| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-255934-12 | ||
BMO 2024-5C4 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) 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 website 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Citigroup Global Markets Inc., Deutsche Bank Securities Inc., Goldman Sachs & Co. LLC, Wells Fargo Securities, LLC, UBS Securities, LLC, Academy 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 2024-5C4
Annex A
| 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 |
| 1 | Loan | 1 | 620 W 153rd Street | 8.1% | 100.0% | BMO, AREF2 | BMO, AREF2, SMC | NAP | NAP | 620 West 153rd Street | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 8.1% | BMO, SGFC, Barclays, KeyBank | BMO | NAP | NAP | Various | ||
| 2.01 | Property | 1 | FCA USA - Detroit, MI | 2.4% | 29.7% | 6836 Georgia Street | |||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | 1.0% | 11.7% | 52888 Shelby Parkway | |||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | 0.7% | 8.5% | 1340 Ridgeview Drive | |||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | 0.4% | 4.9% | 3580 Shaw Boulevard | |||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | 0.4% | 4.5% | 7408 Metro Parkway | |||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | 0.4% | 4.4% | 1750 Production Drive | |||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | 0.3% | 4.1% | 184 Suburban Road | |||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | 0.3% | 4.1% | 728 North Main Street | |||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | 0.3% | 3.6% | 130 Enterprise Drive | |||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | 0.3% | 3.6% | 6501 Bingle Road | |||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | 0.3% | 3.3% | 2024 Buck Lane | |||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | 0.2% | 3.1% | 686 Adams Street and 33 Shawnee Avenue | |||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | 0.2% | 2.7% | 301 Larcel Drive | |||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | 0.2% | 2.6% | 1850 Clark Road | |||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | 0.2% | 2.5% | 420 East Carrie Avenue | |||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | 0.2% | 2.5% | 39 South Park Drive | |||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | 0.2% | 2.4% | 3050 South Hydraulic Avenue | |||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | 0.1% | 1.3% | 9 Old Mill Road | |||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | 0.0% | 0.2% | 2447 Eunice Avenue | |||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | 0.0% | 0.1% | 513 West Butler Road | |||||
| 3 | Loan | 1 | 28-40 West 23rd Street | 5.8% | 100.0% | CREFI | CREFI | NAP | NAP | 28-40 West 23rd Street | |
| 4 | Loan | 1 | Galleria at Sunset | 5.7% | 100.0% | AREF2, WFB | AREF2, WFB | NAP | NAP | 1300 West Sunset Road | |
| 5 | Loan | 4 | Vero Office Portfolio | 5.0% | GSBI | AREF2 | NAP | NAP | Various | ||
| 5.01 | Property | 1 | Imperial Center | 1.7% | 33.3% | 4813, 4815, 4721 Emperor Blvd & 1007, 1005, 1009 Slater Rd | |||||
| 5.02 | Property | 1 | Parkway Avalon | 1.3% | 26.9% | 11720 & 11800 Amber Park Drive | |||||
| 5.03 | Property | 1 | Apex 190 | 1.1% | 22.2% | 3033 W President George Bush Highway | |||||
| 5.04 | Property | 1 | Fairview | 0.9% | 17.6% | 3120 Fairview Park Drive | |||||
| 6 | Loan | 1 | Coastline Apartments | 4.4% | 100.0% | AREF2, BMO | AREF2, BMO | NAP | NAP | 921 Denton Boulevard Northwest | |
| 7 | Loan | 1 | Sheraton Park City | 3.8% | 100.0% | GSBI | GSMC | NAP | NAP | 1895 Sidewinder Drive | |
| 8 | Loan | 1 | McGaw Commerce Center | 3.8% | 100.0% | AREF2 | AREF2 | NAP | NAP | 8909, 8919, 8925 McGaw Court | |
| 9 | Loan | 1 | Kenwood Towne Centre | 3.5% | 100.0% | WFB, GSBI, SGFC | WFB | Group A | NAP | 7875 Montgomery Road | |
| 10 | Loan | 1 | Staten Island Mall | 3.5% | 100.0% | WFB, DBNY, Barclays | WFB | Group A | NAP | 2655 Richmond Avenue | |
| 11 | Loan | 1 | Rialto I & II | 3.5% | 100.0% | AREF2 | AREF2 | NAP | NAP | 7500 Rialto Boulevard | |
| 12 | Loan | 1 | 1812 North Moore | 3.5% | 100.0% | CREFI | CREFI | NAP | NAP | 1812 North Moore Street | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 3.3% | 100.0% | GSBI | GSMC | NAP | NAP | 445 Camino del Rio South | |
| 14 | Loan | 1 | Respara | 2.9% | 100.0% | WFB | WFB | NAP | NAP | 11610 Dunstan Way | |
