome Self Storage 83.0%                        377,046                106,920                          270,126 5,472 0                                  264,654         5,350,000 As Is
18.06 Property   1 American Mini Storage 78.0%                        519,226                205,614                          313,611 6,372 0                                  307,239         5,100,000 As Is
18.07 Property   1 Marsh Harbor Self Storage 65.7%                        292,264                114,151                          178,113 3,456 0                                  174,657         3,400,000 As Is
18.08 Property   1 ClearHome Self Storage - Florosa 62.9%                        301,189                122,337                          178,852 3,366 0                                  175,487         3,250,000 As Is
18.09 Property   1 Crews Storage 79.8%                        241,921                   96,853                          145,068 3,220 0                                  141,849         2,400,000 As Is
19 Loan   1 BJ’s Wholesale Club - Kendall 95.0%                     1,888,294                   92,956                       1,795,337 0 75,000                               1,720,337 1.70 1.63 8.1% 7.8% 38,620,000 As Is
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio 54.5%                   65,991,899           45,395,588                     20,596,311 2,639,676 0                            17,956,635 1.94 1.69 15.0% 13.1% 215,000,000 Various
20.01 Property   1 Travelodge - 2307 Wyoming Avenue 28.4%                     2,664,252                817,731                       1,846,521 106,570 0                               1,739,950         15,100,000 As Is
20.02 Property   1 Travelodge - 2111 Camino Del Llano 88.5%                     3,007,302             2,120,154                          887,148 120,292 0                                  766,856         10,800,000 As Is
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way 52.0%                     3,126,580             1,776,296                       1,350,285 125,063 0                               1,225,221         13,300,000 As Is
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive 59.5%                     2,795,063             1,896,948                          898,115 111,803 0                                  786,312         11,000,000 As Complete
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive 41.1%                     2,552,283             1,836,728                          715,555 102,091 0                                  613,464         8,700,000 As Complete
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60 51.9%                     2,191,987             1,224,234                          967,753 87,679 0                                  880,074         9,200,000 As Complete
20.07 Property   1 Travelodge - 1127 Pony Express Highway 42.6%                     2,330,598             1,362,831                          967,767 93,224 0                                  874,543         9,300,000 As Is
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street 86.6%                     2,051,515             1,189,381                          862,134 82,061 0                                  780,074         8,900,000 As Complete
20.09 Property   1 Travelodge - 2680 Airport Road 64.4%                     1,703,496                878,278                          825,218 68,140 0                                  757,078         5,600,000 As Is
20.10 Property   1 Super 8 - 720 Royal Parkway 50.9%                     1,346,855             1,089,105                          257,750 53,874 0                                  203,876         8,000,000 As Complete
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street 56.3%                     2,482,376             1,566,797                          915,579 99,295 0                                  816,284         9,300,000 As Complete
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway 47.3%                     1,664,810             1,083,015                          581,795 66,592 0                                  515,202         6,400,000 As Complete
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road 64.7%                     1,857,944                976,480                          881,464 74,318 0                                  807,146         6,500,000 As Complete
20.14 Property   1 Super 8 - 2545 Cornhusker Highway 40.4%                        930,339                735,993                          194,346 37,214 0                                  157,133         5,500,000 As Complete
20.15 Property   1 Travelodge - 1110 Southeast 4th Street 68.9%                     1,405,717                842,523                          563,194 56,229 0                                  506,966         6,500,000 As Is
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court 46.9%                     1,457,478                946,273                          511,205 58,299 0                                  452,906         4,500,000 As Complete
20.17 Property   1 Travelodge - 800 West Laramie Street 64.3%                     1,305,805                705,110                          600,695 52,232 0                                  548,463         4,300,000 As Is
20.18 Property   1 Travelodge - 22 North Frontage Road 59.4%                     1,329,337                714,490                          614,847 53,173 0                                  561,674         5,200,000 As Is
20.19 Property   1 Travelodge - 123 Westvaco Road 70.8%                     1,408,063                907,499                          500,564 56,323 0                                  444,241         3,700,000 As Is
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue 58.2%                     1,756,331             1,093,240                          663,091 70,253 0                                  592,838         4,200,000 As Complete
20.21 Property   1 Travelodge - 1710 Jefferson Street 25.4%                        408,550                509,369                         (100,819) 16,342 0                                (117,161)         5,200,000 As Is
20.22 Property   1 Travelodge - 1625 Stillwater Avenue 71.1%                     1,670,366             1,222,630                          447,736 66,815 0                                  380,922         4,300,000 As Is
20.23 Property   1 Travelodge - 8233 Airline Highway 63.3%                     1,099,038                631,230                          467,808 43,962 0                                  423,846         4,200,000 As Is
20.24 Property   1 Baymont Inn & Suites - 6390 US-93 63.5%                     1,304,851                810,916                          493,935 52,194 0                                  441,741         4,000,000 As Complete
20.25 Property   1 Travelodge - 707 East Webster Street 36.2%                     1,384,924             1,058,460                          326,464 55,397 0                                  271,067         3,300,000 As Is
20.26 Property   1 Travelodge - 777 West Hwy 21 53.9%                     1,453,172             1,034,892                          418,280 58,127 0                                  360,153         3,400,000 As Is
20.27 Property   1 Travelodge - 3522 North Highway 59 29.3%                        937,283             1,021,373                           (84,090) 37,491 0                                (121,581)         1,900,000 As Is

 

A-1-22

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Economic Occupancy (%) Underwritten
EGI ($)		 Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)  Underwritten TI / LC ($)  Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x)  Underwritten NCF DSCR (x)  Underwritten NOI Debt Yield (%)  Underwritten NCF Debt Yield (%)  Appraised Value ($) Appraised Value Type
                        7, 14 7, 14 7 7    
20.28 Property   1 Travelodge - 108 6th Avenue 59.8%                        914,160                476,874                          437,286 36,566 0                                  400,719         3,100,000 As Is
20.29 Property   1 Travelodge - 2200 East South Avenue 68.1%                     1,039,436                599,286                          440,150 41,577 0                                  398,572         3,700,000 As Is
20.30 Property   1 Travelodge - 128 South Willow Road 61.4%                     1,306,612                954,808                          351,804 52,264 0                                  299,539         2,700,000 As Is
20.31 Property   1 Travelodge - 1005 Highway 285 75.1%                     1,564,378             1,133,044                          431,334 62,575 0                                  368,759         2,000,000 As Is
20.32 Property   1 Days Inn - 3431 14th Avenue South 71.1%                     1,271,851             1,054,921                          216,930 50,874 0                                  166,056         2,500,000 As Is
20.33 Property   1 Travelodge - 2505 US 69 55.9%                     1,047,625                841,600                          206,025 41,905 0                                  164,120         1,000,000 As Is
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road 57.4%                        920,646                842,410                             78,236 36,826 0                                    41,410         3,800,000 As Complete
20.35 Property   1 Travelodge - 1706 North Park Drive 78.9%                     1,046,395                915,082                          131,313 41,856 0                                    89,458         1,400,000 As Is
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street 53.9%                     1,214,290                980,852                          233,438 48,572 0                                  184,866         2,700,000 As Complete
20.37 Property   1 Travelodge - 1177 East 16th Street 27.6%                     1,390,370             1,196,209                          194,161 55,615 0                                  138,546         1,000,000 As Is
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road 50.8%                     1,205,989             1,197,775                               8,214 48,240 0                                   (40,026)         2,200,000 As Complete
20.39 Property   1 Travelodge - 2407 East Holland Avenue 61.7%                     1,243,981             1,154,493                             89,488 49,759 0                                    39,729         2,100,000 As Is
20.40 Property   1 Travelodge - 620 Souder Road 42.2%                        822,564                788,129                             34,435 32,903 0                                       1,532         800,000 As Is
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast 61.7%                     1,187,572             1,071,854                          115,718 47,503 0                                    68,215         1,900,000 As Is
20.42 Property   1 Travelodge - 109 East Commerce Street 26.9%                        659,474                684,830                           (25,356) 26,379 0                                   (51,735)         500,000 As Is
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue 74.5%                        778,734                754,796                             23,938 31,149 0                                     (7,211)         400,000 As Is
20.44 Property   1 Travelodge - 98 Moffat Avenue 35.5%                        751,507                696,647                             54,860 30,060 0                                    24,800         900,000 As Is
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point 95.0%                     2,560,920                632,503                       1,928,418 34,128 51,058                               1,843,232 2.80 2.68 10.7% 10.2% 30,000,000 As Is
22 Loan 1, 19 1 Meadowood Mall 90.1%                   20,594,293             4,726,478                     15,867,815 114,210 770,276                            14,983,329 3.15 2.98 19.9% 18.8% 227,100,000 As Is
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio 95.0%                     1,488,441                213,059                       1,275,382 9,000 6,400                               1,259,982 1.66 1.64 7.5% 7.5% 27,350,000 As Portfolio
23.01 Property   1 318 Bedford Avenue 95.0%                        243,846                   22,741                          221,105 500 3,200                                  217,405         4,200,000 As Is
23.02 Property   1 130 South 2nd Street 95.0%                        188,100                   27,981                          160,119 1,000 0                                  159,119         3,500,000 As Is
23.03 Property   1 740 Driggs Avenue 95.0%                        184,395                   24,167                          160,228 500 2,400                                  157,328         2,900,000 As Is
23.04 Property   1 182 Meserole Street 95.0%                        167,010                   22,419                          144,591 1,250 0                                  143,341         2,900,000 As Is
23.05 Property   1 178 Meserole Street 95.0%                        161,880                   22,475                          139,405 1,250 0                                  138,155         2,700,000 As Is
23.06 Property   1 180 Meserole Street 95.0%                        146,490                   23,077                          123,413 1,250 0                                  122,163         2,600,000 As Is
23.07 Property   1 342 Rodney Street 95.0%                        145,350                   19,687                          125,663 1,000 0                                  124,663         2,550,000 As Is
23.08 Property   1 68 Carroll Street 95.0%                           91,770                   19,711                             72,059 750 800                                    70,509         1,800,000 As Is
23.09 Property   1 144 Huntington Street 95.0%                           73,530                   15,785                             57,745 750 0                                    56,995         1,450,000 As Is
23.10 Property   1 440 Lorimer Street 95.0%                           86,070                   15,015                             71,055 750 0                                    70,305         1,350,000 As Is
24 Loan 12 1 Warrington Plaza 92.5%                     2,162,548                545,996                       1,616,552 13,137 39,411                               1,564,003 1.96 1.89 10.3% 9.9% 24,700,000 As Is
25 Loan 13 1 Midway Market Square 95.0%                     2,551,658                879,817                       1,671,842 46,529 85,426                               1,539,887 1.48 1.36 11.1% 10.3% 25,500,000 As Is
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead 95.1%                     2,443,219                968,027                       1,475,192 21,335 27,409                               1,426,447 2.50 2.42 10.2% 9.9% 21,300,000 As Is
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver 95.0%                     1,524,175 0                       1,524,175 27,220 0                               1,496,955 2.79 2.74 11.0% 10.8% 25,200,000 As Is
28 Loan 19 1 Riverside Commons 83.6%                     2,050,684                455,979                       1,594,706 27,924 145,254                               1,421,527 3.97 3.54 13.1% 11.7% 23,300,000 As Is
29 Loan 17, 19 1 Thompson Court 92.3%                     2,384,400             1,007,358                       1,377,042 86,229 0                               1,290,813 2.91 2.73 11.5% 10.8% 20,900,000 As Is
30 Loan 16, 19 1 Home2 Suites Temple 85.0%                     3,340,301             1,726,055                       1,614,245 133,612 0                               1,480,633 2.47 2.27 14.3% 13.1% 18,000,000 As Is
31 Loan   1 Alto Serramonte Shopping Center 94.3%                     1,649,189                590,943                       1,058,246 13,979 86,347                                  957,920 2.73 2.47 9.4% 8.5% 23,500,000 As Is
32 Loan 19, 28 1 Feather River Shopping Center 95.0%                     1,368,120                381,863                          986,258 15,400 0                                  970,858 2.39 2.36 8.8% 8.7% 18,500,000 As Is
33 Loan 10 1 40-91 Fox Hill Drive Apartments 95.0%                     1,244,340                410,664                          833,676 19,000 0                                  814,676 2.10 2.05 7.6% 7.5% 17,000,000 As Is
34 Loan 19 1 611-617 W 148th Street 96.0%                     1,255,852                401,514                          854,339 10,800 0                                  843,539 2.26 2.23 7.9% 7.8% 16,800,000 As Is
35 Loan 16, 19 1 Towneplace Suites El Paso 85.0%                     2,668,975             1,324,002                       1,344,973 106,759 0                               1,238,214 2.27 2.09 13.4% 12.4% 16,700,000 As Is
36 Loan 7 1 Centennial Plaza 86.9%                        926,866                400,442                          526,424 7,700 28,875                                  489,849 1.97 1.83 11.0% 10.3% 8,150,000 As Is
37 Loan 7 1 Jefferson County Plaza 100.0%                        979,835                413,742                          566,093 8,418 31,568                                  526,107 1.97 1.83 11.0% 10.3% 6,822,846 As Is
38 Loan 5 1 Arc on Armour 94.8%                     1,043,432                283,348                          760,084 7,564 0                                  752,520 1.94 1.92 7.9% 7.8% 14,700,000 As Stabilized
39 Loan 4, 19, 28 1 The Shops at Trinity Park 95.0%                     1,084,857                189,697                          895,160 4,442 0                                  890,718 2.48 2.47 9.4% 9.3% 16,000,000 As Is
40 Loan 16 1 SAPA Transmission 95.0%                     1,259,806                439,559                          820,247 11,083 0                                  809,164 1.30 1.28 8.8% 8.7% 15,300,000 As Is
41 Loan   1 CubeSmart Self Storage - Lacey 90.0%                     1,216,669                391,643                          825,026 6,710 0                                  818,316 2.55 2.53 9.2% 9.1% 15,900,000 As Is
42 Loan 2 1 Main Street 90.7%                     1,084,827                247,815                          837,012 8,162 28,159                                  800,691 2.60 2.49 9.6% 9.2% 13,900,000 As Is
43 Loan 16 1 Corrington Industrial 93.4%                     1,237,120                444,268                          792,852 23,548 37,070                                  732,234 1.81 1.67 9.8% 9.1% 12,500,000 As Is
44 Loan 4 1 West Allen Plaza 95.0%                        994,818                326,714                          668,103 5,168 20,671                                  642,264 1.67 1.61 9.5% 9.1% 10,875,000 As Is
45 Loan 6 2 Schlegel Portfolio 88.7%                        921,278                299,949                          621,330 12,466 0                                  608,864 1.57 1.54 9.2% 9.0% 9,900,000 As Is
45.01 Property   1 Ringwood 90.0%                        489,465                179,114                          310,351 6,816 0                                  303,535         5,100,000 As Is
45.02 Property   1 Minooka 87.4%                        431,813                120,835                          310,979 5,650 0                                  305,329         4,800,000 As Is
46 Loan 2, 4 1 Triskett Road Self Storage 92.0%                     1,060,442                449,996                          610,446 39,376 0                                  571,070 2.34 2.19 9.3% 8.7% 10,750,000 As Is
47 Loan 16 1 1214 West Carmen 95.0%                        611,902                145,256                          466,646 3,200 0                                  463,446 1.89 1.88 7.7% 7.7% 9,400,000 As Is
48 Loan 16 1 Planet Self Storage 88.8%                        888,582                371,784                          516,797 3,253 0                                  513,545 2.37 2.35 8.6% 8.6% 10,500,000 As Is
49 Loan   1 Plantation Canal 95.3%                     1,081,301                389,320                          691,981 26,460 15,120                                  650,401 3.07 2.88 11.8% 11.1% 11,000,000 As Is
50 Loan   1 Flynn Avenue Self Storage 84.1%                        935,526                339,668                          595,858 10,290 0                                  585,568 3.02 2.97 10.3% 10.1% 9,100,000 As Is
51 Loan 6 3 Schleider Apartment Portfolio 95.0%                        548,221                133,299                          414,922 4,375 0                                  410,547 1.86 1.84 7.5% 7.4% 8,860,000 As Is
51.01 Property   1 37 Driggs Avenue 95.0%                        230,340                   39,621                          190,719 1,000 0                                  189,719         4,200,000 As Is
51.02 Property   1 2822 South Redondo 95.0%                        199,291                   47,303                          151,988 1,800 0                                  150,188         3,410,000 As Is
51.03 Property   1 5916 Howe Street 95.0%                        118,590                   46,375                             72,215 1,575 0                                    70,640         1,250,000 As Is
52 Loan 16 1 NSC Traverse Silver Lake Storage 86.5%                        870,641                285,701                          584,940 3,838 0                                  581,102 3.09 3.06 10.6% 10.6% 10,540,000 As Is
53 Loan 16 1 NSC Grand River Lyon Storage 80.1%                        703,165                249,383                          453,782 2,625 0                                  451,157 2.39 2.38 8.3% 8.2% 9,250,000 As Is
54 Loan 16 1 Middletown Retail Plaza 95.0%                        778,421                192,619                          585,802 4,946 35,967                                  544,888 2.01 1.87 10.9% 10.2% 9,800,000 As Is
55 Loan   1 Laguna Beach Mixed Use 92.8%                        511,201                   88,596                          422,605 1,850 5,800                                  414,955 1.94 1.91 8.5% 8.3% 7,300,000 As Is
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue 95.0%                        499,918                114,656                          385,262 2,400 2,000                                  380,862 1.95 1.93 7.9% 7.9% 7,600,000 As Is
57 Loan 16 1 Grand Logan Lodge Apartments 95.0%                        540,466                149,479                          390,988 3,750 0                                  387,238 2.31 2.29 8.3% 8.2% 7,450,000 As Is
58 Loan   1 Inland Boat & Self Storage 94.1%                        522,760                149,755                          373,005 6,331 0                                  366,674 1.52 1.49 8.7% 8.5% 6,620,000 As Is

 

A-1-23

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Economic Occupancy (%) Underwritten
EGI ($)		 Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)  Underwritten TI / LC ($)  Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x)  Underwritten NCF DSCR (x)  Underwritten NOI Debt Yield (%)  Underwritten NCF Debt Yield (%)  Appraised Value ($) Appraised Value Type
                        7, 14 7, 14 7 7    
59 Loan 2 1 Richmond Mixed-Use Portfolio 95.0%                        568,086                194,438                          373,648 14,871 3,805                                  354,972 1.42 1.35 8.8% 8.4% 6,500,000 As Is
60 Loan 2, 16, 23 1 Everett Building 92.7%                        471,804                   68,816                          402,988 6,260 2,060                                  394,668 1.69 1.65 9.8% 9.6% 6,500,000 As Is
61 Loan 16, 23, 26, 27 1 Bethany Medical 91.3%                     1,118,766                677,600                          441,166 12,081 39,772                                  389,313 3.14 2.77 11.6% 10.2% 5,950,000 As Is
62 Loan   1 880 N Milwaukee Ave Apartments 90.3%                        444,732                125,000                          319,732 2,250 0                                  317,482 2.33 2.32 8.8% 8.8% 6,120,000 As Is
63 Loan   1 The Wash Apartments 95.0%                        491,939                196,972                          294,967 12,200 0                                  282,767 1.45 1.39 8.3% 8.0% 5,150,000 As Is
64 Loan 6 2 Broward County Industrial 95.3%                        571,532                230,801                          340,731 22,143 11,796                                  306,792 2.26 2.04 9.7% 8.7% 6,500,000 As Is
64.01 Property   1 Fort Lauderdale Small Bay Warehouses 95.3%                        348,539                121,608                          226,931 13,940 11,796                                  201,195         4,050,000 As Is
64.02 Property   1 Deerfield Beach Small Bay Warehouses 95.4%                        222,993                109,193                          113,800 8,203 0                                  105,597         2,450,000 As Is
65 Loan 2 1 111 Main Street 95.0%                        374,516                119,014                          255,503 2,020 4,952                                  248,531 1.58 1.54 7.5% 7.3% 6,700,000 As Is
66 Loan 2 1 37-43 8th Avenue 95.0%                        314,793                   50,320                          264,473 1,832 12,308                                  250,333 2.12 2.01 8.0% 7.6% 5,300,000 As Is
67 Loan   1 Ganser Way Office 88.4%                        506,535                192,443                          314,091 7,518 29,279                                  277,295 1.83 1.62 10.4% 9.2% 4,650,000 As Is
68 Loan 12 1 Bloomfield Apartments 95.0%                        638,848                288,040                          350,807 28,573 0                                  322,235 1.89 1.74 11.7% 10.8% 5,000,000 As Is
69 Loan   1 Upper Westside Apartments 94.3%                        382,978                166,218                          216,760 6,445 0                                  210,315 1.54 1.49 8.7% 8.4% 3,990,000 As Is
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 95.0%                        274,264                   68,182                          206,082 4,000 0                                  202,082 2.38 2.33 8.6% 8.4% 3,760,000 As Is
71 Loan   1 1429 Bushwick Avenue 95.0%                        229,860                   44,479                          185,381 1,500 0                                  183,881 2.12 2.10 7.7% 7.7% 4,000,000 As Is
72 Loan   1 Marshall Place Apartments 95.0%                        414,801                217,505                          197,296 9,137 0                                  188,160 1.44 1.38 8.4% 8.0% 3,560,000 As Is
73 Loan   1 Longfield Estates MHC 95.0%                        309,160                117,628                          191,533 3,050 0                                  188,483 1.48 1.45 8.3% 8.2% 3,490,000 As Is
74 Loan   1 Duskfire Professional Center 90.0%                        400,813                140,360                          260,452 4,915 16,937                                  238,601 2.06 1.89 11.6% 10.6% 3,500,000 As Is
75 Loan   1 Jacksonville Secure Self Storage 95.0%                        289,586                   98,536                          191,051 4,260 0                                  186,791 1.54 1.50 9.1% 8.9% 3,690,000 As Is
76 Loan 10, 16, 19 1 Diamond Blade 95.0%                        187,079                     5,612                          181,466 0 0                                  181,466 1.90 1.90 9.1% 9.1% 3,200,000 As Is
77 Loan 16 1 640 Virginia Park Street 93.4%                        209,190                   86,420                          122,770 5,250 0                                  117,520 1.32 1.26 8.6% 8.2% 2,240,000 As Is

 

A-1-24

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Appraisal Date  Cut-off Date LTV Ratio (%)  LTV Ratio at Maturity / ARD (%)  Leased Occupancy (%)  Occupancy Date  Single Tenant (Y/N)  Largest Tenant  Largest Tenant SF  Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant
             5,7  5,7  3,4      4,21,22,23        4,21,22,23
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI Various 47.8% 47.8% 93.1% 11/17/2021            
1.01 Property   1 Crestwood Boulevard 11/24/2021     82.7% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.02 Property   1 Hallmark Drive 11/17/2021     95.5% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.03 Property   1 Gray Road 11/5/2021     93.2% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.04 Property   1 Marconi Avenue 11/17/2021     97.4% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.05 Property   1 Ocean Gateway 11/15/2021     93.0% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.06 Property   1 Amity Road 11/5/2021     95.0% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.07 Property   1 Gladstell Road 11/4/2021     89.4% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.08 Property   1 US Route One 11/5/2021     93.9% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.09 Property   1 Farm to Market 1093 11/17/2021     95.2% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.10 Property   1 Meade Avenue 11/10/2021     91.6% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.11 Property   1 Camp Horne 11/12/2021     97.2% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.12 Property   1 Hazel Avenue 11/17/2021     92.3% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.13 Property   1 Hoover Court 11/9/2021     92.2% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.14 Property   1 Highway 6 North 11/17/2021     95.4% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.15 Property   1 Farm to Market 725 11/4/2021     96.1% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.16 Property   1 Hidden Hill Road 11/19/2021     94.6% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.17 Property   1 Arndt Road 11/12/2021     93.7% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.18 Property   1 East Rosedale Street 11/17/2021     98.6% 11/17/2021 NAP NAP NAP NAP NAP NAP
1.19 Property   1 Grisham Drive 11/17/2021     96.8% 11/17/2021 NAP NAP NAP NAP NAP NAP
2 Loan 4, 5, 16, 19 1 360 Rosemary 12/1/2023 26.6% 26.6% 95.9% 12/1/2021 No New Day 56,048 17.9% 12/31/2032 Goldman Sachs
3 Loan 6, 12 , 19 9 HTI MOB Portfolio Various 55.5% 55.5% 96.5% Various            
3.01 Property   1 Madison Medical Plaza 8/30/2021     93.8% 10/19/2021 No DuPage Medical Group RE 15,047 21.5% 12/31/2022 Surgery Center of Joliet
3.02 Property   1 Dyer Building 9/8/2021     100.0% 11/15/2021 Yes  Franciscan Medical Specialists 26,540 100.0% 9/30/2027 NAP
3.03 Property   1 Texas Children’s Hospital 8/26/2021     90.4% 10/19/2021 No  Texas Children’s Pediatrics 9,000 37.4% 11/30/2022  Diagnostic Radiology
3.04 Property   1 Aurora Health Center 9/2/2021     94.4% 10/19/2021 No  Lakeshore Medical Clinic 14,586 57.3% 12/31/2026  Wisconsin Surgery Center LLC
3.05 Property   1 Fort Wayne Engle Road 9/1/2021     100.0% 11/15/2021 Yes Ophthalmology Consultants of Fort Wayne 20,800 100.0% 12/31/2030 NAP
3.06 Property   1 Hefner Pointe 8/30/2021     100.0% 10/19/2021 No Integris Medical Group 11,991 45.0% 3/31/2026 Medic Pharmacy
3.07 Property   1 Circleville MOB 9/7/2021     100.0% 10/19/2021 No  OhioHealth 10,464 52.6% 1/31/2025  Adena Health System
3.08 Property   1 Illinois CancerCenter 9/2/2021     100.0% 11/15/2021 Yes  ICC 9,211 100.0% 8/31/2024 NAP
3.09 Property   1 Fort Wayne Dupont 9/1/2021     100.0% 11/15/2021 Yes Ophthalmology Consultants of Fort Wayne 10,200 100.0% 12/31/2030 NAP
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV 11/8/2021 31.0% 31.0% 100.0% 12/1/2021 Yes Oath Holdings Inc. 657,934 100.0% 4/30/2037 NAP
5 Loan 1, 6, 12, 13 34 AMF Portfolio Various 61.3% 56.9% 94.7% 9/3/2021            
5.01 Property   1 Cambridge Commons 9/30/2021     94.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.02 Property   1 Indian Lake I 9/30/2021     90.5% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.03 Property   1 Stewart Way 1 9/23/2021     90.5% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.04 Property   1 Cedargate Lancaster 9/29/2021     94.3% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.05 Property   1 Amesbury 9/29/2021     93.3% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.06 Property   1 Red Deer 9/25/2021     95.4% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.07 Property   1 Olivewood 9/30/2021     95.3% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.08 Property   1 Cherry Glen 9/30/2021     94.9% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.09 Property   1 Plumwood 9/27/2021     91.6% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.10 Property   1 Camelia Court 9/27/2021     95.5% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.11 Property   1 Cedargate 9/25/2021     94.6% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.12 Property   1 Millburn Court 9/27/2021     100.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.13 Property   1 Rosewood Apartments 9/28/2021     98.9% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.14 Property   1 Winthrop Court 9/27/2021     96.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.15 Property   1 Annhurst 9/30/2021     98.8% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.16 Property   1 Ashford Hills 9/25/2021     96.1% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.17 Property   1 Harbinwood 9/30/2021     97.2% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.18 Property   1 Willow Run - New Albany 10/1/2021     95.3% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.19 Property   1 Parkville 9/27/2021     96.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.20 Property   1 Applegate 9/30/2021     93.1% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.21 Property   1 Stonehenge 9/28/2021     95.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.22 Property   1 Meadowland 9/30/2021     96.7% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.23 Property   1 Amberwood - Massillion 9/28/2021     95.2% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.24 Property   1 Timberwood 9/30/2021     98.3% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.25 Property   1 Sherbrook 9/28/2021     93.3% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.26 Property   1 Stonehenge Apartments 9/30/2021     96.7% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.27 Property   1 Oakley Woods 9/30/2021     90.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.28 Property   1 Carriage Hill 9/30/2021     90.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.29 Property   1 Barrington 9/30/2021     100.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.30 Property   1 Andover Court 9/26/2021     96.1% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.31 Property   1 Greenglen II 9/28/2021     98.3% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.32 Property   1 Sandalwood 9/28/2021     96.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.33 Property   1 Spicewood 9/30/2021     98.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
5.34 Property   1 Meadowood - Mansfield 9/28/2021     96.0% 9/3/2021 NAP NAP NAP NAP NAP NAP
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 10/1/2021 42.5% 42.5% 96.3% 11/1/2021 No Kirkland & Ellis 616,139 36.8% 2/28/2039 Citibank
7 Loan 16, 19, 23, 24 1 Hudson Commons 11/23/2021 29.6% 29.6% 72.7% 12/17/2021 No Peloton 335,823 48.1% 12/31/2035 Lyft
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio Various 59.4% 59.4% 88.7% Various            
8.01 Property   1 First National Building 8/30/2021     94.9% 11/10/2021 No Amrock, Inc 424,486 53.1% 1/31/2032 Honigman Miller Schwartz and Cohn LLP
8.02 Property   1 The Qube 8/30/2021     90.6% 11/10/2021 No Quicken Loans Inc. 407,050 77.9% 7/31/2028 JPMorgan Chase, National Association
8.03 Property   1 Chrysler House 8/30/2021     79.9% 11/10/2021 No Quicken Loans Inc. 183,664 53.5% 8/31/2023 Rocket Homes Real Estate LLC
8.04 Property   1 1001 Woodward 8/30/2021     88.9% 11/10/2021 No Quicken Loans Inc. 122,475 38.4% 4/30/2024 1001 Woodward Avenue Tenant LLC (WeWork)
8.05 Property   1 One Woodward 8/30/2021     92.9% 11/10/2021 No Quicken Loans Inc. 171,622 46.4% 3/31/2032 Kitch Drutchas Wagner Valitutti & Sherbrook, P.C.
8.06 Property   1 The Z Garage 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-25

