| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-255934-02 | ||
BMO 2022-C2 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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-C2 - 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 | State | Zip Code | General Property Type |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | 9.9% | BMO, SMC, CREFI | BMO, SMC, CREFI | NAP | NAP | Various | New York | New York | NY | Various | Multifamily | ||
| 1.01 | Property | 1 | Yorkshire Towers | 8.5% | 86.1% | 305 East 86th Street | New York | New York | NY | 10028 | Multifamily | |||||
| 1.02 | Property | 1 | Lexington Towers | 1.4% | 13.9% | 160 East 88th Street | New York | New York | NY | 10128 | Multifamily | |||||
| 2 | Loan | 1 | The Lion Building | 9.2% | 100.0% | DBRI | GACC | NAP | NAP | 2525 16th Street | San Francisco | San Francisco | CA | 94103 | Mixed Use | |
| 3 | Loan | 10 | KB Portfolio | 7.8% | KeyBank | KeyBank | Group A | NAP | Various | Various | Various | Various | Various | Various | ||
| 3.01 | Property | 1 | Walgreens - Las Vegas | 3.1% | 39.7% | 2427 South Las Vegas Boulevard | Las Vegas | Clark | NV | 89104 | Retail | |||||
| 3.02 | Property | 1 | Waystar Building | 1.8% | 22.6% | 888 West Market Street | Louisville | Jefferson | KY | 40202 | Office | |||||
| 3.03 | Property | 1 | Fresenius Kidney Care | 0.5% | 6.9% | 14001 Osborne Street | Arleta | Los Angeles | CA | 91331 | Office | |||||
| 3.04 | Property | 1 | Tower Health | 0.4% | 5.6% | 2200 Conrad Weiser Parkway | Womelsdorf | Berks | PA | 19567 | Office | |||||
| 3.05 | Property | 1 | New Orleans MOB | 0.4% | 5.5% | 7030 Canal Boulevard | New Orleans | Orleans Parish | LA | 70124 | Office | |||||
| 3.06 | Property | 1 | Penn State Health | 0.4% | 5.3% | 4301 North 5th Street Highway | Temple | Berks | PA | 19560 | Office | |||||
| 3.07 | Property | 1 | Carmichael MOB | 0.4% | 4.9% | 1610 Maxwell Drive | Hudson | Saint Croix | WI | 54016 | Office | |||||
| 3.08 | Property | 1 | Port Arthur Dialysis | 0.3% | 3.5% | 3730 Dryden Road and 3723 Gulfway Drive | Port Arthur | Jefferson | TX | 77642 | Office | |||||
| 3.09 | Property | 1 | Auburn Medical | 0.3% | 3.5% | 45 Dartmouth Drive | Auburn | Rockingham | NH | 03032 | Office | |||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | 0.2% | 2.5% | 18545 West Lake Houston Parkway | Humble | Harris | TX | 77346 | Office | |||||
| 4 | Loan | 1 | 3075 Olcott | 7.1% | 100.0% | UBS AG | UBS AG | NAP | NAP | 3075 Olcott Street | Santa Clara | Santa Clara | CA | 95054 | Office | |
| 5 | Loan | 1 | The Reef | 5.6% | 100.0% | DBRI | GACC | NAP | NAP | 1933 South Broadway | Los Angeles | Los Angeles | CA | 90007 | Mixed Use | |
| 6 | Loan | 1 | 360 Rosemary | 4.5% | 100.0% | BMO | BMO | NAP | NAP | 360 South Rosemary Avenue | West Palm Beach | Palm Beach | FL | 33401 | Office | |
| 7 | Loan | 1 | Bell Works | 4.2% | 100.0% | CREFI, BMO, BCREI | CREFI, BMO | NAP | NAP | 101 Crawfords Corner Road | Holmdel | Monmouth | NJ | 07733 | Office | |
| 8 | Loan | 1 | 79 Fifth Avenue | 3.2% | 100.0% | CREFI, WFBNA, JPMCB | CREFI | NAP | NAP | 79 Fifth Avenue | New York | New York | NY | 10003 | Office | |
| 9 | Loan | 1 | 111 River Street | 3.1% | 100.0% | BMO | BMO | NAP | NAP | 111 River Street | Hoboken | Hudson | NJ | 07030 | Office | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | 3.1% | UBS AG | UBS AG | NAP | NAP | Various | Various | Various | Various | Various | Industrial | ||
| 10.01 | Property | 1 | West Mifflin, PA | 1.1% | 35.1% | 1200 Lebanon Road | West Mifflin | Allegheny | PA | 15122 | Industrial | |||||
| 10.02 | Property | 1 | Church Hill, TN | 0.8% | 26.3% | 121 Kingsport Press Lane | Church Hill | Hawkins | TN | 37642 | Industrial | |||||
| 10.03 | Property | 1 | Mossville, IL | 0.6% | 18.0% | 2314 East Wilkens Drive | Mossville | Peoria | IL | 61523 | Industrial | |||||
| 10.04 | Property | 1 | Eldon, MO | 0.5% | 15.1% | 1401 East North Street | Eldon | Miller | MO | 65026 | Industrial | |||||
| 10.05 | Property | 1 | Kingsport, TN | 0.2% | 5.5% | 2497 Sherwood Road | Kingsport | Hawkins | TN | 37664 | Industrial | |||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | 3.0% | 100.0% | KeyBank | KeyBank | Group A | NAP | 3035 West Fleet Street and 3705 North Northview Avenue | Sioux Falls | Minnehaha | SD | 57107 | Retail | |
| 12 | Loan | 1 | PentaCentre Office | 2.9% | 100.0% | CREFI | CREFI | NAP | NAP | 300, 320 and 340 East Big Beaver Road | Troy | Oakland | MI | 48083 | Office | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | 2.8% | BMO | BMO | NAP | NAP | Various | Various | Various | Various | Various | Self Storage | ||
| 13.01 | Property | 1 | LaFollette, TN | 0.4% | 13.8% | 146 Canyon Lane | LaFollette | Campbell | TN | 37766 | Self Storage | |||||
| 13.02 | Property | 1 | Griffin, GA | 0.3% | 12.0% | 999 North Hill Street | Griffin | Spalding | GA | 30223 | Self Storage | |||||
| 13.03 | Property | 1 | Monteagle, TN | 0.3% | 11.5% | 505 Foresite Avenue | Monteagle | Grundy | TN | 37356 | Self Storage | |||||
| 13.04 | Property | 1 | Bessemer, AL | 0.3% | 9.2% | 131 McCalla Road | Bessemer | Jefferson | AL | 35022 | Self Storage | |||||
| 13.05 | Property | 1 | Valley, AL | 0.3% | 9.1% | 210 WF Burns Drive, 299 WF Burns Drive and South 15th Street | Valley and Lanett | Chambers | AL | 36854, 36863 | Self Storage | |||||
| 13.06 | Property | 1 | Boyle, MS | 0.2% | 8.7% | 470 Highway 61 South | Boyle | Bolivar | MS | 38730 | Self Storage | |||||
| 13.07 | Property | 1 | Elizabethton, TN | 0.2% | 7.1% | 1151 Old Bristol Highway | Elizabethton | Carter | TN | 37643 | Self Storage | |||||
| 13.08 | Property | 1 | Panama City, FL | 0.1% | 5.4% | 3101 and 3119 Highway 98 East | Panama City | Bay | FL | 32401 | Self Storage | |||||
| 13.09 | Property | 1 | Phenix City, AL | 0.1% | 4.7% | 3205 Martin Luther King Jr. Parkway South | Phenix City | Russell | AL | 36869 | Self Storage | |||||
| 13.10 | Property | 1 | Thomson, GA | 0.1% | 4.6% | 118 Black Street, 212 East Hill Street and 304 Bussey Avenue | Thomson | McDuffie | GA | 30824 | Self Storage | |||||
| 13.11 | Property | 1 | Cleveland, GA | 0.1% | 4.4% | 36 Cannon Road | Cleveland | White | GA | 30528 | Self Storage | |||||
| 13.12 | Property | 1 | Birmingham, AL | 0.1% | 4.0% | 5300 Cahaba Valley Road | Birmingham | Shelby | AL | 35242 | Self Storage | |||||
| 13.13 | Property | 1 | Okoboji, IA | 0.1% | 2.9% | 1906 Highway 71 North | Okoboji | Dickinson | IA | 51355 | Self Storage | |||||
| 13.14 | Property | 1 | Harpersville, AL | 0.1% | 2.7% | 38188 AL-25 | Harpersville | Shelby | AL | 35078 | Self Storage | |||||
| 14 | Loan | 1 | Wards Crossing West | 2.8% | 100.0% | KeyBank | KeyBank | NAP | NAP | 120, 225 and 475 Simons Run | Lynchburg | Campbell | VA | 24502 | Retail | |
| 15 | Loan | 1 | Cheshire Station | 2.5% | 100.0% | KeyBank | KeyBank | NAP | NAP | 4215 Cheshire Station Plaza | Dale City | Prince William | VA | 22193 | Retail | |
| 16 | Loan | 1 | Kewaunee Scientific | 2.4% | 100.0% | BMO | BMO | NAP | NAP | 2700 West Front Street | Statesville | Iredell | NC | 28677 | Industrial | |
| 17 | Loan | 1 | 2 Riverfront Plaza | 2.1% | 100.0% | BMO | BMO | NAP | NAP | 826-836 McCarter Highway | Newark | Essex | NJ | 07102 | Office | |
| 18 | Loan | 1 | 1901 10th Avenue | 1.8% | 100.0% | SMC | SMC | NAP | NAP | 1901 10th Avenue | Brooklyn | Kings | NY | 11215 | Multifamily | |
| 19 | Loan | 1 | Waikele Self-Storage Park | 1.8% | 100.0% | CREFI | CREFI | NAP | NAP | 94-990 Pakela Street | Waipahu | Honolulu | HI | 96797 | Self Storage | |
| 20 | Loan | 1 | Corporate Center Building G | 1.7% | 100.0% | KeyBank | KeyBank | Group C | NAP | 8850 West Sunset Road | Las Vegas | Clark | NV | 89148 | Office | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | 1.6% | 100.0% | KeyBank | KeyBank | Group B | NAP | 16980 West Indian School Road | Goodyear | Maricopa | AZ | 85395 | Self Storage | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | 1.6% | 100.0% | KeyBank | KeyBank | Group B | NAP | 2732 East McKellips Road | Mesa | Maricopa | AZ | 85213 | Self Storage | |
| 23 | Loan | 1 | Rego Park II | 1.6% | 100.0% | KeyBank | KeyBank | NAP | NAP | 95-38,
95-40 to 95-44, 96-42 to 96-70 & 95-56 to 95-60 Queens Boulevard, 63-73 to 63-79 Saunders Street, 94-14 to 94-24 and 95-11 to 95-19 63rd Drive |
Rego Park | Queens | NY | 11374 | Retail | |
| 24 | Loan | 3 | Longwood Industrial | 1.4% | KeyBank | KeyBank | Group D | NAP | Various | Various | Seminole | FL | Various | Industrial | ||
| 24.01 | Property | 1 | Bennett Commerce Center | 0.7% | 48.3% | 1335 Bennett Drive | Longwood | Seminole | FL | 32750 | Industrial | |||||
| 24.02 | Property | 1 | Midway Commerce Center | 0.4% | 30.7% | 5401 South Bryant Avenue | Sanford | Seminole | FL | 32773 | Industrial | |||||
| 24.03 | Property | 1 | Big Tree Center | 0.3% | 21.0% | 2290 North Ronald Reagan Boulevard | Longwood | Seminole | FL | 32750 | Industrial | |||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | 1.3% | UBS AG | UBS AG | NAP | NAP | Various | Various | Various | Various | Various | Hospitality | ||
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | 0.1% | 7.5% | 2307 Wyoming Avenue | Gillette | Campbell | WY | 82718 | Hospitality | |||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | 0.1% | 6.1% | 2111 Camino Del Llano | Belen | Valencia | NM | 87002 | Hospitality | |||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | 0.1% | 5.8% | 1170 West Flaming Gorge Way | Green River | Sweetwater | WY | 82935 | Hospitality | |||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | 0.1% | 5.2% | 1731 South Sunridge Drive | Yuma | Yuma | AZ | 85365 | Hospitality | |||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | 0.1% | 4.0% | 451 Halligan Drive | North Platte | Lincoln | NE | 69101 | Hospitality | |||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | 0.0% | 3.7% | 1608 West Business Highway 60 | Dexter | Stoddard | MO | 63841 | Hospitality | |||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | 0.0% | 3.7% | 1127 Pony Express Highway | Marysville | Marshall | KS | 66508 | Hospitality | |||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | 0.0% | 3.5% | 1130B East 16th Street | Wellington | Sumner | KS | 67152 | Hospitality | |||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | 0.0% | 3.4% | 2680 Airport Road | Santa Teresa | Dona Ana | NM | 88008 | Hospitality | |||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | 0.0% | 3.2% | 720 Royal Parkway | Nashville | Davidson | TN | 37214 | Hospitality | |||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | 0.0% | 3.2% | 1051 North Market Street | Hearne | Robertson | TX | 77859 | Hospitality | |||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | 0.0% | 3.0% | 2700 North Diers Parkway | Fremont | Dodge | NE | 68025 | Hospitality | |||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | 0.0% | 2.9% | 95 Spruce Road | Elko | Elko | NV | 89801 | Hospitality | |||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | 0.0% | 2.8% | 2545 Cornhusker Highway | Lincoln | Lancaster | NE | 68521 | Hospitality | |||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | 0.0% | 2.8% | 1110 Southeast 4th Street | Hermiston | Umatilla | OR | 97838 | Hospitality | |||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | 0.0% | 2.5% | 2300 Valley West Court | Clinton | Clinton | IA | 52732 | Hospitality | |||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | 0.0% | 2.5% | 800 West Laramie Street | Guernsey | Platte | WY | 82214 | Hospitality | |||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | 0.0% | 2.5% | 22 North Frontage Road | Pecos | Reeves | TX | 79772 | Hospitality | |||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | 0.0% | 2.3% | 123 Westvaco Road | Low Moor | Alleghany | VA | 24457 | Hospitality | |||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | 0.0% | 2.3% | 2006 North Merrill Avenue | Glendive | Dawson | MT | 59330 | Hospitality | |||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | 0.0% | 2.1% | 1710 Jefferson Street | Jefferson City | Cole | MO | 65109 | Hospitality | |||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | 0.0% | 2.1% | 1625 Stillwater Avenue | Cheyenne | Laramie | WY | 82009 | Hospitality |
A-1-1 |
BMO 2022-C2 - 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 | State | Zip Code | General Property Type |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | 0.0% | 2.0% | 8233 Airline Highway | Livonia | Pointe Coupee | LA | 70755 | Hospitality | |||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | 0.0% | 1.9% | 6390 US-93 | Whitefish | Flathead | MT | 59937 | Hospitality | |||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | 0.0% | 1.8% | 707 East Webster Street | Morrill | Scotts Bluff | NE | 69358 | Hospitality | |||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | 0.0% | 1.7% | 777 West Highway 21 | Milford | Beaver | UT | 84751 | Hospitality | |||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | 0.0% | 1.6% | 3522 North Highway 59 | Douglas | Converse | WY | 82633 | Hospitality | |||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | 0.0% | 1.5% | 108 6th Avenue | Edgemont | Fall River | SD | 57735 | Hospitality | |||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | 0.0% | 1.5% | 2200 East South Avenue | McAlester | Pittsburg | OK | 74501 | Hospitality | |||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | 0.0% | 1.2% | 128 South Willow Road | Missouri Valley | Harrison | IA | 51555 | Hospitality | |||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | 0.0% | 1.2% | 1005 Highway 285 | Vaughn | Guadalupe | NM | 88353 | Hospitality | |||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | 0.0% | 1.1% | 3431 14th Avenue | Fargo | Cass | ND | 58103 | Hospitality | |||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | 0.0% | 0.9% | 2505 US 69 | Fort Scott | Bourbon | KS | 66701 | Hospitality | |||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | 0.0% | 0.9% | 3475 Union Road | Buffalo | Erie | NY | 14225 | Hospitality | |||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | 0.0% | 0.8% | 1706 North Park Drive | Winslow | Navajo | AZ | 86047 | Hospitality | |||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | 0.0% | 0.8% | 2005 Daley Street | Rawlins | Carbon | WY | 82301 | Hospitality | |||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | 0.0% | 0.7% | 1177 East 16th Street | Wellington | Sumner | KS | 67152 | Hospitality | |||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | 0.0% | 0.7% | 35450 Yermo Road | Yermo | San Bernardino | CA | 92398 | Hospitality | |||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | 0.0% | 0.6% | 2407 East Holland Avenue | Alpine | Brewster | TX | 79830 | Hospitality | |||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | 0.0% | 0.6% | 620 Souder Road | Brunswick | Frederick | MD | 21712 | Hospitality | |||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | 0.0% | 0.4% | 100 15th Street Southeast | Glenwood | Pope | MN | 56334 | Hospitality | |||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | 0.0% | 0.3% | 109 East Commerce Street | Sharon Springs | Wallace | KS | 67758 | Hospitality | |||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | 0.0% | 0.3% | 4000 Siskiyou Avenue | Dunsmuir | Siskiyou | CA | 96025 | Hospitality | |||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | 0.0% | 0.2% | 98 Moffat Avenue | Yampa | Routt | CO | 80483 | Hospitality | |||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | 1.3% | 100.0% | KeyBank | KeyBank | Group B | NAP | 1441 East Old West Highway | Apache Junction | Pinal | AZ | 85119 | Self Storage | |
| 27 | Loan | 3 | NTG Industrial Portfolio | 1.3% | BMO | BMO | NAP | NAP | Various | Various | Atlantic | NJ | Various | Various | ||
| 27.01 | Property | 1 | 897 12th Street | 0.8% | 67.8% | 897 12th Street | Hammonton | Atlantic | NJ | 08037 | Industrial | |||||
| 27.02 | Property | 1 | 392 White Horse Pike | 0.2% | 20.0% | 392 North White Horse Pike | Hammonton | Atlantic | NJ | 08037 | Office | |||||
| 27.03 | Property | 1 | 6727 Delilah Road | 0.2% | 12.2% | 6727 Delilah Road | Egg Harbor Township | Atlantic | NJ | 08234 | Office | |||||
| 28 | Loan | 1 | Hayward Storage | 1.1% | 100.0% | BMO | BMO | NAP | NAP | 77 Traynor Street | Hayward | Alameda | CA | 94544 | Self Storage | |
| 29 | Loan | 1 | Waygate Technologies | 1.0% | 100.0% | UBS AG | UBS AG | NAP | NAP | 721 Visions Drive | Skaneateles | Onondaga | NY | 13152 | Industrial | |
| 30 | Loan | 1 | Westcliff Plaza | 1.0% | 100.0% | KeyBank | KeyBank | Group C | NAP | 401 North Buffalo Drive | Las Vegas | Clark | NV | 89145 | Office | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | 0.8% | 100.0% | BMO | BMO | NAP | NAP | 13645 Big Bend Road | Saint Louis | Saint Louis | MO | 63122 | Retail | |
| 32 | Loan | 1 | Cooper Commerce Center | 0.8% | 100.0% | KeyBank | KeyBank | Group D | NAP | 2003-2033 West McNab Road | Pompano Beach | Broward | FL | 33069 | Industrial | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | 0.8% | 100.0% | KeyBank | KeyBank | NAP | NAP | 13901 Smoketown Road | Woodbridge | Prince William | VA | 22192 | Self Storage | |
| 34 | Loan | 1 | Marina Village | 0.7% | 100.0% | KeyBank | KeyBank | Group E | NAP | 229 NAS Drive | Corpus Christi | Nueces | TX | 78418 | Manufactured Housing | |
| 35 | Loan | 1 | Lakeview Storage | 0.6% | 100.0% | CREFI | CREFI | NAP | NAP | 7150 Knoxville Road | Napa | Napa | CA | 94558 | Self Storage | |
| 36 | Loan | 1 | Cleveland Corners | 0.6% | 100.0% | UBS AG | UBS AG | NAP | NAP | 850 25th Street Northwest | Cleveland | Bradley | TN | 37311 | Retail | |
| 37 | Loan | 1 | Beverly Industrial Park | 0.6% | 100.0% | KeyBank | KeyBank | NAP | NAP | 54 West Dane Street and 116 - 118 Park Street | Beverly | Essex | MA | 01915 | Industrial | |
| 38 | Loan | 1 | Storage Crib | 0.4% | 100.0% | KeyBank | KeyBank | Group E | NAP | 2145 & 2146 Troy Avenue and 3509 South State Road 3 | New Castle | Henry | IN | 47362 | Self Storage |
A-1-2 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | High Rise | Various | Various | 808 | Units | 393,564.36 | 70,000,000 | 70,000,000 | 70,000,000 | 3.04000% | 0.01632% | 3.02368% | NAP | 179,796.30 | NAP | 2,157,555.56 | |
| 1.01 | Property | 1 | Yorkshire Towers | High Rise | 1964 | 2014, 2022 | 681 | Units | 60,241,090 | 60,241,090 | 60,241,090 | |||||||||
| 1.02 | Property | 1 | Lexington Towers | High Rise | 1963 | 2014 | 127 | Units | 9,758,910 | 9,758,910 | 9,758,910 | |||||||||
| 2 | Loan | 1 | The Lion Building | Industrial/Office | 1924 | 2021 | 172,328 | SF | 580.29 | 65,000,000 | 65,000,000 | 65,000,000 | 5.19750% | 0.01632% | 5.18118% | NAP | 285,441.41 | NAP | 3,425,296.92 | |
| 3 | Loan | 10 | KB Portfolio | Various | Various | Various | 283,488 | SF | 282.20 | 55,000,000 | 55,000,000 | 55,000,000 | 5.06000% | 0.02507% | 5.03493% | NAP | 235,137.73 | NAP | 2,821,652.76 | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | Single Tenant | 2015 | NAP | 18,100 | SF | 21,818,500 | 21,818,500 | 21,818,500 | |||||||||
| 3.02 | Property | 1 | Waystar Building | CBD | 2009 | 2014 | 128,710 | SF | 12,443,750 | 12,443,750 | 12,443,750 | |||||||||
| 3.03 | Property | 1 | Fresenius Kidney Care | Medical | 1965 | 2019 | 10,075 | SF | 3,811,500 | 3,811,500 | 3,811,500 | |||||||||
| 3.04 | Property | 1 | Tower Health | Medical | 2021 | NAP | 11,000 | SF | 3,093,750 | 3,093,750 | 3,093,750 | |||||||||
| 3.05 | Property | 1 | New Orleans MOB | Medical | 1990 | 2012 | 21,619 | SF | 3,020,188 | 3,020,188 | 3,020,188 | |||||||||
| 3.06 | Property | 1 | Penn State Health | Medical | 1955 | 2020 | 14,200 | SF | 2,887,500 | 2,887,500 | 2,887,500 | |||||||||
| 3.07 | Property | 1 | Carmichael MOB | Medical | 2004 | NAP | 26,517 | SF | 2,679,875 | 2,679,875 | 2,679,875 | |||||||||
| 3.08 | Property | 1 | Port Arthur Dialysis | Medical | 1978 | NAP | 38,466 | SF | 1,931,188 | 1,931,188 | 1,931,188 | |||||||||
| 3.09 | Property | 1 | Auburn Medical | Medical | 2017 | NAP | 7,704 | SF | 1,914,000 | 1,914,000 | 1,914,000 | |||||||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | Medical | 2019 | NAP | 7,097 | SF | 1,399,750 | 1,399,750 | 1,399,750 | |||||||||
| 4 | Loan | 1 | 3075 Olcott | Suburban | 2022 | NAP | 246,606 | SF | 575.82 | 50,000,000 | 50,000,000 | 50,000,000 | 5.10000% | 0.01632% | 5.08368% | NAP | 215,451.39 | NAP | 2,585,416.68 | |
| 5 | Loan | 1 | The Reef | Office/Retail | 1958 | 2019 | 806,960 | SF | 185.88 | 40,000,000 | 40,000,000 | 40,000,000 | 5.42500% | 0.01632% | 5.40868% | NAP | 183,344.91 | NAP | 2,200,138.92 | |
| 6 | Loan | 1 | 360 Rosemary | CBD | 2021 | NAP | 313,002 | SF | 271.56 | 32,000,000 | 32,000,000 | 32,000,000 | 3.95000% | 0.01632% | 3.93368% | NAP | 106,796.30 | NAP | 1,281,555.60 | |
| 7 | Loan | 1 | Bell Works | Suburban | 1962, 1964, 1982 | 2017 | 1,371,470 | SF | 153.12 | 30,000,000 | 30,000,000 | 30,000,000 | 5.11000% | 0.01632% | 5.09368% | NAP | 129,524.31 | NAP | 1,554,291.72 | |
| 8 | Loan | 1 | 79 Fifth Avenue | CBD | 1906 | 2016 | 345,751 | SF | 694.14 | 23,000,000 | 23,000,000 | 23,000,000 | 4.92000% | 0.01632% | 4.90368% | NAP | 95,609.72 | NAP | 1,147,316.64 | |
| 9 | Loan | 1 | 111 River Street | CBD | 2002 | NAP | 557,719 | SF | 138.96 | 22,000,000 | 22,000,000 | 22,000,000 | 3.28000% | 0.01632% | 3.26368% | NAP | 60,968.52 | NAP | 731,622.24 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | Various | Various | Various | 2,329,016 | SF | 24.47 | 22,000,000 | 22,000,000 | 20,500,131 | 5.70000% | 0.01632% | 5.68368% | 127,688.09 | 105,951.39 | 1,532,257.08 | 1,271,416.68 | |
| 10.01 | Property | 1 | West Mifflin, PA | Warehouse / Distribution | 1949 | 1994 | 625,000 | SF | 7,719,298 | 7,719,298 | 7,193,028 | |||||||||
| 10.02 | Property | 1 | Church Hill, TN | Warehouse / Distribution | 1966 | 2021 | 818,685 | SF | 5,789,474 | 5,789,474 | 5,394,771 | |||||||||
| 10.03 | Property | 1 | Mossville, IL | Warehouse / Distribution | 1995 | NAP | 478,400 | SF | 3,965,789 | 3,965,789 | 3,695,418 | |||||||||
| 10.04 | Property | 1 | Eldon, MO | Manufacturing | 1975 | 2019 | 276,180 | SF | 3,311,579 | 3,311,579 | 3,085,809 | |||||||||
| 10.05 | Property | 1 | Kingsport, TN | Warehouse / Distribution | 1960 | 2021 | 130,751 | SF | 1,213,860 | 1,213,860 | 1,131,104 | |||||||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | Single Tenant | 2019 | NAP | 189,905 | SF | 113.21 | 21,500,000 | 21,500,000 | 21,500,000 | 5.13000% | 0.02507% | 5.10493% | NAP | 93,189.06 | NAP | 1,118,268.72 | |
| 12 | Loan | 1 | PentaCentre Office | Suburban | 1986 | 2019 | 734,156 | SF | 46.67 | 20,300,000 | 20,277,018 | 16,864,579 | 5.32000% | 0.01632% | 5.30368% | 112,979.10 | NAP | 1,355,749.20 | NAP | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | Self Storage | Various | Various | 380,273 | SF | 51.54 | 19,600,000 | 19,600,000 | 19,600,000 | 5.07000% | 0.01632% | 5.05368% | NAP | 83,960.14 | NAP | 1,007,521.68 | |
| 13.01 | Property | 1 | LaFollette, TN | Self Storage | 1983-1994 | 2020 | 32,636 | SF | 2,700,000 | 2,700,000 | 2,700,000 | |||||||||
| 13.02 | Property | 1 | Griffin, GA | Self Storage | 2008, 2020 | NAP | 37,440 | SF | 2,350,000 | 2,350,000 | 2,350,000 | |||||||||
| 13.03 | Property | 1 | Monteagle, TN | Self Storage | 1980 | 2019 | 42,779 | SF | 2,255,578 | 2,255,578 | 2,255,578 | |||||||||
| 13.04 | Property | 1 | Bessemer, AL | Self Storage | 1996 | 2010 | 26,850 | SF | 1,800,000 | 1,800,000 | 1,800,000 | |||||||||
| 13.05 | Property | 1 | Valley, AL | Self Storage | 1980, 2004, 2008 | NAP | 35,550 | SF | 1,790,800 | 1,790,800 | 1,790,800 | |||||||||
| 13.06 | Property | 1 | Boyle, MS | Self Storage | 2001 | 2020 | 36,087 | SF | 1,700,000 | 1,700,000 | 1,700,000 | |||||||||
| 13.07 | Property | 1 | Elizabethton, TN | Self Storage | 2006 | 2020 | 25,907 | SF | 1,394,671 | 1,394,671 | 1,394,671 | |||||||||
| 13.08 | Property | 1 | Panama City, FL | Self Storage | 1960, 2020 | NAP | 22,809 | SF | 1,050,000 | 1,050,000 | 1,050,000 | |||||||||
| 13.09 | Property | 1 | Phenix City, AL | Self Storage | 2006 | NAP | 24,699 | SF | 918,500 | 918,500 | 918,500 | |||||||||
| 13.10 | Property | 1 | Thomson, GA | Self Storage | 1999, 2001, 2018, 2019 | NAP | 23,287 | SF | 908,000 | 908,000 | 908,000 | |||||||||
| 13.11 | Property | 1 | Cleveland, GA | Self Storage | 1996, 1997, 1998, 2021 | NAP | 24,179 | SF | 861,001 | 861,001 | 861,001 | |||||||||
| 13.12 | Property | 1 | Birmingham, AL | Self Storage | 1948, 1984 | NAP | 12,950 | SF | 786,296 | 786,296 | 786,296 | |||||||||
| 13.13 | Property | 1 | Okoboji, IA | Self Storage | 1996-2001 | NAP | 26,200 | SF | 562,870 | 562,870 | 562,870 | |||||||||
| 13.14 | Property | 1 | Harpersville, AL | Self Storage | 1999 | NAP | 8,900 | SF | 522,284 | 522,284 | 522,284 | |||||||||
| 14 | Loan | 1 | Wards Crossing West | Anchored | 2006 | NAP | 203,499 | SF | 95.82 | 19,500,000 | 19,500,000 | 17,957,161 | 4.89000% | 0.02507% | 4.86493% | 103,373.22 | 80,566.15 | 1,240,478.64 | 966,793.80 | |
| 15 | Loan | 1 | Cheshire Station | Anchored | 2002 | NAP | 105,054 | SF | 167.87 | 17,635,000 | 17,635,000 | 17,635,000 | 4.97000% | 0.02507% | 4.94493% | NAP | 74,052.71 | NAP | 888,632.52 | |