| 15 | Loan | 1 | Point Plaza West | 2.8% | 100.0% | WFB | WFB | NAP | NAP | 6639 Capitol Boulevard South, 6737 Capitol Boulevard South, 6825 & 6835 Capitol Boulevard South, 150 Israel Road Southwest | |
| 16 | Loan | 1 | 6 Columbus Hotel | 2.8% | 100.0% | BMO | BMO | NAP | NAP | 308 West 58th Street | |
| 17 | Loan | 1 | Lexmark | 2.7% | 100.0% | CREFI, UBS AG | UBS AG | NAP | NAP | 740 West New Circle Road | |
| 18 | Loan | 1 | 352 Meeker Avenue | 2.5% | 100.0% | SMC | SMC | Group B | NAP | 352 Meeker Avenue | |
| 19 | Loan | 1 | Casa Cipriani | 2.3% | 100.0% | AREF2, CREFI, JPMCB | AREF2 | NAP | NAP | 10 South Street | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | 2.0% | SMC | SMC | NAP | NAP | Various | ||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | 0.4% | 18.5% | 3409, 3411, 3413 & 3415 McHenry Avenue | |||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | 0.3% | 16.5% | 669 & 686 Gholson Avenue | |||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | 0.3% | 15.2% | 810 North Fred Shuttlesworth Circle | |||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | 0.3% | 14.0% | 6390-6406 Gracely Drive | |||||
| 20.05 | Property | 1 | 915 Dana Avenue | 0.3% | 13.0% | 915 Dana Avenue | |||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | 0.2% | 11.7% | 725 Greenwood Avenue | |||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | 0.2% | 11.2% | 2606, 2614 & 2618 Montana Avenue | |||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 2.0% | DBRI | GACC | NAP | NAP | Various | ||
| 21.01 | Property | 1 | Hampton Inn Emporia | 0.8% | 39.7% | 898 Wiggins Road | |||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | 0.7% | 34.4% | 150 Arnold Drive | |||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | 0.5% | 25.8% | 43 Covenant Drive | |||||
| 22 | Loan | 1 | 114 East 71st Street | 2.0% | 100.0% | LMF | LMF | NAP | NAP | 114 East 71st Street | |
| 23 | Loan | 1 | Euclid Apartments | 1.7% | 100.0% | LMF | LMF | NAP | NAP | 27181 Euclid Avenue | |
| 24 | Loan | 1 | 485 Locust Avenue | 1.7% | 100.0% | CREFI | CREFI | NAP | NAP | 485 Locust Avenue | |
| 25 | Loan | 1 | 55 Borinquen Place | 1.5% | 100.0% | SMC | SMC | Group B | NAP | 55 Borinquen Place | |
| 26 | Loan | 1 | Home2 Suites Pensacola | 1.5% | 100.0% | AREF2 | AREF2 | NAP | NAP | 7753 North Davis Highway | |
| 27 | Loan | 1 | 828 New York Avenue | 1.1% | 100.0% | LMF | LMF | NAP | NAP | 826-828 New York Avenue | |
| 28 | Loan | 1 | 8 Hook Road | 1.0% | 100.0% | LMF | LMF | NAP | NAP | 8 Hook Road | |
| 29 | Loan | 1 | 1281 Hoe Avenue | 1.0% | 100.0% | SMC | SMC | NAP | NAP | 1281 Hoe Avenue |
| A-1-1 |
BMO 2024-5C4
Annex A
| 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 |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | 0.9% | BMO | BMO | NAP | NAP | Various | ||
| 30.01 | Property | 1 | Southern Comfort RV Park | 0.5% | 60.3% | 3559 L and N Turnpike Road | |||||
| 30.02 | Property | 1 | Central Illinois Storage South | 0.3% | 30.0% | 9132 State Route 4 | |||||
| 30.03 | Property | 1 | Central Illinois Storage North | 0.1% | 9.7% | 501 South Main Street | |||||
| 31 | Loan | 1 | 631 East 6th Street | 0.8% | 100.0% | SMC | SMC | NAP | NAP | 631 East 6th Street | |
| 32 | Loan | 1 | 2638 Decatur Avenue | 0.8% | 100.0% | SMC | SMC | NAP | NAP | 2638 Decatur Avenue | |
| 33 | Loan | 1 | Autonation | 0.7% | 100.0% | AREF2, Barclays | AREF2 | NAP | NAP | 200 Southwest 1st Avenue | |
| 34 | Loan | 1 | Chippewa Place | 0.6% | 100.0% | UBS AG | UBS AG | NAP | 7003 & 7005 Stadium Drive | ||
| 35 | Loan | 1 | Washington Lofts | 0.6% | 100.0% | SMC | SMC | NAP | NAP | 152 Washington Avenue | |
| 36 | Loan | 1 | Mini U Storage Vacaville | 0.6% | 100.0% | SMC | SMC | NAP | NAP | 109 Aegean Way | |
| 37 | Loan | 1 | La Provence Apartments | 0.6% | 100.0% | UBS AG | UBS AG | NAP | 21380 US Highway 27 | ||
| 38 | Loan | 1 | The Hill | 0.5% | 100.0% | AREF2 | AREF2 | NAP | NAP | 3528 Gentian Boulevard | |
| 39 | Loan | 1 | 242 Montrose Avenue | 0.5% | 100.0% | LMF | LMF | NAP | NAP | 242 Montrose Avenue |
| A-1-2 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | City | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) |
| 1 | Loan | 1 | 620 W 153rd Street | New York | New York | NY | 10031 | Multifamily | High Rise | 2023 | NAP | 238 | Units | 491,596.64 | |