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Appraisal Date  Cut-off Date LTV Ratio (%)  LTV Ratio at Maturity / ARD (%)  Leased Occupancy (%)  Occupancy Date  Single Tenant (Y/N)  Largest Tenant  Largest Tenant SF  Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant
             5,7  5,7  3,4      4,21,22,23        4,21,22,23
8.08 Property   1 1505 & 1515 Woodward 8/30/2021     100.0% 11/10/2021 No LinkedIn Corporation 74,497 52.6% 7/31/2026 H & M Hennes & Mauritz L.P.
8.09 Property   1 1001 Brush Street 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 8/30/2021     75.0% 9/3/2021 No Coyote Logistics 58,192 100.0% 10/31/2030 NAP
8.11 Property   1 419 Fort Street Garage 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 8/30/2021     61.9% 9/3/2021 No Besa Partners LLC 5,693 100.0% 1/31/2026 NAP
8.13 Property   1 1401 First Street 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 8/30/2021     95.2% 11/10/2021 No Detroit Labs, LLC 17,284 54.5% 1/31/2026 Detroit Venture Partners
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV Various 46.9% 46.9% 95.2% 11/17/2021            
9.01 Property   1 West Indian School Road 11/10/2021     94.1% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.02 Property   1 Boalch Avenue Northwest 11/10/2021     96.1% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.03 Property   1 Lemay Ferry Road 11/8/2021     96.6% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.04 Property   1 East Southern Avenue 11/10/2021     96.3% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.05 Property   1 Anderson Road 11/10/2021     96.7% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.06 Property   1 Stoney Island Avenue 11/17/2021     90.4% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.07 Property   1 Duren Avenue 11/5/2021     99.2% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.08 Property   1 North Nova Road 11/9/2021     93.8% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.09 Property   1 Airport Road 11/8/2021     93.8% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.10 Property   1 South Pennington 11/10/2021     93.1% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.11 Property   1 Southwest 14th Court 11/5/2021     98.6% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.12 Property   1 Southeast Jennings Road 11/9/2021     99.0% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.13 Property   1 49th Street South and 8th Avenue South 11/9/2021     94.4% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.14 Property   1 South Broadway 11/17/2021     97.7% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.15 Property   1 30th Avenue North 11/9/2021     94.5% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.16 Property   1 Main Street 11/5/2021     94.0% 11/17/2021 NAP NAP NAP NAP NAP NAP
9.17 Property   1 Warwick Boulevard 11/8/2021     89.4% 11/17/2021 NAP NAP NAP NAP NAP NAP
10 Loan 19, 27, 30 1 111 River Street 11/15/2021 31.8% 31.8% 82.6% 1/1/2022 No John Wiley & Sons Inc. 293,633 52.6% 3/31/2033 Sumitomo Mitsui Trust Bank
11 Loan 24, 28 1 2 Riverfront Plaza 11/12/2021 60.4% 60.4% 100.0% 12/8/2021 Yes Panasonic Corporation of North America 337,543 100.0% 4/30/2031 NAP
12 Loan 6 5 Northwest Capital Portfolio 12/9/2021 64.1% 64.1% 98.1% 1/16/2022            
12.01 Property   1 Center Plaza 12/9/2021     96.8% 1/16/2022 No Armani Night Club 11,000 14.1% 11/30/2023 Red Lobster
12.02 Property   1 Village by the Creek 12/9/2021     100.0% 1/16/2022 No MultiCare 4,896 18.4% 10/2/2026 Ariang Korean BBQ
12.03 Property   1 Riverway Plaza 12/9/2021     100.0% 1/16/2022 No Wilco Farmers 40,840 50.5% 9/30/2027 Rite Aid
12.04 Property   1 Pike Street Building 12/9/2021     100.0% 1/16/2022 No Coldwell Banker 5,829 49.8% 9/30/2031 Jansen
12.05 Property   1 Monroe Retail Center 12/9/2021     89.4% 1/16/2022 No Mi Tierra Inc. 4,500 31.7% 7/31/2025 Benjarong Thai
13 Loan 7 1 Victoria Village Apartments 10/19/2021 59.9% 48.0% 94.3% 10/14/2021 NAP NAP NAP NAP NAP NAP
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 11/30/2021 58.7% 58.7% 100.0% 12/3/2021 No Oregon Freeze Dry 152,064 31.0% 12/31/2023 Georgia Pacific
15 Loan 2, 6 2 NYC MFRT Portfolio Various 51.5% 51.5% 96.8% 11/11/2021            
15.01 Property   1 45 John Street 12/10/2021     99.3% 11/11/2021 No Rezdora USA LLC 1,600 2.0% 8/31/2034 Suited Curation LLC
15.02 Property   1 2027-2127 Emmons Avenue 11/23/2021     93.3% 11/11/2021 No Macy’s Backstage 31,282 54.4% 4/30/2025 Skywise Lounge
16 Loan   1 Western Retail Center 11/22/2021 60.0% 51.2% 98.4% 11/29/2021 No SD Furniture Mart 118,488 30.6% 12/31/2031 Best Buy
17 Loan 16, 19 1 Candlewood Suites Orlando 10/5/2021 61.6% 52.1% 69.1% 12/31/2021 NAP NAP NAP NAP NAP NAP
18 Loan 5, 6, 16 9 VanWest Storage Portfolio 12/10/2021 53.5% 53.5% 87.9% 12/21/2021            
18.01 Property   1 ClearHome Self Storage - Sycamore 12/2/2021     91.1% 12/21/2021 NAP NAP NAP NAP NAP NAP
18.02 Property   1 ClearHome Self Storage - Blue Island 12/5/2021     92.4% 12/21/2021 NAP NAP NAP NAP NAP NAP
18.03 Property   1 ClearHome Storage - Walkertown 11/22/2021     96.6% 12/21/2021 NAP NAP NAP NAP NAP NAP
18.04 Property   1 ClearHome Self Storage - Chaney 12/2/2021     75.2% 12/21/2021 NAP NAP NAP NAP NAP NAP
18.05 Property   1 ClearHome Self Storage 11/22/2021     98.2% 12/21/2021 NAP NAP NAP NAP NAP NAP
18.06 Property   1 American Mini Storage 12/2/2021     86.5% 12/21/2021 NAP NAP NAP NAP NAP NAP
18.07 Property   1 Marsh Harbor Self Storage 12/2/2021     76.9% 12/21/2021 NAP NAP NAP NAP NAP NAP
18.08 Property   1 ClearHome Self Storage - Florosa 12/2/2021     76.6% 12/21/2021 NAP NAP NAP NAP NAP NAP
18.09 Property   1 Crews Storage 12/2/2021     92.4% 12/21/2021 NAP NAP NAP NAP NAP NAP
19 Loan   1 BJ’s Wholesale Club - Kendall 11/18/2021 57.2% 57.2% 100.0% 12/29/2021 Yes BJ’s Wholesale Club, Inc. 113,000 100.0% 1/31/2027 NAP
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio 8/1/2019 63.8% 46.7% 54.5% 12/31/2021            
20.01 Property   1 Travelodge - 2307 Wyoming Avenue 8/1/2019     28.4% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.02 Property   1 Travelodge - 2111 Camino Del Llano 8/1/2019     88.5% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way 8/1/2019     52.0% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive 8/1/2019     59.5% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive 8/1/2019     41.1% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60 8/1/2019     51.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.07 Property   1 Travelodge - 1127 Pony Express Highway 8/1/2019     42.6% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street 8/1/2019     86.6% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.09 Property   1 Travelodge - 2680 Airport Road 8/1/2019     64.4% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.10 Property   1 Super 8 - 720 Royal Parkway 8/1/2019     50.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street 8/1/2019     56.3% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway 8/1/2019     47.3% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road 8/1/2019     64.7% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.14 Property   1 Super 8 - 2545 Cornhusker Highway 8/1/2019     40.4% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.15 Property   1 Travelodge - 1110 Southeast 4th Street 8/1/2019     68.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court 8/1/2019     46.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.17 Property   1 Travelodge - 800 West Laramie Street 8/1/2019     64.3% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.18 Property   1 Travelodge - 22 North Frontage Road 8/1/2019     59.4% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.19 Property   1 Travelodge - 123 Westvaco Road 8/1/2019     70.8% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue 8/1/2019     58.2% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.21 Property   1 Travelodge - 1710 Jefferson Street 8/1/2019     25.4% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.22 Property   1 Travelodge - 1625 Stillwater Avenue 8/1/2019     71.1% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.23 Property   1 Travelodge - 8233 Airline Highway 8/1/2019     63.3% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.24 Property   1 Baymont Inn & Suites - 6390 US-93 8/1/2019     63.5% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.25 Property   1 Travelodge - 707 East Webster Street 8/1/2019     36.2% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.26 Property   1 Travelodge - 777 West Hwy 21 8/1/2019     53.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.27 Property   1 Travelodge - 3522 North Highway 59 8/1/2019     29.3% 12/31/2021 NAP NAP NAP NAP NAP NAP

 

A-1-26

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Appraisal Date  Cut-off Date LTV Ratio (%)  LTV Ratio at Maturity / ARD (%)  Leased Occupancy (%)  Occupancy Date  Single Tenant (Y/N)  Largest Tenant  Largest Tenant SF  Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant
             5,7  5,7  3,4      4,21,22,23        4,21,22,23
20.28 Property   1 Travelodge - 108 6th Avenue 8/1/2019     59.8% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.29 Property   1 Travelodge - 2200 East South Avenue 8/1/2019     68.1% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.30 Property   1 Travelodge - 128 South Willow Road 8/1/2019     61.4% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.31 Property   1 Travelodge - 1005 Highway 285 8/1/2019     75.1% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.32 Property   1 Days Inn - 3431 14th Avenue South 8/1/2019     71.1% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.33 Property   1 Travelodge - 2505 US 69 8/1/2019     55.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road 8/1/2019     57.4% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.35 Property   1 Travelodge - 1706 North Park Drive 8/1/2019     78.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street 8/1/2019     53.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.37 Property   1 Travelodge - 1177 East 16th Street 8/1/2019     27.6% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road 8/1/2019     50.8% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.39 Property   1 Travelodge - 2407 East Holland Avenue 8/1/2019     61.7% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.40 Property   1 Travelodge - 620 Souder Road 8/1/2019     42.2% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast 8/1/2019     61.7% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.42 Property   1 Travelodge - 109 East Commerce Street 8/1/2019     26.9% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue 8/1/2019     74.5% 12/31/2021 NAP NAP NAP NAP NAP NAP
20.44 Property   1 Travelodge - 98 Moffat Avenue 8/1/2019     35.5% 12/31/2021 NAP NAP NAP NAP NAP NAP
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point 12/16/2021 60.0% 60.0% 100.0% 1/19/2022 Yes Mills Fleet Farm 170,642 100.0% 10/31/2041 NAP
22 Loan 1, 19 1 Meadowood Mall 10/11/2021 35.1% 30.7% 90.0% 10/13/2021 No Macy’s 98,721 21.6% 3/31/2030 Dick’s Sporting Goods
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio 1/1/2022 61.8% 61.8% 100.0% 10/12/2021            
23.01 Property   1 318 Bedford Avenue 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.02 Property   1 130 South 2nd Street 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.03 Property   1 740 Driggs Avenue 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.04 Property   1 182 Meserole Street 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.05 Property   1 178 Meserole Street 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.06 Property   1 180 Meserole Street 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.07 Property   1 342 Rodney Street 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.08 Property   1 68 Carroll Street 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.09 Property   1 144 Huntington Street 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
23.10 Property   1 440 Lorimer Street 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP
24 Loan 12 1 Warrington Plaza 11/17/2021 63.7% 52.6% 100.0% 11/23/2021 No Avalon Carpet & Tile 35,000 40.0% 8/31/2035 Rite Aid
25 Loan 13 1 Midway Market Square 11/18/2021 58.8% 36.2% 100.0% 1/1/2022 No Giant Eagle 95,440 42.5% 8/31/2028 Gabriel Brothers, Inc.
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead 11/16/2021 67.7% 67.7% 97.4% 12/22/2021 No RGN - Peoria I 11,368 13.3% 12/31/2023 Banner Health Network
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver 9/18/2021 55.1% 55.1% 100.0% 11/19/2021 Yes Fleet Farm 272,196 100.0% 10/31/2041 NAP
28 Loan 19 1 Riverside Commons 9/20/2021 52.1% 52.1% 89.5% 9/1/2021 No Kohl’s 86,584 52.7% 1/31/2026 Petco
29 Loan 17, 19 1 Thompson Court 4/8/2021 57.4% 57.4% 98.5% 11/25/2021 NAP NAP NAP NAP NAP NAP
30 Loan 16, 19 1 Home2 Suites Temple 12/1/2021 62.7% 50.0% 90.6% 12/31/2021 NAP NAP NAP NAP NAP NAP
31 Loan   1 Alto Serramonte Shopping Center 9/14/2021 47.9% 47.9% 97.0% 11/18/2021 No Big 5 Sporting Goods 9,625 28.2% 1/31/2026 Mattress Firm
32 Loan 19, 28 1 Feather River Shopping Center 12/8/2021 60.5% 60.5% 100.0% 9/20/2021 No Smart & Final 29,580 32.7% 8/31/2033 Fit Republic
33 Loan 10 1 40-91 Fox Hill Drive Apartments 9/10/2021 64.1% 64.1% 100.0% 10/29/2021 NAP NAP NAP NAP NAP NAP
34 Loan 19 1 611-617 W 148th Street 11/12/2021 64.0% 64.0% 98.1% 12/1/2021 NAP NAP NAP NAP NAP NAP
35 Loan 16, 19 1 Towneplace Suites El Paso 12/16/2021 59.9% 48.1% 95.1% 11/30/2021 NAP NAP NAP NAP NAP NAP
36 Loan 7 1 Centennial Plaza 10/4/2021 66.1% 61.8% 87.0% 10/31/2021 No Anytime Fitness 6,500 16.9% 2/29/2028 Fork & Spoon
37 Loan 7 1 Jefferson County Plaza 10/1/2021 66.1% 61.8% 100.0% 12/1/2021 No Xist Fitness 21,767 51.7% 7/31/2026 Dance Productions Unlimited Inc.
38 Loan 5 1 Arc on Armour 5/1/2022 65.6% 65.6% 96.8% 10/14/2021 NAP NAP NAP NAP NAP NAP
39 Loan 4, 19, 28 1 The Shops at Trinity Park 12/6/2021 59.6% 59.6% 100.0% 10/8/2021 No SFM, LLC 29,896 67.3% 6/30/2033 Hollywood Feed, LLC
40 Loan 16 1 SAPA Transmission 12/13/2021 61.1% 56.7% 100.0% 1/13/2022 Yes SAPA Transmission 110,833 100.0% 1/12/2037 NAP
41 Loan   1 CubeSmart Self Storage - Lacey 9/22/2021 56.6% 56.6% 82.8% 10/31/2021 NAP NAP NAP NAP NAP NAP
42 Loan 2 1 Main Street 8/20/2021 62.9% 62.9% 94.5% 11/1/2021 No Partners Community Physicians 10,600 33.3% 6/30/2028 Little Sprouts
43 Loan 16 1 Corrington Industrial 11/10/2021 64.6% 58.2% 93.7% 11/1/2021 No Goodyear Tire & Rubber 40,028 25.9% 6/30/2031 Terrapin
44 Loan 4 1 West Allen Plaza 11/20/2021 64.8% 51.3% 100.0% 1/5/2022 No O’Reilly Auto 8,400 32.5% 9/30/2026 Affordable Dentures & Implants
45 Loan 6 2 Schlegel Portfolio 8/13/2021 68.6% 62.4% 95.3% 8/12/2021            
45.01 Property   1 Ringwood 8/13/2021     99.6% 8/12/2021 NAP NAP NAP NAP NAP NAP
45.02 Property   1 Minooka 8/13/2021     90.1% 8/12/2021 NAP NAP NAP NAP NAP NAP
46 Loan 2, 4 1 Triskett Road Self Storage 11/9/2021 60.9% 60.9% 99.1% 1/1/2022 NAP NAP NAP NAP NAP NAP
47 Loan 16 1 1214 West Carmen 11/23/2021 64.4% 64.4% 100.0% 12/7/2021 NAP NAP NAP NAP NAP NAP
48 Loan 16 1 Planet Self Storage 10/9/2021 57.1% 57.1% 89.2% 11/11/2021 NAP NAP NAP NAP NAP NAP
49 Loan   1 Plantation Canal 10/29/2021 53.2% 53.2% 96.1% 10/8/2021 No Plantation Car Care 10,320 13.7% MTM Sunrise Collision Corp.
50 Loan   1 Flynn Avenue Self Storage 12/23/2021 63.7% 63.7% 99.9% 11/22/2021 NAP NAP NAP NAP NAP NAP
51 Loan 6 3 Schleider Apartment Portfolio Various 62.6% 62.6% 100.0% 12/28/2021            
51.01 Property   1 37 Driggs Avenue 9/9/2021     100.0% 12/28/2021 NAP NAP NAP NAP NAP NAP
51.02 Property   1 2822 South Redondo 9/13/2021     100.0% 12/28/2021 NAP NAP NAP NAP NAP NAP
51.03 Property   1 5916 Howe Street 9/14/2021     100.0% 12/28/2021 NAP NAP NAP NAP NAP NAP
52 Loan 16 1 NSC Traverse Silver Lake Storage 11/16/2021 52.2% 52.2% 95.8% 10/31/2021 NAP NAP NAP NAP NAP NAP
53 Loan 16 1 NSC Grand River Lyon Storage 11/15/2021 59.5% 59.5% 92.3% 10/31/2021 NAP NAP NAP NAP NAP NAP
54 Loan 16 1 Middletown Retail Plaza 10/11/2021 54.7% 49.3% 100.0% 10/1/2021 No The Learning Experience 10,000 46.5% 7/31/2036 Mavis Discount Tire
55 Loan   1 Laguna Beach Mixed Use 12/1/2021 68.5% 68.5% 100.0% 1/7/2022 No Gallery Of Contemporary Master 1,000 14.6% 11/13/2024 Unleased Art, LLC
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue 11/23/2021 63.8% 63.8% 100.0% 12/7/2021 NAP NAP NAP NAP NAP NAP
57 Loan 16 1 Grand Logan Lodge Apartments 8/25/2021 63.1% 63.1% 100.0% 10/7/2021 NAP NAP NAP NAP NAP NAP
58 Loan   1 Inland Boat & Self Storage 11/23/2021 64.8% 56.0% 95.6% 12/7/2021 NAP NAP NAP NAP NAP NAP

 

A-1-27

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Appraisal Date  Cut-off Date LTV Ratio (%)  LTV Ratio at Maturity / ARD (%)  Leased Occupancy (%)  Occupancy Date  Single Tenant (Y/N)  Largest Tenant  Largest Tenant SF  Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant
             5,7  5,7  3,4      4,21,22,23        4,21,22,23
59 Loan 2 1 Richmond Mixed-Use Portfolio 9/8/2021 65.0% 59.7% 100.0% 9/1/2021 No Postbellum 5,554 39.3% 6/30/2022 Blue Dog
60 Loan 2, 16, 23 1 Everett Building 10/1/2021 63.5% 56.4% 91.3% 10/26/2021 No James B. Oswald Company 4,600 16.8% 7/31/2023 Lumis LLC
61 Loan 16, 23, 26, 27 1 Bethany Medical 5/14/2021 63.9% 63.9% 89.5% 6/1/2021 No Vibrant Health 23,987 49.6% 9/30/2030 Swope Health Services
62 Loan   1 880 N Milwaukee Ave Apartments 10/22/2021 59.1% 59.1% 100.0% 10/20/2021 NAP NAP NAP NAP NAP NAP
63 Loan   1 The Wash Apartments 8/26/2021 68.6% 57.9% 95.1% 10/7/2021 NAP NAP NAP NAP NAP NAP
64 Loan 6 2 Broward County Industrial 10/26/2021 54.2% 54.2% 100.0% 7/1/2021            
64.01 Property   1 Fort Lauderdale Small Bay Warehouses 10/26/2021     100.0% 7/1/2021 No RJ Auto Body Repair 5,500 26.8% 6/30/2026 All American Kandy Randy
64.02 Property   1 Deerfield Beach Small Bay Warehouses 10/26/2021     100.0% 7/1/2021 NAP NAP NAP NAP NAP NAP
65 Loan 2 1 111 Main Street 11/24/2021 50.7% 50.7% 100.0% 1/1/2022 No Balboa Lilly’s 2,255 25.7% 8/31/2025 OLIC International
66 Loan 2 1 37-43 8th Avenue 8/11/2021 62.3% 62.3% 100.0% 11/30/2021 No Aux Merveilleux de Fred 1,035 37.8% 6/30/2026 Gelateria Gentile
67 Loan   1 Ganser Way Office 8/9/2021 65.0% 54.6% 88.5% 10/31/2021 No Mental Health Solutions 6,944 24.0% 6/30/2025 Wilson Law Group
68 Loan 12 1 Bloomfield Apartments 12/2/2021 59.9% 42.8% 98.8% 12/6/2021 NAP NAP NAP NAP NAP NAP
69 Loan   1 Upper Westside Apartments 8/31/2021 62.4% 49.6% 100.0% 11/19/2021 NAP NAP NAP NAP NAP NAP
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 7/19/2021 63.8% 63.8% 100.0% 11/17/2021 NAP NAP NAP NAP NAP NAP
71 Loan   1 1429 Bushwick Avenue 11/16/2021 60.0% 60.0% 100.0% 12/15/2021 NAP NAP NAP NAP NAP NAP
72 Loan   1 Marshall Place Apartments 9/28/2021 65.7% 52.6% 100.0% 11/3/2021 NAP NAP NAP NAP NAP NAP
73 Loan   1 Longfield Estates MHC 9/20/2021 65.9% 59.7% 95.1% 10/5/2021 NAP NAP NAP NAP NAP NAP
74 Loan   1 Duskfire Professional Center 9/10/2021 64.3% 53.9% 94.5% 8/31/2021 No Mariposa Therapy Services 6,553 26.7% 4/30/2028 Front Row Tickets, LLC
75 Loan   1 Jacksonville Secure Self Storage 8/10/2021 56.9% 48.3% 99.4% 10/6/2021 NAP NAP NAP NAP NAP NAP
76 Loan 10, 16, 19 1 Diamond Blade 10/21/2021 62.5% 62.5% 100.0% 11/23/2021 Yes Diamond Blade Warehouse 28,052 100.0% 11/22/2041 NAP
77 Loan 16 1 640 Virginia Park Street 11/23/2021 63.6% 55.2% 100.0% 1/7/2022 NAP NAP NAP NAP NAP NAP

 

A-1-28

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date
                 4,21,22,23        4,21,22,23        4,21,22,23      
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI                                
1.01 Property   1 Crestwood Boulevard  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.02 Property   1 Hallmark Drive  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.03 Property   1 Gray Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.04 Property   1 Marconi Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.05 Property   1 Ocean Gateway  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.06 Property   1 Amity Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.07 Property   1 Gladstell Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.08 Property   1 US Route One  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.09 Property   1 Farm to Market 1093  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.10 Property   1 Meade Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.11 Property   1 Camp Horne  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.12 Property   1 Hazel Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.13 Property   1 Hoover Court  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.14 Property   1 Highway 6 North  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.15 Property   1 Farm to Market 725  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.16 Property   1 Hidden Hill Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.17 Property   1 Arndt Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.18 Property   1 East Rosedale Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
1.19 Property   1 Grisham Drive  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
2 Loan 4, 5, 16, 19 1 360 Rosemary             39,757 12.7% 9/30/2032 Comvest 39,119 12.5% 3/31/2033 Elliott Mgmt 26,662 8.5% 9/30/2033 Related Southeast                 17,707 5.7% 7/31/2032
3 Loan 6, 12 , 19 9 HTI MOB Portfolio                                
3.01 Property   1 Madison Medical Plaza             13,757 19.6% 12/31/2025 Provena Neuro 7,840 11.2% 12/31/2026 Presence Primary Care 7,723 11.0% 3/26/2025 Provena OB/Pediatrics                    6,258 8.9% 9/19/2023
3.02 Property   1 Dyer Building  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
3.03 Property   1 Texas Children’s Hospital               4,350 18.1% 12/31/2024  Houston Eye Associates 2,796 11.6% 7/31/2027 Smiles of Northshore 2,250 9.3% 4/30/2028 Tru Med Pharmacy                    1,875 7.8% 9/30/2027
3.04 Property   1 Aurora Health Center               9,444 37.1% 11/30/2026 NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
3.05 Property   1 Fort Wayne Engle Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
3.06 Property   1 Hefner Pointe               3,635 13.6% 7/31/2028 Tim Love, M.D., P.C. 3,274 12.3% 5/31/2028 Brian Prince, D.D.S. 3,166 11.9% 9/30/2027 Lakeside Women’s Center                    2,383 8.9% 6/30/2024
3.07 Property   1 Circleville MOB               9,424 47.4% 11/30/2026 NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
3.08 Property   1 Illinois CancerCenter  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
3.09 Property   1 Fort Wayne Dupont  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5 Loan 1, 6, 12, 13 34 AMF Portfolio                                
5.01 Property   1 Cambridge Commons  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.02 Property   1 Indian Lake I  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.03 Property   1 Stewart Way 1  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.04 Property   1 Cedargate Lancaster  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.05 Property   1 Amesbury  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.06 Property   1 Red Deer  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.07 Property   1 Olivewood  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.08 Property   1 Cherry Glen  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.09 Property   1 Plumwood  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.10 Property   1 Camelia Court  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.11 Property   1 Cedargate  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.12 Property   1 Millburn Court  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.13 Property   1 Rosewood Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.14 Property   1 Winthrop Court  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.15 Property   1 Annhurst  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.16 Property   1 Ashford Hills  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.17 Property   1 Harbinwood  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.18 Property   1 Willow Run - New Albany  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.19 Property   1 Parkville  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.20 Property   1 Applegate  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.21 Property   1 Stonehenge  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.22 Property   1 Meadowland  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.23 Property   1 Amberwood - Massillion  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.24 Property   1 Timberwood  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.25 Property   1 Sherbrook  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.26 Property   1 Stonehenge Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.27 Property   1 Oakley Woods  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.28 Property   1 Carriage Hill  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.29 Property   1 Barrington  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.30 Property   1 Andover Court  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.31 Property   1 Greenglen II  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.32 Property   1 Sandalwood  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.33 Property   1 Spicewood  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
5.34 Property   1 Meadowood - Mansfield  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue          216,256 12.9% 12/31/2022 NYU 195,326 11.7% 10/31/2049 Citadel 144,193 8.6% 8/31/2022 Freshfields               139,243 8.3% 6/30/2026
7 Loan 16, 19, 23, 24 1 Hudson Commons          100,638 14.4% 11/30/2029 Ovid Therapeutics 19,143 2.7% 9/30/2032 True Talent Advisory 17,629 2.5% 12/31/2032 Brevet Capital                 16,178 2.3% 8/31/2030
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio                                
8.01 Property   1 First National Building          150,786 18.8% 11/30/2025 Board of Trustees of Michigan State University 46,598 5.8% 9/30/2031 Bedrock Management Services LLC 39,087 4.9% 1/31/2032 Mediabrands Worldwide, INC                 23,132 2.9% 11/30/2024
8.02 Property   1 The Qube             32,126 6.1% 5/31/2027 Rock Security LLC 17,490 3.3% 6/30/2022 Compass Group USA, Inc. 9,930 1.9% 9/30/2023 JP Morgan Chase Bank NA                    5,544 1.1% 12/31/2026
8.03 Property   1 Chrysler House             29,897 8.7% 8/31/2023 RSM US LLP 11,894 3.5% 5/31/2023 Metro-West Appraisal Co., LLC 7,848 2.3% 1/31/2027 Office of the Chapter 13 Trustee Detroit                    7,591 2.2% 8/31/2024
8.04 Property   1 1001 Woodward             56,352 17.7% 10/31/2033 Southeast Michigan Council of Governments 30,240 9.5% 7/31/2025 GalaxE Solutions, Inc. 27,000 8.5% MTM CVS, LLC                    9,814 3.1% 3/31/2026
8.05 Property   1 One Woodward             56,265 15.2% 5/31/2028 Fifth Third Bank 31,204 8.4% 10/31/2025 Detroit Regional Chamber 27,218 7.4% 6/30/2023 RFS Business Funding LLC                 15,602 4.2% 6/30/2022
8.06 Property   1 The Z Garage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
8.07 Property   1 Two Detroit Garage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP

 

A-1-29

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date
                 4,21,22,23        4,21,22,23        4,21,22,23      
8.08 Property   1 1505 & 1515 Woodward             25,322 17.9% 1/31/2027 International Bancard Corporation 12,082 8.5% 2/28/2023 Mastronardi-USA Distribution Services, INC 6,052 4.3% 8/31/2025 Quikly, Inc.                    6,035 4.3% MTM
8.09 Property   1 1001 Brush Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
8.10 Property   1 The Assembly  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
8.11 Property   1 419 Fort Street Garage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
8.12 Property   1 Vinton  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
8.13 Property   1 1401 First Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
8.14 Property   1 Lane Bryant Building               5,761 18.2% MTM Lisa Spindler Photography, Inc. 4,384 13.8% MTM Twitter, Inc. 2,734 8.6% 1/31/2024 NAP  NAP NAP NAP
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV                                
9.01 Property   1 West Indian School Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.02 Property   1 Boalch Avenue Northwest  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.03 Property   1 Lemay Ferry Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.04 Property   1 East Southern Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.05 Property   1 Anderson Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.06 Property   1 Stoney Island Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.07 Property   1 Duren Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.08 Property   1 North Nova Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.09 Property   1 Airport Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.10 Property   1 South Pennington  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.11 Property   1 Southwest 14th Court  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.12 Property   1 Southeast Jennings Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.13 Property   1 49th Street South and 8th Avenue South  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.14 Property   1 South Broadway  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.15 Property   1 30th Avenue North  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.16 Property   1 Main Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
9.17 Property   1 Warwick Boulevard  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
10 Loan 19, 27, 30 1 111 River Street             38,134 6.8% 1/31/2024 Crunch Holdings LLC 21,196 3.8% 8/31/2029 Burgiss Group LLC The 19,018 3.4% 11/30/2026 Educationdynamics LLC                 18,063 3.2% 8/31/2029
11 Loan 24, 28 1 2 Riverfront Plaza  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
12 Loan 6 5 Northwest Capital Portfolio                                
12.01 Property   1 Center Plaza               6,084 7.8% 1/31/2038 Azteca 5,942 7.6% 9/30/2030 Hot Pot World Rotary 3,706 4.8% 7/31/2029 Sound Credit Union                    3,697 4.8% 7/7/2029
12.02 Property   1 Village by the Creek               4,765 17.9% 2/29/2028 Lorinda 2,595 9.7% 10/31/2022 Union Bank 2,400 9.0% 11/1/2025 Elliot Bay Pizza                    2,400 9.0% 9/30/2023
12.03 Property   1 Riverway Plaza             17,640 21.8% 5/31/2023 Dollar Tree 8,314 10.3% 1/31/2024 Department of Licensing 3,950 4.9% 1/31/2022 Beauty Systems                    2,344 2.9% 2/28/2025
12.04 Property   1 Pike Street Building               2,651 22.6% 9/14/2024 Juice Club 1,743 14.9% 9/30/2026 Puget Sound Retail 1,482 12.7% 12/31/2029 NAP  NAP NAP NAP
12.05 Property   1 Monroe Retail Center               3,020 21.3% 7/31/2024 Infinity Nails 1,250 8.8% 8/31/2024 Bray Realty 1,216 8.6% 1/31/2023 The Hair Depot                    1,082 7.6% 11/14/2026
13 Loan 7 1 Victoria Village Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park             75,000 15.3% 10/31/2024 Barenbrug 50,000 10.2% 12/31/2023 HP, Inc 48,800 9.9% 11/30/2022 Iron Mountain                 36,648 7.5% 2/28/2027
15 Loan 2, 6 2 NYC MFRT Portfolio                                
15.01 Property   1 45 John Street                  900 1.1% 5/15/2033 New Cingular Wireless PCS LLC 200 0.3% 10/2/2022 NAP NAP NAP NAP NAP  NAP NAP NAP
15.02 Property   1 2027-2127 Emmons Avenue               5,923 10.3% 12/31/2031 Seaport Buffet 5,340 9.3% 8/31/2023 Cats Café 4,000 7.0% 5/31/2028 ODA House Brooklyn                    2,550 4.4% 6/30/2026
16 Loan   1 Western Retail Center             48,035 12.4% 3/31/2027 Westmall 7 Theaters 29,087 7.5% 12/31/2024 Carpet One 18,414 4.8% 12/31/2031 Spaders                 16,684 4.3% 8/31/2022
17 Loan 16, 19 1 Candlewood Suites Orlando  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18 Loan 5, 6, 16 9 VanWest Storage Portfolio                                
18.01 Property   1 ClearHome Self Storage - Sycamore  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18.02 Property   1 ClearHome Self Storage - Blue Island  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18.03 Property   1 ClearHome Storage - Walkertown  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18.04 Property   1 ClearHome Self Storage - Chaney  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18.05 Property   1 ClearHome Self Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18.06 Property   1 American Mini Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18.07 Property   1 Marsh Harbor Self Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18.08 Property   1 ClearHome Self Storage - Florosa  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
18.09 Property   1 Crews Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
19 Loan   1 BJ’s Wholesale Club - Kendall  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio                                
20.01 Property   1 Travelodge - 2307 Wyoming Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.02 Property   1 Travelodge - 2111 Camino Del Llano  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.07 Property   1 Travelodge - 1127 Pony Express Highway  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.09 Property   1 Travelodge - 2680 Airport Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.10 Property   1 Super 8 - 720 Royal Parkway  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.14 Property   1 Super 8 - 2545 Cornhusker Highway  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.15 Property   1 Travelodge - 1110 Southeast 4th Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.17 Property   1 Travelodge - 800 West Laramie Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.18 Property   1 Travelodge - 22 North Frontage Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.19 Property   1 Travelodge - 123 Westvaco Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.21 Property   1 Travelodge - 1710 Jefferson Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.22 Property   1 Travelodge - 1625 Stillwater Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.23 Property   1 Travelodge - 8233 Airline Highway  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.24 Property   1 Baymont Inn & Suites - 6390 US-93  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.25 Property   1 Travelodge - 707 East Webster Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.26 Property   1 Travelodge - 777 West Hwy 21  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.27 Property   1 Travelodge - 3522 North Highway 59  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP

 