| 16 | Loan | 1 | Kewaunee Scientific | Flex | 1955-2010 | 2019 | 416,299 | SF | 40.00 | 16,650,000 | 16,650,000 | 16,650,000 | 4.95000% | 0.01632% | 4.93368% | NAP | 69,635.16 | NAP | 835,621.92 | |
| 17 | Loan | 1 | 2 Riverfront Plaza | CBD | 2014 | NAP | 337,543 | SF | 325.88 | 15,000,000 | 15,000,000 | 15,000,000 | 4.26000% | 0.01632% | 4.24368% | NAP | 53,989.58 | NAP | 647,874.96 | |
| 18 | Loan | 1 | 1901 10th Avenue | Mid Rise | 2020 | NAP | 27 | Units | 481,481.48 | 13,000,000 | 13,000,000 | 13,000,000 | 5.29500% | 0.01632% | 5.27868% | NAP | 58,159.20 | NAP | 697,910.42 | |
| 19 | Loan | 1 | Waikele Self-Storage Park | Self Storage | 1942 | NAP | 385,792 | SF | 32.40 | 12,500,000 | 12,500,000 | 12,500,000 | 6.48000% | 0.01632% | 6.46368% | NAP | 68,437.50 | NAP | 821,250.00 | |
| 20 | Loan | 1 | Corporate Center Building G | Suburban | 2015 | NAP | 47,500 | SF | 247.84 | 11,785,000 | 11,772,460 | 9,891,634 | 5.65000% | 0.02507% | 5.62493% | 68,027.24 | NAP | 816,326.88 | NAP | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | Self Storage | 2020 | NAP | 132,203 | SF | 86.89 | 11,500,000 | 11,486,511 | 9,495,987 | 5.13000% | 0.02507% | 5.10493% | 62,651.39 | NAP | 751,816.68 | NAP | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | Self Storage | 2002, 2010 | NAP | 98,755 | SF | 116.31 | 11,500,000 | 11,486,028 | 9,437,370 | 4.94000% | 0.02507% | 4.91493% | 61,313.48 | NAP | 735,761.76 | NAP | |
| 23 | Loan | 1 | Rego Park II | Unanchored | 1940, 1941, 1950, 1956, 1962 | NAP | 57,248 | SF | 192.15 | 11,000,000 | 11,000,000 | 9,392,662 | 4.49000% | 0.02507% | 4.46493% | 55,670.04 | 41,729.98 | 668,040.48 | 500,759.76 | |
| 24 | Loan | 3 | Longwood Industrial | Various | Various | NAP | 127,902 | SF | 79.12 | 10,120,000 | 10,120,000 | 10,120,000 | 4.90000% | 0.02507% | 4.87493% | NAP | 41,897.27 | NAP | 502,767.24 | |
| 24.01 | Property | 1 | Bennett Commerce Center | Warehouse / Distribution | 1985 | NAP | 55,000 | SF | 4,887,500 | 4,887,500 | 4,887,500 | |||||||||
| 24.02 | Property | 1 | Midway Commerce Center | Warehouse / Distribution | 1986 | NAP | 52,000 | SF | 3,105,000 | 3,105,000 | 3,105,000 | |||||||||
| 24.03 | Property | 1 | Big Tree Center | Flex | 1984 | NAP | 20,902 | SF | 2,127,500 | 2,127,500 | 2,127,500 | |||||||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | Limited Service | Various | Various | 3,729 | Rooms | 36,328.22 | 10,000,000 | 9,342,616 | 6,921,981 | 4.85000% | 0.01632% | 4.83368% | 60,917.63 | NAP | 731,011.58 | NAP | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | Limited Service | 2001, 2007 | 2016-2017 | 154 | Rooms | 753,365 | 703,840 | 521,478 | |||||||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | Limited Service | 1994, 2007 | NAP | 158 | Rooms | 611,952 | 571,723 | 423,592 | |||||||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | Limited Service | 1997 | 2016-2017 | 192 | Rooms | 584,290 | 545,880 | 404,444 | |||||||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | Limited Service | 1999 | 2016 | 119 | Rooms | 524,562 | 490,078 | 363,101 | |||||||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | Limited Service | 2005 | 2016-2017 | 135 | Rooms | 398,999 | 372,770 | 276,187 | |||||||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | Limited Service | 1997, 2006, 2015 | NAP | 133 | Rooms | 372,573 | 348,080 | 257,894 | |||||||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | Limited Service | 1999, 2007 | NAP | 139 | Rooms | 370,288 | 345,946 | 256,313 | |||||||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | Limited Service | 2015 | NAP | 110 | Rooms | 347,930 | 325,058 | 240,836 | |||||||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | Limited Service | 2014 | NAP | 56 | Rooms | 338,855 | 316,579 | 234,555 | |||||||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | Limited Service | 1989 | 2017 | 103 | Rooms | 321,872 | 300,713 | 222,799 | |||||||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | Limited Service | 1999, 2016 | 2016 | 140 | Rooms | 316,329 | 295,534 | 218,963 | |||||||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | Limited Service | 2007 | 2017-2018 | 100 | Rooms | 295,147 | 275,744 | 204,300 | |||||||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | Limited Service | 1999 | NAP | 119 | Rooms | 289,531 | 270,498 | 200,413 | |||||||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | Limited Service | 1983, 1993 | 2016 | 132 | Rooms | 284,955 | 266,223 | 197,246 | |||||||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | Limited Service | 2002 | NAP | 86 | Rooms | 280,745 | 262,290 | 194,331 | |||||||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | Limited Service | 2005 | NAP | 123 | Rooms | 250,718 | 234,236 | 173,546 | |||||||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | Limited Service | 1978, 1980 | 2017 | 95 | Rooms | 249,472 | 233,072 | 172,684 | |||||||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | Limited Service | 2001, 2008 | 2015 | 61 | Rooms | 247,279 | 231,023 | 171,166 | |||||||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | Limited Service | 2009 | NAP | 30 | Rooms | 232,884 | 217,574 | 161,202 | |||||||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | Limited Service | 2014 | NAP | 74 | Rooms | 226,763 | 211,856 | 156,965 | |||||||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | Limited Service | 1991 | 2013-2014 | 77 | Rooms | 207,302 | 193,674 | 143,494 | |||||||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | Limited Service | 1999 | 2016-2017 | 60 | Rooms | 207,195 | 193,574 | 143,420 |
A-1-3 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | Limited Service | 2013 | NAP | 60 | Rooms | 203,669 | 190,280 | 140,979 | |||||||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | Limited Service | 1991 | 2017 | 64 | Rooms | 188,844 | 176,430 | 130,717 | |||||||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | Limited Service | 1998-1999 | 2016 | 97 | Rooms | 175,120 | 163,608 | 121,218 | |||||||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | Limited Service | 2002, 2006 | NAP | 75 | Rooms | 166,738 | 155,777 | 115,416 | |||||||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | Limited Service | 2007 | 2014 | 112 | Rooms | 160,825 | 150,253 | 111,323 | |||||||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | Limited Service | 1987 | 2016-2017 | 55 | Rooms | 152,733 | 142,692 | 105,721 | |||||||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | Limited Service | 2011 | NAP | 61 | Rooms | 147,632 | 137,927 | 102,190 | |||||||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | Limited Service | 2006 | NAP | 41 | Rooms | 124,862 | 116,654 | 86,429 | |||||||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | Limited Service | 1998 | NAP | 60 | Rooms | 124,596 | 116,405 | 86,245 | |||||||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | Limited Service | 1993 | NAP | 74 | Rooms | 106,215 | 99,232 | 73,522 | |||||||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | Limited Service | 2001 | NAP | 70 | Rooms | 91,327 | 85,324 | 63,217 | |||||||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | Limited Service | 2003 | NAP | 56 | Rooms | 88,154 | 82,359 | 61,020 | |||||||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | Limited Service | 1982 | NAP | 72 | Rooms | 84,914 | 79,332 | 58,777 | |||||||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | Limited Service | 2006 | 2016-2017 | 62 | Rooms | 81,562 | 76,201 | 56,457 | |||||||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | Limited Service | 1993, 1999 | NAP | 80 | Rooms | 74,973 | 70,045 | 51,896 | |||||||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | Limited Service | 2002 | NAP | 65 | Rooms | 73,145 | 68,337 | 50,631 | |||||||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | Limited Service | 2002 | 2014 | 40 | Rooms | 60,635 | 56,649 | 41,971 | |||||||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | Limited Service | 2014 | NAP | 25 | Rooms | 55,172 | 51,545 | 38,190 | |||||||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | Limited Service | 2012 | NAP | 56 | Rooms | 41,525 | 38,796 | 28,744 | |||||||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | Limited Service | 1997 | NAP | 50 | Rooms | 34,483 | 32,216 | 23,869 | |||||||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | Limited Service | 2007 | 2017 | 21 | Rooms | 27,586 | 25,773 | 19,095 | |||||||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | Limited Service | 2001 | NAP | 37 | Rooms | 22,284 | 20,819 | 15,425 | |||||||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | Self Storage | 2002 | NAP | 109,425 | SF | 86.71 | 9,500,000 | 9,488,330 | 7,780,663 | 4.88000% | 0.02507% | 4.85493% | 50,303.62 | NAP | 603,643.44 | NAP | |
| 27 | Loan | 3 | NTG Industrial Portfolio | Various | Various | NAP | 87,531 | SF | 101.11 | 8,850,000 | 8,850,000 | 8,850,000 | 5.85000% | 0.01632% | 5.83368% | NAP | 43,742.97 | NAP | 524,915.64 | |
| 27.01 | Property | 1 | 897 12th Street | Warehouse | 1989 | NAP | 58,860 | SF | 5,998,871 | 5,998,871 | 5,998,871 | |||||||||
| 27.02 | Property | 1 | 392 White Horse Pike | Medical | 1990 | NAP | 12,422 | SF | 1,767,579 | 1,767,579 | 1,767,579 | |||||||||
| 27.03 | Property | 1 | 6727 Delilah Road | Suburban | 1985 | NAP | 16,249 | SF | 1,083,550 | 1,083,550 | 1,083,550 | |||||||||
| 28 | Loan | 1 | Hayward Storage | Self Storage | 1988 | 2005, 2012 | 58,932 | SF | 130.66 | 7,700,000 | 7,700,000 | 7,700,000 | 4.57000% | 0.01632% | 4.55368% | NAP | 29,731.45 | NAP | 356,777.40 | |
| 29 | Loan | 1 | Waygate Technologies | Flex | 2007 | NAP | 73,820 | SF | 99.09 | 7,315,000 | 7,315,000 | 7,315,000 | 4.33110% | 0.01632% | 4.31478% | NAP | 26,768.35 | NAP | 321,220.20 | |
| 30 | Loan | 1 | Westcliff Plaza | Medical | 1994 | NAP | 36,236 | SF | 197.11 | 7,150,000 | 7,142,407 | 6,003,123 | 5.66000% | 0.02507% | 5.63493% | 41,317.57 | NAP | 495,810.84 | NAP | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | Unanchored | 2007 | NAP | 52,664 | SF | 113.93 | 6,000,000 | 6,000,000 | 6,000,000 | 5.05000% | 0.01632% | 5.03368% | NAP | 25,600.69 | NAP | 307,208.28 | |
| 32 | Loan | 1 | Cooper Commerce Center | Warehouse | 1975 | 2021 | 43,850 | SF | 131.58 | 5,770,000 | 5,770,000 | 5,770,000 | 5.13000% | 0.02507% | 5.10493% | NAP | 25,009.34 | NAP | 300,112.08 | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | Self Storage | 1999 | NAP | 58,075 | SF | 96.86 | 5,625,000 | 5,625,000 | 5,625,000 | 5.66000% | 0.02507% | 5.63493% | NAP | 26,899.74 | NAP | 322,796.88 | |
| 34 | Loan | 1 | Marina Village | Manufactured Housing | 1966 | 2002 | 247 | Pads | 18,759.34 | 4,650,000 | 4,633,556 | 3,813,527 | 4.92000% | 0.02507% | 4.89493% | 24,735.35 | NAP | 296,824.20 | NAP | |
| 35 | Loan | 1 | Lakeview Storage | Self Storage | 1975 | 2004 | 104,290 | SF | 43.63 | 4,550,000 | 4,550,000 | 4,550,000 | 6.34000% | 0.01632% | 6.32368% | NAP | 24,373.04 | NAP | 292,476.48 | |
| 36 | Loan | 1 | Cleveland Corners | Anchored | 1969 | 2015 | 93,760 | SF | 45.60 | 4,275,000 | 4,275,000 | 4,107,296 | 5.61540% | 0.01632% | 5.59908% | 24,583.41 | 20,282.71 | 295,000.92 | 243,392.52 | |
| 37 | Loan | 1 | Beverly Industrial Park | Warehouse / Other | 1925, 1972 | NAP | 58,634 | SF | 69.93 | 4,100,000 | 4,100,000 | 4,100,000 | 5.17000% | 0.02507% | 5.14493% | NAP | 17,909.50 | NAP | 214,914.00 | |
| 38 | Loan | 1 | Storage Crib | Self Storage | 1976, 2020 | NAP | 94,124 | SF | 28.37 | 2,670,000 | 2,670,000 | 2,670,000 | 4.81000% | 0.02507% | 4.78493% | NAP | 10,850.89 | NAP | 130,210.68 |
A-1-4 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | 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 |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 5/12/2022 | 1 | 6 | 7/6/2022 | NAP | 6/6/2027 | 6/6/2027 | |
| 1.01 | Property | 1 | Yorkshire Towers | |||||||||||||||||
| 1.02 | Property | 1 | Lexington Towers | |||||||||||||||||
| 2 | Loan | 1 | The Lion Building | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 6/8/2022 | 0 | 6 | 8/6/2022 | NAP | 7/6/2032 | 7/6/2032 | |
| 3 | Loan | 10 | KB Portfolio | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 5/19/2022 | 1 | 1 | 7/1/2022 | NAP | 6/1/2032 | 6/1/2032 | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | |||||||||||||||||
| 3.02 | Property | 1 | Waystar Building | |||||||||||||||||
| 3.03 | Property | 1 | Fresenius Kidney Care | |||||||||||||||||
| 3.04 | Property | 1 | Tower Health | |||||||||||||||||
| 3.05 | Property | 1 | New Orleans MOB | |||||||||||||||||
| 3.06 | Property | 1 | Penn State Health | |||||||||||||||||
| 3.07 | Property | 1 | Carmichael MOB | |||||||||||||||||
| 3.08 | Property | 1 | Port Arthur Dialysis | |||||||||||||||||
| 3.09 | Property | 1 | Auburn Medical | |||||||||||||||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | |||||||||||||||||
| 4 | Loan | 1 | 3075 Olcott | Interest Only | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 4/8/2022 | 3 | 6 | 5/6/2022 | NAP | 4/6/2032 | 4/6/2032 | |
| 5 | Loan | 1 | The Reef | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 4/13/2022 | 2 | 6 | 6/6/2022 | NAP | 5/6/2032 | 5/6/2032 | |
| 6 | Loan | 1 | 360 Rosemary | Interest Only | No | Actual/360 | 120 | 115 | 120 | 115 | 0 | 0 | 1/18/2022 | 5 | 6 | 3/6/2022 | NAP | 2/6/2032 | 2/6/2032 | |
| 7 | Loan | 1 | Bell Works | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 4/8/2022 | 2 | 6 | 6/6/2022 | NAP | 5/6/2032 | 5/6/2032 | |
| 8 | Loan | 1 | 79 Fifth Avenue | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 4/29/2022 | 2 | 6 | 6/6/2022 | NAP | 5/6/2032 | 5/6/2032 | |
| 9 | Loan | 1 | 111 River Street | Interest Only | No | Actual/360 | 60 | 55 | 60 | 55 | 0 | 0 | 1/21/2022 | 5 | 6 | 3/6/2022 | NAP | 2/6/2027 | 2/6/2027 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 59 | 120 | 119 | 360 | 360 | 5/10/2022 | 1 | 6 | 7/6/2022 | 7/6/2027 | 6/6/2032 | 6/6/2032 | |
| 10.01 | Property | 1 | West Mifflin, PA | |||||||||||||||||
| 10.02 | Property | 1 | Church Hill, TN | |||||||||||||||||
| 10.03 | Property | 1 | Mossville, IL | |||||||||||||||||
| 10.04 | Property | 1 | Eldon, MO | |||||||||||||||||
| 10.05 | Property | 1 | Kingsport, TN | |||||||||||||||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 4/20/2022 | 2 | 1 | 6/1/2022 | NAP | 5/1/2032 | 5/1/2032 | |
| 12 | Loan | 1 | PentaCentre Office | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 6/2/2022 | 1 | 6 | 7/6/2022 | 7/6/2022 | 6/6/2032 | 6/6/2032 | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | Interest Only | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 3/30/2022 | 3 | 6 | 5/6/2022 | NAP | 4/6/2032 | 4/6/2032 | |
| 13.01 | Property | 1 | LaFollette, TN | |||||||||||||||||
| 13.02 | Property | 1 | Griffin, GA | |||||||||||||||||
| 13.03 | Property | 1 | Monteagle, TN | |||||||||||||||||
| 13.04 | Property | 1 | Bessemer, AL | |||||||||||||||||
| 13.05 | Property | 1 | Valley, AL | |||||||||||||||||
| 13.06 | Property | 1 | Boyle, MS | |||||||||||||||||
| 13.07 | Property | 1 | Elizabethton, TN | |||||||||||||||||
| 13.08 | Property | 1 | Panama City, FL | |||||||||||||||||
| 13.09 | Property | 1 | Phenix City, AL | |||||||||||||||||
| 13.10 | Property | 1 | Thomson, GA | |||||||||||||||||
| 13.11 | Property | 1 | Cleveland, GA | |||||||||||||||||
| 13.12 | Property | 1 | Birmingham, AL | |||||||||||||||||
| 13.13 | Property | 1 | Okoboji, IA | |||||||||||||||||
| 13.14 | Property | 1 | Harpersville, AL | |||||||||||||||||
| 14 | Loan | 1 | Wards Crossing West | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 58 | 120 | 118 | 360 | 360 | 4/6/2022 | 2 | 1 | 6/1/2022 | 6/1/2027 | 5/1/2032 | 5/1/2032 | |
| 15 | Loan | 1 | Cheshire Station | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 5/13/2022 | 1 | 1 | 7/1/2022 | NAP | 6/1/2032 | 6/1/2032 | |
| 16 | Loan | 1 | Kewaunee Scientific | Interest Only | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 3/24/2022 | 3 | 6 | 5/6/2022 | NAP | 4/6/2032 | 4/6/2032 | |
| 17 | Loan | 1 | 2 Riverfront Plaza | Interest Only | No | Actual/360 | 120 | 114 | 120 | 114 | 0 | 0 | 12/8/2021 | 6 | 6 | 2/6/2022 | NAP | 1/6/2032 | 1/6/2032 | |
| 18 | Loan | 1 | 1901 10th Avenue | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 6/14/2022 | 0 | 6 | 8/6/2022 | NAP | 7/6/2032 | 7/6/2032 | |
| 19 | Loan | 1 | Waikele Self-Storage Park | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 6/13/2022 | 0 | 6 | 8/6/2022 | NAP | 7/6/2032 | 7/6/2032 | |
| 20 | Loan | 1 | Corporate Center Building G | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 5/18/2022 | 1 | 1 | 7/1/2022 | 7/1/2022 | 6/1/2032 | 6/1/2032 | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 5/10/2022 | 1 | 1 | 7/1/2022 | 7/1/2022 | 6/1/2032 | 6/1/2032 | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 5/3/2022 | 1 | 1 | 7/1/2022 | 7/1/2022 | 6/1/2032 | 6/1/2032 | |
| 23 | Loan | 1 | Rego Park II | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 22 | 120 | 118 | 360 | 360 | 4/29/2022 | 2 | 1 | 6/1/2022 | 6/1/2024 | 5/1/2032 | 5/1/2032 | |
| 24 | Loan | 3 | Longwood Industrial | Interest Only | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 3/28/2022 | 3 | 1 | 5/1/2022 | NAP | 4/1/2032 | 4/1/2032 | |
| 24.01 | Property | 1 | Bennett Commerce Center | |||||||||||||||||
| 24.02 | Property | 1 | Midway Commerce Center | |||||||||||||||||
| 24.03 | Property | 1 | Big Tree Center | |||||||||||||||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 89 | 270 | 239 | 11/27/2019 | 31 | 6 | 1/6/2020 | 1/6/2020 | 12/6/2029 | 12/6/2029 | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | |||||||||||||||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | |||||||||||||||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | |||||||||||||||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | |||||||||||||||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | |||||||||||||||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | |||||||||||||||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | |||||||||||||||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | |||||||||||||||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | |||||||||||||||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | |||||||||||||||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | |||||||||||||||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | |||||||||||||||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | |||||||||||||||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | |||||||||||||||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | |||||||||||||||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | |||||||||||||||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | |||||||||||||||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | |||||||||||||||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | |||||||||||||||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | |||||||||||||||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | |||||||||||||||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue |
A-1-5 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | 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 |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | |||||||||||||||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | |||||||||||||||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | |||||||||||||||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | |||||||||||||||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | |||||||||||||||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | |||||||||||||||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | |||||||||||||||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | |||||||||||||||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | |||||||||||||||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | |||||||||||||||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | |||||||||||||||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | |||||||||||||||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | |||||||||||||||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | |||||||||||||||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | |||||||||||||||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | |||||||||||||||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | |||||||||||||||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | |||||||||||||||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | |||||||||||||||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | |||||||||||||||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | |||||||||||||||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | |||||||||||||||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 5/13/2022 | 1 | 1 | 7/1/2022 | 7/1/2022 | 6/1/2032 | 6/1/2032 | |
| 27 | Loan | 3 | NTG Industrial Portfolio | Interest Only | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 3/16/2022 | 3 | 6 | 5/6/2022 | NAP | 4/6/2032 | 4/6/2032 | |
| 27.01 | Property | 1 | 897 12th Street | |||||||||||||||||
| 27.02 | Property | 1 | 392 White Horse Pike | |||||||||||||||||
| 27.03 | Property | 1 | 6727 Delilah Road | |||||||||||||||||
| 28 | Loan | 1 | Hayward Storage | Interest Only | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 3/18/2022 | 3 | 6 | 5/6/2022 | NAP | 4/6/2032 | 4/6/2032 | |
| 29 | Loan | 1 | Waygate Technologies | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 5/27/2022 | 1 | 6 | 7/6/2022 | NAP | 6/6/2032 | 6/6/2032 | |
| 30 | Loan | 1 | Westcliff Plaza | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 5/6/2022 | 1 | 1 | 7/1/2022 | 7/1/2022 | 6/1/2032 | 6/1/2032 | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 5/31/2022 | 1 | 6 | 7/6/2022 | NAP | 6/6/2032 | 6/6/2032 | |
| 32 | Loan | 1 | Cooper Commerce Center | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 4/21/2022 | 2 | 1 | 6/1/2022 | NAP | 5/1/2032 | 5/1/2032 | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 6/7/2022 | 0 | 1 | 8/1/2022 | NAP | 7/1/2032 | 7/1/2032 | |
| 34 | Loan | 1 | Marina Village | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 117 | 360 | 357 | 3/25/2022 | 3 | 1 | 5/1/2022 | 5/1/2022 | 4/1/2032 | 4/1/2032 | |
| 35 | Loan | 1 | Lakeview Storage | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 6/7/2022 | 0 | 6 | 8/6/2022 | NAP | 7/6/2027 | 7/6/2027 | |
| 36 | Loan | 1 | Cleveland Corners | Interest Only, Amortizing Balloon | No | Actual/360 | 84 | 83 | 120 | 119 | 360 | 360 | 6/6/2022 | 1 | 6 | 7/6/2022 | 7/6/2029 | 6/6/2032 | 6/6/2032 | |
| 37 | Loan | 1 | Beverly Industrial Park | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 5/17/2022 | 1 | 1 | 7/1/2022 | NAP | 6/1/2027 | 6/1/2027 | |
| 38 | Loan | 1 | Storage Crib | Interest Only | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 4/1/2022 | 3 | 1 | 5/1/2022 | NAP | 4/1/2032 | 4/1/2032 |
A-1-6 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Grace Period - Late Fee (Days) | Grace Period - Default (Days) |
Prepayment Provision | 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 | 2 | Yorkshire & Lexington Towers | 0 | 0 | L(25),D(30),O(5) | 40,995,144 | 15,672,705 | 25,322,439 | 2/28/2022 | T-12 | 39,766,160 | 15,511,878 | 24,254,281 | 12/31/2021 | T-12 | 40,128,052 | 14,510,102 | 25,617,949 | 12/31/2020 | T-12 | |
| 1.01 | Property | 1 | Yorkshire Towers | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 1.02 | Property | 1 | Lexington Towers | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 2 | Loan | 1 | The Lion Building | 0 | 0 | L(24),D(91),O(5) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3 | Loan | 10 | KB Portfolio | 0 | 0 | L(25),D(92),O(3) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.02 | Property | 1 | Waystar Building | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.03 | Property | 1 | Fresenius Kidney Care | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.04 | Property | 1 | Tower Health | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.05 | Property | 1 | New Orleans MOB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.06 | Property | 1 | Penn State Health | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.07 | Property | 1 | Carmichael MOB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.08 | Property | 1 | Port Arthur Dialysis | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.09 | Property | 1 | Auburn Medical | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 4 | Loan | 1 | 3075 Olcott | 10 | 0 | L(27),D(86),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 5 | Loan | 1 | The Reef | 0 | 0 | L(26),D(89),O(5) | 17,711,610 | 5,380,921 | 12,330,689 | 12/31/2021 | T-12 | 15,642,297 | 4,984,254 | 10,658,043 | 12/31/2020 | T-12 | 14,844,181 | 5,278,230 | 9,565,951 | 12/31/2019 | T-12 | |
| 6 | Loan | 1 | 360 Rosemary | 0 | 0 | YM3(29),DorYM3(84),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 7 | Loan | 1 | Bell Works | 0 | 0 | L(26),D(91),O(3) | 31,757,320 | 16,577,630 | 15,179,689 | 2/28/2022 | T-12 | 31,681,421 | 15,894,296 | 15,787,125 | 12/31/2021 | T-12 | 25,039,832 | 13,482,223 | 11,557,609 | 12/31/2020 | T-12 | |
| 8 | Loan | 1 | 79 Fifth Avenue | 0 | 0 | L(26),D(89),O(5) | 26,934,139 | 8,571,958 | 18,362,181 | 12/31/2021 | T-12 | 25,677,751 | 8,516,941 | 17,160,810 | 12/31/2020 | T-12 | 25,370,674 | 8,285,155 | 17,085,519 | 12/31/2019 | T-12 | |