| 2 | Loan | 20 | GNL Industrial Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | 3,908,306 | SF | 60.64 | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | Detroit | Wayne | MI | 48211 | Industrial | Warehouse/Distribution | 2015 | 2017, 2020 | 997,022 | SF | ||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | Shelby Township | Macomb | MI | 48316 | Industrial | Manufacturing | 2017 | NAP | 359,807 | SF | ||
| 2.03 | Property | 1 | Follett School - McHenry, IL | McHenry | McHenry | IL | 60050 | Industrial | Warehouse/Distribution | 1996 | 2002 | 486,868 | SF | ||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | Naples | Collier | FL | 34117 | Industrial | Manufacturing/Flex | 1999 | NAP | 130,581 | SF | ||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | Sterling Heights | Macomb | MI | 48312 | Industrial | Warehouse/Distribution | 2006 | NAP | 200,000 | SF | ||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | Findlay | Hancock | OH | 45840 | Industrial | Manufacturing/Warehouse | 2018 | NAP | 216,300 | SF | ||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | San Luis Obispo | San Luis Obispo | CA | 93401 | Industrial | Manufacturing | 1998 | NAP | 106,066 | SF | ||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | Mauldin | Greenville | SC | 29662 | Industrial | Warehouse/Distribution | 1970 | NAP | 247,000 | SF | ||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | Pittsburgh | Allegheny | PA | 15275 | Industrial | Distribution/Flex | 2015 | 2024 | 85,646 | SF | ||
| 2.10 | Property | 1 | Hannibal - Houston, TX | Houston | Harris | TX | 77092 | Industrial | Manufacturing/Distribution | 1978 | 2016 | 109,000 | SF | ||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | Lexington | Fayette | KY | 40511 | Industrial | Warehouse/Distribution | 2006 | 2012 | 138,487 | SF | ||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | Kansas City | Wyandotte | KS | 66105 | Industrial | Manufacturing | 1977 | 1990 | 113,000 | SF | ||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | Sikeston | New Madrid | MO | 63801 | Industrial | Warehouse/Distribution | 2016 | NAP | 170,000 | SF | ||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | Havre de Grace | Harford | MD | 21078 | Industrial | Warehouse/Distribution | 2002 | NAP | 120,000 | SF | ||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | St. Louis | City of St. Louis | MO | 63147 | Industrial | Warehouse | 2015 | NAP | 56,029 | SF | ||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | Mauldin | Greenville | SC | 29607 | Industrial | Warehouse/Distribution | 1982 | NAP | 152,000 | SF | ||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | Wichita | Sedgwick | KS | 67216 | Industrial | Manufacturing | 1976 | NAP | 127,600 | SF | ||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | Mauldin | Greenville | SC | 29607 | Industrial | Warehouse/Distribution | 1960 | 2004 | 80,000 | SF | ||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | Orlando | Orange | FL | 32808 | Industrial | Warehouse/Distribution | 1971 | NAP | 6,900 | SF | ||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | Mauldin | Greenville | SC | 29662 | Office | Suburban | 2000 | 2004 | 6,000 | SF | ||
| 3 | Loan | 1 | 28-40 West 23rd Street | New York | New York | NY | 10010 | Mixed Use | Office/Retail | 1911 | 1987 | 578,105 | SF | 268.12 | |
| 4 | Loan | 1 | Galleria at Sunset | Henderson | Clark | NV | 89014 | Retail | Super Regional Mall | 1996 | 2014 | 441,712 | SF | 110.74 | |
| 5 | Loan | 4 | Vero Office Portfolio | Various | Various | Various | Various | Office | Suburban | Various | NAP | 987,072 | SF | 109.41 | |
| 5.01 | Property | 1 | Imperial Center | Durham | Durham | NC | 27703 | Office | Suburban | 1984-2007 | NAP | 408,938 | SF | ||
| 5.02 | Property | 1 | Parkway Avalon | Alpharetta | Fulton | GA | 30004 | Office | Suburban | 2000-2001 | NAP | 196,659 | SF | ||
| 5.03 | Property | 1 | Apex 190 | Plano | Collin | TX | 75075 | Office | Suburban | 2007 | NAP | 186,215 | SF | ||
| 5.04 | Property | 1 | Fairview | Falls Church | Fairfax | VA | 22042 | Office | Suburban | 2008 | NAP | 195,260 | SF | ||
| 6 | Loan | 1 | Coastline Apartments | Fort Walton Beach | Okaloosa | FL | 32547 | Multifamily | Garden | 1989 | 2019 | 301 | Units | 159,468.44 | |
| 7 | Loan | 1 | Sheraton Park City | Park City | Summit | UT | 84060 | Hospitality | Full Service | 1985 | NAP | 200 | Rooms | 165,000.00 | |
| 8 | Loan | 1 | McGaw Commerce Center | Columbia | Howard | MD | 21045 | Industrial | Flex | 1974 | NAP | 281,053 | SF | 115.64 | |