A-1-30

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date
                 4,21,22,23        4,21,22,23        4,21,22,23      
20.28 Property   1 Travelodge - 108 6th Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.29 Property   1 Travelodge - 2200 East South Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.30 Property   1 Travelodge - 128 South Willow Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.31 Property   1 Travelodge - 1005 Highway 285  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.32 Property   1 Days Inn - 3431 14th Avenue South  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.33 Property   1 Travelodge - 2505 US 69  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.35 Property   1 Travelodge - 1706 North Park Drive  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.37 Property   1 Travelodge - 1177 East 16th Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.39 Property   1 Travelodge - 2407 East Holland Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.40 Property   1 Travelodge - 620 Souder Road  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.42 Property   1 Travelodge - 109 East Commerce Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
20.44 Property   1 Travelodge - 98 Moffat Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
22 Loan 1, 19 1 Meadowood Mall             50,133 11.0% 1/31/2027 Crunch Fitness 25,183 5.5% 8/31/2029 H&M 22,100 4.8% 1/31/2024 Forever 21                 20,022 4.4% 1/31/2023
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio                                
23.01 Property   1 318 Bedford Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.02 Property   1 130 South 2nd Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.03 Property   1 740 Driggs Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.04 Property   1 182 Meserole Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.05 Property   1 178 Meserole Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.06 Property   1 180 Meserole Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.07 Property   1 342 Rodney Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.08 Property   1 68 Carroll Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.09 Property   1 144 Huntington Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
23.10 Property   1 440 Lorimer Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
24 Loan 12 1 Warrington Plaza               8,640 9.9% 3/31/2032 Vamanos Childcare Svc. 7,695 8.8% 5/31/2029 Huntington Valley Bank 4,577 5.2% 5/31/2025 Warrington Pizza Restaurant                    4,500 5.1% 3/31/2031
25 Loan 13 1 Midway Market Square             48,265 21.5% 9/30/2031 Jo-Ann Fabrics & Crafts 25,594 11.4% 1/31/2025 Altitude Trampoline Park 25,031 11.1% 2/28/2031 Pet Supplies Plus                    9,000 4.0% 6/30/2028
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead             10,734 12.6% 8/31/2023 Morgan Stanley Smith Barney 10,697 12.5% 10/31/2023 Wells Fargo Advisors LLC 5,984 7.0% 7/31/2024 HomeStreet Bank                    5,946 7.0% 6/30/2022
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
28 Loan 19 1 Riverside Commons             14,000 8.5% 9/30/2024 Shoe Carnival 10,000 6.1% 1/31/2023 Dollar Tree 8,000 4.9% 7/31/2022 OSU Medical Clinic                    5,730 3.5% 4/30/2029
29 Loan 17, 19 1 Thompson Court  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
30 Loan 16, 19 1 Home2 Suites Temple  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
31 Loan   1 Alto Serramonte Shopping Center               4,095 12.0% 9/30/2022 Better Homes and Gardens 3,263 9.6% 8/30/2024 JP Morgan Chase 3,168 9.3% 12/31/2026 Boston Market                    3,168 9.3% 4/30/2029
32 Loan 19, 28 1 Feather River Shopping Center             28,000 30.9% 8/31/2033 Ross Dress For Less 18,000 19.9% 1/31/2030 Harbor Freight 15,000 16.6% 11/30/2028 NAP  NAP NAP NAP
33 Loan 10 1 40-91 Fox Hill Drive Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
34 Loan 19 1 611-617 W 148th Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
35 Loan 16, 19 1 Towneplace Suites El Paso  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
36 Loan 7 1 Centennial Plaza               4,680 12.2% 5/31/2028 ATI Physical Therapy 3,000 7.8% 6/30/2027 Kitaro Japanese Steakhouse 3,000 7.8% 1/31/2028 Tooth Sense                    3,000 7.8% 12/31/2030
37 Loan 7 1 Jefferson County Plaza               7,600 18.1% 9/30/2026 Meramec Dermatology 5,524 13.1% 11/30/2024 La Pachanga Bar & Grill 4,000 9.5% 7/31/2023 CQ Nails                    1,600 3.8% 2/28/2024
38 Loan 5 1 Arc on Armour  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
39 Loan 4, 19, 28 1 The Shops at Trinity Park               3,050 6.9% 6/30/2023 C. Dan Joyner Company, Inc. (Berkshire Hathaway) 3,000 6.8% 9/30/2029 Pacific Dental Services LLC 3,000 6.8% 6/22/2032 In The Moment (Kairos Greek Kitchen)                    2,400 5.4% 10/31/2028
40 Loan 16 1 SAPA Transmission  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
41 Loan   1 CubeSmart Self Storage - Lacey  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
42 Loan 2 1 Main Street             10,600 33.3% 7/30/2028 Partners Urgent Care 4,554 14.3% 12/31/2026 7-Eleven 2,798 8.8% 12/31/2026 Miracle Ear                    1,540 4.8% 11/30/2026
43 Loan 16 1 Corrington Industrial             24,965 16.1% 1/31/2031 MHC Trucking 18,208 11.8% 6/30/2023 CSC Service Works, Inc. 15,340 9.9% 5/31/2027 CM Fabricating                 13,733 8.9% 2/28/2023
44 Loan 4 1 West Allen Plaza               4,562 17.7% 3/30/2027 T-Mobile / Sprint 3,010 11.6% 10/31/2026 Mod Pizza 2,800 10.8% 12/31/2025 Chipotle                    2,725 10.5% 8/31/2026
45 Loan 6 2 Schlegel Portfolio                                
45.01 Property   1 Ringwood  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
45.02 Property   1 Minooka  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
46 Loan 2, 4 1 Triskett Road Self Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
47 Loan 16 1 1214 West Carmen  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
48 Loan 16 1 Planet Self Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
49 Loan   1 Plantation Canal               5,760 7.6% MTM Tradewinds Logistics & Transportation 4,500 6.0% MTM Leroy Williams Sorrell 3,000 4.0% MTM UZ Quality Millwork, Inc.                    3,000 4.0% MTM
50 Loan   1 Flynn Avenue Self Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
51 Loan 6 3 Schleider Apartment Portfolio                                
51.01 Property   1 37 Driggs Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
51.02 Property   1 2822 South Redondo  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
51.03 Property   1 5916 Howe Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
52 Loan 16 1 NSC Traverse Silver Lake Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
53 Loan 16 1 NSC Grand River Lyon Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
54 Loan 16 1 Middletown Retail Plaza               6,055 28.2% 2/29/2036 Dunkin Donuts 1,850 8.6% 2/28/2031 Lascara 1,800 8.4% 4/30/2036 Sissy’s nail and spa                    1,800 8.4% 4/30/2036
55 Loan   1 Laguna Beach Mixed Use               1,000 14.6% 12/31/2022 Soul Focus 1,000 14.6% 1/31/2023 NAP NAP NAP NAP NAP  NAP NAP NAP
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
57 Loan 16 1 Grand Logan Lodge Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
58 Loan   1 Inland Boat & Self Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP

 

A-1-31

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date
                 4,21,22,23        4,21,22,23        4,21,22,23      
59 Loan 2 1 Richmond Mixed-Use Portfolio               4,044 28.6% 6/30/2022 Little Mexico 3,221 22.8% 3/30/2023 Maiden 1,320 9.3% 6/30/2024 NAP  NAP NAP NAP
60 Loan 2, 16, 23 1 Everett Building               2,616 9.6% MTM Imperial Biotech Solutions 1,600 5.9% 8/31/2022 Magnet 750 2.7% 9/30/2022 Akron Recording                       600 2.2% 9/30/2022
61 Loan 16, 23, 26, 27 1 Bethany Medical             11,601 24.0% 3/31/2022 Wyandotte Family Eye Care Center 2,671 5.5% 12/31/2023 Pharmacy of Grace 1,545 3.2% 5/31/2024 Phlebotomy Training Specialists                    1,313 2.7% 12/31/2023
62 Loan   1 880 N Milwaukee Ave Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
63 Loan   1 The Wash Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
64 Loan 6 2 Broward County Industrial                                
64.01 Property   1 Fort Lauderdale Small Bay Warehouses               5,000 24.4% 12/31/2025 EdgeChem 2,000 9.8% 5/30/2026 RQL Autoservice, LLC 2,000 9.8% 11/30/2023 B&G Auto Repair, LLC                    1,500 7.3% 6/30/2023
64.02 Property   1 Deerfield Beach Small Bay Warehouses  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
65 Loan 2 1 111 Main Street               1,603 18.2% 12/31/2026 Balboa Tobacco 1,094 12.4% 5/31/2024 NAP NAP NAP NAP NAP  NAP NAP NAP
66 Loan 2 1 37-43 8th Avenue                  200 7.3% 7/31/2024 NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
67 Loan   1 Ganser Way Office               6,463 22.4% 5/31/2025 Inventure Realty Group 6,261 21.7% 5/31/2024 Consulting Services 1,680 5.8% 11/30/2027 State of Wisconsin                    1,448 5.0% 7/31/2026
68 Loan 12 1 Bloomfield Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
69 Loan   1 Upper Westside Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
70 Loan   1 2641 - 2643 West Estes Avenue Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
71 Loan   1 1429 Bushwick Avenue  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
72 Loan   1 Marshall Place Apartments  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
73 Loan   1 Longfield Estates MHC  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
74 Loan   1 Duskfire Professional Center               2,355 9.6% 10/31/2024 SOZO Healing House LLC 2,281 9.3% 4/30/2024 Dyslexia Pros Tempe, LLC 1,535 6.2% 10/31/2022 Image Awareness, Inc                    1,360 5.5% 12/31/2022
75 Loan   1 Jacksonville Secure Self Storage  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
76 Loan 10, 16, 19 1 Diamond Blade  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP
77 Loan 16 1 640 Virginia Park Street  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP NAP NAP

 

A-1-32

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($)
                                18 19 18 19 18 19
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI                       0 Springing 0 Springing 246,500 Springing
1.01 Property   1 Crestwood Boulevard 12/6/2021 NAP 12/16/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.02 Property   1 Hallmark Drive 12/6/2021 NAP 11/22/2021 10/29/2021 7% Yes - AE Fee NAP NAP NAP NAP            
1.03 Property   1 Gray Road 12/6/2021 NAP 11/17/2021 NAP NAP Yes - A Fee NAP NAP NAP NAP            
1.04 Property   1 Marconi Avenue 12/6/2021 NAP 11/22/2021 10/29/2021 9% No Fee NAP NAP NAP NAP            
1.05 Property   1 Ocean Gateway 12/6/2021 NAP 11/22/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.06 Property   1 Amity Road 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.07 Property   1 Gladstell Road 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.08 Property   1 US Route One 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.09 Property   1 Farm to Market 1093 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.10 Property   1 Meade Avenue 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.11 Property   1 Camp Horne 12/6/2021 NAP 11/17/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP            
1.12 Property   1 Hazel Avenue 12/6/2021 NAP 11/19/2021 10/29/2021 4% No Fee NAP NAP NAP NAP            
1.13 Property   1 Hoover Court 12/6/2021 NAP 12/15/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.14 Property   1 Highway 6 North 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.15 Property   1 Farm to Market 725 12/6/2021 NAP 11/18/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.16 Property   1 Hidden Hill Road 12/6/2021 NAP 11/29/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.17 Property   1 Arndt Road 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.18 Property   1 East Rosedale Street 12/6/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP            
1.19 Property   1 Grisham Drive 12/6/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP            
2 Loan 4, 5, 16, 19 1 360 Rosemary 12/6/2021 NAP 12/6/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing
3 Loan 6, 12 , 19 9 HTI MOB Portfolio                       0 69,316 0 Springing 0 3,881
3.01 Property   1 Madison Medical Plaza 9/10/2021 NAP 9/10/2021 NAP NAP No Leasehold 4/15/2053 4, 10-year extension options 75,900 No            
3.02 Property   1 Dyer Building 9/10/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP            
3.03 Property   1 Texas Children’s Hospital 9/10/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP            
3.04 Property   1 Aurora Health Center 9/13/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP            
3.05 Property   1 Fort Wayne Engle Road 6/4/2021 NAP 5/26/2021 NAP NAP No Fee NAP NAP NAP NAP            
3.06 Property   1 Hefner Pointe 6/22/2021 NAP 6/14/2021 NAP NAP No Fee NAP NAP NAP NAP            
3.07 Property   1 Circleville MOB 9/9/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP            
3.08 Property   1 Illinois CancerCenter 9/10/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP            
3.09 Property   1 Fort Wayne Dupont 6/4/2021 NAP 5/26/2021 NAP NAP No Fee NAP NAP NAP NAP            
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV 10/7/2021 NAP 10/18/2021 10/5/2021 8% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing
5 Loan 1, 6, 12, 13 34 AMF Portfolio                       715,487 168,641 403,757 100,786 500,000 82,475
5.01 Property   1 Cambridge Commons 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.02 Property   1 Indian Lake I 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.03 Property   1 Stewart Way 1 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.04 Property   1 Cedargate Lancaster 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.05 Property   1 Amesbury 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.06 Property   1 Red Deer 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.07 Property   1 Olivewood 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.08 Property   1 Cherry Glen 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.09 Property   1 Plumwood 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.10 Property   1 Camelia Court 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.11 Property   1 Cedargate 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.12 Property   1 Millburn Court 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.13 Property   1 Rosewood Apartments 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.14 Property   1 Winthrop Court 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.15 Property   1 Annhurst 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.16 Property   1 Ashford Hills 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.17 Property   1 Harbinwood 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.18 Property   1 Willow Run - New Albany 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.19 Property   1 Parkville 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.20 Property   1 Applegate 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.21 Property   1 Stonehenge 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.22 Property   1 Meadowland 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.23 Property   1 Amberwood - Massillion 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.24 Property   1 Timberwood 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.25 Property   1 Sherbrook 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.26 Property   1 Stonehenge Apartments 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.27 Property   1 Oakley Woods 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.28 Property   1 Carriage Hill 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.29 Property   1 Barrington 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.30 Property   1 Andover Court 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.31 Property   1 Greenglen II 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.32 Property   1 Sandalwood 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.33 Property   1 Spicewood 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
5.34 Property   1 Meadowood - Mansfield 10/1/2021 NAP 10/6/2021 NAP NAP No Fee NAP NAP NAP NAP            
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 11/12/2021 NAP 11/12/2021 NAP NAP No Fee / Leasehold 4/30/2036 None 901,254 Yes 0 Springing 0 Springing 0 Springing
7 Loan 16, 19, 23, 24 1 Hudson Commons 11/23/2021 NAP 12/13/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio                       1,696,002 424,000 0 Springing 62,336 62,336
8.01 Property   1 First National Building 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.02 Property   1 The Qube 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.03 Property   1 Chrysler House 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.04 Property   1 1001 Woodward 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.05 Property   1 One Woodward 9/28/2021 NAP 9/28/2021 NAP NAP No Leasehold 4/30/2040 5, 25-year extension options 43,775 No            
8.06 Property   1 The Z Garage 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.07 Property   1 Two Detroit Garage 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            

 

A-1-33

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($)
                                18 19 18 19 18 19
8.08 Property   1 1505 & 1515 Woodward 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.09 Property   1 1001 Brush Street 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.10 Property   1 The Assembly 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.11 Property   1 419 Fort Street Garage 10/3/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.12 Property   1 Vinton 10/4/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.13 Property   1 1401 First Street 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
8.14 Property   1 Lane Bryant Building 10/3/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP            
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV                       0 Springing 0 Springing 192,000 Springing
9.01 Property   1 West Indian School Road 12/6/2021 NAP 12/8/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.02 Property   1 Boalch Avenue Northwest 12/6/2021 NAP 11/17/2021 10/29/2021 8% Yes - AO Fee NAP NAP NAP NAP            
9.03 Property   1 Lemay Ferry Road 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.04 Property   1 East Southern Avenue 12/6/2021 NAP 12/2/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.05 Property   1 Anderson Road 12/6/2021 NAP 11/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.06 Property   1 Stoney Island Avenue 12/6/2021 NAP 11/19/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.07 Property   1 Duren Avenue 12/6/2021 NAP 11/17/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP            
9.08 Property   1 North Nova Road 12/6/2021 NAP 11/30/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.09 Property   1 Airport Road 12/6/2021 NAP 11/18/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.10 Property   1 South Pennington 12/6/2021 NAP 12/2/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.11 Property   1 Southwest 14th Court 12/6/2021 NAP 11/18/2021 NAP NAP Yes - AH Fee NAP NAP NAP NAP            
9.12 Property   1 Southeast Jennings Road 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.13 Property   1 49th Street South and 8th Avenue South 12/6/2021 NAP 12/1/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.14 Property   1 South Broadway 12/6/2021 NAP 12/16/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.15 Property   1 30th Avenue North 12/6/2021 NAP 11/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.16 Property   1 Main Street 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP            
9.17 Property   1 Warwick Boulevard 12/6/2021 NAP 11/18/2021 NAP NAP Yes - AE, A1-A30 Fee NAP NAP NAP NAP            
10 Loan 19, 27, 30 1 111 River Street 12/21/2021 NAP 10/26/2021 NAP NAP Yes - AE Leasehold 9/30/2098 None 1,502,800 Yes 122,519 138,561 177,648 Springing 700,000 Springing
11 Loan 24, 28 1 2 Riverfront Plaza 11/18/2021 NAP 11/19/2021 NAP NAP No Fee NAP NAP NAP NAP 0 0 0 Springing 0 5,626
12 Loan 6 5 Northwest Capital Portfolio                       229,709 45,942 79,985 6,819 240,000 3,519
12.01 Property   1 Center Plaza 12/15/2021 NAP 12/15/2021 12/15/2021 10% No Fee NAP NAP NAP NAP            
12.02 Property   1 Village by the Creek 12/15/2021 NAP 12/15/2021 12/16/2021 9% No Fee NAP NAP NAP NAP            
12.03 Property   1 Riverway Plaza 12/15/2021 NAP 12/15/2021 12/15/2021 10% No Fee NAP NAP NAP NAP            
12.04 Property   1 Pike Street Building 12/15/2021 NAP 12/15/2021 12/16/2021 24% No Fee NAP NAP NAP NAP            
12.05 Property   1 Monroe Retail Center 12/15/2021 NAP 12/15/2021 12/16/2021 8% No Fee NAP NAP NAP NAP            
13 Loan 7 1 Victoria Village Apartments 10/28/2021 NAP 10/28/2021 NAP NAP No Fee NAP NAP NAP NAP 0 38,411 154,136 12,538 0 12,750
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 10/29/2021 NAP 11/4/2021 10/29/2021 10% No Fee NAP NAP NAP NAP 67,380 22,460 41,569 3,779 150,000 Springing
15 Loan 2, 6 2 NYC MFRT Portfolio                       310,620 155,310 0 19,058 0 2,998
15.01 Property   1 45 John Street 12/9/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP            
15.02 Property   1 2027-2127 Emmons Avenue 12/9/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP            
16 Loan   1 Western Retail Center 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP 99,346 33,115 0 11,445 0 4,845
17 Loan 16, 19 1 Candlewood Suites Orlando 10/20/2021 NAP 10/20/2021 NAP NAP Yes - A Fee NAP NAP NAP NAP 40,013 20,007 116,885 19,481 0 18,728
18 Loan 5, 6, 16 9 VanWest Storage Portfolio                       38,316 29,955 35,847 11,949 3,574 3,574
18.01 Property   1 ClearHome Self Storage - Sycamore 12/3/2021 NAP 12/3/2021 12/13/2021 13% No Fee NAP NAP NAP NAP            
18.02 Property   1 ClearHome Self Storage - Blue Island 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP            
18.03 Property   1 ClearHome Storage - Walkertown 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP            
18.04 Property   1 ClearHome Self Storage - Chaney 12/3/2021 NAP 12/3/2021 12/13/2021 9% No Fee NAP NAP NAP NAP            
18.05 Property   1 ClearHome Self Storage 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP            
18.06 Property   1 American Mini Storage 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP            
18.07 Property   1 Marsh Harbor Self Storage 12/6/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP            
18.08 Property   1 ClearHome Self Storage - Florosa 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP            
18.09 Property   1 Crews Storage 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP            
19 Loan   1 BJ’s Wholesale Club - Kendall 11/29/2021 NAP 11/29/2021 NAP NAP Yes - AH Fee NAP NAP NAP NAP 0 Springing 24,091 3,026 0 Springing
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio                       436,502 160,955 790,391 116,681 0 235,965
20.01 Property   1 Travelodge - 2307 Wyoming Avenue 4/9/2019 NAP 8/19/2019 NAP NAP No Fee / Leasehold 1/30/2028 None 30,000 No            
20.02 Property   1 Travelodge - 2111 Camino Del Llano 4/3/2019 NAP 4/5/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way 4/3/2019 NAP 4/4/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive 4/3/2019 NAP 4/2/2019 11/26/2019 5% No Fee NAP NAP NAP NAP            
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive 4/10/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60 4/5/2019 NAP 4/5/2019 11/26/2019 9% No Fee NAP NAP NAP NAP            
20.07 Property   1 Travelodge - 1127 Pony Express Highway 4/10/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street 4/5/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.09 Property   1 Travelodge - 2680 Airport Road 4/9/2019 NAP 4/10/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.10 Property   1 Super 8 - 720 Royal Parkway 4/12/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street 4/5/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway 4/4/2019 NAP 4/5/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road 4/22/2019 NAP 4/23/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.14 Property   1 Super 8 - 2545 Cornhusker Highway 4/12/2019 NAP 4/22/2019 NAP NAP Yes - AE Fee NAP NAP NAP NAP            
20.15 Property   1 Travelodge - 1110 Southeast 4th Street 4/11/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court 4/4/2019 NAP 4/2/2019 NAP NAP Yes - AE Fee NAP NAP NAP NAP            
20.17 Property   1 Travelodge - 800 West Laramie Street 4/9/2019 NAP 4/9/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.18 Property   1 Travelodge - 22 North Frontage Road 4/11/2019 NAP 4/23/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.19 Property   1 Travelodge - 123 Westvaco Road 4/10/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue 4/10/2019 NAP 4/4/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.21 Property   1 Travelodge - 1710 Jefferson Street 4/9/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.22 Property   1 Travelodge - 1625 Stillwater Avenue 4/8/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.23 Property   1 Travelodge - 8233 Airline Highway 4/8/2019 NAP 4/9/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.24 Property   1 Baymont Inn & Suites - 6390 US-93 4/22/2019 NAP 4/22/2019 11/26/2019 7% No Fee NAP NAP NAP NAP            
20.25 Property   1 Travelodge - 707 East Webster Street 4/11/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.26 Property   1 Travelodge - 777 West Hwy 21 4/10/2019 NAP 4/19/2019 NAP NAP Yes - D Fee NAP NAP NAP NAP            
20.27 Property   1 Travelodge - 3522 North Highway 59 4/9/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP            

 

A-1-34

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($)
                                18 19 18 19 18 19
20.28 Property   1 Travelodge - 108 6th Avenue 4/9/2019 NAP 4/5/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.29 Property   1 Travelodge - 2200 East South Avenue 4/10/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.30 Property   1 Travelodge - 128 South Willow Road 4/11/2019 NAP 4/19/2019 NAP NAP Yes - AO Fee NAP NAP NAP NAP            
20.31 Property   1 Travelodge - 1005 Highway 285 4/11/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.32 Property   1 Days Inn - 3431 14th Avenue South 4/12/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.33 Property   1 Travelodge - 2505 US 69 4/9/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road 4/15/2019 NAP 4/11/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.35 Property   1 Travelodge - 1706 North Park Drive 4/5/2019 NAP 4/19/2019 NAP NAP Yes - AE Fee NAP NAP NAP NAP            
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street 4/5/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.37 Property   1 Travelodge - 1177 East 16th Street 4/11/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road 4/8/2019 NAP 4/8/2019 10/8/2019 8% No Fee NAP NAP NAP NAP            
20.39 Property   1 Travelodge - 2407 East Holland Avenue 4/5/2019 NAP 4/5/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.40 Property   1 Travelodge - 620 Souder Road 4/8/2019 NAP 4/11/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast 4/5/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.42 Property   1 Travelodge - 109 East Commerce Street 4/10/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP            
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue 4/22/2019 NAP 4/8/2019 10/8/2019 4% No Fee NAP NAP NAP NAP            
20.44 Property   1 Travelodge - 98 Moffat Avenue 4/11/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP            
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point 11/30/2021 NAP 11/22/2021 NAP NAP No Fee NAP NAP NAP NAP 18,953 18,953 0 Springing 200,000 Springing
22 Loan 1, 19 1 Meadowood Mall 10/15/2021 NAP 10/15/2021 10/29/2021 12% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 3,000,000 Springing
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio                       12,920 4,307 50,457 4,847 0 750
23.01 Property   1 318 Bedford Avenue 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.02 Property   1 130 South 2nd Street 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.03 Property   1 740 Driggs Avenue 8/23/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.04 Property   1 182 Meserole Street 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.05 Property   1 178 Meserole Street 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.06 Property   1 180 Meserole Street 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.07 Property   1 342 Rodney Street 8/26/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.08 Property   1 68 Carroll Street 8/23/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.09 Property   1 144 Huntington Street 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
23.10 Property   1 440 Lorimer Street 8/26/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP            
24 Loan 12 1 Warrington Plaza 12/9/2021 NAP 11/19/2021 NAP NAP No Fee NAP NAP NAP NAP 50,924 16,725 0 3,824 0 1,095
25 Loan 13 1 Midway Market Square 1/7/2022 NAP 1/7/2022 NAP NAP No Fee NAP NAP NAP NAP 191,208 47,802 17,144 4,286 0 3,877
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead 12/1/2021 NAP 12/1/2021 NAP NAP No Leasehold 6/28/2070 One 10-year option 197,107 Yes 14,212 7,106 3,238 1,619 0 1,778
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver 11/4/2021 NAP 11/3/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 367 367 0 Springing
28 Loan 19 1 Riverside Commons 10/6/2021 NAP 10/6/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing
29 Loan 17, 19 1 Thompson Court 12/3/2021 NAP 12/3/2021 12/22/2021 8% No Fee / Leasehold NAP NAP NAP NAP 13,151 1,096 70,698 8,837 0 7,186
30 Loan 16, 19 1 Home2 Suites Temple 12/9/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP 56,949 14,237 40,236 6,706 0 5,767
31 Loan   1 Alto Serramonte Shopping Center 9/20/2021 NAP 9/20/2021 9/20/2021 18% No Fee NAP NAP NAP NAP 44,943 9,317 18,081 2,260 0 1,165
32 Loan 19, 28 1 Feather River Shopping Center 11/12/2021 NAP 11/12/2021 11/12/2021 9% No Fee NAP NAP NAP NAP 43,498 14,499 11,482 1,044 0 0
33 Loan 10 1 40-91 Fox Hill Drive Apartments 9/24/2021 NAP 9/24/2021 NAP NAP No Fee NAP NAP NAP NAP 61,083 15,271 5,970 1,492 0 1,583
34 Loan 19 1 611-617 W 148th Street 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP 15,977 15,977 18,795 2,349 0 900
35 Loan 16, 19 1 Towneplace Suites El Paso 12/30/2021 NAP 12/30/2021 NAP NAP No Fee NAP NAP NAP NAP 24,593 12,296 29,700 4,242 0 8,897
36 Loan 7 1 Centennial Plaza 10/22/2021 NAP 10/22/2021 NAP NAP No Fee NAP NAP NAP NAP 137,713 21,910 2,688 1,344 360,758 642
37 Loan 7 1 Jefferson County Plaza 10/22/2021 NAP 10/22/2021 NAP NAP No Fee NAP NAP NAP NAP 10,594 5,297 2,478 1,239 132,225 702
38 Loan 5 1 Arc on Armour 10/12/2021 NAP 10/12/2021 NAP NAP No Fee NAP NAP NAP NAP 5,349 2,675 12,275 1,227 0 630
39 Loan 4, 19, 28 1 The Shops at Trinity Park 11/12/2021 NAP 11/12/2021 NAP NAP No Fee NAP NAP NAP NAP 14,316 8,482 7,158 771 70,000 Springing
40 Loan 16 1 SAPA Transmission 12/20/2021 NAP 12/20/2021 NAP NAP No Fee NAP NAP NAP NAP 41,955 13,985 34,970 4,443 0 924
41 Loan   1 CubeSmart Self Storage - Lacey 10/1/2021 NAP 10/1/2021 10/1/2021 8% No Fee NAP NAP NAP NAP 16,582 5,527 2,449 1,225 559 559
42 Loan 2 1 Main Street 8/30/2021 NAP 8/30/2021 NAP NAP No Fee NAP NAP NAP NAP 16,248 8,124 4,382 1,461 0 691
43 Loan 16 1 Corrington Industrial 11/19/2021 NAP 11/19/2021 NAP NAP No Fee NAP NAP NAP NAP 56,250 18,750 9,301 3,100 0 1,962
44 Loan 4 1 West Allen Plaza 12/16/2021 NAP 12/16/2021 NAP NAP No Fee NAP NAP NAP NAP 70,425 11,728 2,150 717 0 429
45 Loan 6 2 Schlegel Portfolio                       28,120 9,373 3,487 1,743 1,039 1,039
45.01 Property   1 Ringwood 6/22/2021 NAP 6/22/2021 NAP NAP No Fee NAP NAP NAP NAP            
45.02 Property   1 Minooka 6/22/2021 NAP 6/22/2021 NAP NAP No Fee NAP NAP NAP NAP            
46 Loan 2, 4 1 Triskett Road Self Storage 11/24/2021 1/13/2022 11/24/2021 NAP NAP No Fee NAP NAP NAP NAP 48,333 15,000 14,272 3,568 0 3,281
47 Loan 16 1 1214 West Carmen 12/7/2021 NAP 12/7/2021 NAP NAP No Fee NAP NAP NAP NAP 70,335 7,522 3,164 352 0 267
48 Loan 16 1 Planet Self Storage 11/9/2021 NAP 11/8/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP 0 14,830 0 Springing 271 271
49 Loan   1 Plantation Canal 11/9/2021 NAP 11/9/2021 NAP NAP No Fee NAP NAP NAP NAP 30,305 10,102 0 Springing 0 2,205
50 Loan   1 Flynn Avenue Self Storage 11/30/2021 NAP 11/29/2021 NAP NAP No Fee NAP NAP NAP NAP 42,022 10,506 5,837 1,124 858 858
51 Loan 6 3 Schleider Apartment Portfolio                       24,506 3,629 8,235 1,392 0 365
51.01 Property   1 37 Driggs Avenue 11/16/2021 NAP 11/16/2021 NAP NAP No Fee NAP NAP NAP NAP            
51.02 Property   1 2822 South Redondo 11/16/2021 NAP 11/16/2021 11/16/2021 13% No Fee NAP NAP NAP NAP            
51.03 Property   1 5916 Howe Street 11/16/2021 NAP 11/15/2021 NAP NAP No Fee NAP NAP NAP NAP            
52 Loan 16 1 NSC Traverse Silver Lake Storage 11/18/2021 NAP 11/18/2021 NAP NAP No Fee NAP NAP NAP NAP 14,026 5,119 0 Springing 0 320
53 Loan 16 1 NSC Grand River Lyon Storage 11/18/2021 NAP 11/18/2021 NAP NAP No Fee NAP NAP NAP NAP 15,974 5,207 0 Springing 0 219
54 Loan 16 1 Middletown Retail Plaza 10/22/2021 NAP 10/22/2021 NAP NAP No Fee NAP NAP NAP NAP 0 2,988 3,219 1,073 412 412
55 Loan   1 Laguna Beach Mixed Use 12/9/2021 NAP 12/8/2021 12/15/2021 8% No Fee NAP NAP NAP NAP 3,874 3,874 3,650 456 154 154
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue 12/6/2021 NAP 12/7/2021 NAP NAP No Fee NAP NAP NAP NAP 14,994 5,761 2,971 330 0 200
57 Loan 16 1 Grand Logan Lodge Apartments 9/20/2021 NAP 9/13/2021 NAP NAP No Fee NAP NAP NAP NAP 39,963 6,661 4,996 714 0 250
58 Loan   1 Inland Boat & Self Storage 12/14/2021 NAP 12/14/2021 NAP NAP No Fee NAP NAP NAP NAP 3,551 1,184 8,130 2,710 0 527

 