| 9 | Loan | 1 | 111 River Street | 0 | 0 | L(29),D(26),O(5) | 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 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | 0 | 0 | L(25),D(89),O(6) | 6,975,351 | 2,073,354 | 4,901,997 | 2/28/2022 | T-12 | 6,863,588 | 2,085,284 | 4,778,303 | 12/31/2021 | T-12 | 1,911,717 | 475,068 | 1,436,649 | 12/31/2020 | T-12 | |
| 10.01 | Property | 1 | West Mifflin, PA | 2,486,681 | 689,675 | 1,797,006 | 2/28/2022 | T-12 | 2,425,135 | 673,101 | 1,752,034 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | ||||
| 10.02 | Property | 1 | Church Hill, TN | 2,140,551 | 845,178 | 1,295,373 | 2/28/2022 | T-12 | 2,113,938 | 874,196 | 1,239,742 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | ||||
| 10.03 | Property | 1 | Mossville, IL | 1,117,297 | 171,590 | 945,707 | 2/28/2022 | T-12 | 1,113,632 | 172,024 | 941,609 | 12/31/2021 | T-12 | 1,096,341 | 173,751 | 922,590 | 12/31/2020 | T-12 | ||||
| 10.04 | Property | 1 | Eldon, MO | 884,318 | 294,002 | 590,316 | 2/28/2022 | T-12 | 863,928 | 288,884 | 575,044 | 12/31/2021 | T-12 | 815,376 | 301,317 | 514,059 | 12/31/2020 | T-12 | ||||
| 10.05 | Property | 1 | Kingsport, TN | 346,505 | 72,909 | 273,595 | 2/28/2022 | T-12 | 346,953 | 77,079 | 269,874 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | ||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | 0 | 0 | L(26),D(91),O(3) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 12 | Loan | 1 | PentaCentre Office | 0 | 0 | L(25),D(91),O(4) | 10,924,379 | 4,868,497 | 6,055,882 | 2/28/2022 | T-12 | 11,048,094 | 4,872,220 | 6,175,874 | 12/31/2021 | T-12 | 10,265,838 | 4,961,140 | 5,304,698 | 12/31/2020 | T-12 | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | 0 | 0 | L(27),D(89),O(4) | 3,080,528 | 1,245,825 | 1,834,703 | 2/28/2022 | T-12 | 2,925,778 | 1,325,417 | 1,600,360 | 12/31/2021 | T-12 | 1,487,326 | 595,698 | 891,628 | 12/31/2020 | T-12 | |
| 13.01 | Property | 1 | LaFollette, TN | 386,390 | 121,326 | 265,063 | 2/28/2022 | T-12 | 365,069 | 134,937 | 230,133 | 12/31/2021 | T-12 | 267,697 | 75,453 | 192,244 | 12/31/2020 | T-12 | ||||
| 13.02 | Property | 1 | Griffin, GA | 371,714 | 139,521 | 232,193 | 2/28/2022 | T-12 | 352,786 | 160,632 | 192,154 | 12/31/2021 | T-12 | 254,670 | 104,650 | 150,020 | 12/31/2020 | T-12 | ||||
| 13.03 | Property | 1 | Monteagle, TN | 312,381 | 128,522 | 183,859 | 2/28/2022 | T-12 | 298,179 | 136,056 | 162,123 | 12/31/2021 | T-12 | 208,185 | 114,130 | 94,054 | 12/31/2020 | T-12 | ||||
| 13.04 | Property | 1 | Bessemer, AL | 272,441 | 88,009 | 184,432 | 2/28/2022 | T-12 | 263,271 | 89,208 | 174,063 | 12/31/2021 | T-12 | 208,355 | 53,872 | 154,484 | 12/31/2020 | T-12 | ||||
| 13.05 | Property | 1 | Valley, AL | 293,552 | 115,495 | 178,057 | 2/28/2022 | T-12 | 278,651 | 123,470 | 155,181 | 12/31/2021 | T-12 | 232,257 | 63,727 | 168,529 | 12/31/2020 | T-12 | ||||
| 13.06 | Property | 1 | Boyle, MS | 284,372 | 92,737 | 191,635 | 2/28/2022 | T-12 | 266,508 | 106,187 | 160,321 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | ||||
| 13.07 | Property | 1 | Elizabethton, TN | 187,468 | 77,095 | 110,373 | 2/28/2022 | T-12 | 182,515 | 82,242 | 100,273 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | ||||
| 13.08 | Property | 1 | Panama City, FL | 227,671 | 150,954 | 76,717 | 2/28/2022 | T-12 | 217,643 | 164,222 | 53,422 | 12/31/2021 | T-12 | 104,805 | 84,917 | 19,887 | 12/31/2020 | T-12 | ||||
| 13.09 | Property | 1 | Phenix City, AL | 161,363 | 69,502 | 91,861 | 2/28/2022 | T-12 | 155,092 | 67,718 | 87,375 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | ||||
| 13.10 | Property | 1 | Thomson, GA | 153,106 | 85,243 | 67,862 | 2/28/2022 | T-12 | 140,146 | 83,793 | 56,353 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | ||||
| 13.11 | Property | 1 | Cleveland, GA | 151,789 | 54,256 | 97,533 | 2/28/2022 | T-12 | 141,096 | 54,096 | 87,001 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | ||||
| 13.12 | Property | 1 | Birmingham, AL | 111,969 | 56,459 | 55,510 | 2/28/2022 | T-12 | 105,719 | 56,072 | 49,647 | 12/31/2021 | T-12 | 92,232 | 44,694 | 47,538 | 12/31/2020 | T-12 | ||||
| 13.13 | Property | 1 | Okoboji, IA | 89,506 | 26,103 | 63,403 | 2/28/2022 | T-12 | 85,370 | 25,827 | 59,544 | 12/31/2021 | T-12 | 75,966 | 21,145 | 54,821 | 12/31/2020 | T-12 | ||||
| 13.14 | Property | 1 | Harpersville, AL | 76,807 | 40,602 | 36,205 | 2/28/2022 | T-12 | 73,731 | 40,960 | 32,771 | 12/31/2021 | T-12 | 43,159 | 33,110 | 10,049 | 12/31/2020 | T-12 | ||||
| 14 | Loan | 1 | Wards Crossing West | 3 | 3 | L(26),D(89),O(5) | 2,483,034 | 541,401 | 1,941,633 | 2/28/2022 | T-12 | 2,366,196 | 547,199 | 1,818,997 | 12/31/2021 | T-12 | 2,260,504 | 534,368 | 1,726,136 | 12/31/2020 | T-12 | |
| 15 | Loan | 1 | Cheshire Station | 3 | 3 | L(25),D(92),O(3) | 2,257,097 | 559,450 | 1,697,648 | 12/31/2021 | T-12 | 2,388,566 | 578,713 | 1,809,853 | 12/31/2020 | T-12 | 2,369,089 | 565,924 | 1,803,165 | 12/31/2019 | T-12 | |
| 16 | Loan | 1 | Kewaunee Scientific | 0 | 0 | L(27),D(89),O(4) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 17 | Loan | 1 | 2 Riverfront Plaza | 0 | 0 | L(30),D(85),O(5) | 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 | |
| 18 | Loan | 1 | 1901 10th Avenue | 0 | 0 | L(24),D(92),O(4) | 1,160,409 | 267,062 | 893,347 | 4/30/2022 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 19 | Loan | 1 | Waikele Self-Storage Park | 0 | 0 | L(24),D(92),O(4) | 1,895,865 | 797,323 | 1,098,542 | 3/31/2022 | T-12 | 1,913,244 | 817,254 | 1,095,990 | 12/31/2021 | T-12 | 2,098,859 | 845,053 | 1,253,806 | 12/31/2020 | T-12 | |
| 20 | Loan | 1 | Corporate Center Building G | 0 | 0 | L(25),YM1(92),O(3) | 1,454,489 | 259,695 | 1,194,794 | 2/28/2022 | T-12 | 1,442,701 | 256,813 | 1,185,888 | 12/31/2021 | T-12 | 1,384,127 | 256,336 | 1,127,792 | 12/31/2020 | T-12 | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | 5 | 5 | L(25),D(92),O(3) | 1,363,590 | 533,142 | 830,448 | 3/31/2022 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | 5 | 5 | L(25),D(92),O(3) | 1,576,538 | 507,968 | 1,068,571 | 3/31/2022 | T-12 | 1,502,667 | 507,176 | 995,491 | 12/31/2021 | T-12 | 1,271,578 | 445,332 | 826,247 | 12/31/2020 | T-12 | |
| 23 | Loan | 1 | Rego Park II | 0 | 5 | L(26),D(91),O(3) | 3,257,389 | 1,014,861 | 2,242,528 | 2/28/2022 | T-12 | 2,986,099 | 1,027,979 | 1,958,120 | 12/31/2021 | T-12 | 2,535,022 | 1,155,733 | 1,379,289 | 12/31/2020 | T-12 | |
| 24 | Loan | 3 | Longwood Industrial | 3 | 5 | L(27),D(90),O(3) | 1,158,230 | 271,348 | 886,883 | 12/31/2021 | T-6 | 973,988 | 268,610 | 705,378 | 12/31/2020 | T-12 | 881,712 | 254,164 | 627,548 | 12/31/2019 | T-12 | |
| 24.01 | Property | 1 | Bennett Commerce Center | NAV | NAV | NAV | NAV | NAV | 462,676 | 118,061 | 344,615 | 12/31/2020 | T-12 | 401,603 | 116,819 | 284,784 | 12/31/2019 | T-12 | ||||
| 24.02 | Property | 1 | Midway Commerce Center | NAV | NAV | NAV | NAV | NAV | 320,466 | 106,255 | 214,211 | 12/31/2020 | T-12 | 298,705 | 80,680 | 218,025 | 12/31/2019 | T-12 | ||||
| 24.03 | Property | 1 | Big Tree Center | NAV | NAV | NAV | NAV | NAV | 190,846 | 44,294 | 146,552 | 12/31/2020 | T-12 | 181,404 | 56,665 | 124,739 | 12/31/2019 | T-12 | ||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | 0 | 0 | L(24),YM2(92),O(4) | 67,115,448 | 47,694,663 | 19,420,785 | 3/31/2022 | T-12 | 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 | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | 2,711,065 | 828,345 | 1,882,720 | 3/31/2022 | T-12 | 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 | ||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | 3,072,035 | 2,137,405 | 934,630 | 3/31/2022 | T-12 | 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 | ||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | 3,181,080 | 1,855,770 | 1,325,310 | 3/31/2022 | T-12 | 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 | ||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | 3,016,273 | 2,116,227 | 900,046 | 3/31/2022 | T-12 | 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 | ||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | 2,602,337 | 1,917,857 | 684,480 | 3/31/2022 | T-12 | 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 | ||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | 2,182,510 | 1,278,405 | 904,105 | 3/31/2022 | T-12 | 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 | ||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | 2,379,883 | 1,419,866 | 960,017 | 3/31/2022 | T-12 | 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 | ||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | 2,112,388 | 1,173,898 | 938,490 | 3/31/2022 | T-12 | 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 | ||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | 1,758,101 | 909,204 | 848,897 | 3/31/2022 | T-12 | 1,703,496 | 900,585 | 802,911 | 12/31/2021 | T-12 | 1,681,015 | 857,944 | 823,071 | 12/31/2020 | T-12 | ||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | 1,404,453 | 1,250,843 | 153,610 | 3/31/2022 | T-12 | 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 | ||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | 2,510,264 | 1,650,842 | 859,422 | 3/31/2022 | T-12 | 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 | ||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | 1,681,311 | 1,182,905 | 498,406 | 3/31/2022 | T-12 | 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 | ||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | 1,734,082 | 1,059,176 | 674,906 | 3/31/2022 | T-12 | 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 | ||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | 944,877 | 780,923 | 163,954 | 3/31/2022 | T-12 | 930,339 | 740,228 | 190,111 | 12/31/2021 | T-12 | 853,183 | 692,603 | 160,580 | 12/31/2020 | T-12 | ||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | 1,470,254 | 908,562 | 561,692 | 3/31/2022 | T-12 | 1,405,717 | 868,272 | 537,445 | 12/31/2021 | T-12 | 1,344,049 | 684,349 | 659,700 | 12/31/2020 | T-12 | ||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | 1,522,535 | 1,003,699 | 518,836 | 3/31/2022 | T-12 | 1,457,478 | 976,734 | 480,744 | 12/31/2021 | T-12 | 1,351,305 | 916,927 | 434,378 | 12/31/2020 | T-12 | ||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | 1,329,377 | 742,076 | 587,301 | 3/31/2022 | T-12 | 1,305,805 | 708,602 | 597,203 | 12/31/2021 | T-12 | 1,297,092 | 701,529 | 595,563 | 12/31/2020 | T-12 | ||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | 1,397,650 | 704,533 | 693,117 | 3/31/2022 | T-12 | 1,329,337 | 703,906 | 625,431 | 12/31/2021 | T-12 | 1,216,924 | 702,193 | 514,731 | 12/31/2020 | T-12 | ||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | 1,419,307 | 961,795 | 457,512 | 3/31/2022 | T-12 | 1,408,063 | 933,201 | 474,862 | 12/31/2021 | T-12 | 1,189,053 | 766,269 | 422,784 | 12/31/2020 | T-12 | ||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | 1,767,031 | 1,175,034 | 591,997 | 3/31/2022 | T-12 | 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 | ||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | 416,818 | 554,114 | (137,296) | 3/31/2022 | T-12 | 408,550 | 518,609 | (110,059) | 12/31/2021 | T-12 | 883,251 | 690,774 | 192,477 | 12/31/2020 | T-12 | ||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | 1,654,080 | 1,322,835 | 331,245 | 3/31/2022 | T-12 | 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 |
A-1-7 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | 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 |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | 1,107,872 | 673,321 | 434,551 | 3/31/2022 | T-12 | 1,099,038 | 649,945 | 449,093 | 12/31/2021 | T-12 | 1,078,710 | 607,208 | 471,502 | 12/31/2020 | T-12 | ||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | 1,289,373 | 849,000 | 440,373 | 3/31/2022 | T-12 | 1,304,851 | 831,733 | 473,118 | 12/31/2021 | T-12 | 1,179,847 | 748,718 | 431,129 | 12/31/2020 | T-12 | ||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | 1,390,828 | 1,094,076 | 296,752 | 3/31/2022 | T-12 | 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 | ||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | 1,452,418 | 1,075,815 | 376,603 | 3/31/2022 | T-12 | 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 | ||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | 972,036 | 1,100,785 | (128,749) | 3/31/2022 | T-12 | 937,283 | 1,043,145 | (105,862) | 12/31/2021 | T-12 | 1,014,158 | 947,233 | 66,925 | 12/31/2020 | T-12 | ||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | 919,640 | 454,240 | 465,400 | 3/31/2022 | T-12 | 914,160 | 444,902 | 469,258 | 12/31/2021 | T-12 | 862,845 | 438,298 | 424,547 | 12/31/2020 | T-12 | ||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | 1,095,592 | 638,274 | 457,318 | 3/31/2022 | T-12 | 1,039,436 | 611,547 | 427,889 | 12/31/2021 | T-12 | 809,907 | 553,175 | 256,732 | 12/31/2020 | T-12 | ||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | 1,318,709 | 1,006,615 | 312,094 | 3/31/2022 | T-12 | 1,306,612 | 986,014 | 320,598 | 12/31/2021 | T-12 | 1,238,285 | 915,556 | 322,729 | 12/31/2020 | T-12 | ||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | 1,541,474 | 1,147,264 | 394,210 | 3/31/2022 | T-12 | 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 | ||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | 1,138,013 | 1,053,964 | 84,049 | 3/31/2022 | T-12 | 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 | ||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | 1,039,788 | 889,106 | 150,682 | 3/31/2022 | T-12 | 1,047,625 | 859,236 | 188,389 | 12/31/2021 | T-12 | 758,478 | 735,208 | 23,270 | 12/31/2020 | T-12 | ||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | 951,500 | 880,023 | 71,477 | 3/31/2022 | T-12 | 920,646 | 867,910 | 52,736 | 12/31/2021 | T-12 | 889,128 | 751,563 | 137,565 | 12/31/2020 | T-12 | ||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | 1,063,278 | 938,994 | 124,284 | 3/31/2022 | T-12 | 1,046,395 | 931,332 | 115,063 | 12/31/2021 | T-12 | 1,028,548 | 862,967 | 165,581 | 12/31/2020 | T-12 | ||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | 1,170,261 | 1,029,136 | 141,125 | 3/31/2022 | T-12 | 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 | ||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | 1,429,983 | 1,192,444 | 237,539 | 3/31/2022 | T-12 | 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 | ||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | 1,314,343 | 1,253,788 | 60,555 | 3/31/2022 | T-12 | 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 | ||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | 1,222,525 | 1,127,288 | 95,237 | 3/31/2022 | T-12 | 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 | ||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | 859,598 | 818,169 | 41,429 | 3/31/2022 | T-12 | 822,564 | 794,427 | 28,137 | 12/31/2021 | T-12 | 591,521 | 657,897 | (66,376) | 12/31/2020 | T-12 | ||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | 1,287,145 | 1,170,292 | 116,853 | 3/31/2022 | T-12 | 1,187,572 | 1,086,316 | 101,256 | 12/31/2021 | T-12 | 934,291 | 881,034 | 53,257 | 12/31/2020 | T-12 | ||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | 645,865 | 703,295 | (57,430) | 3/31/2022 | T-12 | 659,474 | 701,041 | (41,567) | 12/31/2021 | T-12 | 730,264 | 697,674 | 32,590 | 12/31/2020 | T-12 | ||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | 786,366 | 870,408 | (84,042) | 3/31/2022 | T-12 | 778,734 | 784,980 | (6,246) | 12/31/2021 | T-12 | 693,059 | 688,515 | 4,544 | 12/31/2020 | T-12 | ||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | 851,130 | 794,052 | 57,078 | 3/31/2022 | T-12 | 751,507 | 724,292 | 27,215 | 12/31/2021 | T-12 | 784,558 | 681,541 | 103,017 | 12/31/2020 | T-12 | ||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | 5 | 5 | L(25),D(92),O(3) | 1,353,113 | 448,558 | 904,555 | 3/31/2022 | T-12 | 1,273,231 | 428,461 | 844,770 | 12/31/2021 | T-12 | 1,027,369 | 380,747 | 646,622 | 12/31/2020 | T-12 | |
| 27 | Loan | 3 | NTG Industrial Portfolio | 0 | 0 | L(27),D(89),O(4) | 1,218,133 | 339,570 | 878,563 | 12/31/2021 | T-12 | 1,248,678 | 341,258 | 907,420 | 12/31/2020 | T-12 | 1,291,962 | 354,615 | 937,347 | 12/31/2019 | T-12 | |
| 27.01 | Property | 1 | 897 12th Street | 745,879 | 154,548 | 591,331 | 12/31/2021 | T-12 | 755,369 | 156,909 | 598,460 | 12/31/2020 | T-12 | 756,545 | 164,692 | 591,853 | 12/31/2019 | T-12 | ||||
| 27.02 | Property | 1 | 392 White Horse Pike | 322,938 | 62,305 | 260,633 | 12/31/2021 | T-12 | 316,739 | 61,530 | 255,209 | 12/31/2020 | T-12 | 309,490 | 64,963 | 244,527 | 12/31/2019 | T-12 | ||||
| 27.03 | Property | 1 | 6727 Delilah Road | 149,316 | 122,717 | 26,599 | 12/31/2021 | T-12 | 176,570 | 122,819 | 53,751 | 12/31/2020 | T-12 | 225,927 | 124,960 | 100,967 | 12/31/2019 | T-12 | ||||
| 28 | Loan | 1 | Hayward Storage | 0 | 0 | L(27),D(88),O(5) | 1,047,832 | 569,536 | 478,296 | 2/28/2022 | T-12 | 1,032,713 | 576,336 | 456,377 | 12/31/2021 | T-12 | 965,937 | 511,995 | 453,942 | 12/31/2020 | T-12 | |
| 29 | Loan | 1 | Waygate Technologies | 0 | 0 | L(25),D(91),O(4) | 897,696 | 33,448 | 864,248 | 12/31/2021 | T-12 | 1,066,302 | 37,659 | 1,028,643 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 30 | Loan | 1 | Westcliff Plaza | 0 | 0 | L(25),YM1(92),O(3) | 835,037 | 138,736 | 696,301 | 2/28/2022 | T-12 | 788,531 | 145,179 | 643,352 | 12/31/2021 | T-12 | 610,873 | 219,540 | 391,333 | 12/31/2020 | T-12 | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | 0 | 0 | L(25),D(91),O(4) | 1,230,182 | 427,066 | 803,116 | 5/1/2022 | T-12 | 1,170,753 | 446,516 | 724,237 | 12/31/2021 | T-12 | 1,071,130 | 376,377 | 694,753 | 12/31/2020 | T-12 | |
| 32 | Loan | 1 | Cooper Commerce Center | 3 | 5 | L(26),D(91),O(3) | 858,054 | 274,713 | 583,341 | 12/31/2021 | T-1 Ann | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | 0 | 0 | L(25),YM1(92),O(3) | 943,330 | 387,937 | 555,393 | 4/30/2022 | T-12 | 924,741 | 374,867 | 549,874 | 12/31/2021 | T-12 | 805,912 | 351,063 | 454,849 | 12/31/2020 | T-12 | |
| 34 | Loan | 1 | Marina Village | 0 | 5 | L(27),D(90),O(3) | 1,002,332 | 558,023 | 444,309 | 1/31/2022 | T-12 | 995,038 | 531,731 | 463,306 | 12/31/2021 | T-12 | 890,972 | 523,287 | 367,684 | 12/31/2020 | T-12 | |
| 35 | Loan | 1 | Lakeview Storage | 0 | 0 | L(24),D(32),O(4) | 537,079 | 121,920 | 415,159 | 5/31/2022 | T-12 | 526,687 | 135,712 | 390,975 | 12/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 36 | Loan | 1 | Cleveland Corners | 0 | 0 | L(25),D(91),O(4) | 777,719 | 205,041 | 572,678 | 5/31/2022 | T-12 | 723,307 | 212,158 | 511,150 | 12/31/2021 | T-12 | 749,073 | 213,113 | 535,960 | 12/31/2020 | T-12 | |
| 37 | Loan | 1 | Beverly Industrial Park | 5 | 5 | YM1(56),O(4) | 501,697 | 177,970 | 323,727 | 11/30/2021 | T-12 | 466,408 | 192,140 | 274,268 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 38 | Loan | 1 | Storage Crib | 5 | 5 | L(27),D(90),O(3) | 473,236 | 185,907 | 287,329 | 1/31/2022 | T-12 | 459,677 | 175,762 | 283,916 | 12/31/2021 | T-12 | 386,992 | 214,900 | 172,092 | 12/31/2020 | T-12 |
A-1-8 |
BMO 2022-C2 - 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 | Appraisal Date |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | 97.2% | 51,394,888 | 16,019,126 | 35,375,762 | 0 | 0 | 35,375,762 | 3.61 | 3.61 | 11.1% | 11.1% | 954,000,000 | As Is | 1/20/2022 | |
| 1.01 | Property | 1 | Yorkshire Towers | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 821,000,000 | As Is | 1/20/2022 | |||||
| 1.02 | Property | 1 | Lexington Towers | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 133,000,000 | As Is | 1/20/2022 | |||||
| 2 | Loan | 1 | The Lion Building | 95.0% | 11,675,921 | 2,022,534 | 9,653,388 | 34,466 | 430,820 | 9,188,102 | 1.83 | 1.74 | 9.7% | 9.2% | 170,000,000 | As Is Assuming No Landlord Obligations | 3/30/2022 | |
| 3 | Loan | 10 | KB Portfolio | 92.4% | 9,334,318 | 2,610,997 | 6,723,321 | 56,698 | 0 | 6,666,623 | 1.64 | 1.62 | 8.4% | 8.3% | 139,000,000 | As Portfolio | 4/15/2022 | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | 97.0% | 2,712,513 | 250,651 | 2,461,862 | 3,620 | (27,165) | 2,485,407 | 50,000,000 | As Is | 4/1/2022 | |||||
| 3.02 | Property | 1 | Waystar Building | 95.1% | 2,681,044 | 1,083,415 | 1,597,629 | 25,742 | (40,763) | 1,612,650 | 30,200,000 | As Is | 4/5/2022 | |||||
| 3.03 | Property | 1 | Fresenius Kidney Care | 97.0% | 650,709 | 165,833 | 484,876 | 2,015 | (15,121) | 497,982 | 8,960,000 | As Is | 3/31/2022 | |||||
| 3.04 | Property | 1 | Tower Health | 95.0% | 464,435 | 70,639 | 393,796 | 2,200 | 10,418 | 381,178 | 7,600,000 | As Is | 4/4/2022 | |||||
| 3.05 | Property | 1 | New Orleans MOB | 95.0% | 683,599 | 238,236 | 445,363 | 4,324 | 16,663 | 424,376 | 7,100,000 | As Is | 4/7/2022 | |||||
| 3.06 | Property | 1 | Penn State Health | 97.0% | 334,528 | 80,612 | 253,916 | 2,840 | 3,188 | 247,888 | 6,800,000 | As Is | 4/4/2022 | |||||
| 3.07 | Property | 1 | Carmichael MOB | 89.7% | 729,160 | 281,173 | 447,987 | 5,303 | 13,784 | 428,900 | 6,300,000 | As Is | 4/8/2022 | |||||
| 3.08 | Property | 1 | Port Arthur Dialysis | 59.1% | 484,297 | 314,480 | 169,817 | 7,693 | 5,276 | 156,848 | 4,540,000 | As Is | 4/5/2022 | |||||
| 3.09 | Property | 1 | Auburn Medical | 95.0% | 331,494 | 51,391 | 280,103 | 1,541 | 30,991 | 247,572 | 4,500,000 | As Is | 1/28/2022 | |||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | 95.0% | 262,540 | 74,568 | 187,972 | 1,419 | 2,729 | 183,824 | 3,290,000 | As Is | 2/10/2022 | |||||
| 4 | Loan | 1 | 3075 Olcott | 98.0% | 15,228,360 | 3,036,800 | 12,191,560 | 36,991 | 0 | 12,154,569 | 1.66 | 1.66 | 8.6% | 8.6% | 240,000,000 | As Is | 2/14/2022 | |
| 5 | Loan | 1 | The Reef | 83.6% | 26,740,784 | 6,489,918 | 20,250,866 | 161,392 | 806,960 | 19,282,515 | 2.45 | 2.34 | 13.5% | 12.9% | 349,000,000 | As Is | 11/11/2021 | |
| 6 | Loan | 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 | 12/1/2023 | |
| 7 | Loan | 1 | Bell Works | 88.7% | 37,490,628 | 17,715,360 | 19,775,267 | 295,000 | 1,219,032 | 18,261,235 | 1.82 | 1.68 | 9.4% | 8.7% | 335,200,000 | As Is | 1/31/2022 | |
| 8 | Loan | 1 | 79 Fifth Avenue | 95.0% | 29,320,118 | 9,216,627 | 20,103,491 | 78,388 | 693,116 | 19,331,988 | 1.68 | 1.61 | 8.4% | 8.1% | 395,000,000 | As Is | 2/24/2022 | |
| 9 | Loan | 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 | 11/15/2021 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | 95.5% | 9,112,448 | 2,413,939 | 6,698,509 | 271,567 | 201,452 | 6,225,490 | 1.69 | 1.57 | 11.8% | 10.9% | 88,200,000 | As Is | Various | |
| 10.01 | Property | 1 | West Mifflin, PA | 91.1% | 2,998,311 | 797,681 | 2,200,630 | 62,500 | 81,991 | 2,056,139 | 24,560,000 | As Is | 4/13/2022 | |||||
| 10.02 | Property | 1 | Church Hill, TN | 100.0% | 3,230,188 | 894,353 | 2,335,835 | 81,869 | 71,480 | 2,182,487 | 31,000,000 | As Is | 3/7/2022 | |||||
| 10.03 | Property | 1 | Mossville, IL | 100.0% | 1,294,444 | 308,940 | 985,504 | 47,840 | 22,749 | 914,915 | 13,700,000 | As Is | 4/13/2022 | |||||
| 10.04 | Property | 1 | Eldon, MO | 87.7% | 1,020,099 | 323,331 | 696,768 | 66,283 | 11,817 | 618,668 | 11,440,000 | As Is | 4/6/2022 | |||||
| 10.05 | Property | 1 | Kingsport, TN | 100.0% | 569,405 | 89,633 | 479,772 | 13,075 | 13,414 | 453,282 | 7,500,000 | As Is | 3/7/2022 | |||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | 95.0% | 2,784,881 | 719,065 | 2,065,817 | 37,981 | 40,327 | 1,987,509 | 1.85 | 1.78 | 9.6% | 9.2% | 37,800,000 | As Is | 4/4/2022 | |
| 12 | Loan | 1 | PentaCentre Office | 64.0% | 9,366,051 | 4,909,142 | 4,456,909 | 146,831 | 337,744 | 3,972,334 | 1.95 | 1.73 | 13.0% | 11.6% | 59,500,000 | As Is | 3/29/2022 | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | 69.4% | 3,267,361 | 1,282,533 | 1,984,828 | 57,041 | 0 | 1,927,787 | 1.97 | 1.91 | 10.1% | 9.8% | 34,150,000 | As Is | Various | |
| 13.01 | Property | 1 | LaFollette, TN | 81.0% | 413,966 | 115,133 | 298,833 | 4,895 | 0 | 293,938 | 4,240,000 | As Is | 8/25/2021 | |||||
| 13.02 | Property | 1 | Griffin, GA | 68.8% | 390,276 | 141,063 | 249,212 | 5,616 | 0 | 243,596 | 3,840,000 | As Is | 9/7/2021 | |||||
| 13.03 | Property | 1 | Monteagle, TN | 66.7% | 321,177 | 124,048 | 197,129 | 6,417 | 0 | 190,712 | 3,930,000 | As Is | 9/8/2021 | |||||
| 13.04 | Property | 1 | Bessemer, AL | 76.1% | 284,265 | 100,737 | 183,528 | 4,028 | 0 | 179,501 | 3,060,000 | As Is | 9/2/2021 | |||||
| 13.05 | Property | 1 | Valley, AL | 73.5% | 314,999 | 106,625 | 208,375 | 5,333 | 0 | 203,042 | 3,120,000 | As Is | 9/7/2021 | |||||
| 13.06 | Property | 1 | Boyle, MS | 77.4% | 305,530 | 93,994 | 211,536 | 5,413 | 0 | 206,123 | 2,590,000 | As Is | 9/8/2021 | |||||
| 13.07 | Property | 1 | Elizabethton, TN | 64.8% | 188,236 | 79,545 | 108,690 | 3,886 | 0 | 104,804 | 2,430,000 | As Is | 8/25/2021 | |||||
| 13.08 | Property | 1 | Panama City, FL | 49.1% | 233,540 | 157,351 | 76,189 | 3,421 | 0 | 72,768 | 3,180,000 | As Is | 9/1/2021 | |||||
| 13.09 | Property | 1 | Phenix City, AL | 70.2% | 176,095 | 70,671 | 105,424 | 3,705 | 0 | 101,720 | 1,600,000 | As Is | 9/7/2021 | |||||
| 13.10 | Property | 1 | Thomson, GA | 66.1% | 180,747 | 92,153 | 88,594 | 3,493 | 0 | 85,101 | 1,400,000 | As Is | 9/7/2021 | |||||
| 13.11 | Property | 1 | Cleveland, GA | 67.6% | 164,511 | 63,318 | 101,193 | 3,627 | 0 | 97,566 | 1,500,000 | As Is | 9/8/2021 | |||||