| 9 | Loan | 1 | Kenwood Towne Centre | Cincinnati | Hamilton | OH | 45236 | Retail | Super Regional Mall | 1958 | 1988, 2003, 2009, 2019-2023 | 1,033,141 | SF | 251.66 | |
| 10 | Loan | 1 | Staten Island Mall | Staten Island | Richmond | NY | 10314 | Retail | Super Regional Mall | 1972 | 1993, 2018 | 995,900 | SF | 200.82 | |
| 11 | Loan | 1 | Rialto I & II | Austin | Travis | TX | 78735 | Office | Suburban | 2002, 2006 | NAP | 155,483 | SF | 192.95 | |
| 12 | Loan | 1 | 1812 North Moore | Arlington | Arlington | VA | 22209 | Office | CBD | 2013 | NAP | 543,697 | SF | 318.19 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | San Diego | San Diego | CA | 92108 | Hospitality | Extended Stay | 2016 | NAP | 118 | Rooms | 240,466.10 | |
| 14 | Loan | 1 | Respara | Los Angeles | Los Angeles | CA | 90049 | Multifamily | Mid Rise | 2022 | NAP | 54 | Units | 1,138,888.89 | |
| 15 | Loan | 1 | Point Plaza West | Tumwater | Thurston | WA | 98501 | Office | Suburban | 1998, 2000 | NAP | 200,967 | SF | 121.33 | |
| 16 | Loan | 1 | 6 Columbus Hotel | New York | New York | NY | 10019 | Mixed Use | Hospitality/Retail | 1910 | 2007 | 88 | Rooms | 269,886.36 | |
| 17 | Loan | 1 | Lexmark | Lexington | Fayette | KY | 40511 | Industrial | Flex | 1957 | 2002 | 1,449,072 | SF | 56.93 | |
| 18 | Loan | 1 | 352 Meeker Avenue | Brooklyn | Kings | NY | 11211 | Multifamily | Mid Rise | 2023 | NAP | 27 | Units | 803,703.70 | |
| 19 | Loan | 1 | Casa Cipriani | New York | New York | NY | 10004 | Mixed Use | Hospitality/Event Space | 1909 | 2021 | 146,486 | SF | 702.19 | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | Cincinnati | Hamilton | OH | Various | Multifamily | Garden | Various | 2023 | 221 | Units | 79,864.25 | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | Cincinnati | Hamilton | OH | 45225 | Multifamily | Garden | 1979 | 2023 | 48 | Units | ||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | Cincinnati | Hamilton | OH | 45229 | Multifamily | Garden | 1967 | 2023 | 37 | Units | ||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | Cincinnati | Hamilton | OH | 45229 | Multifamily | Garden | 1928 | 2023 | 24 | Units | ||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | Cincinnati | Hamilton | OH | 45233 | Multifamily | Garden | 1972 | 2023 | 33 | Units | ||
| 20.05 | Property | 1 | 915 Dana Avenue | Cincinnati | Hamilton | OH | 45229 | Multifamily | Garden | 1926 | 2023 | 29 | Units | ||
| 20.06 | Property | 1 | 725 Greenwood Avenue | Cincinnati | Hamilton | OH | 45229 | Multifamily | Garden | 1925 | 2023 | 24 | Units | ||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | Cincinnati | Hamilton | OH | 45211 | Multifamily | Garden | 1969 | 2023 | 26 | Units | ||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | Various | Various | VA | Various | Hospitality | Limited Service | Various | Various | 243 | Rooms | 72,016.46 | |
| 21.01 | Property | 1 | Hampton Inn Emporia | Emporia | Greensville | VA | 23847 | Hospitality | Limited Service | 2005 | 2017 | 85 | Rooms | ||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | South Hill | Mecklenburg | VA | 23970 | Hospitality | Limited Service | 2007 | 2015 | 68 | Rooms | ||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | Harrisonburg | Rockingham | VA | 22801 | Hospitality | Limited Service | 2008 | 2017 | 90 | Rooms | ||
| 22 | Loan | 1 | 114 East 71st Street | New York | New York | NY | 10021 | Multifamily | Mid Rise | 1920 | 2023 | 14 | Units | 1,235,714.29 | |
| 23 | Loan | 1 | Euclid Apartments | Euclid | Cuyahoga | OH | 44132 | Multifamily | Garden | 1968 | 2022 | 738 | Units | 71,815.72 | |
| 24 | Loan | 1 | 485 Locust Avenue | Lakewood | Ocean | NJ | 08701 | Mixed Use | Retail/Office | 1973 | 2023 | 75,050 | SF | 199.87 | |
| 25 | Loan | 1 | 55 Borinquen Place | Brooklyn | Kings | NY | 11211 | Multifamily | Mid Rise | 2023 | NAP | 16 | Units | 831,250.00 | |
| 26 | Loan | 1 | Home2 Suites Pensacola | Pensacola | Escambia | FL | 32514 | Hospitality | Extended Stay | 2017 | NAP | 106 | Rooms | 119,811.32 | |
| 27 | Loan | 1 | 828 New York Avenue | Brooklyn | Brooklyn | NY | 11203 | Multifamily | Mid Rise | 2023 | NAP | 24 | Units | 383,333.33 | |
| 28 | Loan | 1 | 8 Hook Road | Bayonne | Hudson | NJ | 07002 | Industrial | Warehouse/Distribution | 1955 | NAP | 65,300 | SF | 130.17 | |
| 29 | Loan | 1 | 1281 Hoe Avenue | Bronx | Bronx | NY | 10459 | Multifamily | Mid Rise | 2022 | NAP | 45 | Units | 187,777.78 |