A-1-35

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($)
                                18 19 18 19 18 19
59 Loan 2 1 Richmond Mixed-Use Portfolio 9/16/2021 12/21/2021 9/14/2021 NAP NAP No Fee NAP NAP NAP NAP 17,952 5,984 3,001 1,501 1,239 1,239
60 Loan 2, 16, 23 1 Everett Building 10/7/2021 NAP 10/7/2021 NAP NAP No Fee NAP NAP NAP NAP 5,035 839 3,783 1,261 0 527
61 Loan 16, 23, 26, 27 1 Bethany Medical 6/2/2021 NAP 6/2/2021 NAP NAP No Fee NAP NAP NAP NAP 37,482 7,496 4,067 2,033 1,007 1,007
62 Loan   1 880 N Milwaukee Ave Apartments 11/10/2021 NAP 11/10/2021 NAP NAP No Fee NAP NAP NAP NAP 58,006 5,909 2,097 524 0 188
63 Loan   1 The Wash Apartments 9/2/2021 NAP 9/7/2021 NAP NAP No Fee NAP NAP NAP NAP 5,993 1,998 7,459 2,486 0 1,017
64 Loan 6 2 Broward County Industrial                       18,162 4,541 17,806 8,903 1,845 1,845
64.01 Property   1 Fort Lauderdale Small Bay Warehouses 11/1/2021 1/19/2022 11/3/2021 NAP NAP Yes - AH Fee NAP NAP NAP NAP            
64.02 Property   1 Deerfield Beach Small Bay Warehouses 11/1/2021 NAP 11/2/2021 NAP NAP No Fee NAP NAP NAP NAP            
65 Loan 2 1 111 Main Street 11/16/2021 NAP 11/16/2021 11/16/2021 18% No Fee NAP NAP NAP NAP 23,529 3,961 10,342 1,477 0 169
66 Loan 2 1 37-43 8th Avenue 7/7/2021 NAP 7/7/2021 NAP NAP No Fee NAP NAP NAP NAP 6,771 2,257 1,692 564 1,778 153
67 Loan   1 Ganser Way Office 8/12/2021 NAP 8/12/2021 NAP NAP No Fee NAP NAP NAP NAP 27,242 4,540 2,674 669 0 626
68 Loan 12 1 Bloomfield Apartments 12/13/2021 NAP 12/13/2021 NAP NAP No Fee NAP NAP NAP NAP 34,390 4,913 17,479 1,249 0 2,381
69 Loan   1 Upper Westside Apartments 9/8/2021 NAP 9/8/2021 NAP NAP No Fee NAP NAP NAP NAP 7,031 3,515 10,877 1,813 0 537
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 8/2/2021 NAP 8/2/2021 NAP NAP No Fee NAP NAP NAP NAP 8,008 2,002 6,882 626 0 333
71 Loan   1 1429 Bushwick Avenue 12/1/2021 NAP 12/1/2021 NAP NAP No Fee NAP NAP NAP NAP 2,621 1,310 2,324 775 0 125
72 Loan   1 Marshall Place Apartments 10/12/2021 NAP 10/12/2021 NAP NAP No Fee NAP NAP NAP NAP 45,919 6,560 5,987 748 0 761
73 Loan   1 Longfield Estates MHC 10/11/2021 NAP 10/13/2021 NAP NAP No Fee NAP NAP NAP NAP 4,792 958 4,172 596 0 254
74 Loan   1 Duskfire Professional Center 9/27/2021 NAP 9/27/2021 NAP NAP No Fee NAP NAP NAP NAP 13,450 2,853 3,382 483 0 410
75 Loan   1 Jacksonville Secure Self Storage 8/23/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP 15,837 1,218 2,702 901 0 355
76 Loan 10, 16, 19 1 Diamond Blade 8/13/2021 NAP 8/13/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing
77 Loan 16 1 640 Virginia Park Street 12/10/2021 NAP 12/10/2021 NAP NAP No Fee NAP NAP NAP NAP 3,281 1,640 10,386 1,383 0 438

 

A-1-36

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($)  Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
          20 18 19 20 18 19 20 18 18 19
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI 246,500 0 0 0 0 0 0 0 486,615 0
1.01 Property   1 Crestwood Boulevard                    
1.02 Property   1 Hallmark Drive                    
1.03 Property   1 Gray Road                    
1.04 Property   1 Marconi Avenue                    
1.05 Property   1 Ocean Gateway                    
1.06 Property   1 Amity Road                    
1.07 Property   1 Gladstell Road                    
1.08 Property   1 US Route One                    
1.09 Property   1 Farm to Market 1093                    
1.10 Property   1 Meade Avenue                    
1.11 Property   1 Camp Horne                    
1.12 Property   1 Hazel Avenue                    
1.13 Property   1 Hoover Court                    
1.14 Property   1 Highway 6 North                    
1.15 Property   1 Farm to Market 725                    
1.16 Property   1 Hidden Hill Road                    
1.17 Property   1 Arndt Road                    
1.18 Property   1 East Rosedale Street                    
1.19 Property   1 Grisham Drive                    
2 Loan 4, 5, 16, 19 1 360 Rosemary 0 0 Springing 0 0 0 0 0 45,498,551 0
3 Loan 6, 12 , 19 9 HTI MOB Portfolio 93,142 2,000,000 Springing 0 0 0 0 144,432 372,918 0
3.01 Property   1 Madison Medical Plaza                    
3.02 Property   1 Dyer Building                    
3.03 Property   1 Texas Children’s Hospital                    
3.04 Property   1 Aurora Health Center                    
3.05 Property   1 Fort Wayne Engle Road                    
3.06 Property   1 Hefner Pointe                    
3.07 Property   1 Circleville MOB                    
3.08 Property   1 Illinois CancerCenter                    
3.09 Property   1 Fort Wayne Dupont                    
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV 263,174 0 Springing 0 0 0 0 0 10,790,118 Springing
5 Loan 1, 6, 12, 13 34 AMF Portfolio 0 0 0 0 0 0 0 756,042 0 0
5.01 Property   1 Cambridge Commons                    
5.02 Property   1 Indian Lake I                    
5.03 Property   1 Stewart Way 1                    
5.04 Property   1 Cedargate Lancaster                    
5.05 Property   1 Amesbury                    
5.06 Property   1 Red Deer                    
5.07 Property   1 Olivewood                    
5.08 Property   1 Cherry Glen                    
5.09 Property   1 Plumwood                    
5.10 Property   1 Camelia Court                    
5.11 Property   1 Cedargate                    
5.12 Property   1 Millburn Court                    
5.13 Property   1 Rosewood Apartments                    
5.14 Property   1 Winthrop Court                    
5.15 Property   1 Annhurst                    
5.16 Property   1 Ashford Hills                    
5.17 Property   1 Harbinwood                    
5.18 Property   1 Willow Run - New Albany                    
5.19 Property   1 Parkville                    
5.20 Property   1 Applegate                    
5.21 Property   1 Stonehenge                    
5.22 Property   1 Meadowland                    
5.23 Property   1 Amberwood - Massillion                    
5.24 Property   1 Timberwood                    
5.25 Property   1 Sherbrook                    
5.26 Property   1 Stonehenge Apartments                    
5.27 Property   1 Oakley Woods                    
5.28 Property   1 Carriage Hill                    
5.29 Property   1 Barrington                    
5.30 Property   1 Andover Court                    
5.31 Property   1 Greenglen II                    
5.32 Property   1 Sandalwood                    
5.33 Property   1 Spicewood                    
5.34 Property   1 Meadowood - Mansfield                    
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 837,829 0 Springing 10,053,948 0 0 0 0 61,289,797 0
7 Loan 16, 19, 23, 24 1 Hudson Commons 0 1,973,458 Springing 0 0 0 0 0 41,415,853 0
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio 1,469,568 280,690 280,690 5,000,000 0 0 0 241,558 8,870,595 0
8.01 Property   1 First National Building                    
8.02 Property   1 The Qube                    
8.03 Property   1 Chrysler House                    
8.04 Property   1 1001 Woodward                    
8.05 Property   1 One Woodward                    
8.06 Property   1 The Z Garage                    
8.07 Property   1 Two Detroit Garage                    

 

A-1-37

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($)  Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
          20 18 19 20 18 19 20 18 18 19
8.08 Property   1 1505 & 1515 Woodward                    
8.09 Property   1 1001 Brush Street                    
8.10 Property   1 The Assembly                    
8.11 Property   1 419 Fort Street Garage                    
8.12 Property   1 Vinton                    
8.13 Property   1 1401 First Street                    
8.14 Property   1 Lane Bryant Building                    
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV 192,000 0 0 0 0 0 0 0 103,400 0
9.01 Property   1 West Indian School Road                    
9.02 Property   1 Boalch Avenue Northwest                    
9.03 Property   1 Lemay Ferry Road                    
9.04 Property   1 East Southern Avenue                    
9.05 Property   1 Anderson Road                    
9.06 Property   1 Stoney Island Avenue                    
9.07 Property   1 Duren Avenue                    
9.08 Property   1 North Nova Road                    
9.09 Property   1 Airport Road                    
9.10 Property   1 South Pennington                    
9.11 Property   1 Southwest 14th Court                    
9.12 Property   1 Southeast Jennings Road                    
9.13 Property   1 49th Street South and 8th Avenue South                    
9.14 Property   1 South Broadway                    
9.15 Property   1 30th Avenue North                    
9.16 Property   1 Main Street                    
9.17 Property   1 Warwick Boulevard                    
10 Loan 19, 27, 30 1 111 River Street 0 13,900,000 Springing 2,360,000 0 0 0 0 1,469,000 165,616
11 Loan 24, 28 1 2 Riverfront Plaza 135,017 0 42,193 0 0 0 0 0 0 0
12 Loan 6 5 Northwest Capital Portfolio 0 500,000 17,594 1,000,000 0 0 0 70,508 242,470 0
12.01 Property   1 Center Plaza                    
12.02 Property   1 Village by the Creek                    
12.03 Property   1 Riverway Plaza                    
12.04 Property   1 Pike Street Building                    
12.05 Property   1 Monroe Retail Center                    
13 Loan 7 1 Victoria Village Apartments 0 0 0 0 0 0 0 0 2,000,000 0
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 50,000 2,000,000 Springing 500,000 0 0 0 0 17,730 0
15 Loan 2, 6 2 NYC MFRT Portfolio 0 0 2,589 0 0 0 0 54,676 494,949 0
15.01 Property   1 45 John Street                    
15.02 Property   1 2027-2127 Emmons Avenue                    
16 Loan   1 Western Retail Center 290,719 100,000 16,151 0 0 0 0 0 1,111,001 0
17 Loan 16, 19 1 Candlewood Suites Orlando 0 0 0 0 840,877 0 0 0 0 0
18 Loan 5, 6, 16 9 VanWest Storage Portfolio 0 0 0 0 0 0 0 230,046 0 0
18.01 Property   1 ClearHome Self Storage - Sycamore                    
18.02 Property   1 ClearHome Self Storage - Blue Island                    
18.03 Property   1 ClearHome Storage - Walkertown                    
18.04 Property   1 ClearHome Self Storage - Chaney                    
18.05 Property   1 ClearHome Self Storage                    
18.06 Property   1 American Mini Storage                    
18.07 Property   1 Marsh Harbor Self Storage                    
18.08 Property   1 ClearHome Self Storage - Florosa                    
18.09 Property   1 Crews Storage                    
19 Loan   1 BJ’s Wholesale Club - Kendall 0 0 6,250 0 0 0 0 0 3,900,000 0
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio 0 0 0 0 0 0 0 2,014,340 14,917,247 0
20.01 Property   1 Travelodge - 2307 Wyoming Avenue                    
20.02 Property   1 Travelodge - 2111 Camino Del Llano                    
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way                    
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive                    
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive                    
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60                    
20.07 Property   1 Travelodge - 1127 Pony Express Highway                    
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street                    
20.09 Property   1 Travelodge - 2680 Airport Road                    
20.10 Property   1 Super 8 - 720 Royal Parkway                    
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street                    
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway                    
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road                    
20.14 Property   1 Super 8 - 2545 Cornhusker Highway                    
20.15 Property   1 Travelodge - 1110 Southeast 4th Street                    
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court                    
20.17 Property   1 Travelodge - 800 West Laramie Street                    
20.18 Property   1 Travelodge - 22 North Frontage Road                    
20.19 Property   1 Travelodge - 123 Westvaco Road                    
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue                    
20.21 Property   1 Travelodge - 1710 Jefferson Street                    
20.22 Property   1 Travelodge - 1625 Stillwater Avenue                    
20.23 Property   1 Travelodge - 8233 Airline Highway                    
20.24 Property   1 Baymont Inn & Suites - 6390 US-93                    
20.25 Property   1 Travelodge - 707 East Webster Street                    
20.26 Property   1 Travelodge - 777 West Hwy 21                    
20.27 Property   1 Travelodge - 3522 North Highway 59                    

 

A-1-38

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($)  Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
          20 18 19 20 18 19 20 18 18 19
20.28 Property   1 Travelodge - 108 6th Avenue                    
20.29 Property   1 Travelodge - 2200 East South Avenue                    
20.30 Property   1 Travelodge - 128 South Willow Road                    
20.31 Property   1 Travelodge - 1005 Highway 285                    
20.32 Property   1 Days Inn - 3431 14th Avenue South                    
20.33 Property   1 Travelodge - 2505 US 69                    
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road                    
20.35 Property   1 Travelodge - 1706 North Park Drive                    
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street                    
20.37 Property   1 Travelodge - 1177 East 16th Street                    
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road                    
20.39 Property   1 Travelodge - 2407 East Holland Avenue                    
20.40 Property   1 Travelodge - 620 Souder Road                    
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast                    
20.42 Property   1 Travelodge - 109 East Commerce Street                    
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue                    
20.44 Property   1 Travelodge - 98 Moffat Avenue                    
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point 200,000 700,000 Springing 700,000 0 0 0 0 0 0
22 Loan 1, 19 1 Meadowood Mall 228,420 0 76,140 0 0 0 0 0 0 0
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio 0 0 267 0 0 0 0 42,906 0 0
23.01 Property   1 318 Bedford Avenue                    
23.02 Property   1 130 South 2nd Street                    
23.03 Property   1 740 Driggs Avenue                    
23.04 Property   1 182 Meserole Street                    
23.05 Property   1 178 Meserole Street                    
23.06 Property   1 180 Meserole Street                    
23.07 Property   1 342 Rodney Street                    
23.08 Property   1 68 Carroll Street                    
23.09 Property   1 144 Huntington Street                    
23.10 Property   1 440 Lorimer Street                    
24 Loan 12 1 Warrington Plaza 0 50,000 3,650 150,000 0 0 0 0 0 0
25 Loan 13 1 Midway Market Square 0 0 7,119 0 0 0 0 71,250 207,020 0
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead 0 750,000 14,000 500,000 0 0 0 0 0 16,768
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver 0 0 Springing 0 0 0 0 0 0 0
28 Loan 19 1 Riverside Commons 0 0 Springing 0 0 0 0 0 0 0
29 Loan 17, 19 1 Thompson Court 0 0 0 0 0 0 0 51,420 0 Springing
30 Loan 16, 19 1 Home2 Suites Temple 650,000 0 0 0 0 0 0 8,688 0 0
31 Loan   1 Alto Serramonte Shopping Center 0 0 7,196 259,041 0 0 0 0 0 0
32 Loan 19, 28 1 Feather River Shopping Center 0 1,012,340 Springing 250,000 0 0 0 0 40,000 0
33 Loan 10 1 40-91 Fox Hill Drive Apartments 0 0 0 0 0 0 0 17,575 0 0
34 Loan 19 1 611-617 W 148th Street 0 0 0 0 0 0 0 9,350 50,000 Springing
35 Loan 16, 19 1 Towneplace Suites El Paso 0 0 0 0 0 0 0 0 0 0
36 Loan 7 1 Centennial Plaza 0 221,282 2,786 0 0 0 0 11,385 0 0
37 Loan 7 1 Jefferson County Plaza 0 178,718 2,251 0 0 0 0 4,235 0 0
38 Loan 5 1 Arc on Armour 0 0 126 0 0 0 0 6,250 2,015,000 0
39 Loan 4, 19, 28 1 The Shops at Trinity Park 20,000 450,000 Springing 150,000 0 0 0 0 137,000 0
40 Loan 16 1 SAPA Transmission 33,000 550,000 0 0 0 0 0 0 550,000 0
41 Loan   1 CubeSmart Self Storage - Lacey 33,551 0 0 0 0 0 0 0 0 0
42 Loan 2 1 Main Street 0 0 0 112,632 0 0 0 32,819 0 0
43 Loan 16 1 Corrington Industrial 0 0 3,089 216,518 0 0 0 201,680 93,165 0
44 Loan 4 1 West Allen Plaza 0 0 1,723 82,704 0 0 0 12,295 462,926 0
45 Loan 6 2 Schlegel Portfolio 0 0 0 0 0 0 0 0 0 0
45.01 Property   1 Ringwood                    
45.02 Property   1 Minooka                    
46 Loan 2, 4 1 Triskett Road Self Storage 78,753 0 0 0 0 0 0 0 0 0
47 Loan 16 1 1214 West Carmen 0 0 0 0 0 0 0 0 0 0
48 Loan 16 1 Planet Self Storage 9,758 0 0 0 0 0 0 0 0 0
49 Loan   1 Plantation Canal 0 75,000 Springing 75,000 0 0 0 0 0 0
50 Loan   1 Flynn Avenue Self Storage 20,580 0 0 0 0 0 0 0 0 0
51 Loan 6 3 Schleider Apartment Portfolio 26,250 0 0 0 0 0 0 12,675 0 0
51.01 Property   1 37 Driggs Avenue                    
51.02 Property   1 2822 South Redondo                    
51.03 Property   1 5916 Howe Street                    
52 Loan 16 1 NSC Traverse Silver Lake Storage 11,520 0 0 0 0 0 0 0 0 0
53 Loan 16 1 NSC Grand River Lyon Storage 7,884 0 0 0 0 0 0 0 0 0
54 Loan 16 1 Middletown Retail Plaza 24,731 2,688 2,688 161,288 0 0 0 0 193,000 0
55 Loan   1 Laguna Beach Mixed Use 9,250 0 0 0 0 0 0 0 0 0
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue 0 0 167 0 0 0 0 0 700,000 0
57 Loan 16 1 Grand Logan Lodge Apartments 0 0 0 0 0 0 0 0 0 0
58 Loan   1 Inland Boat & Self Storage 0 0 0 0 0 0 0 0 0 0

 

A-1-39

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($)  Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
          20 18 19 20 18 19 20 18 18 19
59 Loan 2 1 Richmond Mixed-Use Portfolio 0 1,178 1,178 40,000 0 0 0 0 150,000 0
60 Loan 2, 16, 23 1 Everett Building 0 130,000 Springing 130,000 0 0 0 0 50,000 0
61 Loan 16, 23, 26, 27 1 Bethany Medical 36,242 100,000 4,167 200,000 0 0 0 119,438 338,910 Springing
62 Loan   1 880 N Milwaukee Ave Apartments 0 0 0 0 68,540 0 0 0 0 0
63 Loan   1 The Wash Apartments 0 0 0 0 0 0 0 6,063 0 0
64 Loan 6 2 Broward County Industrial 66,429 67,740 1,548 100,000 0 0 0 0 0 0
64.01 Property   1 Fort Lauderdale Small Bay Warehouses                    
64.02 Property   1 Deerfield Beach Small Bay Warehouses                    
65 Loan 2 1 111 Main Street 0 0 413 0 0 0 0 5,625 0 0
66 Loan 2 1 37-43 8th Avenue 0 0 1,026 61,540 0 0 0 1,625 59,621 0
67 Loan   1 Ganser Way Office 0 0 2,404 144,250 0 0 0 9,250 34,720 0
68 Loan 12 1 Bloomfield Apartments 0 0 0 0 0 0 0 41,000 0 0
69 Loan   1 Upper Westside Apartments 0 0 0 0 0 0 0 0 0 0
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 0 0 0 0 0 0 0 0 0 0
71 Loan   1 1429 Bushwick Avenue 0 0 0 0 0 0 0 0 0 0
72 Loan   1 Marshall Place Apartments 0 0 0 0 0 0 0 0 0 0
73 Loan   1 Longfield Estates MHC 0 0 0 0 0 0 0 0 0 0
74 Loan   1 Duskfire Professional Center 0 75,000 1,516 90,935 0 0 0 0 0 0
75 Loan   1 Jacksonville Secure Self Storage 0 0 0 0 0 0 0 7,125 0 0
76 Loan 10, 16, 19 1 Diamond Blade 0 0 0 0 0 0 0 0 0 Springing
77 Loan 16 1 640 Virginia Park Street 0 0 0 0 0 0 0 0 0 0

 

A-1-40

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type
            20     26
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI  Flood Insurance Reserve   0 NAP NAP None
1.01 Property   1 Crestwood Boulevard           
1.02 Property   1 Hallmark Drive           
1.03 Property   1 Gray Road           
1.04 Property   1 Marconi Avenue           
1.05 Property   1 Ocean Gateway           
1.06 Property   1 Amity Road           
1.07 Property   1 Gladstell Road           
1.08 Property   1 US Route One           
1.09 Property   1 Farm to Market 1093           
1.10 Property   1 Meade Avenue           
1.11 Property   1 Camp Horne           
1.12 Property   1 Hazel Avenue           
1.13 Property   1 Hoover Court           
1.14 Property   1 Highway 6 North           
1.15 Property   1 Farm to Market 725           
1.16 Property   1 Hidden Hill Road           
1.17 Property   1 Arndt Road           
1.18 Property   1 East Rosedale Street           
1.19 Property   1 Grisham Drive           
2 Loan 4, 5, 16, 19 1 360 Rosemary  Unfunded Obligations Reserve ($42,779,553), Base Building Reserve ($2,718,997.83) 0 NAP NAP Hard
3 Loan 6, 12 , 19 9 HTI MOB Portfolio  Outstanding TI/LC Reserve ($366,116.88), Ground Rent Reserve ($6,801) 0 NAP NAP Hard
3.01 Property   1 Madison Medical Plaza           
3.02 Property   1 Dyer Building           
3.03 Property   1 Texas Children’s Hospital           
3.04 Property   1 Aurora Health Center           
3.05 Property   1 Fort Wayne Engle Road           
3.06 Property   1 Hefner Pointe           
3.07 Property   1 Circleville MOB           
3.08 Property   1 Illinois CancerCenter           
3.09 Property   1 Fort Wayne Dupont           
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV  Oath Holdings Free Rent Reserve (Upfront: $10,790,117.60), Specified Tenant Rollover Reserve (Monthly: Springing) 0 NAP NAP Hard
5 Loan 1, 6, 12, 13 34 AMF Portfolio    0 NAP NAP Soft
5.01 Property   1 Cambridge Commons           
5.02 Property   1 Indian Lake I           
5.03 Property   1 Stewart Way 1           
5.04 Property   1 Cedargate Lancaster           
5.05 Property   1 Amesbury           
5.06 Property   1 Red Deer           
5.07 Property   1 Olivewood           
5.08 Property   1 Cherry Glen           
5.09 Property   1 Plumwood           
5.10 Property   1 Camelia Court           
5.11 Property   1 Cedargate           
5.12 Property   1 Millburn Court           
5.13 Property   1 Rosewood Apartments           
5.14 Property   1 Winthrop Court           
5.15 Property   1 Annhurst           
5.16 Property   1 Ashford Hills           
5.17 Property   1 Harbinwood           
5.18 Property   1 Willow Run - New Albany           
5.19 Property   1 Parkville           
5.20 Property   1 Applegate           
5.21 Property   1 Stonehenge           
5.22 Property   1 Meadowland           
5.23 Property   1 Amberwood - Massillion           
5.24 Property   1 Timberwood           
5.25 Property   1 Sherbrook           
5.26 Property   1 Stonehenge Apartments           
5.27 Property   1 Oakley Woods           
5.28 Property   1 Carriage Hill           
5.29 Property   1 Barrington           
5.30 Property   1 Andover Court           
5.31 Property   1 Greenglen II           
5.32 Property   1 Sandalwood           
5.33 Property   1 Spicewood           
5.34 Property   1 Meadowood - Mansfield           
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue  Outstanding TI/LC Reserve ($52,315,328) and Free Rent Reserve ($8,974,469) 0 NAP NAP Hard
7 Loan 16, 19, 23, 24 1 Hudson Commons  TI/LC Holdback (33,526,541.66); Free Rent Reserve (7,889,311.33) 0 NAP NAP Hard
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio  Outstanding TI/LC Reserve (Upfront: $8,392,690), Outstanding Free Rent Reserve (Upfront: $477,905) 0 NAP NAP Springing (Residential); Hard (Commercial)
8.01 Property   1 First National Building           
8.02 Property   1 The Qube           
8.03 Property   1 Chrysler House           
8.04 Property   1 1001 Woodward           
8.05 Property   1 One Woodward           
8.06 Property   1 The Z Garage           
8.07 Property   1 Two Detroit Garage           

 

A-1-41

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type
            20     26
8.08 Property   1 1505 & 1515 Woodward           
8.09 Property   1 1001 Brush Street           
8.10 Property   1 The Assembly           
8.11 Property   1 419 Fort Street Garage           
8.12 Property   1 Vinton           
8.13 Property   1 1401 First Street           
8.14 Property   1 Lane Bryant Building           
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV  Flood Insurance Reserve   0 NAP NAP None
9.01 Property   1 West Indian School Road           
9.02 Property   1 Boalch Avenue Northwest           
9.03 Property   1 Lemay Ferry Road           
9.04 Property   1 East Southern Avenue           
9.05 Property   1 Anderson Road           
9.06 Property   1 Stoney Island Avenue           
9.07 Property   1 Duren Avenue           
9.08 Property   1 North Nova Road           
9.09 Property   1 Airport Road           
9.10 Property   1 South Pennington           
9.11 Property   1 Southwest 14th Court           
9.12 Property   1 Southeast Jennings Road           
9.13 Property   1 49th Street South and 8th Avenue South           
9.14 Property   1 South Broadway           
9.15 Property   1 30th Avenue North           
9.16 Property   1 Main Street           
9.17 Property   1 Warwick Boulevard           
10 Loan 19, 27, 30 1 111 River Street  Significant Tenant Rent Replication Reserve (Upfront: $1,258,196.33), Ground Rent Reserve (Upfront: $165,615.50; Monthly: $165,615.50), Free Rent Reserve (Upfront: $45,188) 0 NAP NAP Hard
11 Loan 24, 28 1 2 Riverfront Plaza    0 NAP NAP Hard
12 Loan 6 5 Northwest Capital Portfolio  Coldwell Banker Reserve ($184,130), Juice Club Reserve ($58,340) 0 NAP NAP Soft
12.01 Property   1 Center Plaza           
12.02 Property   1 Village by the Creek           
12.03 Property   1 Riverway Plaza           
12.04 Property   1 Pike Street Building           
12.05 Property   1 Monroe Retail Center           
13 Loan 7 1 Victoria Village Apartments  Economic Holdback Reserve ($1,500,000), Renovation Reserve ($500,000) 0 1,500,000 $1,500,000 deposited into the Economic Holdback Reserve to be distributed to the borrower upon certain conditions in the loan agreement Springing
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park  Prepaid Rent Reserve 0 NAP NAP Hard
15 Loan 2, 6 2 NYC MFRT Portfolio  Capitalized Holdback Reserve (339,267.50), Gap Rent Reserve (125,000), Reduced Rent Reserve (30,681.85) 0 339,268 $339,267.50 deposited into the Capitalized Holdback Reserve to be distributed to the borrower upon certain conditions in the loan agreement Soft (Residential); Hard (Commercial)
15.01 Property   1 45 John Street           
15.02 Property   1 2027-2127 Emmons Avenue           
16 Loan   1 Western Retail Center  Expansion Work Account Reserve ($1,000,000), Outstanding TI/LC Reserve ($78,000), Free Rent Reserve ($33,001.25) 0 NAP NAP Hard
17 Loan 16, 19 1 Candlewood Suites Orlando    0 NAP NAP Hard
18 Loan 5, 6, 16 9 VanWest Storage Portfolio    0 NAP NAP Springing
18.01 Property   1 ClearHome Self Storage - Sycamore           
18.02 Property   1 ClearHome Self Storage - Blue Island           
18.03 Property   1 ClearHome Storage - Walkertown           
18.04 Property   1 ClearHome Self Storage - Chaney           
18.05 Property   1 ClearHome Self Storage           
18.06 Property   1 American Mini Storage           
18.07 Property   1 Marsh Harbor Self Storage           
18.08 Property   1 ClearHome Self Storage - Florosa           
18.09 Property   1 Crews Storage           
19 Loan   1 BJ’s Wholesale Club - Kendall  Lease Extension Reserve 0 NAP NAP Hard
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio  Railroad Contract Renewal Reserve ($7,000,000), Post-Closing Obligation Reserve ($500,000), PIP Reserve ($7,417,247) 0 NAP NAP Hard
20.01 Property   1 Travelodge - 2307 Wyoming Avenue           
20.02 Property   1 Travelodge - 2111 Camino Del Llano           
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way           
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive           
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive           
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60           
20.07 Property   1 Travelodge - 1127 Pony Express Highway           
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street           
20.09 Property   1 Travelodge - 2680 Airport Road           
20.10 Property   1 Super 8 - 720 Royal Parkway           
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street           
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway           
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road           
20.14 Property   1 Super 8 - 2545 Cornhusker Highway           
20.15 Property   1 Travelodge - 1110 Southeast 4th Street           
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court           
20.17 Property   1 Travelodge - 800 West Laramie Street           
20.18 Property   1 Travelodge - 22 North Frontage Road           
20.19 Property   1 Travelodge - 123 Westvaco Road           
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue           
20.21 Property   1 Travelodge - 1710 Jefferson Street           
20.22 Property   1 Travelodge - 1625 Stillwater Avenue           
20.23 Property   1 Travelodge - 8233 Airline Highway           
20.24 Property   1 Baymont Inn & Suites - 6390 US-93           
20.25 Property   1 Travelodge - 707 East Webster Street           
20.26 Property   1 Travelodge - 777 West Hwy 21           
20.27 Property   1 Travelodge - 3522 North Highway 59           

 

A-1-42

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type
            20     26
20.28 Property   1 Travelodge - 108 6th Avenue           
20.29 Property   1 Travelodge - 2200 East South Avenue           
20.30 Property   1 Travelodge - 128 South Willow Road           
20.31 Property   1 Travelodge - 1005 Highway 285           
20.32 Property   1 Days Inn - 3431 14th Avenue South           
20.33 Property   1 Travelodge - 2505 US 69           
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road           
20.35 Property   1 Travelodge - 1706 North Park Drive           
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street           
20.37 Property   1 Travelodge - 1177 East 16th Street           
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road           
20.39 Property   1 Travelodge - 2407 East Holland Avenue           
20.40 Property   1 Travelodge - 620 Souder Road           
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast           
20.42 Property   1 Travelodge - 109 East Commerce Street           
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue           
20.44 Property   1 Travelodge - 98 Moffat Avenue           
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point    0 NAP NAP Hard
22 Loan 1, 19 1 Meadowood Mall    0 NAP NAP Hard
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio    0 NAP NAP Soft
23.01 Property   1 318 Bedford Avenue           
23.02 Property   1 130 South 2nd Street           
23.03 Property   1 740 Driggs Avenue           
23.04 Property   1 182 Meserole Street           
23.05 Property   1 178 Meserole Street           
23.06 Property   1 180 Meserole Street           
23.07 Property   1 342 Rodney Street           
23.08 Property   1 68 Carroll Street           
23.09 Property   1 144 Huntington Street           
23.10 Property   1 440 Lorimer Street           
24 Loan 12 1 Warrington Plaza    0 NAP NAP Soft
25 Loan 13 1 Midway Market Square  Gabes Rent Reserve ($39,780.82), Altitude Trampoline Rent Reserve ($22,238.84), Ross Education Rent Reserve ($30,000), Ross Education Leasing Reserve ($25,000), Pet Supplies Leasing Reserve ($90,000) 0 NAP NAP Springing
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead  Ground Rent Reserve 0 NAP NAP Springing
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver    0 NAP NAP Hard
28 Loan 19 1 Riverside Commons    0 NAP NAP Springing
29 Loan 17, 19 1 Thompson Court  Ground Rent Reserve 0 NAP NAP Springing
30 Loan 16, 19 1 Home2 Suites Temple    0 NAP NAP Springing
31 Loan   1 Alto Serramonte Shopping Center    0 NAP NAP Springing
32 Loan 19, 28 1 Feather River Shopping Center  Outstanding Tenant Improvement Obligations for Harbor Freight 0 NAP NAP Hard
33 Loan 10 1 40-91 Fox Hill Drive Apartments    0 NAP NAP Springing
34 Loan 19 1 611-617 W 148th Street  Rent Fund 0 NAP NAP Springing
35 Loan 16, 19 1 Towneplace Suites El Paso    0 NAP NAP Springing
36 Loan 7 1 Centennial Plaza    0 NAP NAP Hard
37 Loan 7 1 Jefferson County Plaza    0 NAP NAP Hard
38 Loan 5 1 Arc on Armour  Existing TI/LC Obligations Reserve ($1,145,000), Outstanding Tenant Obligation Reserve ($670,000), Leasing Reserve ($200,000) 0 NAP NAP Springing
39 Loan 4, 19, 28 1 The Shops at Trinity Park  Outstanding TIA Reserve ($75,000), Free Rent Reserve ($38,750), Pacific Dental Gap Rent Reserve ($23,250) 0 NAP NAP Hard
40 Loan 16 1 SAPA Transmission  Letter of Credit Reserve 0 NAP NAP Hard
41 Loan   1 CubeSmart Self Storage - Lacey    0 NAP NAP Springing
42 Loan 2 1 Main Street    0 NAP NAP Springing
43 Loan 16 1 Corrington Industrial  Outstanding Rent Reserve 0 NAP NAP Springing
44 Loan 4 1 West Allen Plaza  Outstanding TI/LC Reserve ($205,545), T-Mobile Rent Reserve ($120,000), Benchmark Rent Reserve ($92,381), Roof Repair Reserve ($45,000) 0 NAP NAP Springing
45 Loan 6 2 Schlegel Portfolio    0 NAP NAP Springing
45.01 Property   1 Ringwood           
45.02 Property   1 Minooka           
46 Loan 2, 4 1 Triskett Road Self Storage    0 NAP NAP Springing
47 Loan 16 1 1214 West Carmen    0 NAP NAP Springing
48 Loan 16 1 Planet Self Storage    0 NAP NAP None
49 Loan   1 Plantation Canal    0 NAP NAP Springing
50 Loan   1 Flynn Avenue Self Storage    0 NAP NAP Springing
51 Loan 6 3 Schleider Apartment Portfolio    0 NAP NAP Springing
51.01 Property   1 37 Driggs Avenue           
51.02 Property   1 2822 South Redondo           
51.03 Property   1 5916 Howe Street           
52 Loan 16 1 NSC Traverse Silver Lake Storage    0 NAP NAP Springing
53 Loan 16 1 NSC Grand River Lyon Storage    0 NAP NAP Springing
54 Loan 16 1 Middletown Retail Plaza  Rent Concession Reserve   0 NAP NAP Springing
55 Loan   1 Laguna Beach Mixed Use    0 NAP NAP Springing
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue  Midtown Chriopractic Occupancy Reserve 0 NAP NAP Springing
57 Loan 16 1 Grand Logan Lodge Apartments    0 NAP NAP Springing
58 Loan   1 Inland Boat & Self Storage    0 NAP NAP Springing