| 13.12 | Property | 1 | Birmingham, AL | 72.2% | 115,580 | 66,231 | 49,349 | 1,943 | 0 | 47,406 | 1,370,000 | As Is | 9/2/2021 | |||||
| 13.13 | Property | 1 | Okoboji, IA | 88.4% | 96,512 | 33,667 | 62,845 | 3,930 | 0 | 58,915 | 980,000 | As Is | 9/9/2021 | |||||
| 13.14 | Property | 1 | Harpersville, AL | 54.3% | 81,927 | 37,996 | 43,931 | 1,335 | 0 | 42,596 | 910,000 | As Is | 9/2/2021 | |||||
| 14 | Loan | 1 | Wards Crossing West | 95.0% | 2,766,340 | 565,001 | 2,201,339 | 53,827 | 266,096 | 1,881,416 | 1.77 | 1.52 | 11.3% | 9.6% | 29,900,000 | As Is | 2/24/2022 | |
| 15 | Loan | 1 | Cheshire Station | 95.0% | 2,345,972 | 538,588 | 1,807,384 | 21,011 | 132,315 | 1,654,058 | 2.03 | 1.86 | 10.2% | 9.4% | 29,600,000 | As Is | 2/22/2022 | |
| 16 | Loan | 1 | Kewaunee Scientific | 95.0% | 1,848,365 | 55,451 | 1,792,914 | 62,445 | 0 | 1,730,469 | 2.15 | 2.07 | 10.8% | 10.4% | 32,000,000 | As Is | 1/27/2022 | |
| 17 | Loan | 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 | 11/12/2021 | |
| 18 | Loan | 1 | 1901 10th Avenue | 96.6% | 1,432,633 | 366,331 | 1,066,302 | 6,750 | 5,125 | 1,054,428 | 1.53 | 1.51 | 8.2% | 8.1% | 22,300,000 | As Is | 4/29/2022 | |
| 19 | Loan | 1 | Waikele Self-Storage Park | 75.9% | 2,072,784 | 860,477 | 1,212,307 | 0 | 0 | 1,212,307 | 1.48 | 1.48 | 9.7% | 9.7% | 22,000,000 | As Is | 12/1/2021 | |
| 20 | Loan | 1 | Corporate Center Building G | 92.6% | 1,426,994 | 277,705 | 1,149,289 | 11,875 | 76,000 | 1,061,414 | 1.41 | 1.30 | 9.8% | 9.0% | 18,300,000 | As Is | 4/11/2022 | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | 88.9% | 1,706,748 | 678,229 | 1,028,519 | 13,220 | 0 | 1,015,298 | 1.37 | 1.35 | 9.0% | 8.8% | 27,780,000 | As Is | 3/31/2022 | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | 92.4% | 1,618,152 | 526,801 | 1,091,352 | 9,876 | 0 | 1,081,476 | 1.48 | 1.47 | 9.5% | 9.4% | 23,520,000 | As Is | 3/31/2022 | |
| 23 | Loan | 1 | Rego Park II | 89.3% | 2,926,275 | 1,323,984 | 1,602,291 | 11,450 | 134,648 | 1,456,193 | 2.40 | 2.18 | 14.6% | 13.2% | 52,800,000 | As Is | 3/4/2022 | |
| 24 | Loan | 3 | Longwood Industrial | 94.9% | 1,275,774 | 332,288 | 943,485 | 19,185 | 35,960 | 888,340 | 1.88 | 1.77 | 9.3% | 8.8% | 17,600,000 | As Is | 2/4/2022 | |
| 24.01 | Property | 1 | Bennett Commerce Center | 95.0% | 594,283 | 147,521 | 446,762 | 8,250 | 20,524 | 417,987 | 8,500,000 | As Is | 2/4/2022 | |||||
| 24.02 | Property | 1 | Midway Commerce Center | 95.0% | 419,093 | 122,504 | 296,589 | 7,800 | 10,060 | 278,729 | 5,400,000 | As Is | 2/4/2022 | |||||
| 24.03 | Property | 1 | Big Tree Center | 94.3% | 262,398 | 62,264 | 200,134 | 3,135 | 5,376 | 191,623 | 3,700,000 | As Is | 2/4/2022 | |||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | 54.9% | 67,115,448 | 46,786,520 | 20,328,928 | 2,684,618 | 0 | 17,644,310 | 1.92 | 1.66 | 15.0% | 13.0% | 215,000,000 | Various | 8/1/2019 | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | 30.4% | 2,711,065 | 817,152 | 1,893,913 | 108,443 | 0 | 1,785,471 | 15,100,000 | As Is | 8/1/2019 | |||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | 86.6% | 3,072,035 | 2,152,890 | 919,145 | 122,881 | 0 | 796,264 | 10,800,000 | As Is | 8/1/2019 | |||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | 53.7% | 3,181,080 | 1,805,695 | 1,375,386 | 127,243 | 0 | 1,248,142 | 13,300,000 | As Is | 8/1/2019 | |||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | 62.8% | 3,016,273 | 2,066,092 | 950,181 | 120,651 | 0 | 829,530 | 11,000,000 | As Complete | 8/1/2019 | |||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | 42.0% | 2,602,337 | 1,907,780 | 694,557 | 104,093 | 0 | 590,464 | 8,700,000 | As Complete | 8/1/2019 | |||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | 53.0% | 2,182,510 | 1,243,123 | 939,387 | 87,300 | 0 | 852,087 | 9,200,000 | As Complete | 8/1/2019 | |||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | 44.5% | 2,379,883 | 1,369,040 | 1,010,843 | 95,195 | 0 | 915,648 | 9,300,000 | As Is | 8/1/2019 | |||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | 87.4% | 2,112,388 | 1,210,199 | 902,189 | 84,496 | 0 | 817,693 | 8,900,000 | As Complete | 8/1/2019 | |||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | 66.5% | 1,758,101 | 896,849 | 861,252 | 70,324 | 0 | 790,928 | 5,600,000 | As Is | 8/1/2019 | |||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | 45.1% | 1,404,453 | 1,216,192 | 188,261 | 56,178 | 0 | 132,083 | 8,000,000 | As Complete | 8/1/2019 | |||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | 57.9% | 2,510,264 | 1,588,108 | 922,156 | 100,411 | 0 | 821,746 | 9,300,000 | As Complete | 8/1/2019 | |||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | 45.9% | 1,681,311 | 1,123,617 | 557,694 | 67,252 | 0 | 490,441 | 6,400,000 | As Complete | 8/1/2019 | |||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | 60.1% | 1,734,082 | 992,690 | 741,392 | 69,363 | 0 | 672,028 | 6,500,000 | As Complete | 8/1/2019 | |||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | 40.4% | 944,877 | 779,669 | 165,208 | 37,795 | 0 | 127,413 | 5,500,000 | As Complete | 8/1/2019 | |||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | 70.6% | 1,470,254 | 879,023 | 591,231 | 58,810 | 0 | 532,421 | 6,500,000 | As Is | 8/1/2019 | |||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | 48.0% | 1,522,535 | 971,327 | 551,208 | 60,901 | 0 | 490,307 | 4,500,000 | As Complete | 8/1/2019 | |||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | 65.9% | 1,329,377 | 744,390 | 584,987 | 53,175 | 0 | 531,812 | 4,300,000 | As Is | 8/1/2019 | |||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | 64.0% | 1,397,650 | 736,714 | 660,936 | 55,906 | 0 | 605,030 | 5,200,000 | As Is | 8/1/2019 | |||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | 71.0% | 1,419,307 | 935,755 | 483,552 | 56,772 | 0 | 426,780 | 3,700,000 | As Is | 8/1/2019 | |||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | 58.2% | 1,767,031 | 1,129,717 | 637,314 | 70,681 | 0 | 566,633 | 4,200,000 | As Complete | 8/1/2019 | |||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | 25.1% | 416,818 | 546,061 | (129,243) | 16,673 | 0 | (145,916) | 5,200,000 | As Is | 8/1/2019 | |||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | 71.6% | 1,654,080 | 1,293,575 | 360,505 | 66,163 | 0 | 294,342 | 4,300,000 | As Is | 8/1/2019 |
A-1-9 |
BMO 2022-C2 - 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 | Appraisal Date |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | 65.0% | 1,107,872 | 655,326 | 452,546 | 44,315 | 0 | 408,231 | 4,200,000 | As Is | 8/1/2019 | |||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | 62.1% | 1,289,373 | 829,728 | 459,645 | 51,575 | 0 | 408,071 | 4,000,000 | As Complete | 8/1/2019 | |||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | 38.3% | 1,390,828 | 1,067,441 | 323,387 | 55,633 | 0 | 267,754 | 3,300,000 | As Is | 8/1/2019 | |||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | 52.8% | 1,452,418 | 1,032,809 | 419,609 | 58,097 | 0 | 361,513 | 3,400,000 | As Is | 8/1/2019 | |||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | 30.4% | 972,036 | 1,080,707 | (108,671) | 38,881 | 0 | (147,552) | 1,900,000 | As Is | 8/1/2019 | |||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | 64.7% | 919,640 | 484,961 | 434,679 | 36,786 | 0 | 397,894 | 3,100,000 | As Is | 8/1/2019 | |||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | 72.4% | 1,095,592 | 623,265 | 472,327 | 43,824 | 0 | 428,504 | 3,700,000 | As Is | 8/1/2019 | |||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | 63.1% | 1,318,709 | 977,867 | 340,842 | 52,748 | 0 | 288,093 | 2,700,000 | As Is | 8/1/2019 | |||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | 71.1% | 1,541,474 | 1,145,853 | 395,621 | 61,659 | 0 | 333,962 | 2,000,000 | As Is | 8/1/2019 | |||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | 61.3% | 1,138,013 | 1,011,455 | 126,558 | 45,521 | 0 | 81,038 | 2,500,000 | As Is | 8/1/2019 | |||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | 53.9% | 1,039,788 | 847,925 | 191,863 | 41,592 | 0 | 150,272 | 1,000,000 | As Is | 8/1/2019 | |||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | 58.9% | 951,500 | 859,672 | 91,828 | 38,060 | 0 | 53,768 | 3,800,000 | As Complete | 8/1/2019 | |||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | 79.9% | 1,063,278 | 922,536 | 140,742 | 42,531 | 0 | 98,211 | 1,400,000 | As Is | 8/1/2019 | |||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | 51.1% | 1,170,261 | 1,007,469 | 162,792 | 46,810 | 0 | 115,981 | 2,700,000 | As Complete | 8/1/2019 | |||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | 28.8% | 1,429,983 | 1,198,676 | 231,307 | 57,199 | 0 | 174,107 | 1,000,000 | As Is | 8/1/2019 | |||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | 51.8% | 1,314,343 | 1,225,795 | 88,548 | 52,574 | 0 | 35,975 | 2,200,000 | As Complete | 8/1/2019 | |||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | 61.7% | 1,222,525 | 1,120,116 | 102,409 | 48,901 | 0 | 53,508 | 2,100,000 | As Is | 8/1/2019 | |||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | 44.9% | 859,598 | 815,609 | 43,989 | 34,384 | 0 | 9,605 | 800,000 | As Is | 8/1/2019 | |||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | 65.4% | 1,287,145 | 1,164,551 | 122,594 | 51,486 | 0 | 71,109 | 1,900,000 | As Is | 8/1/2019 | |||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | 27.1% | 645,865 | 685,121 | (39,256) | 25,835 | 0 | (65,091) | 500,000 | As Is | 8/1/2019 | |||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | 69.7% | 786,366 | 840,784 | (54,418) | 31,455 | 0 | (85,873) | 400,000 | As Is | 8/1/2019 | |||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | 42.2% | 851,130 | 783,199 | 67,931 | 34,045 | 0 | 33,885 | 900,000 | As Is | 8/1/2019 | |||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | 90.5% | 1,393,343 | 457,107 | 936,236 | 10,943 | 0 | 925,293 | 1.55 | 1.53 | 9.9% | 9.8% | 21,850,000 | As Is | 3/31/2022 | |
| 27 | Loan | 3 | NTG Industrial Portfolio | 90.2% | 1,248,614 | 388,955 | 859,658 | 13,129 | 87,531 | 758,998 | 1.64 | 1.45 | 9.7% | 8.6% | 14,620,000 | As Is | Various | |
| 27.01 | Property | 1 | 897 12th Street | 100.0% | 756,278 | 181,902 | 574,376 | 8,829 | 58,860 | 506,687 | 9,910,000 | As Is | 1/21/2022 | |||||
| 27.02 | Property | 1 | 392 White Horse Pike | 100.0% | 341,053 | 75,817 | 265,236 | 1,863 | 12,422 | 250,951 | 2,920,000 | As Is | 1/21/2022 | |||||
| 27.03 | Property | 1 | 6727 Delilah Road | 54.3% | 151,283 | 131,236 | 20,046 | 2,437 | 16,249 | 1,360 | 1,790,000 | As Is | 1/23/2022 | |||||
| 28 | Loan | 1 | Hayward Storage | 90.0% | 1,069,792 | 438,644 | 631,149 | 8,862 | 0 | 622,286 | 1.77 | 1.74 | 8.2% | 8.1% | 14,000,000 | As Is | 1/13/2022 | |
| 29 | Loan | 1 | Waygate Technologies | 95.0% | 782,233 | 52,990 | 729,243 | 0 | 0 | 729,243 | 2.27 | 2.27 | 10.0% | 10.0% | 13,300,000 | As Is | 4/20/2022 | |
| 30 | Loan | 1 | Westcliff Plaza | 89.8% | 878,974 | 189,801 | 689,173 | 9,059 | 35,540 | 644,574 | 1.39 | 1.30 | 9.6% | 9.0% | 11,200,000 | As Is | 3/28/2022 | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | 84.2% | 1,223,118 | 435,200 | 787,918 | 10,533 | 40,551 | 736,834 | 2.56 | 2.40 | 13.1% | 12.3% | 10,500,000 | As Is | 4/25/2022 | |
| 32 | Loan | 1 | Cooper Commerce Center | 95.0% | 857,900 | 293,754 | 564,146 | 6,578 | 15,000 | 542,568 | 1.88 | 1.81 | 9.8% | 9.4% | 9,400,000 | As Is | 3/10/2022 | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | 83.0% | 943,330 | 417,511 | 525,820 | 5,808 | 0 | 520,012 | 1.63 | 1.61 | 9.3% | 9.2% | 10,650,000 | As Is | 5/4/2022 | |
| 34 | Loan | 1 | Marina Village | 74.2% | 1,017,289 | 559,396 | 457,893 | 12,350 | 0 | 445,543 | 1.54 | 1.50 | 9.9% | 9.6% | 9,200,000 | As Is | 3/10/2022 | |
| 35 | Loan | 1 | Lakeview Storage | 94.3% | 537,079 | 166,473 | 370,606 | 12,221 | 0 | 358,385 | 1.27 | 1.23 | 9.9% | 9.6% | 7,410,000 | As Is | 5/9/2022 | |
| 36 | Loan | 1 | Cleveland Corners | 95.0% | 857,338 | 165,468 | 691,870 | 10,314 | 13,867 | 667,690 | 2.35 | 2.26 | 16.2% | 15.6% | 8,300,000 | As Is | 2/28/2022 | |
| 37 | Loan | 1 | Beverly Industrial Park | 92.6% | 714,953 | 176,362 | 538,592 | 9,381 | 37,835 | 491,375 | 2.51 | 2.29 | 13.1% | 12.0% | 5,920,000 | As Is | 3/2/2022 | |
| 38 | Loan | 1 | Storage Crib | 81.0% | 500,006 | 229,673 | 270,333 | 12,514 | 0 | 257,819 | 2.08 | 1.98 | 10.1% | 9.7% | 4,300,000 | As Is | 10/22/2021 |
A-1-10 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | Second Largest Tenant SF | Second Largest Tenant % of NRA |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | 33.3% | 33.3% | 96.4% | 3/1/2022 | |||||||||
| 1.01 | Property | 1 | Yorkshire Towers | 96.3% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 1.02 | Property | 1 | Lexington Towers | 96.9% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 2 | Loan | 1 | The Lion Building | 58.8% | 58.8% | 100.0% | 6/1/2022 | No | IDEO | 119,513 | 69.4% | 4/30/2034 | Embark Trucks | 52,815 | 30.6% | |
| 3 | Loan | 10 | KB Portfolio | 57.6% | 57.6% | 92.8% | Various | |||||||||
| 3.01 | Property | 1 | Walgreens - Las Vegas | 100.0% | 5/19/2022 | Yes | Walgreens | 18,100 | 100.0% | 3/31/2040 | NAP | NAP | NAP | |||
| 3.02 | Property | 1 | Waystar Building | 100.0% | 5/19/2022 | Yes | Waystar Technologies, Inc. | 128,710 | 100.0% | 1/31/2034 | NAP | NAP | NAP | |||
| 3.03 | Property | 1 | Fresenius Kidney Care | 100.0% | 5/19/2022 | Yes | Fresenius Kidney Care | 10,075 | 100.0% | 5/31/2034 | NAP | NAP | NAP | |||
| 3.04 | Property | 1 | Tower Health | 100.0% | 5/19/2022 | Yes | Tower Health Medical Group | 11,000 | 100.0% | 9/30/2036 | NAP | NAP | NAP | |||
| 3.05 | Property | 1 | New Orleans MOB | 100.0% | 4/1/2022 | No | East Jefferson General Hospital | 15,547 | 71.9% | 7/31/2024 | The Administrators of Tulane Educational Fund | 4,085 | 18.9% | |||
| 3.06 | Property | 1 | Penn State Health | 100.0% | 5/19/2022 | Yes | St. Joseph Regional Health Network (Penn State Health) | 14,200 | 100.0% | 2/28/2035 | NAP | NAP | NAP | |||
| 3.07 | Property | 1 | Carmichael MOB | 89.2% | 4/1/2022 | No | Keller Williams | 6,049 | 22.8% | 4/30/2036 | Oral Surgery Center 205 | 4,958 | 18.7% | |||
| 3.08 | Property | 1 | Port Arthur Dialysis | 54.5% | 4/1/2022 | No | Renal Center of Port Arthur, LLC (DaVita) | 12,217 | 31.8% | 7/31/2036 | Southeast Texas Nephrology Associates | 6,023 | 15.7% | |||
| 3.09 | Property | 1 | Auburn Medical | 100.0% | 5/19/2022 | Yes | Access Ambulatory Surgery Center | 7,704 | 100.0% | 10/31/2032 | NAP | NAP | NAP | |||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | 100.0% | 5/19/2022 | Yes | Berkeley Eye Institute, P.A. | 7,097 | 100.0% | 10/31/2036 | NAP | NAP | NAP | |||
| 4 | Loan | 1 | 3075 Olcott | 59.2% | 59.2% | 100.0% | 4/8/2022 | Yes | Amazon.com Services LLC | 246,606 | 100.0% | 9/30/2032 | NAP | NAP | NAP | |
| 5 | Loan | 1 | The Reef | 43.0% | 43.0% | 78.3% | 2/21/2022 | No | County of Los Angeles-Dept. of Children & Family Services | 204,484 | 25.3% | 4/30/2030 | Maker City LA, LLC | 148,908 | 18.5% | |
| 6 | Loan | 1 | 360 Rosemary | 26.6% | 26.6% | 95.9% | 12/1/2021 | No | New Day | 56,048 | 17.9% | 12/31/2032 | Goldman Sachs | 39,757 | 12.7% | |
| 7 | Loan | 1 | Bell Works | 62.6% | 62.6% | 90.5% | 2/1/2022 | No | iCIMS, Inc. | 331,378 | 24.2% | 11/30/2032 | Guardian Life Insurance Company of America | 91,319 | 6.7% | |
| 8 | Loan | 1 | 79 Fifth Avenue | 60.8% | 60.8% | 100.0% | 2/15/2022 | No | The New School | 212,800 | 61.5% | 6/30/2030 | CapGemini America, Inc. | 64,500 | 18.7% | |
| 9 | Loan | 1 | 111 River Street | 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 | 38,134 | 6.8% | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | 64.6% | 60.2% | 95.8% | Various | |||||||||
| 10.01 | Property | 1 | West Mifflin, PA | 91.5% | 4/12/2022 | No | Anex Warehouse | 136,492 | 21.8% | MTM | Eby Brown Leasing LLC | 92,777 | 14.8% | |||
| 10.02 | Property | 1 | Church Hill, TN | 100.0% | 4/12/2022 | No | Northern Safety Co. Inc. | 234,009 | 28.6% | 10/31/2026 | Phoenix Logistics | 165,456 | 20.2% | |||
| 10.03 | Property | 1 | Mossville, IL | 100.0% | 5/10/2022 | Yes | Superior Consolidated | 478,400 | 100.0% | 12/31/2025 | NAP | NAP | NAP | |||
| 10.04 | Property | 1 | Eldon, MO | 83.5% | 4/12/2022 | No | Adient US LLC | 230,669 | 83.5% | 4/30/2024 | NAP | NAP | NAP | |||
| 10.05 | Property | 1 | Kingsport, TN | 100.0% | 5/10/2022 | Yes | Phoenix Logistics | 130,751 | 100.0% | 6/30/2029 | NAP | NAP | NAP | |||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | 56.9% | 56.9% | 100.0% | 4/20/2022 | Yes | Fleet Farm Group | 189,905 | 100.0% | 5/27/2039 | NAP | NAP | NAP | |
| 12 | Loan | 1 | PentaCentre Office | 57.6% | 47.9% | 61.6% | 4/1/2022 | No | Midland Credit Management, Inc. | 93,516 | 12.7% | 4/30/2025 | One10, LLC | 51,227 | 7.0% | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | 57.4% | 57.4% | 79.5% | Various | |||||||||
| 13.01 | Property | 1 | LaFollette, TN | 90.8% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.02 | Property | 1 | Griffin, GA | 77.3% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.03 | Property | 1 | Monteagle, TN | 74.4% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.04 | Property | 1 | Bessemer, AL | 83.5% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.05 | Property | 1 | Valley, AL | 81.9% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.06 | Property | 1 | Boyle, MS | 85.6% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.07 | Property | 1 | Elizabethton, TN | 74.2% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.08 | Property | 1 | Panama City, FL | 65.4% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.09 | Property | 1 | Phenix City, AL | 75.3% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.10 | Property | 1 | Thomson, GA | 74.4% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.11 | Property | 1 | Cleveland, GA | 77.0% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.12 | Property | 1 | Birmingham, AL | 80.3% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.13 | Property | 1 | Okoboji, IA | 89.9% | 3/3/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 13.14 | Property | 1 | Harpersville, AL | 75.8% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 14 | Loan | 1 | Wards Crossing West | 65.2% | 60.1% | 99.4% | 4/1/2022 | No | Kohls (Ground Lease) | 88,925 | 43.7% | 1/31/2027 | Ross | 30,187 | 14.8% | |
| 15 | Loan | 1 | Cheshire Station | 59.6% | 59.6% | 97.6% | 5/10/2022 | No | Safeway | 55,163 | 52.5% | 4/30/2027 | Petco | 12,000 | 11.4% | |
| 16 | Loan | 1 | Kewaunee Scientific | 52.0% | 52.0% | 100.0% | 3/24/2022 | Yes | Kewaunee Scientific Corporation | 416,299 | 100.0% | 3/31/2042 | NAP | NAP | NAP | |
| 17 | Loan | 1 | 2 Riverfront Plaza | 60.4% | 60.4% | 100.0% | 12/8/2021 | Yes | Panasonic Corporation of North America | 337,543 | 100.0% | 4/30/2031 | NAP | NAP | NAP | |
| 18 | Loan | 1 | 1901 10th Avenue | 58.3% | 58.3% | 100.0% | 5/23/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Waikele Self-Storage Park | 56.8% | 56.8% | 81.0% | 5/2/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 1 | Corporate Center Building G | 64.3% | 54.1% | 100.0% | 5/1/2022 | No | Berkshire Hathaway Home Services (Americana, LLC) | 25,750 | 54.2% | 7/31/2027 | Encore Productions | 15,750 | 33.2% | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | 41.3% | 34.2% | 88.3% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | 48.8% | 40.1% | 95.1% | 4/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 1 | Rego Park II | 20.8% | 17.8% | 92.9% | 4/20/2022 | No | Duane Reade | 6,788 | 11.9% | 1/31/2030 | Prabesh Inc | 3,780 | 6.6% | |
| 24 | Loan | 3 | Longwood Industrial | 57.5% | 57.5% | 99.1% | 1/1/2022 | |||||||||
| 24.01 | Property | 1 | Bennett Commerce Center | 100.0% | 1/1/2022 | No | OpenJaus, LLC | 5,500 | 10.0% | 7/31/2022 | Forthofer Marketing, Inc. | 2,750 | 5.0% | |||
| 24.02 | Property | 1 | Midway Commerce Center | 100.0% | 1/1/2022 | No | Incon Industries | 20,000 | 38.5% | 12/31/2022 | Precision Door (BW Brevard Holdings) (ACH) | 12,000 | 23.1% | |||
| 24.03 | Property | 1 | Big Tree Center | 94.3% | 1/1/2022 | No | Auvidatel, Inc. | 3,933 | 18.8% | 7/31/2022 | Florida Dermal Institute | 2,400 | 11.5% | |||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | 63.0% | 46.7% | 54.9% | 3/31/2022 | |||||||||
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | 30.4% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | 86.6% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | 53.7% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | 62.8% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | 42.0% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | 53.0% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | 44.5% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | 87.4% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | 66.5% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | 45.1% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | 57.9% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | 45.9% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | 60.1% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | 40.4% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | 70.6% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | 48.0% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | 65.9% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | 64.0% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | 71.0% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | 58.2% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | 25.1% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | 71.6% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-11 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | Second Largest Tenant SF | Second Largest Tenant % of NRA |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | 65.0% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | 62.1% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | 38.3% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | 52.8% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | 30.4% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | 64.7% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | 72.4% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | 63.1% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | 71.1% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | 61.3% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | 53.9% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | 58.9% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | 79.9% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | 51.1% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | 28.8% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | 51.8% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | 61.7% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | 44.9% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | 65.4% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | 27.1% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | 69.7% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | 42.2% | 3/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | 43.4% | 35.6% | 90.8% | 4/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | NTG Industrial Portfolio | 60.5% | 60.5% | 92.7% | 2/1/2022 | |||||||||
| 27.01 | Property | 1 | 897 12th Street | 100.0% | 2/1/2022 | No | Univers / AON | 28,860 | 49.0% | 7/31/2023 | Gino Pinto Inc | 25,000 | 42.5% | |||
| 27.02 | Property | 1 | 392 White Horse Pike | 100.0% | 2/1/2022 | No | Liberty Dialysis / Fresenius | 8,400 | 67.6% | 8/31/2024 | Enterprise Engineering | 2,972 | 23.9% | |||
| 27.03 | Property | 1 | 6727 Delilah Road | 60.8% | 2/1/2022 | No | Hi Tec Systems / EIT Inc | 5,100 | 31.4% | 12/31/2022 | Utility Lines Services | 4,007 | 24.7% | |||
| 28 | Loan | 1 | Hayward Storage | 55.0% | 55.0% | 95.4% | 3/7/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | Waygate Technologies | 55.0% | 55.0% | 100.0% | 5/27/2022 | Yes | Waygate Technologies | 73,820 | 100.0% | 6/30/2031 | NAP | NAP | NAP | |
| 30 | Loan | 1 | Westcliff Plaza | 63.8% | 53.6% | 100.0% | 5/1/2022 | No | NV Heart & Vascular Westcliff | 8,592 | 23.7% | 12/31/2030 | Pokroy Medical Group of NV LTD | 4,995 | 13.8% | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | 57.1% | 57.1% | 83.8% | 2/28/2022 | No | The Shack Restaurant Group | 5,416 | 10.3% | 6/30/2027 | Corner Pub & Grill - FGB Group | 4,500 | 8.5% | |
| 32 | Loan | 1 | Cooper Commerce Center | 61.4% | 61.4% | 100.0% | 4/13/2022 | No | CarGroup Holdings, LLC | 4,725 | 10.8% | 1/31/2025 | Stone Works & Design, LLC | 3,025 | 6.9% | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | 52.8% | 52.8% | 89.7% | 4/27/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Marina Village | 50.4% | 41.5% | 78.1% | 2/25/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Lakeview Storage | 50.6% | 61.4% | 98.6% | 5/14/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Cleveland Corners | 51.5% | 49.5% | 97.6% | 6/2/2022 | No | Big Lots | 25,000 | 26.7% | 4/30/2026 | Badcock Furniture | 20,000 | 21.3% | |
| 37 | Loan | 1 | Beverly Industrial Park | 69.3% | 69.3% | 93.3% | 2/8/2022 | No | Deathwish Inc. | 10,374 | 17.7% | 5/31/2029 | Boston Fence | 7,179 | 12.2% | |