| A-1-3 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | City | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | Various | Various | Various | Various | Various | Various | Various | NAP | Various | Various | 28.16 | |
| 30.01 | Property | 1 | Southern Comfort RV Park | Horse Cave | Hart | KY | 42749 | Manufactured Housing | RV Park | 2023 | NAP | 136 | Spaces | ||
| 30.02 | Property | 1 | Central Illinois Storage South | Chatham | Sangamon | IL | 62629 | Self Storage | Self Storage | 2013 | NAP | 89,600 | SF | ||
| 30.03 | Property | 1 | Central Illinois Storage North | Chatham | Sangamon | IL | 62629 | Self Storage | Self Storage | 2005 | NAP | 24,176 | SF | ||
| 31 | Loan | 1 | 631 East 6th Street | New York | New York | NY | 10009 | Multifamily | Mid Rise | 1900 | 2023 | 10 | Units | 725,000.00 | |
| 32 | Loan | 1 | 2638 Decatur Avenue | Bronx | Bronx | NY | 10458 | Multifamily | Low Rise | 2023 | NAP | 24 | Units | 291,666.67 | |
| 33 | Loan | 1 | Autonation | Fort Lauderdale | Broward | FL | 33301 | Office | CBD | 2007 | NAP | 205,956 | SF | 267.05 | |
| 34 | Loan | 1 | Chippewa Place | Brecksville | Cuyahoga | OH | 44141 | Multifamily | Independent Living | 1987 | 2023 | 102 | Units | 51,960.78 | |
| 35 | Loan | 1 | Washington Lofts | Albany | Albany | NY | 12210 | Multifamily | Mid Rise | 1882 | 2022-2023 | 36 | Units | 144,861.11 | |
| 36 | Loan | 1 | Mini U Storage Vacaville | Vacaville | Solano | CA | 95687 | Self Storage | Self Storage | 1977 | NAP | 40,430 | SF | 125.65 | |
| 37 | Loan | 1 | La Provence Apartments | Lake Wales | Polk | FL | 33859 | Multifamily | Garden | 1959 | 2023 | 56 | Units | 89,285.71 | |
| 38 | Loan | 1 | The Hill | Columbus | Muscogee | GA | 31907 | Multifamily | Student Housing | 1975, 2002 | NAP | 258 | Beds | 15,891.47 | |
| 39 | Loan | 1 | 242 Montrose Avenue | Brooklyn | Brooklyn | NY | 11206 | Multifamily | Mid Rise | 1920 | 2023 | 7 | Units | 585,714.29 |
| A-1-4 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) |
| 1 | Loan | 1 | 620 W 153rd Street | 70,000,000 | 70,000,000 | 70,000,000 | 6.13000% | NAP | 362,549.77 | NAP | 4,350,597.24 | Interest Only | No | Actual/360 | 60 | |||
| 2 | Loan | 20 | GNL Industrial Portfolio | 70,000,000 | 70,000,000 | 70,000,000 | 5.74400% | NAP | 339,720.37 | NAP | 4,076,644.44 | Interest Only | No | Actual/360 | 60 | |||
| 2.01 | Property | 1 | FCA USA - Detroit, MI | 20,821,451 | 20,821,451 | 20,821,451 | ||||||||||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | 8,207,692 | 8,207,692 | 8,207,692 | ||||||||||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | 5,980,799 | 5,980,799 | 5,980,799 | ||||||||||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | 3,419,872 | 3,419,872 | 3,419,872 | ||||||||||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | 3,173,323 | 3,173,323 | 3,173,323 | ||||||||||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | 3,093,791 | 3,093,791 | 3,093,791 | ||||||||||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | 2,863,148 | 2,863,148 | 2,863,148 | ||||||||||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | 2,847,242 | 2,847,242 | 2,847,242 | ||||||||||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | 2,552,974 | 2,552,974 | 2,552,974 | ||||||||||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | 2,529,114 | 2,529,114 | 2,529,114 | ||||||||||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | 2,338,238 | 2,338,238 | 2,338,238 | ||||||||||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | 2,139,408 | 2,139,408 | 2,139,408 | ||||||||||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | 1,892,859 | 1,892,859 | 1,892,859 | ||||||||||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | 1,797,421 | 1,797,421 | 1,797,421 | ||||||||||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | 1,781,514 | 1,781,514 | 1,781,514 | ||||||||||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | 1,749,702 | 1,749,702 | 1,749,702 | ||||||||||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | 1,686,076 | 1,686,076 | 1,686,076 | ||||||||||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | 922,570 | 922,570 | 922,570 | ||||||||||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | 123,274 | 123,274 | 123,274 | ||||||||||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | 79,532 | 79,532 | 79,532 | ||||||||||||
| 3 | Loan | 1 | 28-40 West 23rd Street | 50,000,000 | 50,000,000 | 50,000,000 | 6.07000% | NAP | 256,429.40 | NAP | 3,077,152.80 | Interest Only | No | Actual/360 | 60 | |||