 

A-1-43

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type
            20     26
59 Loan 2 1 Richmond Mixed-Use Portfolio  Required Tenant Reserve 0 NAP NAP Springing
60 Loan 2, 16, 23 1 Everett Building  Lumis Expansion Reserve 0 NAP NAP Springing
61 Loan 16, 23, 26, 27 1 Bethany Medical  Vibrant Health TI Reserve (Upfront: $338,910.37), Major Tenant Rollover Reserve (Monthly: Springing) 0 NAP NAP Springing
62 Loan   1 880 N Milwaukee Ave Apartments    0 NAP NAP Springing
63 Loan   1 The Wash Apartments    0 NAP NAP Springing
64 Loan 6 2 Broward County Industrial    0 NAP NAP Springing
64.01 Property   1 Fort Lauderdale Small Bay Warehouses           
64.02 Property   1 Deerfield Beach Small Bay Warehouses           
65 Loan 2 1 111 Main Street    0 NAP NAP Springing
66 Loan 2 1 37-43 8th Avenue  Shortfall Reserve ($49,207), Free Rent Reserve ($10,413.63) 0 NAP NAP Springing
67 Loan   1 Ganser Way Office  Outstanding Tenant Obligation Reserve 0 NAP NAP Springing
68 Loan 12 1 Bloomfield Apartments    0 NAP NAP Springing
69 Loan   1 Upper Westside Apartments    0 NAP NAP Springing
70 Loan   1 2641 - 2643 West Estes Avenue Apartments    0 NAP NAP Springing
71 Loan   1 1429 Bushwick Avenue    0 NAP NAP Springing
72 Loan   1 Marshall Place Apartments    0 NAP NAP Springing
73 Loan   1 Longfield Estates MHC    0 NAP NAP Springing
74 Loan   1 Duskfire Professional Center    0 NAP NAP Springing
75 Loan   1 Jacksonville Secure Self Storage    0 NAP NAP Springing
76 Loan 10, 16, 19 1 Diamond Blade  Trigger Lease Reserve 0 NAP NAP Springing
77 Loan 16 1 640 Virginia Park Street    0 NAP NAP Springing

 

A-1-44

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($)
          26             9 9      
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI Springing Yes No Yes Yes                 60,000,000                          57,000,000                             174,723.48                                           358,642.92  NAP NAP            117,000,000
1.01 Property   1 Crestwood Boulevard                              
1.02 Property   1 Hallmark Drive                              
1.03 Property   1 Gray Road                              
1.04 Property   1 Marconi Avenue                              
1.05 Property   1 Ocean Gateway                              
1.06 Property   1 Amity Road                              
1.07 Property   1 Gladstell Road                              
1.08 Property   1 US Route One                              
1.09 Property   1 Farm to Market 1093                              
1.10 Property   1 Meade Avenue                              
1.11 Property   1 Camp Horne                              
1.12 Property   1 Hazel Avenue                              
1.13 Property   1 Hoover Court                              
1.14 Property   1 Highway 6 North                              
1.15 Property   1 Farm to Market 725                              
1.16 Property   1 Hidden Hill Road                              
1.17 Property   1 Arndt Road                              
1.18 Property   1 East Rosedale Street                              
1.19 Property   1 Grisham Drive                              
2 Loan 4, 5, 16, 19 1 360 Rosemary Springing Yes No Yes No                 45,000,000                          40,000,000                             133,495.37                                           283,677.66                    125,000,000 3.95000%            210,000,000
3 Loan 6, 12 , 19 9 HTI MOB Portfolio Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
3.01 Property   1 Madison Medical Plaza                              
3.02 Property   1 Dyer Building                              
3.03 Property   1 Texas Children’s Hospital                              
3.04 Property   1 Aurora Health Center                              
3.05 Property   1 Fort Wayne Engle Road                              
3.06 Property   1 Hefner Pointe                              
3.07 Property   1 Circleville MOB                              
3.08 Property   1 Illinois CancerCenter                              
3.09 Property   1 Fort Wayne Dupont                              
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV Springing Yes Yes Yes No                 41,400,000                        203,600,000                             429,111.74                                           516,367.27                    268,500,000 2.49450%            513,500,000
5 Loan 1, 6, 12, 13 34 AMF Portfolio Springing Yes No Yes No                 40,000,000                        132,000,000                             672,183.13                                           875,874.99  NAP NAP            172,000,000
5.01 Property   1 Cambridge Commons                              
5.02 Property   1 Indian Lake I                              
5.03 Property   1 Stewart Way 1                              
5.04 Property   1 Cedargate Lancaster                              
5.05 Property   1 Amesbury                              
5.06 Property   1 Red Deer                              
5.07 Property   1 Olivewood                              
5.08 Property   1 Cherry Glen                              
5.09 Property   1 Plumwood                              
5.10 Property   1 Camelia Court                              
5.11 Property   1 Cedargate                              
5.12 Property   1 Millburn Court                              
5.13 Property   1 Rosewood Apartments                              
5.14 Property   1 Winthrop Court                              
5.15 Property   1 Annhurst                              
5.16 Property   1 Ashford Hills                              
5.17 Property   1 Harbinwood                              
5.18 Property   1 Willow Run - New Albany                              
5.19 Property   1 Parkville                              
5.20 Property   1 Applegate                              
5.21 Property   1 Stonehenge                              
5.22 Property   1 Meadowland                              
5.23 Property   1 Amberwood - Massillion                              
5.24 Property   1 Timberwood                              
5.25 Property   1 Sherbrook                              
5.26 Property   1 Stonehenge Apartments                              
5.27 Property   1 Oakley Woods                              
5.28 Property   1 Carriage Hill                              
5.29 Property   1 Barrington                              
5.30 Property   1 Andover Court                              
5.31 Property   1 Greenglen II                              
5.32 Property   1 Sandalwood                              
5.33 Property   1 Spicewood                              
5.34 Property   1 Meadowood - Mansfield                              
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue Springing Yes No Yes No                 40,000,000                        683,300,000                          1,611,868.95                                        1,706,226.86                    276,700,000 2.79196%        1,000,000,000
7 Loan 16, 19, 23, 24 1 Hudson Commons Springing Yes Yes Yes No                 40,000,000                        265,000,000                             786,450.38                                           905,159.87                    202,000,000 3.51250%            507,000,000
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio Springing Yes No Yes No                 40,000,000                        390,000,000                          1,244,903.47                                        1,372,585.88  NAP NAP            430,000,000
8.01 Property   1 First National Building                              
8.02 Property   1 The Qube                              
8.03 Property   1 Chrysler House                              
8.04 Property   1 1001 Woodward                              
8.05 Property   1 One Woodward                              
8.06 Property   1 The Z Garage                              
8.07 Property   1 Two Detroit Garage                              

 

A-1-45

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($)
          26             9 9      
8.08 Property   1 1505 & 1515 Woodward                              
8.09 Property   1 1001 Brush Street                              
8.10 Property   1 The Assembly                              
8.11 Property   1 419 Fort Street Garage                              
8.12 Property   1 Vinton                              
8.13 Property   1 1401 First Street                              
8.14 Property   1 Lane Bryant Building                              
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV Springing Yes No Yes No                 40,000,000                          46,000,000                             141,004.91                                           263,617.87  NAP NAP              86,000,000
9.01 Property   1 West Indian School Road                              
9.02 Property   1 Boalch Avenue Northwest                              
9.03 Property   1 Lemay Ferry Road                              
9.04 Property   1 East Southern Avenue                              
9.05 Property   1 Anderson Road                              
9.06 Property   1 Stoney Island Avenue                              
9.07 Property   1 Duren Avenue                              
9.08 Property   1 North Nova Road                              
9.09 Property   1 Airport Road                              
9.10 Property   1 South Pennington                              
9.11 Property   1 Southwest 14th Court                              
9.12 Property   1 Southeast Jennings Road                              
9.13 Property   1 49th Street South and 8th Avenue South                              
9.14 Property   1 South Broadway                              
9.15 Property   1 30th Avenue North                              
9.16 Property   1 Main Street                              
9.17 Property   1 Warwick Boulevard                              
10 Loan 19, 27, 30 1 111 River Street Springing Yes Yes Yes No                 37,500,000                          40,000,000                             110,851.85                                           214,775.46                      76,250,000 3.28000%            153,750,000
11 Loan 24, 28 1 2 Riverfront Plaza Springing Yes Yes Yes No                 37,500,000                          72,500,000                             260,949.65                                           395,923.61  NAP NAP            110,000,000
12 Loan 6 5 Northwest Capital Portfolio Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
12.01 Property   1 Center Plaza                              
12.02 Property   1 Village by the Creek                              
12.03 Property   1 Riverway Plaza                              
12.04 Property   1 Pike Street Building                              
12.05 Property   1 Monroe Retail Center                              
13 Loan 7 1 Victoria Village Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
15 Loan 2, 6 2 NYC MFRT Portfolio Springing Yes Yes Yes Yes                 30,000,000                          30,200,000                             101,044.17                                           201,419.17  NAP NAP              60,200,000
15.01 Property   1 45 John Street                              
15.02 Property   1 2027-2127 Emmons Avenue                              
16 Loan   1 Western Retail Center Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
17 Loan 16, 19 1 Candlewood Suites Orlando Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
18 Loan 5, 6, 16 9 VanWest Storage Portfolio Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
18.01 Property   1 ClearHome Self Storage - Sycamore                              
18.02 Property   1 ClearHome Self Storage - Blue Island                              
18.03 Property   1 ClearHome Storage - Walkertown                              
18.04 Property   1 ClearHome Self Storage - Chaney                              
18.05 Property   1 ClearHome Self Storage                              
18.06 Property   1 American Mini Storage                              
18.07 Property   1 Marsh Harbor Self Storage                              
18.08 Property   1 ClearHome Self Storage - Florosa                              
18.09 Property   1 Crews Storage                              
19 Loan   1 BJ’s Wholesale Club - Kendall Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio Springing Yes No Yes No                 18,914,095                        118,213,091                             761,470.40                                           883,305.66  NAP NAP            137,127,186
20.01 Property   1 Travelodge - 2307 Wyoming Avenue                              
20.02 Property   1 Travelodge - 2111 Camino Del Llano                              
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way                              
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive                              
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive                              
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60                              
20.07 Property   1 Travelodge - 1127 Pony Express Highway                              
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street                              
20.09 Property   1 Travelodge - 2680 Airport Road                              
20.10 Property   1 Super 8 - 720 Royal Parkway                              
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street                              
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway                              
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road                              
20.14 Property   1 Super 8 - 2545 Cornhusker Highway                              
20.15 Property   1 Travelodge - 1110 Southeast 4th Street                              
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court                              
20.17 Property   1 Travelodge - 800 West Laramie Street                              
20.18 Property   1 Travelodge - 22 North Frontage Road                              
20.19 Property   1 Travelodge - 123 Westvaco Road                              
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue                              
20.21 Property   1 Travelodge - 1710 Jefferson Street                              
20.22 Property   1 Travelodge - 1625 Stillwater Avenue                              
20.23 Property   1 Travelodge - 8233 Airline Highway                              
20.24 Property   1 Baymont Inn & Suites - 6390 US-93                              
20.25 Property   1 Travelodge - 707 East Webster Street                              
20.26 Property   1 Travelodge - 777 West Hwy 21                              
20.27 Property   1 Travelodge - 3522 North Highway 59                              

 

A-1-46

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($)
          26             9 9      
20.28 Property   1 Travelodge - 108 6th Avenue                              
20.29 Property   1 Travelodge - 2200 East South Avenue                              
20.30 Property   1 Travelodge - 128 South Willow Road                              
20.31 Property   1 Travelodge - 1005 Highway 285                              
20.32 Property   1 Days Inn - 3431 14th Avenue South                              
20.33 Property   1 Travelodge - 2505 US 69                              
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road                              
20.35 Property   1 Travelodge - 1706 North Park Drive                              
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street                              
20.37 Property   1 Travelodge - 1177 East 16th Street                              
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road                              
20.39 Property   1 Travelodge - 2407 East Holland Avenue                              
20.40 Property   1 Travelodge - 620 Souder Road                              
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast                              
20.42 Property   1 Travelodge - 109 East Commerce Street                              
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue                              
20.44 Property   1 Travelodge - 98 Moffat Avenue                              
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
22 Loan 1, 19 1 Meadowood Mall Springing Yes Yes Yes No                 17,933,084                          61,769,513                             324,867.25                                           419,183.55                      27,979,523 10.75000%            107,682,120
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
23.01 Property   1 318 Bedford Avenue                              
23.02 Property   1 130 South 2nd Street                              
23.03 Property   1 740 Driggs Avenue                              
23.04 Property   1 182 Meserole Street                              
23.05 Property   1 178 Meserole Street                              
23.06 Property   1 180 Meserole Street                              
23.07 Property   1 342 Rodney Street                              
23.08 Property   1 68 Carroll Street                              
23.09 Property   1 144 Huntington Street                              
23.10 Property   1 440 Lorimer Street                              
24 Loan 12 1 Warrington Plaza Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
25 Loan 13 1 Midway Market Square Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
28 Loan 19 1 Riverside Commons Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
29 Loan 17, 19 1 Thompson Court Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
30 Loan 16, 19 1 Home2 Suites Temple Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
31 Loan   1 Alto Serramonte Shopping Center Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
32 Loan 19, 28 1 Feather River Shopping Center Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
33 Loan 10 1 40-91 Fox Hill Drive Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
34 Loan 19 1 611-617 W 148th Street Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
35 Loan 16, 19 1 Towneplace Suites El Paso Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
36 Loan 7 1 Centennial Plaza Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
37 Loan 7 1 Jefferson County Plaza Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
38 Loan 5 1 Arc on Armour Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
39 Loan 4, 19, 28 1 The Shops at Trinity Park Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
40 Loan 16 1 SAPA Transmission Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
41 Loan   1 CubeSmart Self Storage - Lacey Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
42 Loan 2 1 Main Street Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
43 Loan 16 1 Corrington Industrial Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
44 Loan 4 1 West Allen Plaza Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
45 Loan 6 2 Schlegel Portfolio Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
45.01 Property   1 Ringwood                              
45.02 Property   1 Minooka                              
46 Loan 2, 4 1 Triskett Road Self Storage Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
47 Loan 16 1 1214 West Carmen Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
48 Loan 16 1 Planet Self Storage None No No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
49 Loan   1 Plantation Canal Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
50 Loan   1 Flynn Avenue Self Storage Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
51 Loan 6 3 Schleider Apartment Portfolio Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
51.01 Property   1 37 Driggs Avenue                              
51.02 Property   1 2822 South Redondo                              
51.03 Property   1 5916 Howe Street                              
52 Loan 16 1 NSC Traverse Silver Lake Storage Springing No No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
53 Loan 16 1 NSC Grand River Lyon Storage Springing No No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
54 Loan 16 1 Middletown Retail Plaza Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
55 Loan   1 Laguna Beach Mixed Use Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
57 Loan 16 1 Grand Logan Lodge Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
58 Loan   1 Inland Boat & Self Storage Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP

 

A-1-47

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($)
          26             9 9      
59 Loan 2 1 Richmond Mixed-Use Portfolio Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
60 Loan 2, 16, 23 1 Everett Building Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
61 Loan 16, 23, 26, 27 1 Bethany Medical Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
62 Loan   1 880 N Milwaukee Ave Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
63 Loan   1 The Wash Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
64 Loan 6 2 Broward County Industrial Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
64.01 Property   1 Fort Lauderdale Small Bay Warehouses                              
64.02 Property   1 Deerfield Beach Small Bay Warehouses                              
65 Loan 2 1 111 Main Street Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
66 Loan 2 1 37-43 8th Avenue Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
67 Loan   1 Ganser Way Office Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
68 Loan 12 1 Bloomfield Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
69 Loan   1 Upper Westside Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
70 Loan   1 2641 - 2643 West Estes Avenue Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
71 Loan   1 1429 Bushwick Avenue Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
72 Loan   1 Marshall Place Apartments Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
73 Loan   1 Longfield Estates MHC Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
74 Loan   1 Duskfire Professional Center Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
75 Loan   1 Jacksonville Secure Self Storage Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
76 Loan 10, 16, 19 1 Diamond Blade Springing Yes Yes No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP
77 Loan 16 1 640 Virginia Park Street Springing Yes No No NAP  NAP  NAP  NAP  NAP  NAP NAP  NAP

 

A-1-48

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
          9   13         9   13  
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI                358,642.92 47.8% 2.29 8.6%  NAP NAP  NAP  NAP NAP NAP NAP
1.01 Property   1 Crestwood Boulevard                          
1.02 Property   1 Hallmark Drive                          
1.03 Property   1 Gray Road                          
1.04 Property   1 Marconi Avenue                          
1.05 Property   1 Ocean Gateway                          
1.06 Property   1 Amity Road                          
1.07 Property   1 Gladstell Road                          
1.08 Property   1 US Route One                          
1.09 Property   1 Farm to Market 1093                          
1.10 Property   1 Meade Avenue                          
1.11 Property   1 Camp Horne                          
1.12 Property   1 Hazel Avenue                          
1.13 Property   1 Hoover Court                          
1.14 Property   1 Highway 6 North                          
1.15 Property   1 Farm to Market 725                          
1.16 Property   1 Hidden Hill Road                          
1.17 Property   1 Arndt Road                          
1.18 Property   1 East Rosedale Street                          
1.19 Property   1 Grisham Drive                          
2 Loan 4, 5, 16, 19 1 360 Rosemary                700,850.69 65.8% 1.76 7.2%  NAP NAP  NAP  NAP NAP NAP NAP
3 Loan 6, 12 , 19 9 HTI MOB Portfolio  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
3.01 Property   1 Madison Medical Plaza                          
3.02 Property   1 Dyer Building                          
3.03 Property   1 Texas Children’s Hospital                          
3.04 Property   1 Aurora Health Center                          
3.05 Property   1 Fort Wayne Engle Road                          
3.06 Property   1 Hefner Pointe                          
3.07 Property   1 Circleville MOB                          
3.08 Property   1 Illinois CancerCenter                          
3.09 Property   1 Fort Wayne Dupont                          
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV             1,082,263.65 65.0% 2.64 6.7%  NAP NAP  NAP  NAP NAP NAP NAP
5 Loan 1, 6, 12, 13 34 AMF Portfolio                875,874.99 61.3% 1.51 9.8%                     13,000,000 6.67228249742403%                             185,000,000                       875,874.99 65.9% 1.51 9.1%
5.01 Property   1 Cambridge Commons                          
5.02 Property   1 Indian Lake I                          
5.03 Property   1 Stewart Way 1                          
5.04 Property   1 Cedargate Lancaster                          
5.05 Property   1 Amesbury                          
5.06 Property   1 Red Deer                          
5.07 Property   1 Olivewood                          
5.08 Property   1 Cherry Glen                          
5.09 Property   1 Plumwood                          
5.10 Property   1 Camelia Court                          
5.11 Property   1 Cedargate                          
5.12 Property   1 Millburn Court                          
5.13 Property   1 Rosewood Apartments                          
5.14 Property   1 Winthrop Court                          
5.15 Property   1 Annhurst                          
5.16 Property   1 Ashford Hills                          
5.17 Property   1 Harbinwood                          
5.18 Property   1 Willow Run - New Albany                          
5.19 Property   1 Parkville                          
5.20 Property   1 Applegate                          
5.21 Property   1 Stonehenge                          
5.22 Property   1 Meadowland                          
5.23 Property   1 Amberwood - Massillion                          
5.24 Property   1 Timberwood                          
5.25 Property   1 Sherbrook                          
5.26 Property   1 Stonehenge Apartments                          
5.27 Property   1 Oakley Woods                          
5.28 Property   1 Carriage Hill                          
5.29 Property   1 Barrington                          
5.30 Property   1 Andover Court                          
5.31 Property   1 Greenglen II                          
5.32 Property   1 Sandalwood                          
5.33 Property   1 Spicewood                          
5.34 Property   1 Meadowood - Mansfield                          
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue             2,358,947.68 58.8% 3.25 9.5%  NAP NAP  NAP  NAP NAP NAP NAP
7 Loan 16, 19, 23, 24 1 Hudson Commons             1,504,642.80 49.2% 1.53 5.7%  NAP NAP  NAP  NAP NAP NAP NAP
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio             1,372,585.88 59.4% 3.30 13.6%  NAP NAP  NAP  NAP NAP NAP NAP
8.01 Property   1 First National Building                          
8.02 Property   1 The Qube                          
8.03 Property   1 Chrysler House                          
8.04 Property   1 1001 Woodward                          
8.05 Property   1 One Woodward                          
8.06 Property   1 The Z Garage                          
8.07 Property   1 Two Detroit Garage                          

 

A-1-49

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
          9   13         9   13  
8.08 Property   1 1505 & 1515 Woodward                          
8.09 Property   1 1001 Brush Street                          
8.10 Property   1 The Assembly                          
8.11 Property   1 419 Fort Street Garage                          
8.12 Property   1 Vinton                          
8.13 Property   1 1401 First Street                          
8.14 Property   1 Lane Bryant Building                          
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV                263,617.87 46.9% 2.29 8.7%  NAP NAP  NAP  NAP NAP NAP NAP
9.01 Property   1 West Indian School Road                          
9.02 Property   1 Boalch Avenue Northwest                          
9.03 Property   1 Lemay Ferry Road                          
9.04 Property   1 East Southern Avenue                          
9.05 Property   1 Anderson Road                          
9.06 Property   1 Stoney Island Avenue                          
9.07 Property   1 Duren Avenue                          
9.08 Property   1 North Nova Road                          
9.09 Property   1 Airport Road                          
9.10 Property   1 South Pennington                          
9.11 Property   1 Southwest 14th Court                          
9.12 Property   1 Southeast Jennings Road                          
9.13 Property   1 49th Street South and 8th Avenue South                          
9.14 Property   1 South Broadway                          
9.15 Property   1 30th Avenue North                          
9.16 Property   1 Main Street                          
9.17 Property   1 Warwick Boulevard                          
10 Loan 19, 27, 30 1 111 River Street                426,086.80 63.0% 2.56 8.5%  NAP NAP  NAP  NAP NAP NAP NAP
11 Loan 24, 28 1 2 Riverfront Plaza                395,923.61 60.4% 2.05 9.4%  NAP NAP  NAP  NAP NAP NAP NAP
12 Loan 6 5 Northwest Capital Portfolio  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
12.01 Property   1 Center Plaza                          
12.02 Property   1 Village by the Creek                          
12.03 Property   1 Riverway Plaza                          
12.04 Property   1 Pike Street Building                          
12.05 Property   1 Monroe Retail Center                          
13 Loan 7 1 Victoria Village Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
15 Loan 2, 6 2 NYC MFRT Portfolio                201,419.17 51.5% 2.08 8.5%  NAP NAP  NAP  NAP NAP NAP NAP
15.01 Property   1 45 John Street                          
15.02 Property   1 2027-2127 Emmons Avenue                          
16 Loan   1 Western Retail Center  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
17 Loan 16, 19 1 Candlewood Suites Orlando  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
18 Loan 5, 6, 16 9 VanWest Storage Portfolio  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
18.01 Property   1 ClearHome Self Storage - Sycamore                          
18.02 Property   1 ClearHome Self Storage - Blue Island                          
18.03 Property   1 ClearHome Storage - Walkertown                          
18.04 Property   1 ClearHome Self Storage - Chaney                          
18.05 Property   1 ClearHome Self Storage                          
18.06 Property   1 American Mini Storage                          
18.07 Property   1 Marsh Harbor Self Storage                          
18.08 Property   1 ClearHome Self Storage - Florosa                          
18.09 Property   1 Crews Storage                          
19 Loan   1 BJ’s Wholesale Club - Kendall  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio                883,305.66 63.8% 1.69 15.0%  NAP NAP  NAP  NAP NAP NAP NAP
20.01 Property   1 Travelodge - 2307 Wyoming Avenue                          
20.02 Property   1 Travelodge - 2111 Camino Del Llano                          
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way                          
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive                          
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive                          
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60                          
20.07 Property   1 Travelodge - 1127 Pony Express Highway                          
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street                          
20.09 Property   1 Travelodge - 2680 Airport Road                          
20.10 Property   1 Super 8 - 720 Royal Parkway                          
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street                          
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway                          
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road                          
20.14 Property   1 Super 8 - 2545 Cornhusker Highway                          
20.15 Property   1 Travelodge - 1110 Southeast 4th Street                          
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court                          
20.17 Property   1 Travelodge - 800 West Laramie Street                          
20.18 Property   1 Travelodge - 22 North Frontage Road                          
20.19 Property   1 Travelodge - 123 Westvaco Road                          
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue                          
20.21 Property   1 Travelodge - 1710 Jefferson Street                          
20.22 Property   1 Travelodge - 1625 Stillwater Avenue                          
20.23 Property   1 Travelodge - 8233 Airline Highway                          
20.24 Property   1 Baymont Inn & Suites - 6390 US-93                          
20.25 Property   1 Travelodge - 707 East Webster Street                          
20.26 Property   1 Travelodge - 777 West Hwy 21                          
20.27 Property   1 Travelodge - 3522 North Highway 59                          

 

A-1-50

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
          9   13         9   13  
20.28 Property   1 Travelodge - 108 6th Avenue                          
20.29 Property   1 Travelodge - 2200 East South Avenue                          
20.30 Property   1 Travelodge - 128 South Willow Road                          
20.31 Property   1 Travelodge - 1005 Highway 285                          
20.32 Property   1 Days Inn - 3431 14th Avenue South                          
20.33 Property   1 Travelodge - 2505 US 69                          
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road                          
20.35 Property   1 Travelodge - 1706 North Park Drive                          
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street                          
20.37 Property   1 Travelodge - 1177 East 16th Street                          
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road                          
20.39 Property   1 Travelodge - 2407 East Holland Avenue                          
20.40 Property   1 Travelodge - 620 Souder Road                          
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast                          
20.42 Property   1 Travelodge - 109 East Commerce Street                          
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue                          
20.44 Property   1 Travelodge - 98 Moffat Avenue                          
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
22 Loan 1, 19 1 Meadowood Mall                688,569.51 47.4% 1.81 14.7%  NAP NAP  NAP  NAP NAP NAP NAP
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
23.01 Property   1 318 Bedford Avenue                          
23.02 Property   1 130 South 2nd Street                          
23.03 Property   1 740 Driggs Avenue                          
23.04 Property   1 182 Meserole Street                          
23.05 Property   1 178 Meserole Street                          
23.06 Property   1 180 Meserole Street                          
23.07 Property   1 342 Rodney Street                          
23.08 Property   1 68 Carroll Street                          
23.09 Property   1 144 Huntington Street                          
23.10 Property   1 440 Lorimer Street                          
24 Loan 12 1 Warrington Plaza  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
25 Loan 13 1 Midway Market Square  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
28 Loan 19 1 Riverside Commons  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
29 Loan 17, 19 1 Thompson Court  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
30 Loan 16, 19 1 Home2 Suites Temple  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
31 Loan   1 Alto Serramonte Shopping Center  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
32 Loan 19, 28 1 Feather River Shopping Center  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
33 Loan 10 1 40-91 Fox Hill Drive Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
34 Loan 19 1 611-617 W 148th Street  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
35 Loan 16, 19 1 Towneplace Suites El Paso  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
36 Loan 7 1 Centennial Plaza  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
37 Loan 7 1 Jefferson County Plaza  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
38 Loan 5 1 Arc on Armour  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
39 Loan 4, 19, 28 1 The Shops at Trinity Park  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
40 Loan 16 1 SAPA Transmission  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
41 Loan   1 CubeSmart Self Storage - Lacey  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
42 Loan 2 1 Main Street  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
43 Loan 16 1 Corrington Industrial  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
44 Loan 4 1 West Allen Plaza  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
45 Loan 6 2 Schlegel Portfolio  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
45.01 Property   1 Ringwood                          
45.02 Property   1 Minooka                          
46 Loan 2, 4 1 Triskett Road Self Storage  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
47 Loan 16 1 1214 West Carmen  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
48 Loan 16 1 Planet Self Storage  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
49 Loan   1 Plantation Canal  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
50 Loan   1 Flynn Avenue Self Storage  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
51 Loan 6 3 Schleider Apartment Portfolio  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
51.01 Property   1 37 Driggs Avenue                          
51.02 Property   1 2822 South Redondo                          
51.03 Property   1 5916 Howe Street                          
52 Loan 16 1 NSC Traverse Silver Lake Storage  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
53 Loan 16 1 NSC Grand River Lyon Storage  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
54 Loan 16 1 Middletown Retail Plaza  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
55 Loan   1 Laguna Beach Mixed Use  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
57 Loan 16 1 Grand Logan Lodge Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
58 Loan   1 Inland Boat & Self Storage  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP

 

A-1-51

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
          9   13         9   13  
59 Loan 2 1 Richmond Mixed-Use Portfolio  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
60 Loan 2, 16, 23 1 Everett Building  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
61 Loan 16, 23, 26, 27 1 Bethany Medical  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
62 Loan   1 880 N Milwaukee Ave Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
63 Loan   1 The Wash Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
64 Loan 6 2 Broward County Industrial  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
64.01 Property   1 Fort Lauderdale Small Bay Warehouses                          
64.02 Property   1 Deerfield Beach Small Bay Warehouses                          
65 Loan 2 1 111 Main Street  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
66 Loan 2 1 37-43 8th Avenue  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
67 Loan   1 Ganser Way Office  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
68 Loan 12 1 Bloomfield Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
69 Loan   1 Upper Westside Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
70 Loan   1 2641 - 2643 West Estes Avenue Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
71 Loan   1 1429 Bushwick Avenue  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
72 Loan   1 Marshall Place Apartments  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
73 Loan   1 Longfield Estates MHC  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
74 Loan   1 Duskfire Professional Center  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
75 Loan   1 Jacksonville Secure Self Storage  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
76 Loan 10, 16, 19 1 Diamond Blade  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP
77 Loan 16 1 640 Virginia Park Street  NAP NAP NAP NAP  NAP NAP  NAP  NAP NAP NAP NAP

 