| 38 | Loan | 1 | Storage Crib | 62.1% | 62.1% | 91.5% | 3/1/2022 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-12 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | ||||||||||||
| 1.01 | Property | 1 | Yorkshire Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Lexington Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2 | Loan | 1 | The Lion Building | 7/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3 | Loan | 10 | KB Portfolio | ||||||||||||
| 3.01 | Property | 1 | Walgreens - Las Vegas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | Waystar Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | Fresenius Kidney Care | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | Tower Health | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | New Orleans MOB | 5/31/2025 | Kristoffer A Norbo DDS,MSD,PC | 1,987 | 9.2% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | Penn State Health | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | Carmichael MOB | 8/31/2025 | Dermatology Associates of WI 210 | 3,211 | 12.1% | 7/31/2023 | Periodontal Center 100 | 2,763 | 10.4% | 12/31/2031 | JUUL Labs | 2,090 | |
| 3.08 | Property | 1 | Port Arthur Dialysis | 4/30/2025 | Southeast Texas Nephrology Associates - Storage | 2,735 | 7.1% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | Auburn Medical | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | Berkley Eye Institute, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 1 | 3075 Olcott | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5 | Loan | 1 | The Reef | 5/31/2035 | Shipfront LLC | 62,124 | 7.7% | 8/31/2035 | Stephen Jewelry, Inc. | 31,956 | 4.0% | 12/31/2022 | PHR LA Mart, LLC | 25,876 | |
| 6 | Loan | 1 | 360 Rosemary | 9/30/2032 | Comvest | 39,119 | 12.5% | 3/31/2033 | Elliott Mgmt | 26,662 | 8.5% | 9/30/2033 | Related Southeast | 17,707 | |
| 7 | Loan | 1 | Bell Works | 12/31/2032 | WorkWave LLC | 71,667 | 5.2% | 5/27/2029 | Jersey Central Power & Light Company | 69,870 | 5.1% | 12/31/2027 | International Flavors & Fragrances, L.P. | 60,104 | |
| 8 | Loan | 1 | 79 Fifth Avenue | 9/30/2037 | Hulu LLC | 40,106 | 11.6% | 5/31/2025 | Citibank, N.A. | 14,872 | 4.3% | 4/30/2028 | Coach Inc | 7,073 | |
| 9 | Loan | 1 | 111 River Street | 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 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | ||||||||||||
| 10.01 | Property | 1 | West Mifflin, PA | 7/31/2024 | Exclusive Services, Inc. | 34,224 | 5.5% | 9/30/2022 | The Blessing Board | 29,009 | 4.6% | 12/31/2031 | The Coffee Tree Roasters Corp. | 28,800 | |
| 10.02 | Property | 1 | Church Hill, TN | MTM | Universal Forest Products | 149,575 | 18.3% | 12/31/2023 | Cardinal FG Company | 125,759 | 15.4% | 12/31/2022 | Bindtech | 100,000 | |
| 10.03 | Property | 1 | Mossville, IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10.04 | Property | 1 | Eldon, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10.05 | Property | 1 | Kingsport, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Fleet Farm Sioux Falls | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | PentaCentre Office | 8/31/2029 | J.D. Power | 31,149 | 4.2% | 1/31/2027 | EASI, LLC | 23,464 | 3.2% | 1/31/2026 | Pulte Home Company, LLC | 21,411 | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | ||||||||||||
| 13.01 | Property | 1 | LaFollette, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.02 | Property | 1 | Griffin, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.03 | Property | 1 | Monteagle, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.04 | Property | 1 | Bessemer, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.05 | Property | 1 | Valley, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.06 | Property | 1 | Boyle, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.07 | Property | 1 | Elizabethton, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.08 | Property | 1 | Panama City, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.09 | Property | 1 | Phenix City, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.10 | Property | 1 | Thomson, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.11 | Property | 1 | Cleveland, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.12 | Property | 1 | Birmingham, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.13 | Property | 1 | Okoboji, IA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.14 | Property | 1 | Harpersville, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 1 | Wards Crossing West | 1/31/2028 | Burlington | 24,633 | 12.1% | 2/28/2032 | Old Navy | 18,800 | 9.2% | 2/28/2027 | Five Below | 7,732 | |
| 15 | Loan | 1 | Cheshire Station | 1/31/2028 | VA ABC | 6,300 | 6.0% | 8/31/2026 | AutoZone | 5,400 | 5.1% | 5/31/2023 | Sherwin Williams | 4,821 | |
| 16 | Loan | 1 | Kewaunee Scientific | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | 2 Riverfront Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 1901 10th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Waikele Self-Storage Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 1 | Corporate Center Building G | 12/31/2027 | New Beginnings OBGYN | 6,000 | 12.6% | 8/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 1 | Rego Park II | 3/31/2031 | Dollar Green, Inc | 3,600 | 6.3% | 1/31/2031 | Presidental Care (Figueroa DDS) | 3,600 | 6.3% | 4/30/2026 | Falcon Imports, Inc. | 3,600 | |
| 24 | Loan | 3 | Longwood Industrial | ||||||||||||
| 24.01 | Property | 1 | Bennett Commerce Center | 1/31/2024 | One Life Solutions, LLC | 2,750 | 5.0% | 10/31/2022 | BRIESA, Inc. | 2,750 | 5.0% | 7/31/2024 | Peru Unlimited, Corp. | 2,750 | |
| 24.02 | Property | 1 | Midway Commerce Center | 12/31/2024 | Premier Landscape Management | 8,000 | 15.4% | 11/30/2024 | Traffic Supply | 6,000 | 11.5% | 12/31/2024 | Marable Studios Art Company | 6,000 | |
| 24.03 | Property | 1 | Big Tree Center | 5/31/2025 | Protect Alert Emergency Call Systems | 1,280 | 6.1% | 7/31/2024 | TJ Consulting Svcs, LLC / The Glass Guru Altamonte | 1,250 | 6.0% | 1/31/2023 | Telecom Elite, Inc. | 1,239 | |
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | ||||||||||||
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-13 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | NTG Industrial Portfolio | ||||||||||||
| 27.01 | Property | 1 | 897 12th Street | 3/31/2027 | SJ Energy / HomeServeUSA | 5,000 | 8.5% | 10/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.02 | Property | 1 | 392 White Horse Pike | 6/30/2023 | Dr Stuart Honick | 1,050 | 8.5% | 3/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.03 | Property | 1 | 6727 Delilah Road | 12/31/2022 | Alijan | 775 | 4.8% | 12/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
| 28 | Loan | 1 | Hayward Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | Waygate Technologies | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30 | Loan | 1 | Westcliff Plaza | 2/28/2023 | Las Fyzical, LLC. | 4,880 | 13.5% | 7/31/2025 | R. Cree Hamilton, DDS, MS, PC | 4,620 | 12.7% | 10/31/2023 | Center for Wellness & Pain Care | 4,028 | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | 10/31/2030 | Tavern Kitchen & Bar - JBJ Group | 4,500 | 8.5% | 1/31/2031 | Nimoli LLC | 3,850 | 7.3% | 8/31/2027 | Richards Veterinary Services | 3,426 | |
| 32 | Loan | 1 | Cooper Commerce Center | 11/30/2024 | Upchurch Management Company, Inc. | 3,025 | 6.9% | 10/31/2023 | CRKroger Corporation | 3,025 | 6.9% | 10/31/2024 | Coral Ridge Enterprises, Inc. | 3,025 | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Marina Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Lakeview Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Cleveland Corners | 11/30/2024 | Home Expo | 13,106 | 14.0% | 4/30/2027 | Dollar Tree | 11,950 | 12.7% | 1/31/2027 | Tuesday Morning | 9,967 | |
| 37 | Loan | 1 | Beverly Industrial Park | 10/31/2024 | United Federation of Churches | 6,410 | 10.9% | 8/4/2026 | Classic Rock Stones Inc. | 6,180 | 10.5% | 9/30/2023 | New Standard Sports | 4,863 | |
| 38 | Loan | 1 | Storage Crib | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-14 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | 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 ($) |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | 5,390,917 | 898,486 | ||||||||||||||
| 1.01 | Property | 1 | Yorkshire Towers | NAP | NAP | 2/3/2022 | NAP | 1/19/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 1.02 | Property | 1 | Lexington Towers | NAP | NAP | 1/19/2022 | NAP | 1/19/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 2 | Loan | 1 | The Lion Building | NAP | NAP | 3/28/2022 | NAP | 3/25/2022 | 3/31/2022 | 19% | No | Fee | NAP | NAP | NAP | NAP | 289,274 | 72,319 | |
| 3 | Loan | 10 | KB Portfolio | 141,309 | 30,220 | ||||||||||||||
| 3.01 | Property | 1 | Walgreens - Las Vegas | NAP | NAP | 4/26/2022 | NAP | 4/26/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.02 | Property | 1 | Waystar Building | NAP | NAP | 3/25/2022 | NAP | 3/25/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.03 | Property | 1 | Fresenius Kidney Care | NAP | NAP | 7/9/2021 | NAP | 7/9/2021 | 7/9/2021 | 17% | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.04 | Property | 1 | Tower Health | NAP | NAP | 3/28/2022 | NAP | 3/28/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.05 | Property | 1 | New Orleans MOB | NAP | NAP | 3/11/2022 | NAP | 3/11/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.06 | Property | 1 | Penn State Health | NAP | NAP | 3/28/2022 | NAP | 3/28/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.07 | Property | 1 | Carmichael MOB | 7.9% | 2/28/2024 | 8/30/2021 | NAP | 8/30/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.08 | Property | 1 | Port Arthur Dialysis | NAP | NAP | 6/23/2021 | NAP | 6/21/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.09 | Property | 1 | Auburn Medical | NAP | NAP | 7/14/2021 | NAP | 7/14/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | NAP | NAP | 10/1/2021 | NAP | 10/1/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 4 | Loan | 1 | 3075 Olcott | NAP | NAP | 2/10/2022 | NAP | 2/24/2022 | 2/10/2022 | 7% | No | Fee | NAP | NAP | NAP | NAP | 116,072 | 72,545 | |
| 5 | Loan | 1 | The Reef | 3.2% | 12/31/2022 | 3/11/2022 | NAP | 3/11/2022 | 3/10/2022 | 13% | No | Fee | NAP | NAP | NAP | NAP | 205,149 | 68,383 | |
| 6 | Loan | 1 | 360 Rosemary | 5.7% | 7/31/2032 | 12/6/2021 | NAP | 12/6/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | |
| 7 | Loan | 1 | Bell Works | 4.4% | 9/30/2033 | 2/14/2022 | NAP | 2/14/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 617,834 | 308,917 | |
| 8 | Loan | 1 | 79 Fifth Avenue | 2.0% | 1/31/2024 | 3/1/2022 | NAP | 3/4/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 2,815,969 | 469,328 | |
| 9 | Loan | 1 | 111 River Street | 3.2% | 8/31/2029 | 12/21/2021 | NAP | 10/26/2021 | NAP | NAP | Yes - AE | Leasehold | 9/30/2098 | None | 1,502,800 | Yes | 122,519 | 138,561 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | 136,487 | 35,040 | ||||||||||||||
| 10.01 | Property | 1 | West Mifflin, PA | 4.6% | 4/30/2027 | 9/13/2021 | NAP | 6/23/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 10.02 | Property | 1 | Church Hill, TN | 12.2% | 12/31/2022 | 2/24/2022 | NAP | 2/24/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 10.03 | Property | 1 | Mossville, IL | NAP | NAP | 9/13/2021 | NAP | 6/25/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 10.04 | Property | 1 | Eldon, MO | NAP | NAP | 9/13/2021 | NAP | 6/25/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 10.05 | Property | 1 | Kingsport, TN | NAP | NAP | 2/24/2022 | NAP | 2/22/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | NAP | NAP | 4/3/2022 | NAP | 3/28/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | |
| 12 | Loan | 1 | PentaCentre Office | 2.9% | 9/30/2027 | 4/1/2022 | NAP | 4/19/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 685,659 | 114,277 | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | 69,772 | 12,914 | ||||||||||||||
| 13.01 | Property | 1 | LaFollette, TN | NAP | NAP | 9/15/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.02 | Property | 1 | Griffin, GA | NAP | NAP | 9/13/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.03 | Property | 1 | Monteagle, TN | NAP | NAP | 9/7/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.04 | Property | 1 | Bessemer, AL | NAP | NAP | 9/10/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.05 | Property | 1 | Valley, AL | NAP | NAP | 9/7/2021 and 9/14/2021 | NAP | 9/15/2021 and 9/14/2021 | NAP | NAP | Yes - A | Fee | NAP | NAP | NAP | NAP | |||
| 13.06 | Property | 1 | Boyle, MS | NAP | NAP | 9/15/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.07 | Property | 1 | Elizabethton, TN | NAP | NAP | 9/15/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.08 | Property | 1 | Panama City, FL | NAP | NAP | 9/15/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.09 | Property | 1 | Phenix City, AL | NAP | NAP | 9/7/2021 | NAP | 9/15/2021 | NAP | NAP | Yes - A | Fee | NAP | NAP | NAP | NAP | |||
| 13.10 | Property | 1 | Thomson, GA | NAP | NAP | 10/12/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.11 | Property | 1 | Cleveland, GA | NAP | NAP | 9/10/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.12 | Property | 1 | Birmingham, AL | NAP | NAP | 9/15/2021 | NAP | 9/15/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
| 13.13 | Property | 1 | Okoboji, IA | NAP | NAP | 9/14/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 13.14 | Property | 1 | Harpersville, AL | NAP | NAP | 9/10/2021 | NAP | 9/15/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 14 | Loan | 1 | Wards Crossing West | 3.8% | 1/31/2025 | 3/17/2022 | NAP | 3/16/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 122,845 | 20,474 | |
| 15 | Loan | 1 | Cheshire Station | 4.6% | 4/30/2023 | 2/25/2022 | NAP | 2/25/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 160,260 | 22,894 | |
| 16 | Loan | 1 | Kewaunee Scientific | NAP | NAP | 1/20/2022 | 3/10/2022 | 2/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | |
| 17 | Loan | 1 | 2 Riverfront Plaza | NAP | NAP | 11/18/2021 | NAP | 11/19/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | 0 | |
| 18 | Loan | 1 | 1901 10th Avenue | NAP | NAP | 5/6/2022 | NAP | 5/6/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | 19,716 | |
| 19 | Loan | 1 | Waikele Self-Storage Park | NAP | NAP | 5/20/2022 | NAP | 1/28/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 162,765 | 23,252 | |
| 20 | Loan | 1 | Corporate Center Building G | NAP | NAP | 4/22/2022 | NAP | 4/22/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 23,302 | 5,825 | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | NAP | NAP | 4/8/2022 | NAP | 4/8/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 50,853 | 12,713 | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | NAP | NAP | 4/8/2022 | NAP | 4/8/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 27,424 | 6,856 | |
| 23 | Loan | 1 | Rego Park II | 6.3% | 8/31/2023 | 4/5/2022 | NAP | 4/4/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 276,123 | 56,640 | |
| 24 | Loan | 3 | Longwood Industrial | 49,165 | 8,194 | ||||||||||||||
| 24.01 | Property | 1 | Bennett Commerce Center | 5.0% | 12/31/2022 | 3/29/2021 | NAP | 3/31/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 24.02 | Property | 1 | Midway Commerce Center | 11.5% | 5/31/2024 | 3/30/2021 | NAP | 3/31/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 24.03 | Property | 1 | Big Tree Center | 5.9% | 8/31/2022 | 3/31/2021 | NAP | 3/31/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | 436,502 | 160,955 | ||||||||||||||
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | NAP | NAP | 4/9/2019 | NAP | 8/19/2019 | NAP | NAP | No | Fee / Leasehold | 1/30/2028 | None | 30,000 | No | |||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | NAP | NAP | 4/3/2019 | NAP | 4/5/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | NAP | NAP | 4/3/2019 | NAP | 4/4/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | NAP | NAP | 4/3/2019 | NAP | 4/2/2019 | 11/26/2019 | 5% | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | NAP | NAP | 4/10/2019 | NAP | 4/22/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | NAP | NAP | 4/5/2019 | NAP | 4/5/2019 | 11/26/2019 | 9% | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | NAP | NAP | 4/10/2019 | NAP | 4/19/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | NAP | NAP | 4/5/2019 | NAP | 4/18/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | NAP | NAP | 4/9/2019 | NAP | 4/10/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | NAP | NAP | 4/12/2019 | NAP | 4/22/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | NAP | NAP | 4/5/2019 | NAP | 4/18/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | NAP | NAP | 4/4/2019 | NAP | 4/5/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | NAP | NAP | 4/22/2019 | NAP | 4/23/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | NAP | NAP | 4/12/2019 | NAP | 4/22/2019 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | NAP | NAP | 4/11/2019 | NAP | 4/22/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | NAP | NAP | 4/4/2019 | NAP | 4/2/2019 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | NAP | NAP | 4/9/2019 | NAP | 4/9/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | NAP | NAP | 4/11/2019 | NAP | 4/23/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | NAP | NAP | 4/10/2019 | NAP | 4/22/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | NAP | NAP | 4/10/2019 | NAP | 4/4/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | NAP | NAP | 4/9/2019 | NAP | 4/19/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | NAP | NAP | 4/8/2019 | NAP | 4/18/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
A-1-15 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | 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 ($) | Monthly RE Tax Reserve ($) |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | NAP | NAP | 4/8/2019 | NAP | 4/9/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | NAP | NAP | 4/22/2019 | NAP | 4/22/2019 | 11/26/2019 | 7% | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | NAP | NAP | 4/11/2019 | NAP | 4/19/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | NAP | NAP | 4/10/2019 | NAP | 4/19/2019 | NAP | NAP | Yes - D | Fee | NAP | NAP | NAP | NAP | |||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | NAP | NAP | 4/9/2019 | NAP | 4/18/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | NAP | NAP | 4/9/2019 | NAP | 4/5/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | NAP | NAP | 4/10/2019 | NAP | 4/19/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | NAP | NAP | 4/11/2019 | NAP | 4/19/2019 | NAP | NAP | Yes - AO | Fee | NAP | NAP | NAP | NAP | |||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | NAP | NAP | 4/11/2019 | NAP | 4/19/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | NAP | NAP | 4/12/2019 | NAP | 4/22/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | NAP | NAP | 4/9/2019 | NAP | 4/19/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | NAP | NAP | 4/15/2019 | NAP | 4/11/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | NAP | NAP | 4/5/2019 | NAP | 4/19/2019 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | NAP | NAP | 4/5/2019 | NAP | 4/18/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | NAP | NAP | 4/11/2019 | NAP | 4/19/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | NAP | NAP | 4/8/2019 | NAP | 4/8/2019 | 10/8/2019 | 8% | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | NAP | NAP | 4/5/2019 | NAP | 4/5/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | NAP | NAP | 4/8/2019 | NAP | 4/11/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | NAP | NAP | 4/5/2019 | NAP | 4/18/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | NAP | NAP | 4/10/2019 | NAP | 4/19/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | NAP | NAP | 4/22/2019 | NAP | 4/8/2019 | 10/8/2019 | 4% | No | Fee | NAP | NAP | NAP | NAP | |||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | NAP | NAP | 4/11/2019 | NAP | 4/22/2019 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | NAP | NAP | 4/8/2022 | NAP | 4/8/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 19,201 | 4,800 | |
| 27 | Loan | 3 | NTG Industrial Portfolio | 61,887 | 15,472 | ||||||||||||||
| 27.01 | Property | 1 | 897 12th Street | NAP | NAP | 1/28/2022 | NAP | 1/20/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 27.02 | Property | 1 | 392 White Horse Pike | NAP | NAP | 1/18/2022 | NAP | 1/20/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 27.03 | Property | 1 | 6727 Delilah Road | NAP | NAP | 1/18/2022 | NAP | 1/20/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
| 28 | Loan | 1 | Hayward Storage | NAP | NAP | 1/28/2022 | NAP | 1/27/2022 | 2/3/2022 | 18% | No | Fee | NAP | NAP | NAP | NAP | 23,054 | 11,527 | |
| 29 | Loan | 1 | Waygate Technologies | NAP | NAP | 4/20/2022 | NAP | 4/19/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | |
| 30 | Loan | 1 | Westcliff Plaza | 11.1% | 11/30/2027 | 4/11/2022 | NAP | 4/11/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 9,537 | 2,384 | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | 6.5% | 4/30/2027 | 5/4/2022 | NAP | 5/4/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 157,360 | 19,670 | |
| 32 | Loan | 1 | Cooper Commerce Center | 6.9% | 9/30/2024 | 6/30/2021 | 7/2/2021 | 4/5/2022 | NAP | NAP | Yes - AH | Fee | NAP | NAP | NAP | NAP | 54,316 | 7,759 | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | NAP | NAP | 4/29/2022 | NAP | 4/29/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 16,374 | 8,187 | |
| 34 | Loan | 1 | Marina Village | NAP | NAP | 3/17/2022 | NAP | 3/16/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 23,921 | 7,974 | |
| 35 | Loan | 1 | Lakeview Storage | NAP | NAP | 11/1/2021 | NAP | 11/3/2021 | 5/19/2022 | 9% | No | Fee | NAP | NAP | NAP | NAP | 44,381 | 6,340 | |
| 36 | Loan | 1 | Cleveland Corners | 10.6% | 1/31/2023 | 3/8/2022 | NAP | 3/8/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 32,623 | 5,826 | |
| 37 | Loan | 1 | Beverly Industrial Park | 8.3% | 3/31/2024 | 12/13/2021 | NAP | 12/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 15,434 | 7,717 | |
| 38 | Loan | 1 | Storage Crib | NAP | NAP | 4/30/2021; 5/3/2021 | 3/10/2022 | 3/28/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 19,448 | 3,241 |
A-1-16 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | 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 ($) | Monthly Other Reserve ($) |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | 367,868 | Springing | 1,100,000 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 12,400,000 | Springing | |
| 1.01 | Property | 1 | Yorkshire Towers | |||||||||||||||
| 1.02 | Property | 1 | Lexington Towers | |||||||||||||||
| 2 | Loan | 1 | The Lion Building | 37,550 | 7,510 | 130,000 | 3,590 | 86,164 | 4,946,132 | Springing | 0 | 0 | 0 | 0 | 0 | 45,289,968 | 0 | |
| 3 | Loan | 10 | KB Portfolio | 0 | Springing | 600,000 | Springing | 600,000 | 4,500,000 | Springing | 4,500,000 | 0 | 0 | 0 | 0 | 133,915 | 0 | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | |||||||||||||||
| 3.02 | Property | 1 | Waystar Building | |||||||||||||||
| 3.03 | Property | 1 | Fresenius Kidney Care | |||||||||||||||
| 3.04 | Property | 1 | Tower Health | |||||||||||||||
| 3.05 | Property | 1 | New Orleans MOB | |||||||||||||||
| 3.06 | Property | 1 | Penn State Health | |||||||||||||||
| 3.07 | Property | 1 | Carmichael MOB | |||||||||||||||
| 3.08 | Property | 1 | Port Arthur Dialysis | |||||||||||||||
| 3.09 | Property | 1 | Auburn Medical | |||||||||||||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | |||||||||||||||
| 4 | Loan | 1 | 3075 Olcott | 25,661 | 9,870 | 0 | Springing | 147,964 | 0 | Springing | 1,479,636 | 0 | 0 | 0 | 0 | 54,535,711 | 0 | |
| 5 | Loan | 1 | The Reef | 0 | Springing | 0 | 11,715 | 0 | 0 | 67,247 | 1,613,919 | 0 | 0 | 0 | 0 | 22,000,000 | Springing | |
| 6 | Loan | 1 | 360 Rosemary | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 45,498,551 | 0 | |
| 7 | Loan | 1 | Bell Works | 0 | Springing | 0 | 24,583 | 0 | 8,500,000 | Springing | 8,500,000 | 0 | 0 | 0 | 0 | 6,778,984 | Springing | |
| 8 | Loan | 1 | 79 Fifth Avenue | 0 | Springing | 0 | 5,763 | 207,468 | 1,000,000 | 57,760 | 3,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 9 | Loan | 1 | 111 River Street | 177,648 | Springing | 700,000 | Springing | 0 | 13,900,000 | Springing | 2,360,000 | 0 | 0 | 0 | 0 | 1,469,000 | 165,616 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | 0 | Springing | 0 | 19,408 | 698,705 | 1,500,000 | Springing | 1,500,000 | 0 | 0 | 0 | 59,444 | 8,870 | 0 | |
| 10.01 | Property | 1 | West Mifflin, PA | |||||||||||||||
| 10.02 | Property | 1 | Church Hill, TN | |||||||||||||||
| 10.03 | Property | 1 | Mossville, IL | |||||||||||||||
| 10.04 | Property | 1 | Eldon, MO | |||||||||||||||
| 10.05 | Property | 1 | Kingsport, TN | |||||||||||||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | 0 | Springing | 200,000 | Springing | 200,000 | 600,000 | Springing | 600,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 12 | Loan | 1 | PentaCentre Office | 0 | Springing | 0 | 12,236 | 0 | 5,000,000 | 107,064 | 8,000,000 | 0 | 0 | 0 | 14,625 | 406,814 | 0 | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | 0 | Springing | 0 | 4,753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,843 | 0 | 0 | |