| 4 | Loan | 1 | Galleria at Sunset | 49,000,000 | 48,915,677 | 45,811,909 | 8.46000% | 8.46000% | 393,241.32 | NAP | 4,718,895.84 | NAP | Amortizing Balloon | No | Actual/360 | 0 | ||
| 5 | Loan | 4 | Vero Office Portfolio | 43,000,000 | 43,000,000 | 43,000,000 | 7.36400% | 7.36400% | NAP | 267,541.62 | NAP | 3,210,499.44 | Interest Only | No | Actual/360 | 60 | ||
| 5.01 | Property | 1 | Imperial Center | 14,333,333 | 14,333,333 | 14,333,333 | ||||||||||||
| 5.02 | Property | 1 | Parkway Avalon | 11,546,296 | 11,546,296 | 11,546,296 | ||||||||||||
| 5.03 | Property | 1 | Apex 190 | 9,555,556 | 9,555,556 | 9,555,556 | ||||||||||||
| 5.04 | Property | 1 | Fairview | 7,564,815 | 7,564,815 | 7,564,815 | ||||||||||||
| 6 | Loan | 1 | Coastline Apartments | 38,000,000 | 38,000,000 | 38,000,000 | 5.75300% | 5.75300% | NAP | 184,708.59 | NAP | 2,216,503.08 | Interest Only | No | Actual/360 | 60 | ||
| 7 | Loan | 1 | Sheraton Park City | 33,000,000 | 33,000,000 | 33,000,000 | 7.64000% | NAP | 213,018.06 | NAP | 2,556,216.72 | Interest Only | No | Actual/360 | 60 | |||
| 8 | Loan | 1 | McGaw Commerce Center | 32,500,000 | 32,500,000 | 32,500,000 | 6.82300% | 6.82300% | NAP | 187,356.11 | NAP | 2,248,273.32 | Interest Only | No | Actual/360 | 60 | ||
| 9 | Loan | 1 | Kenwood Towne Centre | 30,000,000 | 30,000,000 | 30,000,000 | 6.27100% | 6.27100% | NAP | 158,952.43 | NAP | 1,907,429.16 | Interest Only | No | Actual/360 | 60 | ||
| 10 | Loan | 1 | Staten Island Mall | 30,000,000 | 30,000,000 | 30,000,000 | 7.53400% | 7.53400% | NAP | 190,965.97 | NAP | 2,291,591.64 | Interest Only | No | Actual/360 | 60 | ||
| 11 | Loan | 1 | Rialto I & II | 30,000,000 | 30,000,000 | 30,000,000 | 8.14300% | 8.14300% | NAP | 206,402.43 | NAP | 2,476,829.16 | Interest Only | No | Actual/360 | 60 | ||
| 12 | Loan | 1 | 1812 North Moore | 30,000,000 | 30,000,000 | 29,221,523 | 7.53000% | 210,380.97 | 190,864.58 | 2,524,571.64 | 2,290,374.96 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | |||
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 28,375,000 | 28,375,000 | 28,375,000 | 7.88600% | NAP | 189,060.92 | NAP | 2,268,731.04 | Interest Only | No | Actual/360 | 60 | |||
| 14 | Loan | 1 | Respara | 25,000,000 | 25,000,000 | 25,000,000 | 6.30000% | 6.30000% | NAP | 133,072.92 | NAP | 1,596,875.04 | Interest Only | No | Actual/360 | 60 | ||
| 15 | Loan | 1 | Point Plaza West | 24,400,000 | 24,383,106 | 23,329,605 | 7.84500% | 7.84500% | 176,409.12 | NAP | 2,116,909.44 | NAP | Amortizing Balloon | No | Actual/360 | 0 | ||
| 16 | Loan | 1 | 6 Columbus Hotel | 23,750,000 | 23,750,000 | 23,750,000 | 8.03000% | NAP | 161,134.40 | NAP | 1,933,612.80 | Interest Only | No | Actual/360 | 60 | |||
| 17 | Loan | 1 | Lexmark | 23,000,000 | 23,000,000 | 23,000,000 | 7.44000% | NAP | 144,580.56 | NAP | 1,734,966.72 | Interest Only | No | Actual/360 | 60 | |||
| 18 | Loan | 1 | 352 Meeker Avenue | 21,700,000 | 21,700,000 | 21,700,000 | 6.34000% | 0.078000% | 6.92200% | NAP | 116,240.67 | NAP | 1,394,888.06 | Interest Only | No | Actual/360 | 60 | |
| 19 | Loan | 1 | Casa Cipriani | 20,000,000 | 19,972,889 | 19,004,560 | 7.27000% | 7.27000% | 136,706.67 | NAP | 1,640,480.04 | NAP | Amortizing Balloon | No | Actual/360 | 0 | ||
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | 17,650,000 | 17,650,000 | 17,650,000 | 7.59000% | 0.078000% | 7.92200% | NAP | 113,186.75 | NAP | 1,358,241.04 | Interest Only | No | Actual/360 | 60 | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | 3,261,833 | 3,261,833 | 3,261,833 | ||||||||||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | 2,920,179 | 2,920,179 | 2,920,179 | ||||||||||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | 2,675,219 | 2,675,219 | 2,675,219 | ||||||||||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | 2,462,491 | 2,462,491 | 2,462,491 | ||||||||||||
| 20.05 | Property | 1 | 915 Dana Avenue | 2,288,440 | 2,288,440 | 2,288,440 | ||||||||||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | 2,069,266 | 2,069,266 | 2,069,266 | ||||||||||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | 1,972,571 | 1,972,571 | 1,972,571 | ||||||||||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 17,500,000 | 17,500,000 | 17,500,000 | 7.84000% | 7.84000% | NAP | 115,921.30 | NAP | 1,391,055.60 | Interest Only | No | Actual/360 | 60 | ||