A-1-52

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($)
          13 13           30  
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI No NAP Inland Private Capital Corporation Inland Private Capital Corporation Yes No Acquisition                       117,000,000
1.01 Property   1 Crestwood Boulevard               No   
1.02 Property   1 Hallmark Drive               No   
1.03 Property   1 Gray Road               No   
1.04 Property   1 Marconi Avenue               No   
1.05 Property   1 Ocean Gateway               No   
1.06 Property   1 Amity Road               No   
1.07 Property   1 Gladstell Road               No   
1.08 Property   1 US Route One               No   
1.09 Property   1 Farm to Market 1093               No   
1.10 Property   1 Meade Avenue               No   
1.11 Property   1 Camp Horne               No   
1.12 Property   1 Hazel Avenue               No   
1.13 Property   1 Hoover Court               No   
1.14 Property   1 Highway 6 North               No   
1.15 Property   1 Farm to Market 725               No   
1.16 Property   1 Hidden Hill Road               No   
1.17 Property   1 Arndt Road               No   
1.18 Property   1 East Rosedale Street               No   
1.19 Property   1 Grisham Drive               No   
2 Loan 4, 5, 16, 19 1 360 Rosemary No NAP The Related Companies, L.P. The Related Companies, L.P. No No Refinance No                       85,000,000
3 Loan 6, 12 , 19 9 HTI MOB Portfolio No NAP Healthcare Trust Operating Partnership, L.P. Healthcare Trust Operating Partnership, L.P. No No Recapitalization                         42,750,000
3.01 Property   1 Madison Medical Plaza               No   
3.02 Property   1 Dyer Building               No   
3.03 Property   1 Texas Children’s Hospital               No   
3.04 Property   1 Aurora Health Center               No   
3.05 Property   1 Fort Wayne Engle Road               No   
3.06 Property   1 Hefner Pointe               No   
3.07 Property   1 Circleville MOB               No   
3.08 Property   1 Illinois CancerCenter               No   
3.09 Property   1 Fort Wayne Dupont               No   
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV No NAP AGC Equity Partners Investments Ltd. NAP No No Acquisition No                     245,000,000
5 Loan 1, 6, 12, 13 34 AMF Portfolio No NAP Arbor Realty Sr, Inc. Arbor Realty Sr, Inc. No No Refinance                       172,000,000
5.01 Property   1 Cambridge Commons               No   
5.02 Property   1 Indian Lake I               No   
5.03 Property   1 Stewart Way 1               No   
5.04 Property   1 Cedargate Lancaster               No   
5.05 Property   1 Amesbury               No   
5.06 Property   1 Red Deer               No   
5.07 Property   1 Olivewood               No   
5.08 Property   1 Cherry Glen               No   
5.09 Property   1 Plumwood               No   
5.10 Property   1 Camelia Court               No   
5.11 Property   1 Cedargate               No   
5.12 Property   1 Millburn Court               No   
5.13 Property   1 Rosewood Apartments               No   
5.14 Property   1 Winthrop Court               No   
5.15 Property   1 Annhurst               No   
5.16 Property   1 Ashford Hills               No   
5.17 Property   1 Harbinwood               No   
5.18 Property   1 Willow Run - New Albany               No   
5.19 Property   1 Parkville               No   
5.20 Property   1 Applegate               No   
5.21 Property   1 Stonehenge               No   
5.22 Property   1 Meadowland               No   
5.23 Property   1 Amberwood - Massillion               No   
5.24 Property   1 Timberwood               No   
5.25 Property   1 Sherbrook               No   
5.26 Property   1 Stonehenge Apartments               No   
5.27 Property   1 Oakley Woods               No   
5.28 Property   1 Carriage Hill               No   
5.29 Property   1 Barrington               No   
5.30 Property   1 Andover Court               No   
5.31 Property   1 Greenglen II               No   
5.32 Property   1 Sandalwood               No   
5.33 Property   1 Spicewood               No   
5.34 Property   1 Meadowood - Mansfield               No   
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue No NAP BP/CG Center MM LLC NAP No No Refinance No                     723,300,000
7 Loan 16, 19, 23, 24 1 Hudson Commons No NAP Fifth Street Properties, LLC NAP No No Acquisition No                     305,000,000
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio Yes Unsecured Bedrock Detroit Rock Backer LLC No No Refinance                       430,000,000
8.01 Property   1 First National Building               Yes   
8.02 Property   1 The Qube               Yes   
8.03 Property   1 Chrysler House               Yes   
8.04 Property   1 1001 Woodward               Yes   
8.05 Property   1 One Woodward               Yes   
8.06 Property   1 The Z Garage               Yes   
8.07 Property   1 Two Detroit Garage               Yes   

 

A-1-53

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($)
          13 13           30  
8.08 Property   1 1505 & 1515 Woodward               Yes   
8.09 Property   1 1001 Brush Street               Yes   
8.10 Property   1 The Assembly               Yes   
8.11 Property   1 419 Fort Street Garage               Yes   
8.12 Property   1 Vinton               Yes   
8.13 Property   1 1401 First Street               Yes   
8.14 Property   1 Lane Bryant Building               Yes   
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV No NAP Inland Private Capital Corporation Inland Private Capital Corporation Yes No Acquisition                         86,000,000
9.01 Property   1 West Indian School Road               No   
9.02 Property   1 Boalch Avenue Northwest               No   
9.03 Property   1 Lemay Ferry Road               No   
9.04 Property   1 East Southern Avenue               No   
9.05 Property   1 Anderson Road               No   
9.06 Property   1 Stoney Island Avenue               No   
9.07 Property   1 Duren Avenue               No   
9.08 Property   1 North Nova Road               No   
9.09 Property   1 Airport Road               No   
9.10 Property   1 South Pennington               No   
9.11 Property   1 Southwest 14th Court               No   
9.12 Property   1 Southeast Jennings Road               No   
9.13 Property   1 49th Street South and 8th Avenue South               No   
9.14 Property   1 South Broadway               No   
9.15 Property   1 30th Avenue North               No   
9.16 Property   1 Main Street               No   
9.17 Property   1 Warwick Boulevard               No   
10 Loan 19, 27, 30 1 111 River Street No NAP Steven J. Pozycki and David Werner Steven J. Pozycki and David Werner No Yes Acquisition No                       77,500,000
11 Loan 24, 28 1 2 Riverfront Plaza No NAP Arch Street Capital Advisors NAP No No Refinance No                     110,000,000
12 Loan 6 5 Northwest Capital Portfolio No NAP Mark S. McDonald Mark S. McDonald No No Refinance                         37,500,000
12.01 Property   1 Center Plaza               No   
12.02 Property   1 Village by the Creek               No   
12.03 Property   1 Riverway Plaza               No   
12.04 Property   1 Pike Street Building               No   
12.05 Property   1 Monroe Retail Center               No   
13 Loan 7 1 Victoria Village Apartments No NAP Gary W. Gates, Jr. Gary W. Gates, Jr. No No Refinance No                       33,000,000
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park No NAP Jeffrey A. Pori Jeffrey A. Pori Yes No Acquisition No                       31,500,000
15 Loan 2, 6 2 NYC MFRT Portfolio No NAP Yakubov US Trust 2013, a Florida Trust and Thomas Yakubaros Yakubov US Trust 2013, a Florida Trust and Thomas Yakubaros No No Refinance                         60,200,000
15.01 Property   1 45 John Street               No   
15.02 Property   1 2027-2127 Emmons Avenue               No   
16 Loan   1 Western Retail Center No NAP John A. Barker John A. Barker No No Acquisition No   
17 Loan 16, 19 1 Candlewood Suites Orlando No NAP William James Evans, Jack Flechner and Frederick Mitchell Burgess William James Evans, Jack Flechner and Frederick Mitchell Burgess No No Refinance No   
18 Loan 5, 6, 16 9 VanWest Storage Portfolio No NAP Wade Buxton, Aaron Westphal and Jacob Vanderslice Wade Buxton, Aaron Westphal and Jacob Vanderslice No No Refinance     
18.01 Property   1 ClearHome Self Storage - Sycamore               No   
18.02 Property   1 ClearHome Self Storage - Blue Island               No   
18.03 Property   1 ClearHome Storage - Walkertown               No   
18.04 Property   1 ClearHome Self Storage - Chaney               No   
18.05 Property   1 ClearHome Self Storage               No   
18.06 Property   1 American Mini Storage               No   
18.07 Property   1 Marsh Harbor Self Storage               No   
18.08 Property   1 ClearHome Self Storage - Florosa               No   
18.09 Property   1 Crews Storage               No   
19 Loan   1 BJ’s Wholesale Club - Kendall No NAP Murray H. Goodman Murray H. Goodman No No Refinance No   
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio No NAP Tom Vukota Tom Vukota No No Acquisition     
20.01 Property   1 Travelodge - 2307 Wyoming Avenue               No   
20.02 Property   1 Travelodge - 2111 Camino Del Llano               No   
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way               No   
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive               No   
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive               No   
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60               No   
20.07 Property   1 Travelodge - 1127 Pony Express Highway               No   
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street               No   
20.09 Property   1 Travelodge - 2680 Airport Road               No   
20.10 Property   1 Super 8 - 720 Royal Parkway               No   
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street               No   
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway               No   
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road               No   
20.14 Property   1 Super 8 - 2545 Cornhusker Highway               No   
20.15 Property   1 Travelodge - 1110 Southeast 4th Street               No   
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court               No   
20.17 Property   1 Travelodge - 800 West Laramie Street               No   
20.18 Property   1 Travelodge - 22 North Frontage Road               No   
20.19 Property   1 Travelodge - 123 Westvaco Road               No   
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue               No   
20.21 Property   1 Travelodge - 1710 Jefferson Street               No   
20.22 Property   1 Travelodge - 1625 Stillwater Avenue               No   
20.23 Property   1 Travelodge - 8233 Airline Highway               No   
20.24 Property   1 Baymont Inn & Suites - 6390 US-93               No   
20.25 Property   1 Travelodge - 707 East Webster Street               No   
20.26 Property   1 Travelodge - 777 West Hwy 21               No   
20.27 Property   1 Travelodge - 3522 North Highway 59               No   

 

A-1-54

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($)
          13 13           30  
20.28 Property   1 Travelodge - 108 6th Avenue               No   
20.29 Property   1 Travelodge - 2200 East South Avenue               No   
20.30 Property   1 Travelodge - 128 South Willow Road               No   
20.31 Property   1 Travelodge - 1005 Highway 285               No   
20.32 Property   1 Days Inn - 3431 14th Avenue South               No   
20.33 Property   1 Travelodge - 2505 US 69               No   
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road               No   
20.35 Property   1 Travelodge - 1706 North Park Drive               No   
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street               No   
20.37 Property   1 Travelodge - 1177 East 16th Street               No   
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road               No   
20.39 Property   1 Travelodge - 2407 East Holland Avenue               No   
20.40 Property   1 Travelodge - 620 Souder Road               No   
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast               No   
20.42 Property   1 Travelodge - 109 East Commerce Street               No   
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue               No   
20.44 Property   1 Travelodge - 98 Moffat Avenue               No   
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point No NAP Jeff Pori Jeff Pori Yes No Acquisition No   
22 Loan 1, 19 1 Meadowood Mall No NAP Simon Property Group, L.P. Simon Property Group, L.P. No No Refinance No   
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio No NAP Joshua Wagschal and Herschel Bodansky Joshua Wagschal and Herschel Bodansky No No Refinance     
23.01 Property   1 318 Bedford Avenue               No   
23.02 Property   1 130 South 2nd Street               No   
23.03 Property   1 740 Driggs Avenue               No   
23.04 Property   1 182 Meserole Street               No   
23.05 Property   1 178 Meserole Street               No   
23.06 Property   1 180 Meserole Street               No   
23.07 Property   1 342 Rodney Street               No   
23.08 Property   1 68 Carroll Street               No   
23.09 Property   1 144 Huntington Street               No   
23.10 Property   1 440 Lorimer Street               No   
24 Loan 12 1 Warrington Plaza No NAP Benjamin Braunstein and Harry Braunstein Benjamin Braunstein and Harry Braunstein No No Acquisition No   
25 Loan 13 1 Midway Market Square Yes Future Mezzanine Loan Judy Pollak Judy Pollak No No Refinance No   
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead No NAP Terracon Development, Inc. Terracon Development, Inc. No No Refinance No   
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver No NAP Duane Lund Duane Lund Yes No Acquisition No   
28 Loan 19 1 Riverside Commons No NAP E. Stanley Kroenke E. Stanley Kroenke No No Refinance No   
29 Loan 17, 19 1 Thompson Court No NAP Boris Drukker Boris Drukker No No Refinance No   
30 Loan 16, 19 1 Home2 Suites Temple No NAP Dr. Bankim Bhatt and Larry W. Rother Dr. Bankim Bhatt and Larry W. Rother No No Refinance No   
31 Loan   1 Alto Serramonte Shopping Center No NAP Erwin D. Mieger and EDM Investments Erwin D. Mieger and EDM Investments No No Refinance No   
32 Loan 19, 28 1 Feather River Shopping Center No NAP Jeffrey A. Pori Jeffrey A. Pori Yes No Acquisition No   
33 Loan 10 1 40-91 Fox Hill Drive Apartments No NAP Daniele Levato Daniele Levato No No Refinance No   
34 Loan 19 1 611-617 W 148th Street No NAP Aaron Drazin and Robert Rosenberg Aaron Drazin and Robert Rosenberg No No Refinance No   
35 Loan 16, 19 1 Towneplace Suites El Paso No NAP Bharat Bhakta Bharat Bhakta No No Refinance No   
36 Loan 7 1 Centennial Plaza No NAP Pasadena Private Real Estate Fund 1, L.P., Craig Colbath and Iain A. Whyte Pasadena Private Real Estate Fund 1, L.P., Craig Colbath and Iain A. Whyte No No Acquisition No   
37 Loan 7 1 Jefferson County Plaza No NAP Pasadena Private Real Estate Fund 1, L.P., Craig Colbath and Iain A. Whyte Pasadena Private Real Estate Fund 1, L.P., Craig Colbath and Iain A. Whyte No No Acquisition No   
38 Loan 5 1 Arc on Armour No NAP LARP Holdings, LLC LARP Holdings, LLC No No Refinance No   
39 Loan 4, 19, 28 1 The Shops at Trinity Park No NAP Jeffrey A. Pori Jeffrey A. Pori Yes No Acquisition No   
40 Loan 16 1 SAPA Transmission No NAP SAPA Transmission, Inc. SAPA Transmission, Inc. No No Acquisition No   
41 Loan   1 CubeSmart Self Storage - Lacey No NAP Tracey Swanson and Tracey Allen Swanson, as trustee of the Swanson Living Trust dated May 26,2021 Tracey Swanson and Tracey Allen Swanson, as trustee of the Swanson Living Trust dated May 26,2021 No No Refinance No   
42 Loan 2 1 Main Street No NAP Gerald M. Sneirson Gerald M. Sneirson No No Refinance No   
43 Loan 16 1 Corrington Industrial No NAP Charles V. Cuda, Joseph Strada, Nathan T. Prather and Jomarie Guastello Charles V. Cuda, Joseph Strada, Nathan T. Prather and Jomarie Guastello No No Refinance No   
44 Loan 4 1 West Allen Plaza No NAP Richard B. Broder and Todd A. Sachse Richard B. Broder and Todd A. Sachse No No Refinance No   
45 Loan 6 2 Schlegel Portfolio No NAP Wade Buxton, Jacob Vanderslice and Aaron Westphal Wade Buxton, Jacob Vanderslice and Aaron Westphal No No Acquisition     
45.01 Property   1 Ringwood               No   
45.02 Property   1 Minooka               No   
46 Loan 2, 4 1 Triskett Road Self Storage No NAP Robert E. Krueger, II and Robert E. Krueger, II, as Trustee of the Robert E. Krueger, II Declaration of Trust dated February 22, 2019 Robert E. Krueger, II and Robert E. Krueger, II, as Trustee of the Robert E. Krueger, II Declaration of Trust dated February 22, 2019 No No Refinance No   
47 Loan 16 1 1214 West Carmen No NAP John Barrett, John Barrett, As Trustee of The John Barrett Living Trust Dated October 29, 2015, Margaret T. Barrett and Margaret T. Barrett, As Trustee of The Margaret T. Barrett Living Trust Dated October 29, 2015 John Barrett, John Barrett, As Trustee of The John Barrett Living Trust Dated October 29, 2015, Margaret T. Barrett and Margaret T. Barrett, As Trustee of The Margaret T. Barrett Living Trust Dated October 29, 2015 No No Refinance No   
48 Loan 16 1 Planet Self Storage No NAP Westport/TR Storage Venture III, LLC and Hoeven Family Partnership II, LLC Westport/TR Storage Venture III, LLC and Hoeven Family Partnership II, LLC No No Acquisition No   
49 Loan   1 Plantation Canal No NAP Gerald Askowitz Gerald Askowitz No No Refinance No   
50 Loan   1 Flynn Avenue Self Storage No NAP David H. Nelson David H. Nelson No No Refinance No   
51 Loan 6 3 Schleider Apartment Portfolio No NAP Jeffrey Schleider and Schleider 2017 Family Trust Jeffrey Schleider and Schleider 2017 Family Trust No No Refinance     
51.01 Property   1 37 Driggs Avenue               No   
51.02 Property   1 2822 South Redondo               No   
51.03 Property   1 5916 Howe Street               No   
52 Loan 16 1 NSC Traverse Silver Lake Storage No NAP Adam Pogoda Adam Pogoda No No Refinance No   
53 Loan 16 1 NSC Grand River Lyon Storage No NAP Adam Pogoda Adam Pogoda No No Refinance No   
54 Loan 16 1 Middletown Retail Plaza No NAP Peter Ferraro, Jr. Peter Ferraro, Jr. No No Acquisition No   
55 Loan   1 Laguna Beach Mixed Use No NAP Bryan L. Siegel Bryan L. Siegel No No Refinance No   
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue No NAP Michael Barrett, Michael Barrett, as Trustee of the Michael Barrett Living Trust Dated November 27, 2019, John P. Barrett and John P. Barrett, as Trustee of the John P. Barrett Living Trust Dated April 14, 2021 Michael Barrett, Michael Barrett, as Trustee of the Michael Barrett Living Trust Dated November 27, 2019, John P. Barrett and John P. Barrett, as Trustee of the John P. Barrett Living Trust Dated April 14, 2021 No No Refinance No   
57 Loan 16 1 Grand Logan Lodge Apartments No NAP John David Searls, Richard A. Searls III and Robert C. Ranquist, III John David Searls, Richard A. Searls III and Robert C. Ranquist, III No No Refinance No   
58 Loan   1 Inland Boat & Self Storage No NAP Nathan L. Cox, J. Grant Reaves and Jeremy W. Friedman Nathan L. Cox, J. Grant Reaves and Jeremy W. Friedman No No Acquisition No   

 

A-1-55

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($)
          13 13           30  
59 Loan 2 1 Richmond Mixed-Use Portfolio No NAP Andrew W. Horrocks Andrew W. Horrocks No No Acquisition No   
60 Loan 2, 16, 23 1 Everett Building No NAP Anthony P. Troppe Anthony P. Troppe No No Refinance No   
61 Loan 16, 23, 26, 27 1 Bethany Medical No NAP Brian C. Adams and Abhishek Mathur Brian C. Adams and Abhishek Mathur No No Acquisition No   
62 Loan   1 880 N Milwaukee Ave Apartments No NAP Sean Guichon Sean Guichon No No Acquisition No   
63 Loan   1 The Wash Apartments No NAP Shehzad Sharif and Moonkyu Lim Shehzad Sharif and Moonkyu Lim No No Refinance No   
64 Loan 6 2 Broward County Industrial No NAP Brian C. Adams and Abhishek Mathur Brian C. Adams and Abhishek Mathur No No Acquisition     
64.01 Property   1 Fort Lauderdale Small Bay Warehouses               No   
64.02 Property   1 Deerfield Beach Small Bay Warehouses               No   
65 Loan 2 1 111 Main Street No NAP Mark M. Read Mark M. Read No No Refinance No   
66 Loan 2 1 37-43 8th Avenue No NAP David Gleitman, EJH Investments Inc. and Harbor Trading USA David Gleitman, EJH Investments Inc. and Harbor Trading USA No No Acquisition No   
67 Loan   1 Ganser Way Office No NAP Duane Reed and Osbie Reed Duane Reed and Osbie Reed No No Refinance No   
68 Loan 12 1 Bloomfield Apartments No NAP William R. McKool William R. McKool No No Refinance No   
69 Loan   1 Upper Westside Apartments No NAP Deborah E. Berdy Deborah E. Berdy No No Refinance No   
70 Loan   1 2641 - 2643 West Estes Avenue Apartments No NAP Samuel Block Samuel Block No No Refinance No   
71 Loan   1 1429 Bushwick Avenue No NAP Yehuda Brunner and Joel Silberstein Yehuda Brunner and Joel Silberstein No No Refinance No   
72 Loan   1 Marshall Place Apartments No NAP Manoj Manwani, Darshan Dhirubhai Patel and Sachin J. Shah Manoj Manwani, Darshan Dhirubhai Patel and Sachin J. Shah No No Acquisition No   
73 Loan   1 Longfield Estates MHC No NAP Shawn Scholem Shawn Scholem No No Refinance No   
74 Loan   1 Duskfire Professional Center No NAP Christopher L. Hays Christopher L. Hays No No Refinance No   
75 Loan   1 Jacksonville Secure Self Storage No NAP Travis T. Mack Travis T. Mack No No Acquisition No   
76 Loan 10, 16, 19 1 Diamond Blade No NAP Arnold Gumowitz Arnold Gumowitz No No Acquisition No   
77 Loan 16 1 640 Virginia Park Street No NAP Jennifer Lyon Jennifer Lyon No No Refinance No   

 

A-1-56

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                                   
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI 135,299,554 0 0       252,299,554 0 243,118,000                  2,474,039 733,115 0 5,974,400              252,299,554 NAP NAP
1.01 Property   1 Crestwood Boulevard                          NAP NAP
1.02 Property   1 Hallmark Drive                          NAP NAP
1.03 Property   1 Gray Road                          NAP NAP
1.04 Property   1 Marconi Avenue                          NAP NAP
1.05 Property   1 Ocean Gateway                          NAP NAP
1.06 Property   1 Amity Road                          NAP NAP
1.07 Property   1 Gladstell Road                          NAP NAP
1.08 Property   1 US Route One                          NAP NAP
1.09 Property   1 Farm to Market 1093                          NAP NAP
1.10 Property   1 Meade Avenue                          NAP NAP
1.11 Property   1 Camp Horne                          NAP NAP
1.12 Property   1 Hazel Avenue                          NAP NAP
1.13 Property   1 Hoover Court                          NAP NAP
1.14 Property   1 Highway 6 North                          NAP NAP
1.15 Property   1 Farm to Market 725                          NAP NAP
1.16 Property   1 Hidden Hill Road                          NAP NAP
1.17 Property   1 Arndt Road                          NAP NAP
1.18 Property   1 East Rosedale Street                          NAP NAP
1.19 Property   1 Grisham Drive                          NAP NAP
2 Loan 4, 5, 16, 19 1 360 Rosemary 0 125,000,000 0       210,000,000 110,495,605 0                  6,129,189 45,498,551 47,876,656 0              210,000,000 NAP NAP
3 Loan 6, 12 , 19 9 HTI MOB Portfolio 200,000 0 0         42,950,000 36,973,657 0                  3,458,993 2,517,350 0 0                42,950,000 NAP NAP
3.01 Property   1 Madison Medical Plaza                          NAP NAP
3.02 Property   1 Dyer Building                          NAP NAP
3.03 Property   1 Texas Children’s Hospital                          NAP NAP
3.04 Property   1 Aurora Health Center                          NAP NAP
3.05 Property   1 Fort Wayne Engle Road                          NAP NAP
3.06 Property   1 Hefner Pointe                          NAP NAP
3.07 Property   1 Circleville MOB                          NAP NAP
3.08 Property   1 Illinois CancerCenter                          NAP NAP
3.09 Property   1 Fort Wayne Dupont                          NAP NAP
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV 291,039,125 268,500,000 0       804,539,125 0 780,000,000                13,749,008 10,790,118 0 0              804,539,125 NAP NAP
5 Loan 1, 6, 12, 13 34 AMF Portfolio 0 13,000,000 0       185,000,000 173,659,728 0                  4,984,024 2,375,286 3,980,961 0              185,000,000 NAP NAP
5.01 Property   1 Cambridge Commons                          NAP NAP
5.02 Property   1 Indian Lake I                          NAP NAP
5.03 Property   1 Stewart Way 1                          NAP NAP
5.04 Property   1 Cedargate Lancaster                          NAP NAP
5.05 Property   1 Amesbury                          NAP NAP
5.06 Property   1 Red Deer                          NAP NAP
5.07 Property   1 Olivewood                          NAP NAP
5.08 Property   1 Cherry Glen                          NAP NAP
5.09 Property   1 Plumwood                          NAP NAP
5.10 Property   1 Camelia Court                          NAP NAP
5.11 Property   1 Cedargate                          NAP NAP
5.12 Property   1 Millburn Court                          NAP NAP
5.13 Property   1 Rosewood Apartments                          NAP NAP
5.14 Property   1 Winthrop Court                          NAP NAP
5.15 Property   1 Annhurst                          NAP NAP
5.16 Property   1 Ashford Hills                          NAP NAP
5.17 Property   1 Harbinwood                          NAP NAP
5.18 Property   1 Willow Run - New Albany                          NAP NAP
5.19 Property   1 Parkville                          NAP NAP
5.20 Property   1 Applegate                          NAP NAP
5.21 Property   1 Stonehenge                          NAP NAP
5.22 Property   1 Meadowland                          NAP NAP
5.23 Property   1 Amberwood - Massillion                          NAP NAP
5.24 Property   1 Timberwood                          NAP NAP
5.25 Property   1 Sherbrook                          NAP NAP
5.26 Property   1 Stonehenge Apartments                          NAP NAP
5.27 Property   1 Oakley Woods                          NAP NAP
5.28 Property   1 Carriage Hill                          NAP NAP
5.29 Property   1 Barrington                          NAP NAP
5.30 Property   1 Andover Court                          NAP NAP
5.31 Property   1 Greenglen II                          NAP NAP
5.32 Property   1 Sandalwood                          NAP NAP
5.33 Property   1 Spicewood                          NAP NAP
5.34 Property   1 Meadowood - Mansfield                          NAP NAP
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue 0 276,700,000 0    1,000,000,000 618,492,902 0                13,156,127 0 368,350,972 0           1,000,000,000 NAP NAP
7 Loan 16, 19, 23, 24 1 Hudson Commons 588,044,469 202,000,000 0    1,095,044,469 0 1,033,000,000                18,655,158 43,389,311 0 0           1,095,044,469 NAP NAP
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio 0 0 0       430,000,000 331,057,990 0                  4,355,049 11,401,181 83,185,780 0              430,000,000 NAP NAP
8.01 Property   1 First National Building                          NAP NAP
8.02 Property   1 The Qube                          NAP NAP
8.03 Property   1 Chrysler House                          NAP NAP
8.04 Property   1 1001 Woodward                          NAP NAP
8.05 Property   1 One Woodward                          NAP NAP
8.06 Property   1 The Z Garage                          NAP NAP
8.07 Property   1 Two Detroit Garage                          NAP NAP

 

A-1-57

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                                   
8.08 Property   1 1505 & 1515 Woodward                          NAP NAP
8.09 Property   1 1001 Brush Street                          NAP NAP
8.10 Property   1 The Assembly                          NAP NAP
8.11 Property   1 419 Fort Street Garage                          NAP NAP
8.12 Property   1 Vinton                          NAP NAP
8.13 Property   1 1401 First Street                          NAP NAP
8.14 Property   1 Lane Bryant Building                          NAP NAP
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV 104,740,667 0 0       190,740,667 0 182,336,000                  1,615,427 295,400 0 6,493,840              190,740,667 NAP NAP
9.01 Property   1 West Indian School Road                          NAP NAP
9.02 Property   1 Boalch Avenue Northwest                          NAP NAP
9.03 Property   1 Lemay Ferry Road                          NAP NAP
9.04 Property   1 East Southern Avenue                          NAP NAP
9.05 Property   1 Anderson Road                          NAP NAP
9.06 Property   1 Stoney Island Avenue                          NAP NAP
9.07 Property   1 Duren Avenue                          NAP NAP
9.08 Property   1 North Nova Road                          NAP NAP
9.09 Property   1 Airport Road                          NAP NAP
9.10 Property   1 South Pennington                          NAP NAP
9.11 Property   1 Southwest 14th Court                          NAP NAP
9.12 Property   1 Southeast Jennings Road                          NAP NAP
9.13 Property   1 49th Street South and 8th Avenue South                          NAP NAP
9.14 Property   1 South Broadway                          NAP NAP
9.15 Property   1 30th Avenue North                          NAP NAP
9.16 Property   1 Main Street                          NAP NAP
9.17 Property   1 Warwick Boulevard                          NAP NAP
10 Loan 19, 27, 30 1 111 River Street 54,100,000 76,250,000 30,107,549       237,957,549 0 218,000,000                  3,588,382 16,369,167 0 0              237,957,549 NAP NAP
11 Loan 24, 28 1 2 Riverfront Plaza 0 0 0       110,000,000 107,720,166 0                  1,863,929 0 415,906 0              110,000,000 NAP NAP
12 Loan 6 5 Northwest Capital Portfolio 0 0 0         37,500,000 28,853,543 0                     443,509 1,362,672 6,840,276 0                37,500,000 NAP NAP
12.01 Property   1 Center Plaza                          NAP NAP
12.02 Property   1 Village by the Creek                          NAP NAP
12.03 Property   1 Riverway Plaza                          NAP NAP
12.04 Property   1 Pike Street Building                          NAP NAP
12.05 Property   1 Monroe Retail Center                          NAP NAP
13 Loan 7 1 Victoria Village Apartments 0 0 0         33,000,000 20,844,384 0                     708,687 2,154,136 9,292,794 0                33,000,000 NAP NAP
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park 25,010,354 0 0         56,510,354 0 53,000,000                  1,233,675 2,276,679 0 0                56,510,354 NAP NAP
15 Loan 2, 6 2 NYC MFRT Portfolio 7,399,151 0 0         67,599,151 65,474,829 0                  1,264,077 860,246 0 0                67,599,151 NAP NAP
15.01 Property   1 45 John Street                          NAP NAP
15.02 Property   1 2027-2127 Emmons Avenue                          NAP NAP
16 Loan   1 Western Retail Center                          NAP NAP
17 Loan 16, 19 1 Candlewood Suites Orlando                          8/31/2035 112.11
18 Loan 5, 6, 16 9 VanWest Storage Portfolio                          NAP NAP
18.01 Property   1 ClearHome Self Storage - Sycamore                          NAP NAP
18.02 Property   1 ClearHome Self Storage - Blue Island                          NAP NAP
18.03 Property   1 ClearHome Storage - Walkertown                          NAP NAP
18.04 Property   1 ClearHome Self Storage - Chaney                          NAP NAP
18.05 Property   1 ClearHome Self Storage                          NAP NAP
18.06 Property   1 American Mini Storage                          NAP NAP
18.07 Property   1 Marsh Harbor Self Storage                          NAP NAP
18.08 Property   1 ClearHome Self Storage - Florosa                          NAP NAP
18.09 Property   1 Crews Storage                          NAP NAP
19 Loan   1 BJ’s Wholesale Club - Kendall                          NAP NAP
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio                          1/1/2035 70.31
20.01 Property   1 Travelodge - 2307 Wyoming Avenue                          1/1/2035 167.10
20.02 Property   1 Travelodge - 2111 Camino Del Llano                          1/1/2035 49.05
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way                          1/1/2035 63.90
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive                          1/1/2035 74.08
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive                          1/1/2035 74.66
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60                          1/1/2035 76.53
20.07 Property   1 Travelodge - 1127 Pony Express Highway                          1/1/2035 87.04
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street                          1/1/2035 58.94
20.09 Property   1 Travelodge - 2680 Airport Road                          1/1/2035 85.94
20.10 Property   1 Super 8 - 720 Royal Parkway                          1/1/2035 70.23
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street                          1/1/2035 69.43
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway                          1/1/2035 77.47
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road                          1/1/2035 59.87
20.14 Property   1 Super 8 - 2545 Cornhusker Highway                          1/1/2035 47.60
20.15 Property   1 Travelodge - 1110 Southeast 4th Street                          1/1/2035 62.04
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court                          1/1/2035 62.89
20.17 Property   1 Travelodge - 800 West Laramie Street                          1/1/2035 58.11
20.18 Property   1 Travelodge - 22 North Frontage Road                          1/1/2035 86.70
20.19 Property   1 Travelodge - 123 Westvaco Road                          1/1/2035 105.53
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue                          1/1/2035 87.41
20.21 Property   1 Travelodge - 1710 Jefferson Street                          1/1/2035 56.53
20.22 Property   1 Travelodge - 1625 Stillwater Avenue                          1/1/2035 71.96
20.23 Property   1 Travelodge - 8233 Airline Highway                          1/1/2035 74.11
20.24 Property   1 Baymont Inn & Suites - 6390 US-93                          1/1/2035 87.66
20.25 Property   1 Travelodge - 707 East Webster Street                          1/1/2035 71.60
20.26 Property   1 Travelodge - 777 West Hwy 21                          1/1/2035 66.87
20.27 Property   1 Travelodge - 3522 North Highway 59                          1/1/2035 53.62