| 13.01 | Property | 1 | LaFollette, TN | |||||||||||||||
| 13.02 | Property | 1 | Griffin, GA | |||||||||||||||
| 13.03 | Property | 1 | Monteagle, TN | |||||||||||||||
| 13.04 | Property | 1 | Bessemer, AL | |||||||||||||||
| 13.05 | Property | 1 | Valley, AL | |||||||||||||||
| 13.06 | Property | 1 | Boyle, MS | |||||||||||||||
| 13.07 | Property | 1 | Elizabethton, TN | |||||||||||||||
| 13.08 | Property | 1 | Panama City, FL | |||||||||||||||
| 13.09 | Property | 1 | Phenix City, AL | |||||||||||||||
| 13.10 | Property | 1 | Thomson, GA | |||||||||||||||
| 13.11 | Property | 1 | Cleveland, GA | |||||||||||||||
| 13.12 | Property | 1 | Birmingham, AL | |||||||||||||||
| 13.13 | Property | 1 | Okoboji, IA | |||||||||||||||
| 13.14 | Property | 1 | Harpersville, AL | |||||||||||||||
| 14 | Loan | 1 | Wards Crossing West | 34,848 | 2,904 | 4,409 | 4,409 | 0 | 16,958 | 16,958 | 700,000 | 0 | 0 | 0 | 0 | 0 | Springing | |
| 15 | Loan | 1 | Cheshire Station | 10,891 | 1,556 | 1,751 | 1,751 | 0 | 300,000 | Springing | 300,000 | 0 | 0 | 0 | 196,875 | 211,245 | 0 | |
| 16 | Loan | 1 | Kewaunee Scientific | 0 | Springing | 1,000,000 | 5,204 | 0 | 1,000,000 | Springing | 1,000,000 | 0 | 0 | 0 | 161,013 | 0 | 0 | |
| 17 | Loan | 1 | 2 Riverfront Plaza | 0 | Springing | 0 | 5,626 | 135,017 | 0 | 42,193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 18 | Loan | 1 | 1901 10th Avenue | 19,468 | 2,716 | 0 | 563 | 0 | 0 | 427 | 0 | 0 | 0 | 0 | 3,125 | 0 | 0 | |
| 19 | Loan | 1 | Waikele Self-Storage Park | 7,814 | 2,605 | 1,050,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,117 | Springing | |
| 20 | Loan | 1 | Corporate Center Building G | 8,271 | 1,379 | 990 | 990 | 0 | 6,333 | 6,333 | 380,000 | 0 | 0 | 0 | 625 | 82,688 | 0 | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | 2,175 | 1,087 | 1,101 | 1,101 | 26,440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | 1,733 | 867 | 823 | 823 | 19,751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 23 | Loan | 1 | Rego Park II | 138,246 | 19,749 | 933 | 933 | 35,000 | 175,000 | Springing | 175,000 | 0 | 0 | 0 | 1,225 | 0 | 0 | |
| 24 | Loan | 3 | Longwood Industrial | 49,543 | 4,504 | 1,066 | 1,066 | 25,580 | 400,000 | Springing | 400,000 | 0 | 0 | 0 | 53,125 | 0 | 0 | |
| 24.01 | Property | 1 | Bennett Commerce Center | |||||||||||||||
| 24.02 | Property | 1 | Midway Commerce Center | |||||||||||||||
| 24.03 | Property | 1 | Big Tree Center | |||||||||||||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | 790,391 | 116,681 | 0 | 235,965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,014,340 | 14,917,247 | 0 | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | |||||||||||||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | |||||||||||||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | |||||||||||||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | |||||||||||||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | |||||||||||||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | |||||||||||||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | |||||||||||||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | |||||||||||||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | |||||||||||||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | |||||||||||||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | |||||||||||||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | |||||||||||||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | |||||||||||||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | |||||||||||||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | |||||||||||||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | |||||||||||||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | |||||||||||||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | |||||||||||||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | |||||||||||||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | |||||||||||||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | |||||||||||||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue |
A-1-17 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | 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 ($) | Monthly Other Reserve ($) |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | |||||||||||||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | |||||||||||||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | |||||||||||||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | |||||||||||||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | |||||||||||||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | |||||||||||||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | |||||||||||||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | |||||||||||||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | |||||||||||||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | |||||||||||||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | |||||||||||||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | |||||||||||||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | |||||||||||||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | |||||||||||||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | |||||||||||||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | |||||||||||||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | |||||||||||||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | |||||||||||||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | |||||||||||||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | |||||||||||||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | |||||||||||||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | |||||||||||||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | 2,134 | 1,067 | 912 | 912 | 21,885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 27 | Loan | 3 | NTG Industrial Portfolio | 6,508 | 3,254 | 0 | 1,094 | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 100,000 | 0 | 16,000 | |
| 27.01 | Property | 1 | 897 12th Street | |||||||||||||||
| 27.02 | Property | 1 | 392 White Horse Pike | |||||||||||||||
| 27.03 | Property | 1 | 6727 Delilah Road | |||||||||||||||
| 28 | Loan | 1 | Hayward Storage | 2,974 | 1,487 | 0 | 737 | 26,520 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 29 | Loan | 1 | Waygate Technologies | 0 | Springing | 73,820 | 0 | 0 | 295,280 | 0 | 0 | 0 | 0 | 0 | 0 | 545,000 | 0 | |
| 30 | Loan | 1 | Westcliff Plaza | 5,796 | 828 | 755 | 755 | 0 | 150,000 | 3,775 | 300,000 | 0 | 0 | 0 | 0 | 27,268 | 0 | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | 0 | Springing | 184,654 | 878 | 0 | 27,051 | 3,379 | 162,205 | 0 | 0 | 0 | 85,913 | 16,500 | 0 | |
| 32 | Loan | 1 | Cooper Commerce Center | 42,196 | 6,582 | 365 | 365 | 10,000 | 100,000 | 2,083 | 150,000 | 0 | 0 | 0 | 41,250 | 0 | 0 | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | 3,197 | 1,066 | 484 | 484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 34 | Loan | 1 | Marina Village | 43,807 | 5,476 | 1,029 | 1,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171,313 | 0 | 0 | |
| 35 | Loan | 1 | Lakeview Storage | 3,156 | 1,052 | 0 | 869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,188 | 800,000 | 0 | |
| 36 | Loan | 1 | Cleveland Corners | 4,706 | 1,810 | 0 | 1,172 | 0 | 150,000 | Springing | 150,000 | 0 | 0 | 0 | 7,500 | 0 | 0 | |
| 37 | Loan | 1 | Beverly Industrial Park | 12,326 | 2,465 | 0 | 782 | 0 | 50,000 | 2,590 | 0 | 0 | 0 | 0 | 49,475 | 58,722 | 0 | |
| 38 | Loan | 1 | Storage Crib | 14,233 | 1,294 | 1,043 | 1,043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-1-18 |
BMO 2022-C2 - 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 |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | Unit Upgrade Reserve (Upfront: $6,500,000); Supplemental Income Reserve (Upfront: $5,900,000; Monthly: Springing) | 0 | NAP | NAP | |
| 1.01 | Property | 1 | Yorkshire Towers | |||||
| 1.02 | Property | 1 | Lexington Towers | |||||
| 2 | Loan | 1 | The Lion Building | Embark Holdback Reserve ($31,000,000), IDEO Free Rent Reserve ($5,304,696.33), IDEO Security Deposit Reserve ($4,631,047.21), Embark Security Deposit Reserve ($3,089,693.75), IDEO Gap Rent Reserve ($1,264,530.75) | 0 | 31,000,000 | Embark Holdback Reserve | |
| 3 | Loan | 10 | KB Portfolio | REA Common Charge Reserve (Upfront: $113,915), Condominium Common Charges Reserve (Upfront: $20,000) | 0 | NAP | NAP | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | |||||
| 3.02 | Property | 1 | Waystar Building | |||||
| 3.03 | Property | 1 | Fresenius Kidney Care | |||||
| 3.04 | Property | 1 | Tower Health | |||||
| 3.05 | Property | 1 | New Orleans MOB | |||||
| 3.06 | Property | 1 | Penn State Health | |||||
| 3.07 | Property | 1 | Carmichael MOB | |||||
| 3.08 | Property | 1 | Port Arthur Dialysis | |||||
| 3.09 | Property | 1 | Auburn Medical | |||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | |||||
| 4 | Loan | 1 | 3075 Olcott | TATILC Reserve (Upfront: $23,983,292), Outstanding Completion Obligations Reserve (Upfront: $20,083,016), Rent Concession Reserve (Upfront: $10,469,403) | 0 | NAP | NAP | |
| 5 | Loan | 1 | The Reef | LA County Earnout Reserve (Upfront: $22,000,000), Billboard Replacement Funds (Monthly: Springing) | 0 | NAP | NAP | |
| 6 | Loan | 1 | 360 Rosemary | Unfunded Obligations Reserve ($42,779,553), Base Building Reserve ($2,718,997.83) | 0 | NAP | NAP | |
| 7 | Loan | 1 | Bell Works | Outstanding Obligations Reserve (Upfront: $6,778,984), Put Price Reserve (Monthly: Springing) | 0 | NAP | NAP | |
| 8 | Loan | 1 | 79 Fifth Avenue | 0 | NAP | NAP | ||
| 9 | Loan | 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 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | Unfunded Obligations Reserve | 0 | NAP | NAP | |
| 10.01 | Property | 1 | West Mifflin, PA | |||||
| 10.02 | Property | 1 | Church Hill, TN | |||||
| 10.03 | Property | 1 | Mossville, IL | |||||
| 10.04 | Property | 1 | Eldon, MO | |||||
| 10.05 | Property | 1 | Kingsport, TN | |||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | 0 | NAP | NAP | ||
| 12 | Loan | 1 | PentaCentre Office | Gap Rent Reserve | 0 | NAP | NAP | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | 0 | NAP | NAP | ||
| 13.01 | Property | 1 | LaFollette, TN | |||||
| 13.02 | Property | 1 | Griffin, GA | |||||
| 13.03 | Property | 1 | Monteagle, TN | |||||
| 13.04 | Property | 1 | Bessemer, AL | |||||
| 13.05 | Property | 1 | Valley, AL | |||||
| 13.06 | Property | 1 | Boyle, MS | |||||
| 13.07 | Property | 1 | Elizabethton, TN | |||||
| 13.08 | Property | 1 | Panama City, FL | |||||
| 13.09 | Property | 1 | Phenix City, AL | |||||
| 13.10 | Property | 1 | Thomson, GA | |||||
| 13.11 | Property | 1 | Cleveland, GA | |||||
| 13.12 | Property | 1 | Birmingham, AL | |||||
| 13.13 | Property | 1 | Okoboji, IA | |||||
| 13.14 | Property | 1 | Harpersville, AL | |||||
| 14 | Loan | 1 | Wards Crossing West | Major Tenant Rollover Reserve | 0 | NAP | NAP | |
| 15 | Loan | 1 | Cheshire Station | Starbucks Reserve ($136,245), Starbucks Tenant Improvements Reserve ($75,000) | 0 | NAP | NAP | |
| 16 | Loan | 1 | Kewaunee Scientific | 0 | NAP | NAP | ||
| 17 | Loan | 1 | 2 Riverfront Plaza | 0 | NAP | NAP | ||
| 18 | Loan | 1 | 1901 10th Avenue | 0 | NAP | NAP | ||
| 19 | Loan | 1 | Waikele Self-Storage Park | Condominium Assessment Reserve | 0 | NAP | NAP | |
| 20 | Loan | 1 | Corporate Center Building G | Rent Concession Reserve | 0 | NAP | NAP | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | 0 | NAP | NAP | ||
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | 0 | NAP | NAP | ||
| 23 | Loan | 1 | Rego Park II | 0 | NAP | NAP | ||
| 24 | Loan | 3 | Longwood Industrial | 0 | NAP | NAP | ||
| 24.01 | Property | 1 | Bennett Commerce Center | |||||
| 24.02 | Property | 1 | Midway Commerce Center | |||||
| 24.03 | Property | 1 | Big Tree Center | |||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | Railroad Contract Renewal Reserve ($7,000,000), Post-Closing Obligation Reserve ($500,000), PIP Reserve ($7,417,247) | 0 | NAP | NAP | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | |||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | |||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | |||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | |||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | |||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | |||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | |||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | |||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | |||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | |||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | |||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | |||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | |||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | |||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | |||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | |||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | |||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | |||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | |||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | |||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | |||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue |
A-1-19 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | |||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | |||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | |||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | |||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | |||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | |||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | |||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | |||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | |||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | |||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | |||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | |||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | |||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | |||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | |||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | |||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | |||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | |||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | |||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | |||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | |||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | |||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | 0 | NAP | NAP | ||
| 27 | Loan | 3 | NTG Industrial Portfolio | Required Repair Reserve | 0 | NAP | NAP | |
| 27.01 | Property | 1 | 897 12th Street | |||||
| 27.02 | Property | 1 | 392 White Horse Pike | |||||
| 27.03 | Property | 1 | 6727 Delilah Road | |||||
| 28 | Loan | 1 | Hayward Storage | 0 | NAP | NAP | ||
| 29 | Loan | 1 | Waygate Technologies | Unfunded Obligations Reserve ($345,000); Roof Replacement Reserve ($200,000) | 0 | NAP | NAP | |
| 30 | Loan | 1 | Westcliff Plaza | Rent Concession Reserve | 0 | NAP | NAP | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | Free Rent Reserve | 0 | NAP | NAP | |
| 32 | Loan | 1 | Cooper Commerce Center | 0 | NAP | NAP | ||
| 33 | Loan | 1 | Mini U Storage - Woodbridge | 0 | NAP | NAP | ||
| 34 | Loan | 1 | Marina Village | 0 | NAP | NAP | ||
| 35 | Loan | 1 | Lakeview Storage | Holdback Reserve | 0 | 800,000 | $800,000 deposited into the Holdback Reserve to be distributed to the borrower upon certain conditions in the loan agreement | |
| 36 | Loan | 1 | Cleveland Corners | 0 | NAP | NAP | ||
| 37 | Loan | 1 | Beverly Industrial Park | Deathwish Music Reserve Fund (31,122), Circuitry Recycling Reserve (27,600) | 0 | NAP | NAP | |
| 38 | Loan | 1 | Storage Crib | 0 | NAP | NAP |
A-1-20 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | 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 ($) |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | Soft (Residential); Hard (Commercial) | In Place | Yes | No | Yes | No | 70,000,000 | 248,000,000 | 636,992.59 | 816,788.89 | |
| 1.01 | Property | 1 | Yorkshire Towers | |||||||||||
| 1.02 | Property | 1 | Lexington Towers | |||||||||||
| 2 | Loan | 1 | The Lion Building | Hard | Springing | Yes | Yes | Yes | Yes | 65,000,000 | 35,000,000 | 153,699.22 | 439,140.63 | |
| 3 | Loan | 10 | KB Portfolio | Hard | Springing | Yes | Yes | Yes | Yes | 55,000,000 | 25,000,000 | 106,880.79 | 342,018.52 | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | |||||||||||
| 3.02 | Property | 1 | Waystar Building | |||||||||||
| 3.03 | Property | 1 | Fresenius Kidney Care | |||||||||||
| 3.04 | Property | 1 | Tower Health | |||||||||||
| 3.05 | Property | 1 | New Orleans MOB | |||||||||||
| 3.06 | Property | 1 | Penn State Health | |||||||||||
| 3.07 | Property | 1 | Carmichael MOB | |||||||||||
| 3.08 | Property | 1 | Port Arthur Dialysis | |||||||||||
| 3.09 | Property | 1 | Auburn Medical | |||||||||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | |||||||||||
| 4 | Loan | 1 | 3075 Olcott | Hard | Springing | Yes | Yes | Yes | Yes | 50,000,000 | 92,000,000 | 396,430.55 | 611,881.94 | |
| 5 | Loan | 1 | The Reef | Hard | Springing | Yes | Yes | Yes | No | 40,000,000 | 110,000,000 | 504,198.49 | 687,543.40 | |
| 6 | Loan | 1 | 360 Rosemary | Hard | Springing | Yes | No | Yes | No | 32,000,000 | 53,000,000 | 176,881.36 | 283,677.66 | |
| 7 | Loan | 1 | Bell Works | Hard | Springing | Yes | Yes | Yes | No | 30,000,000 | 180,000,000 | 777,145.83 | 906,670.14 | |
| 8 | Loan | 1 | 79 Fifth Avenue | Hard | Springing | Yes | Yes | Yes | No | 23,000,000 | 217,000,000 | 902,056.95 | 997,666.67 | |
| 9 | Loan | 1 | 111 River Street | Hard | Springing | Yes | Yes | Yes | No | 22,000,000 | 55,500,000 | 153,806.94 | 214,775.46 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | Hard | Springing | Yes | Yes | Yes | No | 22,000,000 | 35,000,000 | 203,140.15 | 330,828.24 | |
| 10.01 | Property | 1 | West Mifflin, PA | |||||||||||
| 10.02 | Property | 1 | Church Hill, TN | |||||||||||
| 10.03 | Property | 1 | Mossville, IL | |||||||||||
| 10.04 | Property | 1 | Eldon, MO | |||||||||||
| 10.05 | Property | 1 | Kingsport, TN | |||||||||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | PentaCentre Office | Hard | Springing | Yes | Yes | Yes | Yes | 20,277,018 | 13,984,150 | 77,916.62 | 190,895.72 | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 13.01 | Property | 1 | LaFollette, TN | |||||||||||
| 13.02 | Property | 1 | Griffin, GA | |||||||||||
| 13.03 | Property | 1 | Monteagle, TN | |||||||||||
| 13.04 | Property | 1 | Bessemer, AL | |||||||||||
| 13.05 | Property | 1 | Valley, AL | |||||||||||
| 13.06 | Property | 1 | Boyle, MS | |||||||||||
| 13.07 | Property | 1 | Elizabethton, TN | |||||||||||
| 13.08 | Property | 1 | Panama City, FL | |||||||||||
| 13.09 | Property | 1 | Phenix City, AL | |||||||||||
| 13.10 | Property | 1 | Thomson, GA | |||||||||||
| 13.11 | Property | 1 | Cleveland, GA | |||||||||||
| 13.12 | Property | 1 | Birmingham, AL | |||||||||||
| 13.13 | Property | 1 | Okoboji, IA | |||||||||||
| 13.14 | Property | 1 | Harpersville, AL | |||||||||||
| 14 | Loan | 1 | Wards Crossing West | Hard | In Place | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Cheshire Station | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Kewaunee Scientific | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | 2 Riverfront Plaza | Hard | Springing | Yes | Yes | Yes | No | 15,000,000 | 95,000,000 | 341,934.03 | 395,923.61 | |
| 18 | Loan | 1 | 1901 10th Avenue | Soft | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Waikele Self-Storage Park | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 1 | Corporate Center Building G | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 1 | Rego Park II | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 3 | Longwood Industrial | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 24.01 | Property | 1 | Bennett Commerce Center | |||||||||||
| 24.02 | Property | 1 | Midway Commerce Center | |||||||||||
| 24.03 | Property | 1 | Big Tree Center | |||||||||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | Hard | Springing | Yes | No | Yes | No | 9,342,616 | 126,125,312 | 822,388.03 | 883,305.66 | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | |||||||||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | |||||||||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | |||||||||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | |||||||||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | |||||||||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | |||||||||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | |||||||||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | |||||||||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | |||||||||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | |||||||||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | |||||||||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | |||||||||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | |||||||||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | |||||||||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | |||||||||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | |||||||||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | |||||||||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | |||||||||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | |||||||||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | |||||||||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | |||||||||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue |
A-1-21 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Lockbox Type | 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 ($) |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | |||||||||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | |||||||||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | |||||||||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | |||||||||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | |||||||||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | |||||||||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | |||||||||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | |||||||||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | |||||||||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | |||||||||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | |||||||||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | |||||||||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | |||||||||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | |||||||||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | |||||||||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | |||||||||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | |||||||||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | |||||||||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | |||||||||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | |||||||||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | |||||||||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | |||||||||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | NTG Industrial Portfolio | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 27.01 | Property | 1 | 897 12th Street | |||||||||||
| 27.02 | Property | 1 | 392 White Horse Pike | |||||||||||
| 27.03 | Property | 1 | 6727 Delilah Road | |||||||||||
| 28 | Loan | 1 | Hayward Storage | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | Waygate Technologies | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 30 | Loan | 1 | Westcliff Plaza | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | Cooper Commerce Center | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Marina Village | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Lakeview Storage | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Cleveland Corners | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | |
| 37 | Loan | 1 | Beverly Industrial Park | Soft | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP | |
| 38 | Loan | 1 | Storage Crib | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | NAP |
A-1-22 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Subordinate Companion Loan Cut-off Date Balance ($) |
Subordinate Companion Loan Interest Rate | Whole
Loan Cut-off Date Balance ($) |
Whole Loan Monthly Debt Service ($) | 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 (%) |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | 221,500,000 | 3.04000% | 539,500,000 | 1,385,715.74 | 56.6% | 2.13 | 6.6% | 174,500,000 | 7.26626934143266% | 714,000,000 | 2,457,027.92 | 74.8% | |
| 1.01 | Property | 1 | Yorkshire Towers | |||||||||||||
| 1.02 | Property | 1 | Lexington Towers | |||||||||||||
| 2 | Loan | 1 | The Lion Building | NAP | NAP | 100,000,000 | 439,140.63 | 58.8% | 1.74 | 9.7% | NAP | NAP | NAP | NAP | NAP | |