| 21.01 | Property | 1 | Hampton Inn Emporia | 6,952,000 | 6,952,000 | 6,952,000 | ||||||||||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | 6,027,000 | 6,027,000 | 6,027,000 | ||||||||||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | 4,521,000 | 4,521,000 | 4,521,000 | ||||||||||||
| 22 | Loan | 1 | 114 East 71st Street | 17,300,000 | 17,300,000 | 17,300,000 | 7.45000% | NAP | 108,895.89 | NAP | 1,306,750.68 | Interest Only | No | Actual/360 | 60 | |||
| 23 | Loan | 1 | Euclid Apartments | 15,000,000 | 15,000,000 | 15,000,000 | 7.06000% | NAP | 89,475.69 | NAP | 1,073,708.28 | Interest Only | No | Actual/360 | 60 | |||
| 24 | Loan | 1 | 485 Locust Avenue | 15,000,000 | 15,000,000 | 15,000,000 | 7.53000% | NAP | 95,432.29 | NAP | 1,145,187.48 | Interest Only | No | Actual/360 | 60 | |||
| 25 | Loan | 1 | 55 Borinquen Place | 13,300,000 | 13,300,000 | 13,300,000 | 6.31000% | 0.078000% | 6.92200% | NAP | 70,907.16 | NAP | 850,885.97 | Interest Only | No | Actual/360 | 60 | |
| 26 | Loan | 1 | Home2 Suites Pensacola | 12,700,000 | 12,700,000 | 12,700,000 | 7.92000% | 7.92000% | NAP | 84,984.17 | NAP | 1,019,810.04 | Interest Only | No | Actual/360 | 60 | ||
| 27 | Loan | 1 | 828 New York Avenue | 9,200,000 | 9,200,000 | 9,200,000 | 7.49000% | NAP | 58,220.88 | NAP | 698,650.56 | Interest Only | No | Actual/360 | 60 | |||
| 28 | Loan | 1 | 8 Hook Road | 8,500,000 | 8,500,000 | 8,500,000 | 7.93000% | NAP | 56,950.98 | NAP | 683,411.76 | Interest Only | No | Actual/360 | 60 | |||
| 29 | Loan | 1 | 1281 Hoe Avenue | 8,450,000 | 8,450,000 | 8,450,000 | 6.94000% | 0.078000% | 7.92200% | NAP | 49,547.91 | NAP | 594,574.86 | Interest Only | No | Actual/360 | 60 |
| A-1-5 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | 7,800,000 | 7,800,000 | 7,800,000 | 7.65000% | NAP | 50,415.63 | NAP | 604,987.56 | Interest Only | No | Actual/360 | 60 | |||
| 30.01 | Property | 1 | Southern Comfort RV Park | 4,704,000 | 4,704,000 | 4,704,000 | ||||||||||||
| 30.02 | Property | 1 | Central Illinois Storage South | 2,340,000 | 2,340,000 | 2,340,000 | ||||||||||||
| 30.03 | Property | 1 | Central Illinois Storage North | 756,000 | 756,000 | 756,000 | ||||||||||||
| 31 | Loan | 1 | 631 East 6th Street | 7,250,000 | 7,250,000 | 7,250,000 | 6.48700% | 0.078000% | 6.62200% | NAP | 39,736.63 | NAP | 476,839.55 | Interest Only | No | Actual/360 | 60 | |
| 32 | Loan | 1 | 2638 Decatur Avenue | 7,000,000 | 7,000,000 | 7,000,000 | 7.01500% | 0.078000% | 7.42200% | NAP | 41,489.18 | NAP | 497,870.14 | Interest Only | No | Actual/360 | 60 | |
| 33 | Loan | 1 | Autonation | 5,900,000 | 5,900,000 | 5,900,000 | 8.25000% | 8.25000% | NAP | 41,125.87 | NAP | 493,510.44 | Interest Only | No | Actual/360 | 60 | ||
| 34 | Loan | 1 | Chippewa Place | 5,300,000 | 5,300,000 | 5,300,000 | 7.00300% | NAP | 31,359.50 | NAP | 376,314.00 | Interest Only | No | Actual/360 | 60 | |||
| 35 | Loan | 1 | Washington Lofts | 5,215,000 | 5,215,000 | 5,215,000 | 6.80000% | 0.078000% | 7.92200% | NAP | 29,962.11 | NAP | 359,545.28 | Interest Only | No | Actual/360 | 60 | |
| 36 | Loan | 1 | Mini U Storage Vacaville | 5,080,000 | 5,080,000 | 5,080,000 | 6.93000% | 1.527000% | 7.47300% | NAP | 29,744.46 | NAP | 356,933.50 | Interest Only | No | Actual/360 | 60 | |
| 37 | Loan | 1 | La Provence Apartments | 5,000,000 | 5,000,000 | 5,000,000 | 7.75000% | NAP | 32,740.16 | NAP | 392,881.92 | Interest Only | No | Actual/360 | 60 | |||
| 38 | Loan | 1 | The Hill | 4,100,000 | 4,100,000 | 4,042,925 | 8.24500% | 8.24500% | 30,787.52 | 28,561.67 | 369,450.24 | 342,740.04 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | ||
| 39 | Loan | 1 | 242 Montrose Avenue | 4,100,000 | 4,100,000 | 4,100,000 | 7.18000% | NAP | 24,872.38 | NAP | 298,468.56 | Interest Only | No | Actual/360 | 60 |
| A-1-6 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision |
| 1 | Loan | 1 | 620 W 153rd Street | 59 | 60 | 59 | 0 | 0 | 4/2/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(29),O(6) | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 59 | 60 | 59 | 0 | 0 | 