 

A-1-58

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                                   
20.28 Property   1 Travelodge - 108 6th Avenue                          1/1/2035 75.96
20.29 Property   1 Travelodge - 2200 East South Avenue                          1/1/2035 59.78
20.30 Property   1 Travelodge - 128 South Willow Road                          1/1/2035 77.79
20.31 Property   1 Travelodge - 1005 Highway 285                          1/1/2035 68.33
20.32 Property   1 Days Inn - 3431 14th Avenue South                          1/1/2035 60.13
20.33 Property   1 Travelodge - 2505 US 69                          1/1/2035 62.78
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road                          1/1/2035 76.65
20.35 Property   1 Travelodge - 1706 North Park Drive                          1/1/2035 49.68
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street                          1/1/2035 69.86
20.37 Property   1 Travelodge - 1177 East 16th Street                          1/1/2035 53.50
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road                          1/1/2035 68.68
20.39 Property   1 Travelodge - 2407 East Holland Avenue                          1/1/2035 77.09
20.40 Property   1 Travelodge - 620 Souder Road                          1/1/2035 142.49
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast                          1/1/2035 75.43
20.42 Property   1 Travelodge - 109 East Commerce Street                          1/1/2035 69.36
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue                          1/1/2035 80.88
20.44 Property   1 Travelodge - 98 Moffat Avenue                          1/1/2035 103.00
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point                          NAP NAP
22 Loan 1, 19 1 Meadowood Mall                          NAP NAP
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio                          NAP NAP
23.01 Property   1 318 Bedford Avenue                          NAP NAP
23.02 Property   1 130 South 2nd Street                          NAP NAP
23.03 Property   1 740 Driggs Avenue                          NAP NAP
23.04 Property   1 182 Meserole Street                          NAP NAP
23.05 Property   1 178 Meserole Street                          NAP NAP
23.06 Property   1 180 Meserole Street                          NAP NAP
23.07 Property   1 342 Rodney Street                          NAP NAP
23.08 Property   1 68 Carroll Street                          NAP NAP
23.09 Property   1 144 Huntington Street                          NAP NAP
23.10 Property   1 440 Lorimer Street                          NAP NAP
24 Loan 12 1 Warrington Plaza                          NAP NAP
25 Loan 13 1 Midway Market Square                          NAP NAP
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead                          NAP NAP
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver                          NAP NAP
28 Loan 19 1 Riverside Commons                          NAP NAP
29 Loan 17, 19 1 Thompson Court                          NAP NAP
30 Loan 16, 19 1 Home2 Suites Temple                          12/31/2039 106.36
31 Loan   1 Alto Serramonte Shopping Center                          NAP NAP
32 Loan 19, 28 1 Feather River Shopping Center                          NAP NAP
33 Loan 10 1 40-91 Fox Hill Drive Apartments                          NAP NAP
34 Loan 19 1 611-617 W 148th Street                          NAP NAP
35 Loan 16, 19 1 Towneplace Suites El Paso                          1/14/2040 97.99
36 Loan 7 1 Centennial Plaza                          NAP NAP
37 Loan 7 1 Jefferson County Plaza                          NAP NAP
38 Loan 5 1 Arc on Armour                          NAP NAP
39 Loan 4, 19, 28 1 The Shops at Trinity Park                          NAP NAP
40 Loan 16 1 SAPA Transmission                          NAP NAP
41 Loan   1 CubeSmart Self Storage - Lacey                          NAP NAP
42 Loan 2 1 Main Street                          NAP NAP
43 Loan 16 1 Corrington Industrial                          NAP NAP
44 Loan 4 1 West Allen Plaza                          NAP NAP
45 Loan 6 2 Schlegel Portfolio                          NAP NAP
45.01 Property   1 Ringwood                          NAP NAP
45.02 Property   1 Minooka                          NAP NAP
46 Loan 2, 4 1 Triskett Road Self Storage                          NAP NAP
47 Loan 16 1 1214 West Carmen                          NAP NAP
48 Loan 16 1 Planet Self Storage                          NAP NAP
49 Loan   1 Plantation Canal                          NAP NAP
50 Loan   1 Flynn Avenue Self Storage                          NAP NAP
51 Loan 6 3 Schleider Apartment Portfolio                          NAP NAP
51.01 Property   1 37 Driggs Avenue                          NAP NAP
51.02 Property   1 2822 South Redondo                          NAP NAP
51.03 Property   1 5916 Howe Street                          NAP NAP
52 Loan 16 1 NSC Traverse Silver Lake Storage                          NAP NAP
53 Loan 16 1 NSC Grand River Lyon Storage                          NAP NAP
54 Loan 16 1 Middletown Retail Plaza                          NAP NAP
55 Loan   1 Laguna Beach Mixed Use                          NAP NAP
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue                          NAP NAP
57 Loan 16 1 Grand Logan Lodge Apartments                          NAP NAP
58 Loan   1 Inland Boat & Self Storage                          NAP NAP

 

A-1-59

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                                   
59 Loan 2 1 Richmond Mixed-Use Portfolio                          NAP NAP
60 Loan 2, 16, 23 1 Everett Building                          NAP NAP
61 Loan 16, 23, 26, 27 1 Bethany Medical                          NAP NAP
62 Loan   1 880 N Milwaukee Ave Apartments                          NAP NAP
63 Loan   1 The Wash Apartments                          NAP NAP
64 Loan 6 2 Broward County Industrial                          NAP NAP
64.01 Property   1 Fort Lauderdale Small Bay Warehouses                          NAP NAP
64.02 Property   1 Deerfield Beach Small Bay Warehouses                          NAP NAP
65 Loan 2 1 111 Main Street                          NAP NAP
66 Loan 2 1 37-43 8th Avenue                          NAP NAP
67 Loan   1 Ganser Way Office                          NAP NAP
68 Loan 12 1 Bloomfield Apartments                          NAP NAP
69 Loan   1 Upper Westside Apartments                          NAP NAP
70 Loan   1 2641 - 2643 West Estes Avenue Apartments                          NAP NAP
71 Loan   1 1429 Bushwick Avenue                          NAP NAP
72 Loan   1 Marshall Place Apartments                          NAP NAP
73 Loan   1 Longfield Estates MHC                          NAP NAP
74 Loan   1 Duskfire Professional Center                          NAP NAP
75 Loan   1 Jacksonville Secure Self Storage                          NAP NAP
76 Loan 10, 16, 19 1 Diamond Blade                          NAP NAP
77 Loan 16 1 640 Virginia Park Street                          NAP NAP

 

A-1-60

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                               
1 Loan 5, 6, 12, 16, 19, 28 19 IPCC National Storage Portfolio XVI NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.01 Property   1 Crestwood Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property   1 Hallmark Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property   1 Gray Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.04 Property   1 Marconi Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.05 Property   1 Ocean Gateway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.06 Property   1 Amity Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.07 Property   1 Gladstell Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property   1 US Route One NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.09 Property   1 Farm to Market 1093 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.10 Property   1 Meade Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.11 Property   1 Camp Horne NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.12 Property   1 Hazel Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.13 Property   1 Hoover Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.14 Property   1 Highway 6 North NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.15 Property   1 Farm to Market 725 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.16 Property   1 Hidden Hill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.17 Property   1 Arndt Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.18 Property   1 East Rosedale Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.19 Property   1 Grisham Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 4, 5, 16, 19 1 360 Rosemary NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 6, 12 , 19 9 HTI MOB Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Madison Medical Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Dyer Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Texas Children’s Hospital NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 Aurora Health Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Fort Wayne Engle Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Hefner Pointe NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Circleville MOB NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.08 Property   1 Illinois CancerCenter NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.09 Property   1 Fort Wayne Dupont NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 1, 11, 16, 19, 24 1 Coleman Highline Phase IV NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 1, 6, 12, 13 34 AMF Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Cambridge Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 Indian Lake I NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 Stewart Way 1 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 Cedargate Lancaster NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 Amesbury NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.06 Property   1 Red Deer NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.07 Property   1 Olivewood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.08 Property   1 Cherry Glen NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.09 Property   1 Plumwood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.10 Property   1 Camelia Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.11 Property   1 Cedargate NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.12 Property   1 Millburn Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.13 Property   1 Rosewood Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.14 Property   1 Winthrop Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.15 Property   1 Annhurst NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.16 Property   1 Ashford Hills NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.17 Property   1 Harbinwood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.18 Property   1 Willow Run - New Albany NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.19 Property   1 Parkville NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.20 Property   1 Applegate NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.21 Property   1 Stonehenge NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.22 Property   1 Meadowland NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.23 Property   1 Amberwood - Massillion NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.24 Property   1 Timberwood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.25 Property   1 Sherbrook NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.26 Property   1 Stonehenge Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.27 Property   1 Oakley Woods NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.28 Property   1 Carriage Hill NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.29 Property   1 Barrington NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.30 Property   1 Andover Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.31 Property   1 Greenglen II NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.32 Property   1 Sandalwood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.33 Property   1 Spicewood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.34 Property   1 Meadowood - Mansfield NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 1, 12, 19, 23, 24 1 601 Lexington Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 16, 19, 23, 24 1 Hudson Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 1, 2, 3, 4, 6, 21, 28 14 Bedrock Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.01 Property   1 First National Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 The Qube NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.03 Property   1 Chrysler House NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.04 Property   1 1001 Woodward NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.05 Property   1 One Woodward NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.06 Property   1 The Z Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-61

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                               
8.08 Property   1 1505 & 1515 Woodward NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.09 Property   1 1001 Brush Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.11 Property   1 419 Fort Street Garage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.12 Property   1 Vinton NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.13 Property   1 1401 First Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 5, 6, 12, 16, 19, 28 17 IPCC National Storage Portfolio XV NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 West Indian School Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.02 Property   1 Boalch Avenue Northwest NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.03 Property   1 Lemay Ferry Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.04 Property   1 East Southern Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.05 Property   1 Anderson Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.06 Property   1 Stoney Island Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.07 Property   1 Duren Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.08 Property   1 North Nova Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.09 Property   1 Airport Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.10 Property   1 South Pennington NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.11 Property   1 Southwest 14th Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.12 Property   1 Southeast Jennings Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.13 Property   1 49th Street South and 8th Avenue South NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.14 Property   1 South Broadway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.15 Property   1 30th Avenue North NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.16 Property   1 Main Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.17 Property   1 Warwick Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 19, 27, 30 1 111 River Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 24, 28 1 2 Riverfront Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 6 5 Northwest Capital Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.01 Property   1 Center Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.02 Property   1 Village by the Creek NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.03 Property   1 Riverway Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.04 Property   1 Pike Street Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.05 Property   1 Monroe Retail Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 7 1 Victoria Village Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 4, 19, 23, 28 1 Tangent Industrial Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 2, 6 2 NYC MFRT Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 45 John Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.02 Property   1 2027-2127 Emmons Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 Western Retail Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 16, 19 1 Candlewood Suites Orlando 86.32 77.0% 104.10 71.93 69.1% NAV NAV NAV NAV NAV NAV
18 Loan 5, 6, 16 9 VanWest Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.01 Property   1 ClearHome Self Storage - Sycamore NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.02 Property   1 ClearHome Self Storage - Blue Island NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.03 Property   1 ClearHome Storage - Walkertown NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.04 Property   1 ClearHome Self Storage - Chaney NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.05 Property   1 ClearHome Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.06 Property   1 American Mini Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.07 Property   1 Marsh Harbor Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.08 Property   1 ClearHome Self Storage - Florosa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.09 Property   1 Crews Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 BJ’s Wholesale Club - Kendall NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 1, 5, 6 44 Wyndham National Hotel Portfolio 38.30 54.5% 70.31 38.30 54.5% 69.99 36.80 52.6% 60.43 41.28 68.3%
20.01 Property   1 Travelodge - 2307 Wyoming Avenue 47.38 28.4% 167.10 47.38 28.4% 176.10 45.56 25.9% 117.42 46.45 39.6%
20.02 Property   1 Travelodge - 2111 Camino Del Llano 43.38 88.5% 49.05 43.38 88.5% 52.80 43.58 82.5% 46.95 43.23 92.1%
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way 33.22 52.0% 63.90 33.22 52.0% 65.26 33.97 52.1% 56.11 34.76 62.0%
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive 44.09 59.5% 74.08 44.09 59.5% 70.37 42.78 60.8% 59.07 50.13 84.9%
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive 30.67 41.1% 74.66 30.67 41.1% 70.87 33.10 46.7% 59.78 40.04 67.0%
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60 39.72 51.9% 76.53 39.72 51.9% 76.46 40.55 53.0% 56.01 39.40 70.3%
20.07 Property   1 Travelodge - 1127 Pony Express Highway 37.05 42.6% 87.04 37.05 42.6% 83.32 33.91 40.7% 64.60 34.66 53.6%
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street 51.01 86.6% 58.94 51.01 86.6% 60.76 47.35 77.9% 54.02 47.93 88.7%
20.09 Property   1 Travelodge - 2680 Airport Road 55.33 64.4% 85.94 55.33 64.4% 83.22 55.00 66.1% 71.66 55.91 78.0%
20.10 Property   1 Super 8 - 720 Royal Parkway 35.74 50.9% 70.23 35.74 50.9% 69.18 33.96 49.1% 74.17 58.93 79.5%
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street 39.11 56.3% 69.43 39.11 56.3% 70.14 38.30 54.6% 61.29 39.63 64.7%
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway 36.64 47.3% 77.47 36.64 47.3% 78.56 38.10 48.5% 60.36 44.50 73.7%
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road 38.75 64.7% 59.87 38.75 64.7% 60.68 36.57 60.3% 53.82 34.39 63.9%
20.14 Property   1 Super 8 - 2545 Cornhusker Highway 19.22 40.4% 47.60 19.22 40.4% 44.17 17.59 39.8% 46.69 34.30 73.5%
20.15 Property   1 Travelodge - 1110 Southeast 4th Street 42.72 68.9% 62.04 42.72 68.9% 69.35 42.30 61.0% 58.27 46.84 80.4%
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court 29.48 46.9% 62.89 29.48 46.9% 72.14 29.49 40.9% 54.73 34.94 63.8%
20.17 Property   1 Travelodge - 800 West Laramie Street 37.40 64.3% 58.11 37.40 64.3% 56.37 37.19 66.0% 41.20 36.36 88.2%
20.18 Property   1 Travelodge - 22 North Frontage Road 51.50 59.4% 86.70 51.50 59.4% 82.91 46.44 56.0% 72.93 55.47 76.1%
20.19 Property   1 Travelodge - 123 Westvaco Road 74.74 70.8% 105.53 74.74 70.8% 113.05 65.90 58.3% 114.55 80.67 70.4%
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue 50.88 58.2% 87.41 50.88 58.2% 77.95 44.93 57.6% 69.72 47.92 68.7%
20.21 Property   1 Travelodge - 1710 Jefferson Street 14.38 25.4% 56.53 14.38 25.4% 60.25 26.73 44.4% 54.02 40.32 74.6%
20.22 Property   1 Travelodge - 1625 Stillwater Avenue 51.20 71.1% 71.96 51.20 71.1% 66.92 41.42 61.9% 55.56 48.07 86.5%
20.23 Property   1 Travelodge - 8233 Airline Highway 46.91 63.3% 74.11 46.91 63.3% 72.05 45.85 63.6% 59.33 47.11 79.4%
20.24 Property   1 Baymont Inn & Suites - 6390 US-93 55.63 63.5% 87.66 55.63 63.5% 80.23 50.22 62.6% 85.22 58.49 68.6%
20.25 Property   1 Travelodge - 707 East Webster Street 25.93 36.2% 71.60 25.93 36.2% 79.89 26.21 32.8% 59.56 29.54 49.6%
20.26 Property   1 Travelodge - 777 West Hwy 21 36.06 53.9% 66.87 36.06 53.9% 57.79 32.66 56.5% 57.16 34.18 59.8%
20.27 Property   1 Travelodge - 3522 North Highway 59 15.73 29.3% 53.62 15.73 29.3% 58.78 19.98 34.0% 53.72 29.50 54.9%

 

A-1-62

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                               
20.28 Property   1 Travelodge - 108 6th Avenue 45.41 59.8% 75.96 45.41 59.8% 88.81 42.81 48.2% 58.85 43.61 74.1%
20.29 Property   1 Travelodge - 2200 East South Avenue 40.70 68.1% 59.78 40.70 68.1% 61.79 35.22 57.0% 55.13 41.56 75.4%
20.30 Property   1 Travelodge - 128 South Willow Road 47.79 61.4% 77.79 47.79 61.4% 71.25 47.99 67.4% 64.55 46.58 72.2%
20.31 Property   1 Travelodge - 1005 Highway 285 51.33 75.1% 68.33 51.33 75.1% 65.51 48.94 74.7% 57.97 44.06 76.0%
20.32 Property   1 Days Inn - 3431 14th Avenue South 42.76 71.1% 60.13 42.76 71.1% 55.18 34.79 63.0% 57.70 47.46 82.3%
20.33 Property   1 Travelodge - 2505 US 69 35.08 55.9% 62.78 35.08 55.9% 53.06 24.39 46.0% 52.49 34.03 64.8%
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road 43.99 57.4% 76.65 43.99 57.4% 74.75 42.35 56.7% 73.08 48.21 66.0%
20.35 Property   1 Travelodge - 1706 North Park Drive 39.19 78.9% 49.68 39.19 78.9% 45.36 38.44 84.7% 42.59 39.84 93.5%
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street 37.67 53.9% 69.86 37.67 53.9% 62.82 34.52 55.0% 62.88 34.14 54.3%
20.37 Property   1 Travelodge - 1177 East 16th Street 14.75 27.6% 53.50 14.75 27.6% 49.81 10.30 20.7% 52.43 14.39 27.4%
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road 34.91 50.8% 68.68 34.91 50.8% 67.76 35.91 53.0% 63.01 41.59 66.0%
20.39 Property   1 Travelodge - 2407 East Holland Avenue 47.53 61.7% 77.09 47.53 61.7% 71.01 38.68 54.5% 66.01 48.74 73.8%
20.40 Property   1 Travelodge - 620 Souder Road 60.12 42.2% 142.49 60.12 42.2% 159.98 47.17 29.5% 106.54 52.24 49.0%
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast 46.54 61.7% 75.43 46.54 61.7% 85.61 37.12 43.4% 65.10 42.07 64.6%
20.42 Property   1 Travelodge - 109 East Commerce Street 18.64 26.9% 69.36 18.64 26.9% 104.51 25.32 24.2% 79.58 25.46 32.0%
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue 60.23 74.5% 80.88 60.23 74.5% 74.16 56.00 75.5% 66.22 52.78 79.7%
20.44 Property   1 Travelodge - 98 Moffat Avenue 36.54 35.5% 103.00 36.54 35.5% 119.08 39.87 33.5% 94.88 38.08 40.1%
21 Loan 16, 19, 28 1 Fleet Farm - Stevens Point NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 1, 19 1 Meadowood Mall NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 2, 5, 6 10 Wagschal Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.01 Property   1 318 Bedford Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.02 Property   1 130 South 2nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.03 Property   1 740 Driggs Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.04 Property   1 182 Meserole Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.05 Property   1 178 Meserole Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.06 Property   1 180 Meserole Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.07 Property   1 342 Rodney Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.08 Property   1 68 Carroll Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.09 Property   1 144 Huntington Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.10 Property   1 440 Lorimer Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 12 1 Warrington Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 13 1 Midway Market Square NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 17, 19, 21, 23, 27 1 Peoria Center at Arrowhead NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 16, 19, 28 1 Mills Fleet Farm Carver NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 19 1 Riverside Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 17, 19 1 Thompson Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 16, 19 1 Home2 Suites Temple 90.40 85.0% 106.36 96.34 90.6% NAV NAV NAV NAV NAV NAV
31 Loan   1 Alto Serramonte Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 19, 28 1 Feather River Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 10 1 40-91 Fox Hill Drive Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 19 1 611-617 W 148th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 16, 19 1 Towneplace Suites El Paso 83.29 85.0% 97.99 93.15 95.1% 88.91 74.85 84.2% NAV NAV NAV
36 Loan 7 1 Centennial Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 7 1 Jefferson County Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 5 1 Arc on Armour NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 4, 19, 28 1 The Shops at Trinity Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 16 1 SAPA Transmission NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   1 CubeSmart Self Storage - Lacey NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 2 1 Main Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 16 1 Corrington Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 4 1 West Allen Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan 6 2 Schlegel Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45.01 Property   1 Ringwood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45.02 Property   1 Minooka NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan 2, 4 1 Triskett Road Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan 16 1 1214 West Carmen NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
48 Loan 16 1 Planet Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
49 Loan   1 Plantation Canal NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
50 Loan   1 Flynn Avenue Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51 Loan 6 3 Schleider Apartment Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51.01 Property   1 37 Driggs Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51.02 Property   1 2822 South Redondo NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51.03 Property   1 5916 Howe Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
52 Loan 16 1 NSC Traverse Silver Lake Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
53 Loan 16 1 NSC Grand River Lyon Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
54 Loan 16 1 Middletown Retail Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan   1 Laguna Beach Mixed Use NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
56 Loan 2, 16, 19 1 1642-1646 West Belmont Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
57 Loan 16 1 Grand Logan Lodge Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
58 Loan   1 Inland Boat & Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-63

 

 

BMO 2022-C1 - Annex A-1

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                               
59 Loan 2 1 Richmond Mixed-Use Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
60 Loan 2, 16, 23 1 Everett Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
61 Loan 16, 23, 26, 27 1 Bethany Medical NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
62 Loan   1 880 N Milwaukee Ave Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
63 Loan   1 The Wash Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
64 Loan 6 2 Broward County Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
64.01 Property   1 Fort Lauderdale Small Bay Warehouses NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
64.02 Property   1 Deerfield Beach Small Bay Warehouses NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
65 Loan 2 1 111 Main Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
66 Loan 2 1 37-43 8th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
67 Loan   1 Ganser Way Office NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
68 Loan 12 1 Bloomfield Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
69 Loan   1 Upper Westside Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
70 Loan   1 2641 - 2643 West Estes Avenue Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
71 Loan   1 1429 Bushwick Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
72 Loan   1 Marshall Place Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
73 Loan   1 Longfield Estates MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
74 Loan   1 Duskfire Professional Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
75 Loan   1 Jacksonville Secure Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
76 Loan 10, 16, 19 1 Diamond Blade NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
77 Loan 16 1 640 Virginia Park Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-1-64

 

 

Footnotes to Annex A-1
 
(1) “BMO” denotes Bank of Montreal as Mortgage Loan Seller, “KeyBank” denotes KeyBank National Association as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “Sabal” denotes SSOF SCRE AIV, L.P. as Mortgage Loan Seller, and “GACC” denotes German American Capital Corporation as Mortgage Loan Seller.

With respect to Loan No. 4, Coleman Highline Phase IV, the mortgage loan is part of a whole loan that was co-originated by BMO and Barclays Capital Real Estate Inc.

With respect to Loan No. 5, AMF Portfolio, the mortgage loan is part of a whole loan that was co-originated by BMO and SMC.

With respect to Loan No. 6 601 Lexington Avenue, the mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited, Morgan Stanley Bank, N.A., Wells Fargo Bank, National Association and Citi Real Estate Funding, Inc.

With respect to Loan No. 8, Bedrock Portfolio, the mortgage loan is part of a whole loan that was co-originated by JPMorgan Chase Bank, National Association and SMC.

With respect to Loan No. 20, Wyndham National Hotel Portfolio, the mortgage loan is part of a whole loan that was originated by UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York.

With respect to Loan No. 22, Meadowood Mall, the mortgage loan is part of a whole loan that was co-originated by BMO, Wells Fargo Bank, National Association, Barclays Capital Real Estate Inc., 3650 Real Estate Investment Trust 2 LLC and 3650 Cal Bridge Reno LLC.
   
(2) With respect to Loan No. 8, Bedrock Portfolio, the portfolio is comprised of five parking garage properties (5,036 stalls) and two mixed use properties (53 units).

With respect to Loan No. 15, NYC MFRT Portfolio, the mortgaged property 45 John Street is comprised of 84 multifamily units totaling 75,315 square feet of multifamily space and four commercial retail spaces of 4,600 square feet.

With respect to Loan No. 23, Wagschal Multifamily Portfolio, the portfolio is comprised of 37 multifamily units and three commercial units totaling 4,000 square feet of ground floor retail space across the mortgaged properties.

With respect to Loan No. 42, Main Street, the mortgaged property is comprised of 13,895 square feet of office space, 2,798 square feet of retail space, and 15,154 square feet of medical office space.

With respect to Loan No. 46, Triskett Road Self Storage, the mortgaged property is comprised of 300 self-storage units, 63 drive thru climate control units, 43 parking spaces, 30 mailboxes, 17 warehouse units, 4 billboards, 2 office units, and 2 parking lot spaces for a total of 110,711 square feet.

With respect to Loan No. 56, 1642-1646 West Belmont Avenue, the mortgaged property is comprised of 13,200 square feet of multifamily space, and 2,000 square feet of retail space.

With respect to Loan No. 59, Richmond Mixed-Use Portfolio, the mortgaged property is comprised of 14,139 square feet of commercial space, and 23 multifamily units.
   
(3) Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

With respect to Loan No. 8, Bedrock Portfolio, there are 7,258 parking stalls and 53 multifamily units not presented in the Number of Units.
   
(4) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy.

For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in the preliminary prospectus.
   

 

A-1-65

 

 

  With respect to Loan No. 2, 360 Rosemary, the Second Largest Tenant, Goldman Sachs, has taken delivery of its space. The borrower anticipates that the tenant will open for business in April 2022. The Third Largest Tenant, Comvest, has taken delivery of its space. The borrower anticipates that the tenant will open for business in October 2022. The Fourth Largest Tenant, Elliott Mgmt, has taken delivery of its space. The borrower anticipates that the tenant will open for business in April 2022. The Fifth Largest Tenant, Related Southeast, has not yet taken delivery of its space. The borrower anticipates that the tenant will open for business in August 2022.

With respect to Loan No. 8, Bedrock Portfolio, the parking utilization (%) for all parking garage properties has averaged over 100% since the first quarter of 2019. This data is not reflected in the tape.

With respect to Loan No. 14, Tangent Industrial Park, the Fourth Largest Tenant, HP, Inc, has not yet taken delivery of its space. The borrower anticipates that the tenant will take delivery of its space in June 2022.

With respect to Loan No. 39, The Shops at Trinity Park, the Fourth Largest Tenant, Pacific Dental Services LLC, has not yet taken delivery of its space. The borrower anticipates that the tenant will take delivery of its space in June 2022.

With respect to Loan No. 44, West Allen Plaza, the Second Largest Tenant, Affordable Dentures & Implants, has not yet taken delivery of its space. The borrower anticipates that the tenant will take delivery of its space in March 2022. The tenant’s rent commencement is the earlier of when the tenant opens for business or 120 days from the anticipated delivery date in March 2022. The borrower deposited at closing $114,050 for outstanding tenant improvements, gap rent of $92,381 and leasing commissions owed of $17,000.

With respect to Loan No. 46, Triskett Road Self Storge, in addition to self-storage and warehouse uses, the property offers drive through climate control storage services, parking space leasing, billboard space leasing and mailbox leasing services. The reported 99.1% current occupancy rate reflects certain indoor building space but does not reflect occupancy and vacancy associated with certain unmeasured renting activities such as the drive through, the billboard and the parking spaces. According to the January 1, 2022, property rent roll, the overall property has a “physical” occupancy of 88.1%, when including all property rental categories, including those categories without defined amounts of physical space.
   
(5) With respect to all mortgage loans, with the exceptions of the mortgage loans listed identified in “Description of the Mortgage Pool—Definitions” in the preliminary prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.

With respect to Loan No. 1, IPCC National Storage Portfolio XVI, the Appraised Value ($) represents an approximately 15.3% portfolio premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the IPCC National Storage Portfolio XVI mortgage loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the mortgaged properties without regard to the portfolio premium was $212,410,000 as of appraisals dated between November 4, 2021 – November 24, 2021. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values are 55.1% and 55.1%, respectively.

With respect to Loan No. 2, 360 Rosemary, the Appraised Value ($) represents the prospective market value upon stabilization concluded by the appraiser. The prospective market value upon stabilization assumes the completion of the remaining tenant improvements. At origination, the lender required escrow deposits sufficient to cover the costs associated with the completion of the remaining tenant improvements. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the 360 Rosemary mortgage loan is calculated using the “as-stabilized” appraised value. The “as-is” appraised value for the mortgaged property is $245,000,000 as of the appraisal dated December 2, 2021. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values are 34.7% and 34.7%, respectively.

With respect to Loan No. 9, IPCC National Storage Portfolio XV, the Appraised Value ($) represents an approximately 14.9% portfolio premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the IPCC National Storage Portfolio XV mortgage loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the mortgaged properties without regard to the portfolio premium was $159,570,000 as of appraisals dated between November 5, 2021 – November 17, 2021. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values are 53.9% and 53.9%, respectively.
 

 

A-1-66

 

 

  With respect to Loan No. 18, VanWest Storage Portfolio, the Appraised Value ($) represents an approximately 4.9% portfolio premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the VanWest Storage Portfolio mortgage loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the mortgaged properties without regard to the portfolio premium was $44,500,000 as of appraisals dated between November 22, 2021 – December 5, 2021. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values are 56.2% and 56.2%, respectively.

With respect to Loan No. 20, Wyndham National Hotel Portfolio, the Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the Wyndham National Hotel Portfolio whole loan are based on the aggregate sum of the available “As-Is” and “As-Complete” values for each mortgaged property on an individual basis of $215,000,000 as of August 1, 2019. The “As-Complete” values assume completion of certain property improvement plans at the related mortgaged properties. At origination, the borrower deposited with the lender $7,417,247 for such property improvement plans. On a stand-alone basis, the mortgaged properties have an aggregate “As-Is” value of $209,500,000 as of August 1, 2019. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the aggregate “As-Is” value of $209,500,000 as of August 1, 2019 are 65.5% and 47.9%, respectively.

With respect to Loan No. 23, Wagschal Multifamily Portfolio, the Appraised Value ($) represents an approximately 5.4% portfolio premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the Wagschal Multifamily Portfolio mortgage loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the mortgaged properties without regard to the portfolio premium was $25,950,000 as of January 1, 2022. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values are both 65.1%.

With respect to Loan No. 38, Arc on Armour, the Appraised Value ($) represents the prospective market value upon stabilization concluded by the appraiser. The prospective market value upon stabilization assumes the completion of the remaining tenant improvements. At origination, the lender required escrow deposits sufficient to cover the costs associated with the completion of the remaining tenant improvements. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the Arc on Armour mortgage loan is calculated using the “as-stabilized” appraised value. The “as-is” appraised value for the mortgaged property is $13,900,000 as of the appraisal dated October 4, 2021. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values are 69.4% and 69.4%, respectively.
 

 

(6)

For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

 
• Loan No. 1, IPCC National Storage Portfolio XVI
• Loan No. 3, HTI MOB Portfolio
• Loan No. 5, AMF Portfolio
• Loan No. 8, Bedrock Portfolio
• Loan No. 9, IPCC National Storage Portfolio XV
• Loan No. 12, Northwest Capital Portfolio
• Loan No. 15, NYC MFRT Portfolio
• Loan No. 18, VanWest Storage Portfolio
• Loan No. 20, Wyndham National Hotel Portfolio
• Loan No. 23, Wagschal Multifamily Portfolio
• Loan No. 45, Schlegel Portfolio
• Loan No. 51, Schleider Apartment Portfolio
• Loan No. 64, Broward County Industrial

   
(7) The Original Balance ($), Cut-off Date Balance ($), and Maturity/ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the charts titled “Whole Loan Summary” and “Whole Loan Control Notes and Non-Control Notes” in “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus.