| 3 | Loan | 10 | KB Portfolio | NAP | NAP | 80,000,000 | 342,018.52 | 57.6% | 1.62 | 8.4% | NAP | NAP | NAP | NAP | NAP | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | |||||||||||||
| 3.02 | Property | 1 | Waystar Building | |||||||||||||
| 3.03 | Property | 1 | Fresenius Kidney Care | |||||||||||||
| 3.04 | Property | 1 | Tower Health | |||||||||||||
| 3.05 | Property | 1 | New Orleans MOB | |||||||||||||
| 3.06 | Property | 1 | Penn State Health | |||||||||||||
| 3.07 | Property | 1 | Carmichael MOB | |||||||||||||
| 3.08 | Property | 1 | Port Arthur Dialysis | |||||||||||||
| 3.09 | Property | 1 | Auburn Medical | |||||||||||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | |||||||||||||
| 4 | Loan | 1 | 3075 Olcott | NAP | NAP | 142,000,000 | 611,881.94 | 59.2% | 1.66 | 8.6% | NAP | NAP | NAP | NAP | NAP | |
| 5 | Loan | 1 | The Reef | NAP | NAP | 150,000,000 | 687,543.40 | 43.0% | 2.34 | 13.5% | NAP | NAP | NAP | NAP | NAP | |
| 6 | Loan | 1 | 360 Rosemary | 125,000,000 | 3.95000% | 210,000,000 | 700,850.69 | 65.8% | 1.76 | 7.2% | NAP | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | Bell Works | NAP | NAP | 210,000,000 | 906,670.14 | 62.6% | 1.68 | 9.4% | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | 79 Fifth Avenue | NAP | NAP | 240,000,000 | 997,666.67 | 60.8% | 1.61 | 8.4% | NAP | NAP | NAP | NAP | NAP | |
| 9 | Loan | 1 | 111 River Street | 76,250,000 | 3.28000% | 153,750,000 | 426,086.80 | 63.0% | 2.56 | 8.5% | NAP | NAP | NAP | NAP | NAP | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | NAP | NAP | 57,000,000 | 330,828.24 | 64.6% | 1.57 | 11.8% | NAP | NAP | NAP | NAP | NAP | |
| 10.01 | Property | 1 | West Mifflin, PA | |||||||||||||
| 10.02 | Property | 1 | Church Hill, TN | |||||||||||||
| 10.03 | Property | 1 | Mossville, IL | |||||||||||||
| 10.04 | Property | 1 | Eldon, MO | |||||||||||||
| 10.05 | Property | 1 | Kingsport, TN | |||||||||||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | PentaCentre Office | NAP | NAP | 34,261,168 | 190,895.72 | 57.6% | 1.73 | 13.0% | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.01 | Property | 1 | LaFollette, TN | |||||||||||||
| 13.02 | Property | 1 | Griffin, GA | |||||||||||||
| 13.03 | Property | 1 | Monteagle, TN | |||||||||||||
| 13.04 | Property | 1 | Bessemer, AL | |||||||||||||
| 13.05 | Property | 1 | Valley, AL | |||||||||||||
| 13.06 | Property | 1 | Boyle, MS | |||||||||||||
| 13.07 | Property | 1 | Elizabethton, TN | |||||||||||||
| 13.08 | Property | 1 | Panama City, FL | |||||||||||||
| 13.09 | Property | 1 | Phenix City, AL | |||||||||||||
| 13.10 | Property | 1 | Thomson, GA | |||||||||||||
| 13.11 | Property | 1 | Cleveland, GA | |||||||||||||
| 13.12 | Property | 1 | Birmingham, AL | |||||||||||||
| 13.13 | Property | 1 | Okoboji, IA | |||||||||||||
| 13.14 | Property | 1 | Harpersville, AL | |||||||||||||
| 14 | Loan | 1 | Wards Crossing West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Cheshire Station | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Kewaunee Scientific | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | 2 Riverfront Plaza | NAP | NAP | 110,000,000 | 395,923.61 | 60.4% | 2.05 | 9.4% | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 1901 10th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Waikele Self-Storage Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 1 | Corporate Center Building G | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 1 | Rego Park II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 3 | Longwood Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.01 | Property | 1 | Bennett Commerce Center | |||||||||||||
| 24.02 | Property | 1 | Midway Commerce Center | |||||||||||||
| 24.03 | Property | 1 | Big Tree Center | |||||||||||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | NAP | NAP | 135,467,927 | 883,305.66 | 63.0% | 1.66 | 15.0% | NAP | NAP | NAP | NAP | NAP | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | |||||||||||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | |||||||||||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | |||||||||||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | |||||||||||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | |||||||||||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | |||||||||||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | |||||||||||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | |||||||||||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | |||||||||||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | |||||||||||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | |||||||||||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | |||||||||||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | |||||||||||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | |||||||||||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | |||||||||||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | |||||||||||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | |||||||||||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | |||||||||||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | |||||||||||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | |||||||||||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | |||||||||||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue |
A-1-23 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Subordinate Companion Loan Cut-off Date Balance ($) |
Subordinate Companion Loan Interest Rate | Whole
Loan Cut-off Date Balance ($) |
Whole Loan Monthly Debt Service ($) | 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 (%) |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | |||||||||||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | |||||||||||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | |||||||||||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | |||||||||||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | |||||||||||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | |||||||||||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | |||||||||||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | |||||||||||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | |||||||||||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | |||||||||||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | |||||||||||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | |||||||||||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | |||||||||||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | |||||||||||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | |||||||||||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | |||||||||||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | |||||||||||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | |||||||||||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | |||||||||||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | |||||||||||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | |||||||||||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | |||||||||||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | NTG Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.01 | Property | 1 | 897 12th Street | |||||||||||||
| 27.02 | Property | 1 | 392 White Horse Pike | |||||||||||||
| 27.03 | Property | 1 | 6727 Delilah Road | |||||||||||||
| 28 | Loan | 1 | Hayward Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | Waygate Technologies | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30 | Loan | 1 | Westcliff Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | Cooper Commerce Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Marina Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Lakeview Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Cleveland Corners | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 37 | Loan | 1 | Beverly Industrial Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 38 | Loan | 1 | Storage Crib | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-24 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | 1.20 | 5.0% | No | NAP | Meyer Chetrit and The Gluck Family Trust U/A/D July 16, 2009 | |
| 1.01 | Property | 1 | Yorkshire Towers | ||||||
| 1.02 | Property | 1 | Lexington Towers | ||||||
| 2 | Loan | 1 | The Lion Building | NAP | NAP | No | NAP | Angus McCarthy and Michael Moritz | |
| 3 | Loan | 10 | KB Portfolio | NAP | NAP | No | NAP | Jeffrey A. Pori | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | ||||||
| 3.02 | Property | 1 | Waystar Building | ||||||
| 3.03 | Property | 1 | Fresenius Kidney Care | ||||||
| 3.04 | Property | 1 | Tower Health | ||||||
| 3.05 | Property | 1 | New Orleans MOB | ||||||
| 3.06 | Property | 1 | Penn State Health | ||||||
| 3.07 | Property | 1 | Carmichael MOB | ||||||
| 3.08 | Property | 1 | Port Arthur Dialysis | ||||||
| 3.09 | Property | 1 | Auburn Medical | ||||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | ||||||
| 4 | Loan | 1 | 3075 Olcott | NAP | NAP | No | NAP | MDY Properties, Inc. | |
| 5 | Loan | 1 | The Reef | NAP | NAP | No | NAP | Ara Tavitian | |
| 6 | Loan | 1 | 360 Rosemary | NAP | NAP | No | NAP | The Related Companies, L.P. | |
| 7 | Loan | 1 | Bell Works | NAP | NAP | No | NAP | Ralph Zucker and Jozef Straus | |
| 8 | Loan | 1 | 79 Fifth Avenue | NAP | NAP | No | NAP | Albert Kalimian | |
| 9 | Loan | 1 | 111 River Street | NAP | NAP | No | NAP | Steven J. Pozycki and David Werner | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | NAP | NAP | Yes | Future Mezzanine Loan | Phoenix Investors | |
| 10.01 | Property | 1 | West Mifflin, PA | ||||||
| 10.02 | Property | 1 | Church Hill, TN | ||||||
| 10.03 | Property | 1 | Mossville, IL | ||||||
| 10.04 | Property | 1 | Eldon, MO | ||||||
| 10.05 | Property | 1 | Kingsport, TN | ||||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | NAP | NAP | No | NAP | Jeffrey A. Pori | |
| 12 | Loan | 1 | PentaCentre Office | NAP | NAP | No | NAP | Olymbec USA LLC | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | NAP | NAP | No | NAP | Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax | |
| 13.01 | Property | 1 | LaFollette, TN | ||||||
| 13.02 | Property | 1 | Griffin, GA | ||||||
| 13.03 | Property | 1 | Monteagle, TN | ||||||
| 13.04 | Property | 1 | Bessemer, AL | ||||||
| 13.05 | Property | 1 | Valley, AL | ||||||
| 13.06 | Property | 1 | Boyle, MS | ||||||
| 13.07 | Property | 1 | Elizabethton, TN | ||||||
| 13.08 | Property | 1 | Panama City, FL | ||||||
| 13.09 | Property | 1 | Phenix City, AL | ||||||
| 13.10 | Property | 1 | Thomson, GA | ||||||
| 13.11 | Property | 1 | Cleveland, GA | ||||||
| 13.12 | Property | 1 | Birmingham, AL | ||||||
| 13.13 | Property | 1 | Okoboji, IA | ||||||
| 13.14 | Property | 1 | Harpersville, AL | ||||||
| 14 | Loan | 1 | Wards Crossing West | NAP | NAP | No | NAP | Thomas J. Comparato | |
| 15 | Loan | 1 | Cheshire Station | NAP | NAP | No | NAP | Donald Charles Houder, Joseph R. Staugaard III and Samuel M.V. Hamilton III | |
| 16 | Loan | 1 | Kewaunee Scientific | NAP | NAP | No | NAP | CAI Investments Medical Products I Master Lessee, LLC, Life Pillars, LLC, Four Pillars Legacy Trust and Christopher Beavor | |
| 17 | Loan | 1 | 2 Riverfront Plaza | NAP | NAP | No | NAP | Arch Street Capital Advisors | |
| 18 | Loan | 1 | 1901 10th Avenue | NAP | NAP | No | NAP | Israel Minzer | |
| 19 | Loan | 1 | Waikele Self-Storage Park | NAP | NAP | No | NAP | Peter Savio | |
| 20 | Loan | 1 | Corporate Center Building G | NAP | NAP | No | NAP | Bernard Guy, Trustee of the Par 3 Nevada Trust | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | NAP | NAP | No | NAP | John C. Thomson, Co-Trustee of the Thomson Family Trust, Dated June 18, 1997, as may have been amended and restated and John C. Thomson | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | NAP | NAP | No | NAP | Thomson Family Irrevocable Trust, Dated May 21, 1999 and John C. Thomson | |
| 23 | Loan | 1 | Rego Park II | NAP | NAP | No | NAP | Jerrold G. Levy | |
| 24 | Loan | 3 | Longwood Industrial | NAP | NAP | No | NAP | Shane Decker and Brett Schlacter | |
| 24.01 | Property | 1 | Bennett Commerce Center | ||||||
| 24.02 | Property | 1 | Midway Commerce Center | ||||||
| 24.03 | Property | 1 | Big Tree Center | ||||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | NAP | NAP | No | NAP | Tom Vukota | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | ||||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | ||||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | ||||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | ||||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | ||||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | ||||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | ||||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | ||||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | ||||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | ||||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | ||||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | ||||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | ||||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | ||||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | ||||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | ||||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | ||||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | ||||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | ||||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | ||||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | ||||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue |
A-1-25 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | ||||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | ||||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | ||||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | ||||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | ||||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | ||||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | ||||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | ||||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | ||||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | ||||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | ||||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | ||||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | ||||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | ||||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | ||||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | ||||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | ||||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | ||||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | ||||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | ||||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | ||||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | ||||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | NAP | NAP | No | NAP | John C. Thomson, trustee of the Thomson Family Trust, Dated June 18, 1997, as may have been amended and restated and John C. Thomson | |
| 27 | Loan | 3 | NTG Industrial Portfolio | NAP | NAP | No | NAP | Nicole Raso, Tiffany Mortellite and Giana Mortellite | |
| 27.01 | Property | 1 | 897 12th Street | ||||||
| 27.02 | Property | 1 | 392 White Horse Pike | ||||||
| 27.03 | Property | 1 | 6727 Delilah Road | ||||||
| 28 | Loan | 1 | Hayward Storage | NAP | NAP | No | NAP | Michael Sean Venezia, George C. Huff, Jr. and Edward J. Beorsma | |
| 29 | Loan | 1 | Waygate Technologies | NAP | NAP | No | NAP | Karen E. Kennedy | |
| 30 | Loan | 1 | Westcliff Plaza | NAP | NAP | No | NAP | Bernard Guy, Trustee of the Par 3 Nevada Trust | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | NAP | NAP | No | NAP | Time Equities, Inc. | |
| 32 | Loan | 1 | Cooper Commerce Center | NAP | NAP | No | NAP | Shane Decker and Jeffrey Pechter | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | NAP | NAP | No | NAP | Dahn Corporation and The Conway Family Trust, dated September 10, 2001, as first amended and restatement on February 23, 2009, solely on behalf of the "Trust A" assets allocation provided thereby | |
| 34 | Loan | 1 | Marina Village | NAP | NAP | No | NAP | Crystal View Capital Fund II LLC | |
| 35 | Loan | 1 | Lakeview Storage | NAP | NAP | No | NAP | Gregorios Kranias and Robert Randall Clark | |
| 36 | Loan | 1 | Cleveland Corners | NAP | NAP | No | NAP | Thomas F. Hahn, Jr. | |
| 37 | Loan | 1 | Beverly Industrial Park | NAP | NAP | No | NAP | Palatine Real Estate Fund III, LP | |
| 38 | Loan | 1 | Storage Crib | NAP | NAP | No | NAP | Crystal View Capital Fund III LLC |
A-1-26 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Sources: Principal's New Cash Contribution ($) |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | Meyer Chetrit and The Gluck Family Trust U/A/D July 16, 2009 | No | Yes | Refinance | 318,000,000 | 0 | ||
| 1.01 | Property | 1 | Yorkshire Towers | No | |||||||
| 1.02 | Property | 1 | Lexington Towers | No | |||||||
| 2 | Loan | 1 | The Lion Building | Angus McCarthy and Michael Moritz | No | No | Refinance | No | 100,000,000 | 50,000 | |
| 3 | Loan | 10 | KB Portfolio | Jeffrey A. Pori | Yes | No | Acquisition | 80,000,000 | 63,326,923 | ||
| 3.01 | Property | 1 | Walgreens - Las Vegas | No | |||||||
| 3.02 | Property | 1 | Waystar Building | No | |||||||
| 3.03 | Property | 1 | Fresenius Kidney Care | No | |||||||
| 3.04 | Property | 1 | Tower Health | No | |||||||
| 3.05 | Property | 1 | New Orleans MOB | No | |||||||
| 3.06 | Property | 1 | Penn State Health | No | |||||||
| 3.07 | Property | 1 | Carmichael MOB | No | |||||||
| 3.08 | Property | 1 | Port Arthur Dialysis | No | |||||||
| 3.09 | Property | 1 | Auburn Medical | No | |||||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | No | |||||||
| 4 | Loan | 1 | 3075 Olcott | NAP | No | No | Refinance | No | 142,000,000 | 29,137,619 | |
| 5 | Loan | 1 | The Reef | Ara Tavitian | No | No | Refinance | No | 150,000,000 | 0 | |
| 6 | Loan | 1 | 360 Rosemary | The Related Companies, L.P. | No | No | Refinance | No | 85,000,000 | 0 | |
| 7 | Loan | 1 | Bell Works | Ralph Zucker and Jozef Straus | No | No | Refinance | No | 210,000,000 | 0 | |
| 8 | Loan | 1 | 79 Fifth Avenue | Albert Kalimian | No | Yes | Recapitalization | No | 240,000,000 | 140,421,540 | |
| 9 | Loan | 1 | 111 River Street | Steven J. Pozycki and David Werner | No | Yes | Acquisition | No | 77,500,000 | 61,207,549 | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | Irrevocable Children's Trust dated 7/22/91 and Irrevocable Children's Trust No. 2 dated 7/22/91 | No | No | Refinance | 57,000,000 | 0 | ||
| 10.01 | Property | 1 | West Mifflin, PA | No | |||||||
| 10.02 | Property | 1 | Church Hill, TN | No | |||||||
| 10.03 | Property | 1 | Mossville, IL | No | |||||||
| 10.04 | Property | 1 | Eldon, MO | No | |||||||
| 10.05 | Property | 1 | Kingsport, TN | No | |||||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | Jeffrey A. Pori | Yes | No | Acquisition | No | 21,500,000 | 17,556,130 | |
| 12 | Loan | 1 | PentaCentre Office | Olymbec USA LLC | No | No | Acquisition | No | 34,300,000 | 24,026,818 | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax | No | Yes | Acquisition | 19,600,000 | 18,077,112 | ||
| 13.01 | Property | 1 | LaFollette, TN | No | |||||||
| 13.02 | Property | 1 | Griffin, GA | No | |||||||
| 13.03 | Property | 1 | Monteagle, TN | No | |||||||
| 13.04 | Property | 1 | Bessemer, AL | No | |||||||
| 13.05 | Property | 1 | Valley, AL | No | |||||||
| 13.06 | Property | 1 | Boyle, MS | No | |||||||
| 13.07 | Property | 1 | Elizabethton, TN | No | |||||||
| 13.08 | Property | 1 | Panama City, FL | No | |||||||
| 13.09 | Property | 1 | Phenix City, AL | No | |||||||
| 13.10 | Property | 1 | Thomson, GA | No | |||||||
| 13.11 | Property | 1 | Cleveland, GA | No | |||||||
| 13.12 | Property | 1 | Birmingham, AL | No | |||||||
| 13.13 | Property | 1 | Okoboji, IA | No | |||||||
| 13.14 | Property | 1 | Harpersville, AL | No | |||||||
| 14 | Loan | 1 | Wards Crossing West | Thomas J. Comparato | No | No | Refinance | No | 19,500,000 | 0 | |
| 15 | Loan | 1 | Cheshire Station | Donald Charles Houder, Joseph R. Staugaard III and Samuel M.V. Hamilton III | No | No | Acquisition | No | 17,635,000 | 13,038,265 | |
| 16 | Loan | 1 | Kewaunee Scientific | CAI Investments Medical Products I Master Lessee, LLC, Life Pillars, LLC, Four Pillars Legacy Trust and Christopher Beavor | Yes | No | Acquisition | No | |||
| 17 | Loan | 1 | 2 Riverfront Plaza | NAP | No | No | Refinance | No | |||
| 18 | Loan | 1 | 1901 10th Avenue | Israel Minzer | No | No | Refinance | No | |||
| 19 | Loan | 1 | Waikele Self-Storage Park | Peter Savio | No | No | Refinance | No | |||
| 20 | Loan | 1 | Corporate Center Building G | Bernard Guy, Trustee of the Par 3 Nevada Trust | No | No | Refinance | No | |||
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | John
C. Thomson, Co-Trustee of the Thomson Family Trust, Dated June 18, 1997, as may have been amended and restated and John C. Thomson |
No | No | Refinance | No | |||
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | Thomson Family Irrevocable Trust, Dated May 21, 1999 and John C. Thomson | No | No | Refinance | No | |||
| 23 | Loan | 1 | Rego Park II | Jerrold G. Levy | No | No | Recapitalization | No | |||
| 24 | Loan | 3 | Longwood Industrial | Shane Decker and Brett Schlacter | No | No | Refinance | ||||
| 24.01 | Property | 1 | Bennett Commerce Center | No | |||||||
| 24.02 | Property | 1 | Midway Commerce Center | No | |||||||
| 24.03 | Property | 1 | Big Tree Center | No | |||||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | Tom Vukota | No | No | Acquisition | ||||
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | No | |||||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | No | |||||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | No | |||||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | No | |||||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | No | |||||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | No | |||||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | No | |||||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | No | |||||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | No | |||||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | No | |||||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | No | |||||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | No | |||||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | No | |||||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | No | |||||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | No | |||||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | No | |||||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | No | |||||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | No | |||||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | No | |||||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | No | |||||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | No | |||||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | No |
A-1-27 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Sources: Principal's New Cash Contribution ($) |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | No | |||||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | No | |||||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | No | |||||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | No | |||||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | No | |||||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | No | |||||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | No | |||||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | No | |||||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | No | |||||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | No | |||||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | No | |||||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | No | |||||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | No | |||||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | No | |||||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | No | |||||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | No | |||||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | No | |||||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | No | |||||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | No | |||||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | No | |||||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | No | |||||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | No | |||||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | John C. Thomson, trustee of the Thomson Family Trust, Dated June 18, 1997, as may have been amended and restated and John C. Thomson | No | No | Refinance | No | |||
| 27 | Loan | 3 | NTG Industrial Portfolio | Nicole Raso, Tiffany Mortellite and Giana Mortellite | No | No | Refinance | ||||
| 27.01 | Property | 1 | 897 12th Street | No | |||||||
| 27.02 | Property | 1 | 392 White Horse Pike | No | |||||||
| 27.03 | Property | 1 | 6727 Delilah Road | No | |||||||
| 28 | Loan | 1 | Hayward Storage | Michael Sean Venezia, George C. Huff, Jr. and Edward J. Beorsma | No | No | Acquisition | No | |||
| 29 | Loan | 1 | Waygate Technologies | Karen E. Kennedy | Yes | No | Acquisition | No | |||
| 30 | Loan | 1 | Westcliff Plaza | Bernard Guy, Trustee of the Par 3 Nevada Trust | No | No | Refinance | No | |||
| 31 | Loan | 1 | The Shoppes at Seven Oaks | Francis J. Greenburger | No | No | Refinance | No | |||
| 32 | Loan | 1 | Cooper Commerce Center | Shane Decker and Jeffrey Pechter | No | No | Refinance | No | |||
| 33 | Loan | 1 | Mini U Storage - Woodbridge | Dahn Corporation and The Conway Family Trust, dated September 10, 2001, as first amended and restatement on February 23, 2009, solely on behalf of the "Trust A" assets allocation provided thereby | No | Yes | Refinance | No | |||
| 34 | Loan | 1 | Marina Village | Crystal View Capital Fund II LLC | No | No | Recapitalization | No | |||
| 35 | Loan | 1 | Lakeview Storage | Gregorios Kranias and Robert Randall Clark | No | No | Acquisition | No | |||
| 36 | Loan | 1 | Cleveland Corners | Thomas F. Hahn, Jr. | No | Yes | Acquisition | No | |||
| 37 | Loan | 1 | Beverly Industrial Park | Palatine Real Estate Fund III, LP | No | No | Recapitalization | No | |||
| 38 | Loan | 1 | Storage Crib | Crystal View Capital Fund III LLC | No | No | Recapitalization | No |
A-1-28 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Franchise Agreement Expiration |
Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) |
| 1 | Loan | 2 | Yorkshire & Lexington Towers | 396,000,000 | 0 | 714,000,000 | 545,268,671 | 0 | 93,214,219 | 20,258,785 | 55,258,325 | 0 | 714,000,000 | NAP | NAP | NAP | NAP | |
| 1.01 | Property | 1 | Yorkshire Towers | NAP | NAP | NAP | NAP | |||||||||||
| 1.02 | Property | 1 | Lexington Towers | NAP | NAP | NAP | NAP | |||||||||||
| 2 | Loan | 1 | The Lion Building | 0 | 0 | 100,050,000 | 47,967,606 | 0 | 1,389,470 | 50,692,924 | 0 | 0 | 100,050,000 | NAP | NAP | NAP | NAP | |
| 3 | Loan | 10 | KB Portfolio | 0 | 0 | 143,326,923 | 0 | 132,375,000 | 5,576,699 | 5,375,224 | 0 | 0 | 143,326,923 | NAP | NAP | NAP | NAP | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | NAP | NAP | NAP | NAP | |||||||||||
| 3.02 | Property | 1 | Waystar Building | NAP | NAP | NAP | NAP | |||||||||||
| 3.03 | Property | 1 | Fresenius Kidney Care | NAP | NAP | NAP | NAP | |||||||||||
| 3.04 | Property | 1 | Tower Health | NAP | NAP | NAP | NAP | |||||||||||
| 3.05 | Property | 1 | New Orleans MOB | NAP | NAP | NAP | NAP | |||||||||||
| 3.06 | Property | 1 | Penn State Health | NAP | NAP | NAP | NAP | |||||||||||
| 3.07 | Property | 1 | Carmichael MOB | NAP | NAP | NAP | NAP | |||||||||||
| 3.08 | Property | 1 | Port Arthur Dialysis | NAP | NAP | NAP | NAP | |||||||||||
| 3.09 | Property | 1 | Auburn Medical | NAP | NAP | NAP | NAP | |||||||||||
| 3.10 | Property | 1 | Berkley Eye Institute, PA | NAP | NAP | NAP | NAP | |||||||||||
| 4 | Loan | 1 | 3075 Olcott | 0 | 0 | 171,137,619 | 108,610,126 | 0 | 7,850,049 | 54,677,444 | 0 | 0 | 171,137,619 | NAP | NAP | NAP | NAP | |
| 5 | Loan | 1 | The Reef | 0 | 0 | 150,000,000 | 123,220,890 | 0 | 966,503 | 22,205,149 | 3,607,459 | 0 | 150,000,000 | NAP | NAP | NAP | NAP | |
| 6 | Loan | 1 | 360 Rosemary | 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 | NAP | NAP | |
| 7 | Loan | 1 | Bell Works | 0 | 0 | 210,000,000 | 170,604,822 | 0 | 3,366,160 | 15,896,818 | 20,132,200 | 0 | 210,000,000 | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | 79 Fifth Avenue | 0 | 0 | 380,421,540 | 0 | 369,000,000 | 7,605,571 | 3,815,969 | 0 | 0 | 380,421,540 | NAP | NAP | NAP | NAP | |
| 9 | Loan | 1 | 111 River Street | 76,250,000 | 30,000,000 | 244,957,549 | 0 | 225,000,000 | 3,588,382 | 16,369,167 | 0 | 0 | 244,957,549 | NAP | NAP | NAP | NAP | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | 0 | 0 | 57,000,000 | 38,034,329 | 0 | 740,606 | 1,704,801 | 4,496,782 | 12,023,483 | 57,000,000 | NAP | NAP | NAP | NAP | |
| 10.01 | Property | 1 | West Mifflin, PA | NAP | NAP | NAP | NAP | |||||||||||
| 10.02 | Property | 1 | Church Hill, TN | NAP | NAP | NAP | NAP | |||||||||||
| 10.03 | Property | 1 | Mossville, IL | NAP | NAP | NAP | NAP | |||||||||||
| 10.04 | Property | 1 | Eldon, MO | NAP | NAP | NAP | NAP | |||||||||||
| 10.05 | Property | 1 | Kingsport, TN | NAP | NAP | NAP | NAP | |||||||||||
| 11 | Loan | 1 | Fleet Farm Sioux Falls | 0 | 0 | 39,056,130 | 0 | 37,000,000 | 1,256,130 | 800,000 | 0 | 0 | 39,056,130 | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | PentaCentre Office | 0 | 0 | 58,326,818 | 0 | 51,250,000 | 969,719 | 6,107,098 | 0 | 0 | 58,326,818 | NAP | NAP | NAP | NAP | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | 0 | 0 | 37,677,112 | 0 | 33,628,061 | 3,922,436 | 126,615 | 0 | 0 | 37,677,112 | NAP | NAP | NAP | NAP | |
| 13.01 | Property | 1 | LaFollette, TN | NAP | NAP | NAP | NAP | |||||||||||
| 13.02 | Property | 1 | Griffin, GA | NAP | NAP | NAP | NAP | |||||||||||
| 13.03 | Property | 1 | Monteagle, TN | NAP | NAP | NAP | NAP | |||||||||||
| 13.04 | Property | 1 | Bessemer, AL | NAP | NAP | NAP | NAP | |||||||||||
| 13.05 | Property | 1 | Valley, AL | NAP | NAP | NAP | NAP | |||||||||||
| 13.06 | Property | 1 | Boyle, MS | NAP | NAP | NAP | NAP | |||||||||||
| 13.07 | Property | 1 | Elizabethton, TN | NAP | NAP | NAP | NAP | |||||||||||
| 13.08 | Property | 1 | Panama City, FL | NAP | NAP | NAP | NAP | |||||||||||
| 13.09 | Property | 1 | Phenix City, AL | NAP | NAP | NAP | NAP | |||||||||||
| 13.10 | Property | 1 | Thomson, GA | NAP | NAP | NAP | NAP | |||||||||||
| 13.11 | Property | 1 | Cleveland, GA | NAP | NAP | NAP | NAP | |||||||||||
| 13.12 | Property | 1 | Birmingham, AL | NAP | NAP | NAP | NAP | |||||||||||
| 13.13 | Property | 1 | Okoboji, IA | NAP | NAP | NAP | NAP | |||||||||||
| 13.14 | Property | 1 | Harpersville, AL | NAP | NAP | NAP | NAP | |||||||||||
| 14 | Loan | 1 | Wards Crossing West | 0 | 0 | 19,500,000 | 16,260,150 | 0 | 298,805 | 179,060 | 2,761,984 | 0 | 19,500,000 | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Cheshire Station | 0 | 0 | 30,673,265 | 0 | 29,100,000 | 692,243 | 881,022 | 0 | 0 | 30,673,265 | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Kewaunee Scientific | NAP | NAP | NAP | NAP | |||||||||||
| 17 | Loan | 1 | 2 Riverfront Plaza | NAP | NAP | NAP | NAP | |||||||||||
| 18 | Loan | 1 | 1901 10th Avenue | NAP | NAP | NAP | NAP | |||||||||||
| 19 | Loan | 1 | Waikele Self-Storage Park | NAP | NAP | NAP | NAP | |||||||||||
| 20 | Loan | 1 | Corporate Center Building G | NAP | NAP | NAP | NAP | |||||||||||
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | NAP | NAP | NAP | NAP | |||||||||||
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | NAP | NAP | NAP | NAP | |||||||||||
| 23 | Loan | 1 | Rego Park II | NAP | NAP | NAP | NAP | |||||||||||
| 24 | Loan | 3 | Longwood Industrial | NAP | NAP | NAP | NAP | |||||||||||
| 24.01 | Property | 1 | Bennett Commerce Center | NAP | NAP | NAP | NAP | |||||||||||
| 24.02 | Property | 1 | Midway Commerce Center | NAP | NAP | NAP | NAP | |||||||||||
| 24.03 | Property | 1 | Big Tree Center | NAP | NAP | NAP | NAP | |||||||||||
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | 1/1/2035 | 70.89 | 38.91 | 54.9% | |||||||||||
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | 1/1/2035 | 158.58 | 48.21 | 30.4% | |||||||||||
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | 1/1/2035 | 49.89 | 43.22 | 86.6% | |||||||||||
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | 1/1/2035 | 62.99 | 33.81 | 53.7% | |||||||||||
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | 1/1/2035 | 75.56 | 47.45 | 62.8% | |||||||||||
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | 1/1/2035 | 73.77 | 31.00 | 42.0% | |||||||||||
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | 1/1/2035 | 74.82 | 39.65 | 53.0% | |||||||||||
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | 1/1/2035 | 84.83 | 37.73 | 44.5% | |||||||||||
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | 1/1/2035 | 60.07 | 52.52 | 87.4% | |||||||||||
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | 1/1/2035 | 85.41 | 56.82 | 66.5% | |||||||||||
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | 1/1/2035 | 82.57 | 37.23 | 45.1% | |||||||||||
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | 1/1/2035 | 67.84 | 39.30 | 57.9% | |||||||||||
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | 1/1/2035 | 80.42 | 36.88 | 45.9% | |||||||||||
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | 1/1/2035 | 59.66 | 35.88 | 60.1% | |||||||||||
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | 1/1/2035 | 48.33 | 19.52 | 40.4% | |||||||||||
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | 1/1/2035 | 63.33 | 44.71 | 70.6% | |||||||||||
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | 1/1/2035 | 64.35 | 30.90 | 48.0% | |||||||||||
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | 1/1/2035 | 57.65 | 37.96 | 65.9% | |||||||||||
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | 1/1/2035 | 85.09 | 54.48 | 64.0% | |||||||||||
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | 1/1/2035 | 104.72 | 74.40 | 71.0% | |||||||||||
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | 1/1/2035 | 87.39 | 50.87 | 58.2% | |||||||||||
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | 1/1/2035 | 58.38 | 14.67 | 25.1% | |||||||||||
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | 1/1/2035 | 72.05 | 51.59 | 71.6% |
A-1-29 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Franchise Agreement Expiration |
Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | 1/1/2035 | 72.75 | 47.30 | 65.0% | |||||||||||
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | 1/1/2035 | 88.55 | 55.03 | 62.1% | |||||||||||
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | 1/1/2035 | 69.40 | 26.58 | 38.3% | |||||||||||
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | 1/1/2035 | 68.87 | 36.35 | 52.8% | |||||||||||
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | 1/1/2035 | 53.32 | 16.22 | 30.4% | |||||||||||
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | 1/1/2035 | 70.47 | 45.63 | 64.7% | |||||||||||
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | 1/1/2035 | 59.63 | 43.18 | 72.4% | |||||||||||
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | 1/1/2035 | 75.98 | 47.94 | 63.1% | |||||||||||
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | 1/1/2035 | 69.94 | 49.74 | 71.1% | |||||||||||
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | 1/1/2035 | 63.46 | 38.91 | 61.3% | |||||||||||
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | 1/1/2035 | 65.10 | 35.06 | 53.9% | |||||||||||
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | 1/1/2035 | 77.28 | 45.49 | 58.9% | |||||||||||
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | 1/1/2035 | 49.81 | 39.82 | 79.9% | |||||||||||
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | 1/1/2035 | 72.72 | 37.15 | 51.1% | |||||||||||
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | 1/1/2035 | 54.27 | 15.66 | 28.8% | |||||||||||
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | 1/1/2035 | 72.82 | 37.74 | 51.8% | |||||||||||
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | 1/1/2035 | 78.23 | 48.31 | 61.7% | |||||||||||
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | 1/1/2035 | 138.15 | 62.06 | 44.9% | |||||||||||
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | 1/1/2035 | 76.70 | 50.13 | 65.4% | |||||||||||
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | 1/1/2035 | 69.85 | 18.92 | 27.1% | |||||||||||
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | 1/1/2035 | 84.45 | 58.89 | 69.7% | |||||||||||
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | 1/1/2035 | 100.19 | 42.24 | 42.2% | |||||||||||
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | NAP | NAP | NAP | NAP | |||||||||||
| 27 | Loan | 3 | NTG Industrial Portfolio | NAP | NAP | NAP | NAP | |||||||||||
| 27.01 | Property | 1 | 897 12th Street | NAP | NAP | NAP | NAP | |||||||||||
| 27.02 | Property | 1 | 392 White Horse Pike | NAP | NAP | NAP | NAP | |||||||||||
| 27.03 | Property | 1 | 6727 Delilah Road | NAP | NAP | NAP | NAP | |||||||||||
| 28 | Loan | 1 | Hayward Storage | NAP | NAP | NAP | NAP | |||||||||||
| 29 | Loan | 1 | Waygate Technologies | NAP | NAP | NAP | NAP | |||||||||||
| 30 | Loan | 1 | Westcliff Plaza | NAP | NAP | NAP | NAP | |||||||||||
| 31 | Loan | 1 | The Shoppes at Seven Oaks | NAP | NAP | NAP | NAP | |||||||||||
| 32 | Loan | 1 | Cooper Commerce Center | NAP | NAP | NAP | NAP | |||||||||||
| 33 | Loan | 1 | Mini U Storage - Woodbridge | NAP | NAP | NAP | NAP | |||||||||||
| 34 | Loan | 1 | Marina Village | NAP | NAP | NAP | NAP | |||||||||||
| 35 | Loan | 1 | Lakeview Storage | NAP | NAP | NAP | NAP | |||||||||||
| 36 | Loan | 1 | Cleveland Corners | NAP | NAP | NAP | NAP | |||||||||||
| 37 | Loan | 1 | Beverly Industrial Park | NAP | NAP | NAP | NAP | |||||||||||
| 38 | Loan | 1 | Storage Crib | NAP | NAP | NAP | NAP |
A-1-30 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | 2 | Yorkshire & Lexington Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.01 | Property | 1 | Yorkshire Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Lexington Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2 | Loan | 1 | The Lion Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3 | Loan | 10 | KB Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.01 | Property | 1 | Walgreens - Las Vegas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | Waystar Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | Fresenius Kidney Care | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | Tower Health | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | New Orleans MOB | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | Penn State Health | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | Carmichael MOB | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.08 | Property | 1 | Port Arthur Dialysis | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | Auburn Medical | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | Berkley Eye Institute, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 1 | 3075 Olcott | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5 | Loan | 1 | The Reef | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 6 | Loan | 1 | 360 Rosemary | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | Bell Works | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | 79 Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 9 | Loan | 1 | 111 River Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10 | Loan | 5 | Phoenix Industrial Portfolio VIII | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10.01 | Property | 1 | West Mifflin, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10.02 | Property | 1 | Church Hill, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10.03 | Property | 1 | Mossville, IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10.04 | Property | 1 | Eldon, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10.05 | Property | 1 | Kingsport, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Fleet Farm Sioux Falls | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | PentaCentre Office | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 14 | Sun Belt Self-Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.01 | Property | 1 | LaFollette, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.02 | Property | 1 | Griffin, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.03 | Property | 1 | Monteagle, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.04 | Property | 1 | Bessemer, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.05 | Property | 1 | Valley, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.06 | Property | 1 | Boyle, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.07 | Property | 1 | Elizabethton, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.08 | Property | 1 | Panama City, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.09 | Property | 1 | Phenix City, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.10 | Property | 1 | Thomson, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.11 | Property | 1 | Cleveland, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.12 | Property | 1 | Birmingham, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.13 | Property | 1 | Okoboji, IA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.14 | Property | 1 | Harpersville, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 1 | Wards Crossing West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Cheshire Station | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Kewaunee Scientific | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | 2 Riverfront Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 1901 10th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Waikele Self-Storage Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 1 | Corporate Center Building G | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 1 | Dollar Self Storage #21 - Goodyear | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 1 | Dollar Self Storage #5 - Mesa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 1 | Rego Park II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 3 | Longwood Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.01 | Property | 1 | Bennett Commerce Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.02 | Property | 1 | Midway Commerce Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.03 | Property | 1 | Big Tree Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 44 | Wyndham National Hotel Portfolio | 70.89 | 38.91 | 54.9% | 70.31 | 38.30 | 54.5% | 69.99 | 36.80 | 52.6% | |
| 25.01 | Property | 1 | Travelodge - 2307 Wyoming Avenue | 158.58 | 48.21 | 30.4% | 167.10 | 47.38 | 28.4% | 176.10 | 45.56 | 25.9% | |
| 25.02 | Property | 1 | Travelodge - 2111 Camino Del Llano | 49.89 | 43.22 | 86.6% | 49.05 | 43.38 | 88.5% | 52.80 | 43.58 | 82.5% | |
| 25.03 | Property | 1 | Travelodge - 1170 West Flaming Gorge Way | 62.99 | 33.81 | 53.7% | 63.90 | 33.22 | 52.0% | 65.26 | 33.97 | 52.1% | |
| 25.04 | Property | 1 | Baymont Inn & Suites - 1731 South Sunridge Drive | 75.56 | 47.45 | 62.8% | 74.08 | 44.09 | 59.5% | 70.37 | 42.78 | 60.8% | |
| 25.05 | Property | 1 | Baymont Inn & Suites - 451 Halligan Drive | 73.77 | 31.00 | 42.0% | 74.66 | 30.67 | 41.1% | 70.87 | 33.10 | 46.7% | |
| 25.06 | Property | 1 | Baymont Inn & Suites - 1608 East Business US 60 | 74.82 | 39.65 | 53.0% | 76.53 | 39.72 | 51.9% | 76.46 | 40.55 | 53.0% | |
| 25.07 | Property | 1 | Travelodge - 1127 Pony Express Highway | 84.83 | 37.73 | 44.5% | 87.04 | 37.05 | 42.6% | 83.32 | 33.91 | 40.7% | |
| 25.08 | Property | 1 | Baymont Inn & Suites - 1130B B East 16th Street | 60.07 | 52.52 | 87.4% | 58.94 | 51.01 | 86.6% | 60.76 | 47.35 | 77.9% | |
| 25.09 | Property | 1 | Travelodge - 2680 Airport Road | 85.41 | 56.82 | 66.5% | 85.94 | 55.33 | 64.4% | 83.22 | 55.00 | 66.1% | |
| 25.10 | Property | 1 | Super 8 - 720 Royal Parkway | 82.57 | 37.23 | 45.1% | 70.23 | 35.74 | 50.9% | 69.18 | 33.96 | 49.1% | |
| 25.11 | Property | 1 | Baymont Inn & Suites - 1051 North Market Street | 67.84 | 39.30 | 57.9% | 69.43 | 39.11 | 56.3% | 70.14 | 38.30 | 54.6% | |
| 25.12 | Property | 1 | Baymont Inn & Suites - 2700 North Diers Parkway | 80.42 | 36.88 | 45.9% | 77.47 | 36.64 | 47.3% | 78.56 | 38.10 | 48.5% | |
| 25.13 | Property | 1 | Baymont Inn & Suites - 95 Spruce Road | 59.66 | 35.88 | 60.1% | 59.87 | 38.75 | 64.7% | 60.68 | 36.57 | 60.3% | |
| 25.14 | Property | 1 | Super 8 - 2545 Cornhusker Highway | 48.33 | 19.52 | 40.4% | 47.60 | 19.22 | 40.4% | 44.17 | 17.59 | 39.8% | |
| 25.15 | Property | 1 | Travelodge - 1110 Southeast 4th Street | 63.33 | 44.71 | 70.6% | 62.04 | 42.72 | 68.9% | 69.35 | 42.30 | 61.0% | |
| 25.16 | Property | 1 | Baymont Inn & Suites - 2300 Valley West Court | 64.35 | 30.90 | 48.0% | 62.89 | 29.48 | 46.9% | 72.14 | 29.49 | 40.9% | |
| 25.17 | Property | 1 | Travelodge - 800 West Laramie Street | 57.65 | 37.96 | 65.9% | 58.11 | 37.40 | 64.3% | 56.37 | 37.19 | 66.0% | |
| 25.18 | Property | 1 | Travelodge - 22 North Frontage Road | 85.09 | 54.48 | 64.0% | 86.70 | 51.50 | 59.4% | 82.91 | 46.44 | 56.0% | |
| 25.19 | Property | 1 | Travelodge - 123 Westvaco Road | 104.72 | 74.40 | 71.0% | 105.53 | 74.74 | 70.8% | 113.05 | 65.90 | 58.3% | |
| 25.20 | Property | 1 | Baymont Inn & Suites - 2006 North Merrill Avenue | 87.39 | 50.87 | 58.2% | 87.41 | 50.88 | 58.2% | 77.95 | 44.93 | 57.6% | |
| 25.21 | Property | 1 | Travelodge - 1710 Jefferson Street | 58.38 | 14.67 | 25.1% | 56.53 | 14.38 | 25.4% | 60.25 | 26.73 | 44.4% | |
| 25.22 | Property | 1 | Travelodge - 1625 Stillwater Avenue | 72.05 | 51.59 | 71.6% | 71.96 | 51.20 | 71.1% | 66.92 | 41.42 | 61.9% |
A-1-31 |
BMO 2022-C2 - Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 (%) |
| 25.23 | Property | 1 | Travelodge - 8233 Airline Highway | 72.75 | 47.30 | 65.0% | 74.11 | 46.91 | 63.3% | 72.05 | 45.85 | 63.6% | |
| 25.24 | Property | 1 | Baymont Inn & Suites - 6390 US-93 | 88.55 | 55.03 | 62.1% | 87.66 | 55.63 | 63.5% | 80.23 | 50.22 | 62.6% | |
| 25.25 | Property | 1 | Travelodge - 707 East Webster Street | 69.40 | 26.58 | 38.3% | 71.60 | 25.93 | 36.2% | 79.89 | 26.21 | 32.8% | |
| 25.26 | Property | 1 | Travelodge - 777 West Hwy 21 | 68.87 | 36.35 | 52.8% | 66.87 | 36.06 | 53.9% | 57.79 | 32.66 | 56.5% | |
| 25.27 | Property | 1 | Travelodge - 3522 North Highway 59 | 53.32 | 16.22 | 30.4% | 53.62 | 15.73 | 29.3% | 58.78 | 19.98 | 34.0% | |
| 25.28 | Property | 1 | Travelodge - 108 6th Avenue | 70.47 | 45.63 | 64.7% | 75.96 | 45.41 | 59.8% | 88.81 | 42.81 | 48.2% | |
| 25.29 | Property | 1 | Travelodge - 2200 East South Avenue | 59.63 | 43.18 | 72.4% | 59.78 | 40.70 | 68.1% | 61.79 | 35.22 | 57.0% | |
| 25.30 | Property | 1 | Travelodge - 128 South Willow Road | 75.98 | 47.94 | 63.1% | 77.79 | 47.79 | 61.4% | 71.25 | 47.99 | 67.4% | |
| 25.31 | Property | 1 | Travelodge - 1005 Highway 285 | 69.94 | 49.74 | 71.1% | 68.33 | 51.33 | 75.1% | 65.51 | 48.94 | 74.7% | |
| 25.32 | Property | 1 | Days Inn - 3431 14th Avenue South | 63.46 | 38.91 | 61.3% | 60.13 | 42.76 | 71.1% | 55.18 | 34.79 | 63.0% | |
| 25.33 | Property | 1 | Travelodge - 2505 US 69 | 65.10 | 35.06 | 53.9% | 62.78 | 35.08 | 55.9% | 53.06 | 24.39 | 46.0% | |
| 25.34 | Property | 1 | Baymont Inn & Suites - 3475 Union Road | 77.28 | 45.49 | 58.9% | 76.65 | 43.99 | 57.4% | 74.75 | 42.35 | 56.7% | |
| 25.35 | Property | 1 | Travelodge - 1706 North Park Drive | 49.81 | 39.82 | 79.9% | 49.68 | 39.19 | 78.9% | 45.36 | 38.44 | 84.7% | |
| 25.36 | Property | 1 | Baymont Inn & Suites - 2005 Daley Street | 72.72 | 37.15 | 51.1% | 69.86 | 37.67 | 53.9% | 62.82 | 34.52 | 55.0% | |
| 25.37 | Property | 1 | Travelodge - 1177 East 16th Street | 54.27 | 15.66 | 28.8% | 53.50 | 14.75 | 27.6% | 49.81 | 10.30 | 20.7% | |
| 25.38 | Property | 1 | Baymont Inn & Suites - 35450 Yermo Road | 72.82 | 37.74 | 51.8% | 68.68 | 34.91 | 50.8% | 67.76 | 35.91 | 53.0% | |
| 25.39 | Property | 1 | Travelodge - 2407 East Holland Avenue | 78.23 | 48.31 | 61.7% | 77.09 | 47.53 | 61.7% | 71.01 | 38.68 | 54.5% | |
| 25.40 | Property | 1 | Travelodge - 620 Souder Road | 138.15 | 62.06 | 44.9% | 142.49 | 60.12 | 42.2% | 159.98 | 47.17 | 29.5% | |
| 25.41 | Property | 1 | Baymont Inn & Suites - 100 15th Street Southeast | 76.70 | 50.13 | 65.4% | 75.43 | 46.54 | 61.7% | 85.61 | 37.12 | 43.4% | |
| 25.42 | Property | 1 | Travelodge - 109 East Commerce Street | 69.85 | 18.92 | 27.1% | 69.36 | 18.64 | 26.9% | 104.51 | 25.32 | 24.2% | |
| 25.43 | Property | 1 | Travelodge - 4000 Siskiyou Avenue | 84.45 | 58.89 | 69.7% | 80.88 | 60.23 | 74.5% | 74.16 | 56.00 | 75.5% | |
| 25.44 | Property | 1 | Travelodge - 98 Moffat Avenue | 100.19 | 42.24 | 42.2% | 103.00 | 36.54 | 35.5% | 119.08 | 39.87 | 33.5% | |
| 26 | Loan | 1 | Dollar Self Storage #6 - Apache Junction | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | NTG Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.01 | Property | 1 | 897 12th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.02 | Property | 1 | 392 White Horse Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.03 | Property | 1 | 6727 Delilah Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 28 | Loan | 1 | Hayward Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | Waygate Technologies | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30 | Loan | 1 | Westcliff Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | The Shoppes at Seven Oaks | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | Cooper Commerce Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | Mini U Storage - Woodbridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Marina Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Lakeview Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Cleveland Corners | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 37 | Loan | 1 | Beverly Industrial Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 38 | Loan | 1 | Storage Crib | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-32 |