 

A-1-67

 

 

  With respect to Loan No. 13, Victoria Village Apartments, at origination of the mortgage loan, the borrower deposited $1,500,000 into an economic holdback reserve, to be released to the borrower upon the debt yield (as calculated in the mortgage loan documents) at the mortgaged property being at least 9.0% based on a trailing 12-month period. Notwithstanding the foregoing, no disbursement is permitted prior to the payment date in September 2022. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%) and Underwritten NCF Debt Yield (%) calculations are based on an assumed mortgage loan Cut-off Date Balance ($) of approximately $31,377,137, which is net of the $1,500,000 economic holdback reserve. Assuming the gross mortgage loan Cut-off Date Balance ($) of approximately $32,877,137, Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%) and Underwritten NCF Debt Yield (%) calculations are 62.7%, 50.9%, 8.6% and 8.1%, respectively.

With respect to Loan No. 36 and Loan No. 37, Centennial Plaza and Jefferson County Plaza, the mortgage loans are cross-collateralized and cross-defaulted with each other. For the purpose of the statistical information set forth in the preliminary prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis.
   
(8) The Administrative Fee Rate % includes the Servicing Fee, the Operating Advisor Fee, the Certificate Administrator/Trustee Fee, the Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee applicable to each Mortgage Loan.
   
(9) For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
   
(10) With respect to Loan No. 33, 40-91 Fox Hill Drive Apartments, a Grace Period - Late Fee (Days) of two days is allowed. The Grace Period – Default (Days) is zero days for the outstanding principal balance due at maturity and five days for the monthly payment of principal and interest.

With respect to Loan No. 76, Diamond Blade, a Grace Period – Late Fee (Days) of three days is allowed for the monthly payment of principal and interest and zero days for outstanding principal balance due at maturity.
   
(11) With respect to Loan No. 4, Coleman Highline Phase IV, the whole loan is structured with an anticipated repayment date of December 6, 2026 (the “ARD”) and a final maturity date of April 6, 2032. From and after the ARD, the loan will bear interest at a rate per annum equal to the sum of the applicable interest rate and 250 basis points.
   
(12)

The “L” component of the prepayment provision represents lockout payments.

The “D” component of the prepayment provision represents defeasance payments.

The “YM” component of the prepayment provision represents yield maintenance payments.

The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus.

With respect to Loan No. 1, IPCC National Storage Portfolio XVI, any time after the lockout period, the borrower may release a property, upon certain conditions being met, among other things, (i) no event of default, (ii) payment of the release price, (iii) DSCR of the remaining individual properties immediately after release shall be no less than the greater of 2.15x and the DSCR immediately prior to the release, (iv) LTV of the remaining individual properties immediately after release shall be no greater than the lesser of 50% and the LTV immediately prior to the release, (v) DY of the remaining individual properties immediately after release shall be no less than the greater of 8.20% and the DY immediately prior to the release and (vi) payment of yield maintenance, if applicable.

 

With respect to Loan No. 3, HTI MOB Portfolio, anytime on or after the permitted prepayment date, the borrower may obtain the release of one or more properties, upon certain conditions being met, among other things, (i) no event of default, (ii) DSCR of the remaining individual properties immediately after release shall be no less than the greater of 3.60x and the DSCR immediately prior to partial release and (iii) DY of the remaining properties immediately after release shall be no less than the greater of 11.18% and the DY immediately prior to the partial release.

 

 

A-1-68

 

 

  With respect to Loan No. 5, AMF Portfolio, any time after the permitted release date and prior to the open prepayment date, the borrowers may obtain the release of any individual property, provided, among other conditions (i) the borrowers partially defease the AMF Portfolio Whole Loan in an amount equal to the greater of (x) 115% of the allocated loan amount for the individual property to be released and (y) an amount such that after giving effect to such release (a) the debt service coverage ratio with respect to the individual properties remaining subject to the lien of the whole loan is not less than the greater of (1) 1.40x and (2) the debt service coverage ratio as of the date immediately preceding such release, (b) the debt yield with respect to the individual properties remaining subject to the lien of the whole loan is not less than the greater of (1) 8.35% and (2) the debt yield as of the date immediately preceding such release and (c) the loan-to-value ratio is not greater than 70.0% and (ii) the REMIC release requirements are satisfied. In the event of any partial defeasance of the AMF Portfolio Whole Loan, the mezzanine borrower will be required to defease a portion of the AMF Portfolio Mezzanine Loan in an amount equal to the greater of (x) 115% of the allocated loan amount for the individual property to be released and (y) an amount such that after giving effect to such release (a) the debt service coverage ratio with respect to the individual properties remaining subject to the lien of the whole loan is not less than the greater of (1) 1.40x and (2) the debt service coverage ratio as of the date immediately preceding such release, (b) the debt yield with respect to the individual properties remaining subject to the lien of the whole loan is not less than the greater of (1) 8.35% and (2) the debt yield as of the date immediately preceding such release and (c) the loan-to-value ratio is not greater than 70.0%.
   
  With respect to Loan No. 6, 601 Lexington Avenue, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2022. Defeasance of the 601 Lexington Avenue Whole Loan in full is permitted at any time on or after the first payment date following the earlier to occur of (i) December 10, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected BMO 2022-C1 securitization closing date in February 2022. The actual lockout period may be longer.

With respect to Loan No. 9, IPCC National Storage Portfolio XV, any time after the lockout period, the borrower may release a property, upon certain conditions being met, among other things, (i) no event of default, (ii) payment of the release price, (iii) DSCR of the remaining individual properties immediately after release shall be no less than the greater of 2.15x and the DSCR immediately prior to the release, (iv) LTV of the remaining individual properties immediately after release shall be no greater than the lesser of 50% and the LTV immediately prior to the release, (v) DY of the remaining individual properties immediately after release shall be no less than the greater of 8.20% and the DY immediately prior to the release and (vi) payment of yield maintenance, if applicable.
   
  With respect to Loan No. 24, Warrington Plaza, any time after the permitted defeasance date, the Borrower may obtain a release of the release parcel with a partial defeasance equal to the greater of: (a) 110% of the allocated loan amount with respect to the release parcel and (b) an amount such that, after giving effect to such partial defeasance event, (i) the DSCR shall be not less than 1.75x, (ii) the Debt Yield shall be not less than 9.9% and (iii) the LTV shall not exceed 69.9%.

With respect to Loan No. 68, Bloomfield Apartments, the borrower may obtain a release of the release parcel 60 days after the startup date if the borrower conclusively determines that the release parcel is no longer necessary for the property and, among other things, the DSCR is at least the greater of (i) the DSCR as of origination and (ii) the DSCR immediately prior to such release.
   
(13) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness,” “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

With respect to Loan No. 5, AMF Portfolio, concurrently with the origination of the AMF Portfolio mortgage loan, a $13.0 million mezzanine loan was originated, secured by, among other things, the pledge of the direct equity interest in the AMF Portfolio borrowers. The AMF Portfolio mezzanine loan accrues interest based on a fixed schedule which varies by month with an interest rate of 6.67228249742403% per annum through the December 2024 payment. Beginning with the January 2025 payment, the interest rate increases throughout the term and fully amortizes in October 2028. The $13.0 million mezzanine loan is not included in the BMO 2022-C1 securitization trust.

With respect to Loan No. 25, Midway Market Square, the Midway Market Square mortgage loan borrower may obtain future mezzanine financing upon a sale of the Midway Market Square property, provided that, among other conditions (i) no event of default or other trigger period has occurred and is continuing, (ii) the combined loan-to-value ratio is no greater than the combined loan-to-value ratio at loan closing, (iii) the combined debt yield is equal to or greater than the combined debt yield at loan closing, (iv) the combined debt service coverage ratio is equal to

 

A-1-69

 

 

  or greater than 1.20x, (v) the mezzanine lender enters into an intercreditor agreement satisfactory to the lender, and (vi) the borrower obtains rating agency confirmation.
   
(14) The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the Origination Date during the term of the mortgage loan.
   
(15) In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.
   
(16) With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction.

With respect to Loan No. 1, IPCC National Storage Portfolio XVI, historical financial information prior to the trailing-12 months ending December 2020 is not available as they were not provided by the sellers.

With respect to Loan No. 2, 360 Rosemary, historical financial information is not available as the mortgaged property was built in 2021.

With respect to Loan No. 4, Coleman Highline Phase IV, historical financial information is not available as the mortgaged property was built in 2021.

With respect to Loan No. 7, Hudson Commons, historical financial information is not available as the mortgaged property was renovated in 2021.

With respect to Loan No. 9, IPCC National Storage Portfolio XV, historical financial information prior to the trailing-12 months ending December 2020 is not available as they were not provided by the sellers.

With respect to Loan No. 17, Candlewood Suites Orlando, historical financial information prior to the trailing-12 months ending December 2021 is not available as the mortgaged property was built in 2020.

With respect to Loan No. 18, VanWest Storage Portfolio, historical financial information prior to the trailing-12 months ending December 2021 is not available as the mortgaged properties were acquired over a two-year period.

With respect to Loan No. 21, Fleet Farm – Stevens Point, historical financial information is not available as the mortgaged property is occupied by a single tenant.

With respect to Loan No. 27, Mills Fleet Farm Carver, historical financial information is not available as a result of acquisition financing and the seller did not provide operating history for the mortgaged property.

With respect to Loan No. 30, Home2 Suites Temple, historical financial information prior to the trailing-12 months ending December 2021 is not available as the mortgaged property was built in 2020.

With respect to Loan No. 35, Towneplace Suites El Paso, historical information prior to the trailing-12 months ending December 2020 is not available as the mortgaged property was built in 2020.

With respect to Loan No. 40, SAPA Transmission, historical financial information is not available as the mortgaged property was built in 2019 and is occupied by a single tenant.
   
  With respect to Loan No. 43, Corrington Industrial, historical financial information is not available because the property represents four contiguous buildings which were purchased, renovated and leased by the Corrington Industrial property borrower in stages. The Underwritten NCF is based on leases in place, the appraiser’s estimated operating expenses and the current real estate tax and insurance bills.

With respect to Loan No. 47, 1214 West Carmen, historical financial information is not available because the property was constructed and leased in 2021. The Underwritten NCF is based on leases in place, the appraiser’s estimated operating expenses, and the current insurance bill.

With respect to Loan No. 48, Planet Self Storage, historical financial information prior to the trailing-12 months ending December 2020 is not available as they were not provided by the seller.

With respect to Loan No. 52, NSC Traverse Silver Lake Storage, historical financial information prior to the trailing-12 months ending December 2020 is not available as they were not provided by the seller.

With respect to Loan No. 53, NSC Grand River Lyon Storage, historical financial information prior to the trailing-12 months ending December 2020 is not available as they were not provided by the seller.

 

A-1-70

 

 

 

With respect to Loan No. 54, Middletown Retail Plaza, historical financial information is not available as the mortgaged property was built in 2021.

 

With respect to Loan No. 56, 1642-1646 West Belmont Avenue, historical financial information is not available because the property was constructed and leased in 2021. The Underwritten NCF is based on leases in place, the appraiser’s estimated operating expenses, and the current insurance bill.

With respect to Loan No. 57, Grand Logan Lodge Apartments, historical financial information is not available because the property was readapted from a previous use and leased in 2021. The Underwritten NCF is based on leases in place, the appraiser’s estimated operating expenses, or in certain cases the sponsor’s pro forma, and the current insurance bill.

With respect to Loan No. 60, Everett Building, historical financial information is not available due to the 2021 renovation of the mortgaged property.

With respect to Loan No. 61, Bethany Medical, historical financial information prior to the trailing-12 months ending December 2020 is not available as they were not provided by the seller.

With respect to Loan No. 76, Diamond Blade, historical financial information is not available as a result of acquisition financing and the seller did not provide operating history for the mortgaged property.

With respect to Loan No. 77, 640 Virginia Park Street, historical financial information for 2018 is not available due to ongoing renovation work at the mortgaged property. 

   
(17) With respect to Loan No. 26, Peoria Center at Arrowhead, the borrower has a leasehold interest in the mortgaged property pursuant to two, 65-year ground leases (the “Ground Leases”) for the entire site with the City of Peoria, which commenced on July 1, 2005 and expire on June 28, 2070. The combined annual ground rent for the two Ground Leases is $197,107, with 2.5% annual bumps thereafter through the lease term. In the final two years of the lease term of the Ground Leases, the ground lessee may request a ten-year extension upon the same terms, extending the Ground Leases through June 28, 2080.

With respect to Loan No. 29, Thompson Court, the Mortgage Loan is subject to a 10-year PILOT (payment in lieu of taxes) agreement which will expire in December 2026. The in-place abated real estate taxes are approximately $22,639, compared to the current unabated real estate taxes of approximately $116,129.
   
(18) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.
   
(19) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

With respect to Loan No. 1, IPCC National Storage Portfolio XVI, when the capital improvements reserve falls below the $246,500 cap, the borrower will be required to escrow approximately $20,514 on a monthly basis for capital expenditures.

With respect to Loan No. 2, 360 Rosemary, on each payment date during a trigger period, the borrower will be required to make monthly deposits of $19,804.19 into the tenant improvement and leasing costs reserve subaccount.

With respect to Loan No. 2, 360 Rosemary, on each payment date during a trigger period, the borrower will be required to make monthly deposits of $3,960.84 into the replacement reserve subaccount.

With respect to Loan No. 3, HTI MOB Portfolio, on each payment date upon the occurrence and during the continuance of a cash sweep period, the borrower is required to deposit an amount equal to $19,404.50 for tenant improvement and leasing commission obligations.
   
  With respect to Loan No. 4, Coleman Highline Phase IV, upon a trigger period, the borrower will be required to deposit approximately $82,242 (rollover reserve monthly deposit).

With respect to Loan No. 4, Coleman Highline Phase IV, upon a specified tenant trigger period, the borrower will be required to deposit all amounts remaining in the cash management account after deposits until the amount is equal to $50.00 per square foot of the specified tenant space that has not been re-tenanted, or in the case of a

 

A-1-71

 

 

 

specified tenant go dark trigger, $50.00 per square foot of the dark or discontinued portion of the specified tenant space that has not been re-tenanted.

 

With respect to Loan No. 6, 601 Lexington Avenue, BPLP provided a payment guaranty in lieu of depositing $52,315,328 at closing for approved leasing expenses outstanding at the time of origination of the 601 Lexington Avenue Loan Combination. BPLP provided a payment guaranty in lieu of depositing $8,974,469 at closing for the free rent and gap rent outstanding for six tenants at the time of origination of the 601 Lexington Avenue Loan Combination.

With respect to Loan No. 6, 601 Lexington Avenue, upon the occurrence and continuance of a Cash Management Sweep Period, the 601 Lexington Avenue Loan Combination documents require ongoing monthly replacement reserves of approximately $34,910, subject to a cap of $837,829. In lieu of making the monthly payments, the borrowers have the right to deliver to the lender a guaranty from BPLP so long as BPLP’s senior unsecured credit rating satisfies the BPLP Guarantor Required Rating. See “BPLP Guaranty” in the structural and collateral term sheet.

With respect to Loan No. 6, 601 Lexington Avenue, upon the occurrence and continuance of a Cash Management Sweep Period, the 601 Lexington Avenue Loan Combination documents require ongoing monthly TI/LC reserves of approximately $418,915, subject to a cap of $10,053,948. In lieu of making the monthly payments, the borrowers have the right to deliver to the lender a guaranty from BPLP so long as BPLP’s senior unsecured credit rating satisfies the BPLP Guarantor Required Rating. See “BPLP Guaranty” in the structural and collateral term sheet.

With respect to Loan No. 7, Hudson Commons, upon the occurrence and continuance of a Trigger Period, the borrower is required to deposit into a capital expenditures reserve, on a monthly basis, $11,632.67, for payment of capital expenditures.

With respect to Loan No. 7, Hudson Commons, at closing, the borrower deposited the following into an upfront reserve: (i) $33,526,541.66 into a TI/LC reserve for future leasing, (ii) $7,889,311.33 into a free rent reserve and (iii) $1,973,458.34 into a TI/LC reserve for existing leases. Upon the occurrence and continuance of a Trigger Period, the borrower is required to deposit into a rollover reserve, on a monthly basis, $87,245.00, for payment of tenant improvement costs and leasing expenses for future leases.

With respect to Loan No. 9, IPCC National Storage Portfolio XV, when the capital improvements reserve falls below the $192,000 cap, the borrower will be required to escrow approximately $18,274 on a monthly basis for capital expenditures until such time as the reserve is restored to $192,000.

With respect to Loan No. 10, 111 River Street, on the first payment date when the balance of the TI/LC Reserve falls below $2,360,000 and on each payment date thereafter until the balance of the TI/LC Reserve is at least $2,360,000, the borrowers will be required to escrow monthly the amount of $46,477 for tenant improvements and leasing commissions.

 

  With respect to Loan No. 14, Tangent Industrial Park, the borrower is required to deposit an amount equal to $4,089 per month for capital expense reserves, beginning the first payment date occurring after any point in time which the balance of the capital reserve subaccount falls below $50,000 and on each payment date thereafter until the balance of the capital reserve subaccount is at least $50,000.

With respect to Loan No. 14, Tangent Industrial Park, the borrower is required to deposit an amount equal to 1/12th of the product obtained by multiplying $0.40 by the aggregate number of rentable square feet of space in the mortgaged property (initially $16,356 per month), beginning with the first payment date occurring after any point in time which the balance of the rollover reserve subaccount falls below $500,000 and on each payment date thereafter until the balance of the rollover reserve subaccount is at least $500,000.

With respect to Loan No. 17, Candlewood Suites Orlando, an ongoing FF&E Reserve equal to the greatest of (i) 4.0% of the projected hotel revenues for the prior month as set forth in the most recent approved annual budget, (ii) the then current amount required by the management agreement, or (iii) the then current amount required by the franchise agreement. Based on Underwritten EGI (excluding revenue from the Twin Peaks restaurant of approximately $450,000) of approximately $5.62 million, the Monthly Replacement / FF&E Reserve ($) is $224,730 annually ($18,728 monthly).

With respect to Loan No. 17, Candlewood Suites Orlando, an upfront Debt Service Reserve was collected at closing in the amount equal to six months of debt service ($840,877.35) and is being held as additional collateral for the Loan.

 

A-1-72

 

 

  With respect to Loan No. 21, Fleet Farm – Stevens Point, when the capital improvements reserve falls below the $200,000 cap, the borrower will be required to escrow approximately $2,844 on a monthly basis for capital expenditures.

With respect to Loan No. 21, Fleet Farm – Stevens Point, when the tenant improvements reserve falls below $500,000, the borrower will be required to escrow approximately $10,665 on a monthly basis for tenant improvements until the aggregate amount in the tenant improvement reserve reaches the $700,000 cap.

With respect to Loan No. 22, Meadowood Mall, during a reserve trigger period or lockbox event period, the borrower is required to pay to the lender on each scheduled payment date $9,517.52 for replacement reserves if the balance on deposit in the replacement reserve account is less than $228,420.48.

With respect to Loan No. 26, Peoria Center at Arrowhead, the borrower is required to deposit the sum of $14,000 on each payment date for general TI/LCs up to and including the payment date in August 2023. Commencing in September 2023, the borrower is required to deposit the sum of $7,112 on each payment date for general TI/LCs through the remainder of the loan term when the TI/LC account is below the $500,000 cap.

 

 

With respect to Loan No. 27, Mills Fleet Farm Carver, on each payment date, the borrower is required to deposit $3,402.45 for replacement reserves if the replacement suspension conditions are not satisfied.

With respect to Loan No. 27, Mills Fleet Farm Carver, on each payment date, the borrower is required to deposit the excess cash flow generated by the mortgaged property for the immediately preceding interest accrual period for rollover reserves during the continuance of a sweep period.

With respect to Loan No. 28, Riverside Commons, during the continuance of a trigger period, the borrower will be required to deposit $2,327.03 for replacement reserves on each payment date.

With respect to Loan No. 28, Riverside Commons, during the continuance of a trigger period, the borrower will be required to deposit $12,104.51 for leasing commission reserves on each payment date.

With respect to Loan No. 29, Thompson Court, on each payment date, the borrower is required to deposit 1/12th of the ground rent that will be payable during the next ensuing 12 months if the ground rent escrow waiver requirements are not satisfied.

With respect to Loan No. 30, Home2 Suites Temple, the borrower is required to deposit an amount equal to 1/12th of 2% of annual gross revenues at the mortgage property for FF&E on each monthly payment date up to and including the payment date in January 2024. Commencing on the payment date in February 2024, the borrower is required to deposit an amount equal to 4% of annual gross revenues at the mortgaged property for FF&E on each monthly payment date for the remainder of the loan term. The FF&E reserve is subject to a cap of $650,000.

With respect to Loan No. 32, Feather River Shopping Center, the borrower is required to pay an amount equal to 1/12th of the product obtained by multiplying $1.50 by the aggregate number of rentable square feet of space in the mortgaged property, beginning with the first payment date occurring after any point in time which the balance of the rollover reserve subaccount falls below $250,000 and, on each payment, thereafter until the balance of the rollover reserve subaccount is at least $250,000.

With respect to Loan No. 34, 611-617 W 148th Street, on each payment date prior to the occurrence of the rent release funds conditions, on the payment date occurring in February of each calendar year, commencing in February 2023, the borrower will be required to deposit $50,000 for rent fund replenishment.

With respect to Loan No. 35, Towneplace Suites El Paso, the borrower is required to deposit an amount equal to 1/12th of 4% of annual gross revenues at the mortgage property for FF&E on each monthly payment date.

With respect to Loan No. 39, The Shops at Trinity Park, the borrower is required to pay an amount equal to 1/12th of the product obtained by multiplying $0.20 by the aggregate number of rentable square feet of space in the mortgaged property (initially $8,885 per month), beginning with the first payment date occurring after any point in time which the balance of the capital reserve subaccount falls below $20,000 and on each payment date thereafter until the balance of the capital reserve subaccount is at least $20,000.

 

With respect to Loan No. 39, The Shops at Trinity Park, the borrower is required to pay an amount equal to 1/12th of the product obtained by multiplying $1.50 by the aggregate number of rentable square feet of space in the mortgaged property, beginning with the first payment date occurring after any point in time which the balance of the rollover reserve subaccount falls below $150,000 and each payment date thereafter until the balance of the rollover reserve subaccount is at least $150,000. 

 

A-1-73

 

 

  With respect to Loan No. 56, 1642-1646 West Belmont Avenue, a $700,000 holdback was established at loan closing. Such holdback funds will be released to the borrower one time during the term of the 1642-1646 West Belmont Avenue mortgage loan up to 10 calendar days past the first anniversary of the closing date, upon the identified or alternative commercial tenant taking occupancy and paying rent, subject to the terms of the 1642-1646 West Belmont Avenue mortgage loan documents.

With respect to Loan No. 76, Diamond Blade, during the occurrence and continuance of a trigger period, the borrower is required to pay an amount equal to $467.53 for replacement reserves.

With respect to Loan No. 76, Diamond Blade, during the occurrence and continuance of a trigger period, the borrower is required to pay an amount equal to $2,337.67 for trigger lease reserves.
   
(20) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
   
(21) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.

With respect to Loan No. 8, Bedrock Portfolio, the Largest Tenant, Quicken Loans Inc., leases 407,050 square feet of space that expire on July 31, 2028; 183,664 square feet of space that expire on August 31, 2023; 156,020 square feet of space that expire on March 31, 2032; 122,475 square feet of space that expire on April 30, 2024; 21,124 square feet of space that expire on January 31, 2030; and 15,602 square feet of space that expire on October 31, 2025.

With respect to Loan No. 26, Peoria Center at Arrowhead, the Fifth Largest Tenant, HomeStreet Bank, subleases its space to Baird Private Wealth with the same rent and lease expiration date as HomeStreet Bank.
   
(22) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
   
(23) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

With respect to Loan No. 6, 601 Lexington Avenue, the Largest Tenant, Kirkland & Ellis (“K&E”) has a June 30, 2027 termination option on the 32nd floor with notice by March 31, 2026 and the payment of unamortized leasing costs. Additionally, as of February 28, 2034, K&E can terminate either their highest or lowest odd number floor in the Premises other than the 51st floor (one floor only).

With respect to Loan No. 7, Hudson Commons, the Second Largest Tenant, Lyft has a one-time termination option as of December 1, 2026, which has to be exercised by providing 18 months’ notice.

With respect to Loan No. 8, Bedrock Portfolio, the Fifth Largest Tenant, Coyote Logistics, has a one-time right to terminate its lease, effective as of the last day of the 70th full calendar month of its lease term, with at least nine months’ prior written notice and the payment of a termination fee in an amount equal to the sum of (i) the then unamortized brokerage commissions, tenant improvement allowance, the abatement of base rental and attorneys’ fees incurred by landlord in negotiating the lease, amortized on a straight-line basis over the initial term of the lease with interest on the unamortized balance at a rate of 6% per annum, plus (ii) an amount equal to three full calendar months’ rent at the then existing rates.

With respect to Loan No. 14, Tangent Industrial Park, the Second Largest Tenant, Georgia Pacific, has an ongoing right to terminate its lease which can be exercised by providing 180 days’ notice and the Fifth Largest Tenant, Iron Mountain, has an early termination option on both of their leases effective February 28, 2026 with 270 day notice.

With respect to Loan No. 26, Peoria Center at Arrowhead, the Fourth Largest Tenant, Wells Fargo Advisors LLC, has the right to terminate its lease by providing written notice by October 31, 2022 and payment of a termination fee as described in the related lease.

With respect to Loan No. 60, Everett Building, the Largest Tenant, James B. Oswald Company, has an ongoing right to terminate its lease by providing 270 days’ written notice and payment of a termination fee as described in the related lease.

 

A-1-74

 

 

  With respect to Loan No. 61, Bethany Medical, the Second Largest Tenant, Swope Health Services, has the right to terminate its lease at any time by (i) giving 120 days’ prior written notice and (ii) paying liquidated damages for such early termination in an amount equal to 75% of the base rent multiplied by the number of months remaining in the lease term.
   
(24) With respect to Loan No. 4, Coleman Highline Phase IV, the mortgage loan does not have a separate carveout guarantor that is distinct from the borrower.

With respect to Loan No. 6, 601 Lexington Avenue, the mortgage loan does not have a separate carveout guarantor that is distinct from the borrower.

With respect to Loan No. 7, Hudson Commons, the mortgage loan does not have a separate carveout guarantor that is distinct from the borrower.

With respect to Loan No. 11, 2 Riverfront Plaza, the mortgage loan does not have a separate carveout guarantor that is distinct from the borrower.
   
(25) Each letter identifies a group of related borrowers.
   
(26) The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” and “—Definitions” in the preliminary prospectus for further details.

With respect to Loan No. 61, Bethany Medical, if a cash sweep event is due to a major tenant trigger event, the borrower may prevent the occurrence of a cash sweep event by depositing $425,000 with the lender at least 10 business days prior to sweep commencement to be held in the Major Tenant Rollover Reserve Account.
   
(27) With respect to Loan No. 10, 111 River Street, the mortgaged property is not subject to the imposition or payment of taxes during the term of the ground lease, provided that, in lieu thereof, the borrowers shall pay to the City of Hoboken, New Jersey, in equal quarterly installments, the annual PILOT Rent, which is the product of the Applicable PILOT Rate (as increased) and the applicable number of development square feet. The initial Applicable PILOT Rate was set at $2.00 PSF and increased by 2.75% compounded annually with increases effective every five years. Starting in May 2022 the PILOT Rate will increase yearly by the greater of (i) 2.00% and (ii) the increase in the tax rate for Hudson County. The borrowers have the right at any time to have the 111 River Street Property placed on the tax rolls and become subject to the payment of ad valorem real estate taxes (at which time, the borrowers’ obligation to make the annual PILOT rent payments will cease); however, pursuant to the 111 River Street Loan Combination documents, borrowers have agreed to not to make any such election to have the 111 River Street Property placed on the tax rolls or to otherwise cause, permit or suffer the mortgaged property (or any portion thereof) to become subject to the payment of ad valorem real estate taxes. If not earlier terminated, the PILOT is co-terminus with the ground lease (expiring September 30, 2098).

With respect to Loan No. 26, Peoria Center at Arrowhead, in connection with the ground leases at the mortgaged property, the mortgaged property benefits from an Arizona Government Property Lease Excise Tax abatement, which provides that certain properties can be deeded to a government entity and leased back to an owner, with the property’s real property taxes being replaced with an excise tax. This program provides for a flat excise tax rate for the first 10 years of the related ground leases, which then declines by 20% in year 11 (and further declines 20% every 10 years thereafter) until such time as the excise tax drops to $0 upon the 51st year. Calendar year 2027 is the next 20% reduction. Real estate taxes at the mortgaged property were underwritten based on a 15-year average.

With respect to Loan No. 61, Bethany Medical, the related Mortgaged Property benefits from a municipal tax rebate program (the “Rebate Program”) designed to promote neighborhood revitalization in Wyandotte County, Kansas. Under the Rebate Program, if a property is improved to a level where the assessed value has increased by at least 15% then the related property could earn up to a 95% rebate on incremental taxes for a period of 10 years. The related Mortgaged Property underwent significant renovations between 2015 and 2016 which increased its assessed value by 136% from 2016 to 2017. In turn, the related Mortgaged Property is eligible for tax rebates for tax years 2017 through 2026. For the 2020 tax year, the related tax rebate for the related Mortgaged Property amounted to $31,169.86. With respect to underwriting, property taxes for the related Mortgaged Property were calculated based on the full value of the Mortgaged Property, without taking into account any reductions that could be generated from the Rebate Program.
   
(28) With respect to Loan No. 1, IPCC National Storage Portfolio XVI, Self-Storage Portfolio XVI DST entered into a master lease with Self-Storage Portfolio XVI LeaseCo, L.L.C. on December 16, 2021, for a 10-year term with an expiration date on December 16, 2031.

 

A-1-75

 

 

  With respect to Loan No. 8, Bedrock Portfolio, three individual properties, identified as The Qube, Chrysler House, and 1001 Woodward, are subject to master leases that were originally entered into for the purpose of securing historic tax credit investors. None of the historic tax credit investors remain in the ownership of the master tenants, which are now wholly-owned indirectly by Detroit Real Estate Holdings Company I LLC, which directly owns each of the borrowers. Each master tenant is required to comply with single purpose entity covenants in the Bedrock Portfolio Whole Loan documents, including having independent directors. Each master tenant granted the lender a Mortgage and an Assignment of Leases and Rents on its individual property. See “Description of the Mortgage Pool – Tenant Issues – Affiliated Leases” for additional information.

With respect to Loan No. 9, IPCC National Storage Portfolio XV, Self-Storage Portfolio XV DST entered into a master lease with Self-Storage Portfolio XV LeaseCo, L.L.C. on December 16, 2021, for a 10-year term with an expiration date on December 16, 2031.

With respect to Loan No. 11, 2 Riverfront Plaza, TRF Urban Renewal Property Corp. entered into a master lease with Two Riverfront Urban Renewal Lessee, LLC on December 8, 2021, for a 10-year term with an expiration date on January 6, 2032.

With respect to Loan No. 14, Tangent Industrial Park, KB Tangent Logistics MT, LLC entered into a master lease with KB Tangent Logistics, DST on December 28, 2021, for a 10-year term with an expiration date on January 6, 2032. The master lease has three renewal terms for five years each.

With respect to Loan No. 21, Fleet Farm – Stevens Point, KB Stevens Point, DST entered into a master lease with KB Stevens Point MT, LLC on January 19, 2022, for an approximate 10-year term with an expiration date on February 1, 2032. The master lease has three renewal terms for five years each.

With respect to Loan No. 27, Mills Fleet Farm Carver, FF Carver DST entered into a master lease with Fleet Farm Group LLC on November 18, 2021. The master lease has four renewal terms for five years each.

With respect to Loan No. 32, Feather River Shopping Center, KB Feather River, DST entered into a master lease with KB Feather River MT, LLC on December 21, 2021, for a 10-year term with an expiration date on January 6, 2032. The master lease has three renewal terms for five years each.

With respect to Loan No. 39, The Shops at Trinity Park, KB Shops at Trinity Park MT, LLC entered into a master lease with KB Shops at Trinity Park, DST on December 21, 2021, for a 10-year term with an expiration date on January 6, 2032. The master lease has three renewal terms for five years each.
   
(29) Property Located Within a Qualified Opportunity Zone (Y/N) reflects mortgaged properties that are located in qualified opportunity zones (“QOZs”) under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.
   
(30) With respect to Loan No. 10, 111 River Street, the borrowers own the mortgaged property as tenants-in-common.

 

A-1-76