4/5/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(11),YM1(14),DorYM1(28),O(7) | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | ||||||||||||||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | ||||||||||||||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | ||||||||||||||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | ||||||||||||||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | ||||||||||||||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | ||||||||||||||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | ||||||||||||||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | ||||||||||||||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | ||||||||||||||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | ||||||||||||||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | ||||||||||||||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | ||||||||||||||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | ||||||||||||||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | ||||||||||||||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | ||||||||||||||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | ||||||||||||||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | ||||||||||||||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | ||||||||||||||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | ||||||||||||||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | ||||||||||||||||
| 3 | Loan | 1 | 28-40 West 23rd Street | 59 | 60 | 59 | 0 | 0 | 4/5/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 3 | 0 | L(25),D(28),O(7) | |
| 4 | Loan | 1 | Galleria at Sunset | 0 | 60 | 58 | 300 | 298 | 2/28/2024 | 2 | 6 | 4/6/2024 | 4/6/2024 | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(27),O(7) | |
| 5 | Loan | 4 | Vero Office Portfolio | 58 | 60 | 58 | 0 | 0 | 3/1/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(27),O(7) | |
| 5.01 | Property | 1 | Imperial Center | ||||||||||||||||
| 5.02 | Property | 1 | Parkway Avalon | ||||||||||||||||
| 5.03 | Property | 1 | Apex 190 | ||||||||||||||||
| 5.04 | Property | 1 | Fairview | ||||||||||||||||
| 6 | Loan | 1 | Coastline Apartments | 57 | 60 | 57 | 0 | 0 | 1/31/2024 | 3 | 6 | 3/6/2024 | NAP | 2/6/2029 | 2/6/2029 | 0 | 0 | L(27),D(29),O(4) | |
| 7 | Loan | 1 | Sheraton Park City | 60 | 60 | 60 | 0 | 0 | 4/12/2024 | 0 | 6 | 6/6/2024 | NAP | 5/6/2029 | 5/6/2029 | 0 | 0 | L(24),D(29),O(7) | |
| 8 | Loan | 1 | McGaw Commerce Center | 59 | 60 | 59 | 0 | 0 | 3/22/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(28),O(7) | |
| 9 | Loan | 1 | Kenwood Towne Centre | 58 | 60 | 58 | 0 | 0 | 2/9/2024 | 2 | 1 | 4/1/2024 | NAP | 3/1/2029 | 3/1/2029 | 0 | 0 | L(26),D(27),O(7) | |
| 10 | Loan | 1 | Staten Island Mall | 57 | 60 | 57 | 0 | 0 | 1/18/2024 | 3 | 1 | 3/1/2024 | NAP | 2/1/2029 | 2/1/2029 | 0 | 0 | L(27),D(26),O(7) | |
| 11 | Loan | 1 | Rialto I & II | 59 | 60 | 59 | 0 | 0 | 3/19/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(30),O(5) | |
| 12 | Loan | 1 | 1812 North Moore | 24 | 60 | 60 | 360 | 360 | 4/10/2024 | 0 | 6 | 6/6/2024 | 6/6/2026 | 5/6/2029 | 5/6/2029 | 0 | 0 | L(24),D(29),O(7) | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 59 | 60 | 59 | 0 | 0 | 4/3/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(28),O(7) | |
| 14 | Loan | 1 | Respara | 57 | 60 | 57 | 0 | 0 | 2/6/2024 | 3 | 11 | 3/11/2024 | NAP | 2/11/2029 | 2/11/2029 | 0 | 0 | L(27),DorYM1(26),O(7) | |
| 15 | Loan | 1 | Point Plaza West | 0 | 60 | 59 | 360 | 359 | 3/22/2024 | 1 | 11 | 5/11/2024 | 5/11/2024 | 4/11/2029 | 4/11/2029 | 0 | 0 | L(25),DorYM1(28),O(7) | |
| 16 | Loan | 1 | 6 Columbus Hotel | 59 | 60 | 59 | 0 | 0 | 4/4/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(28),O(7) | |
| 17 | Loan | 1 | Lexmark | 58 | 60 | 58 | 0 | 0 | 2/13/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | YM1(53),O(7) | |
| 18 | Loan | 1 | 352 Meeker Avenue | 59 | 60 | 59 | 0 | 0 | 4/4/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(30),O(5) | |
| 19 | Loan | 1 | Casa Cipriani | 0 | 60 | 58 | 360 | 358 | 2/23/2024 | 2 | 6 | 4/6/2024 | 4/6/2024 | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(27),O(7) | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | 60 | 60 | 60 | 0 | 0 | 4/10/2024 | 0 | 6 | 6/6/2024 | NAP | 5/6/2029 | 5/6/2029 | 0 | 0 | L(24),D(31),O(5) | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | ||||||||||||||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | ||||||||||||||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | ||||||||||||||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | ||||||||||||||||
| 20.05 | Property | 1 | 915 Dana Avenue | ||||||||||||||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | ||||||||||||||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | ||||||||||||||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 58 | 60 | 58 | 0 | 0 | 3/6/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(27),O(7) | |
| 21.01 | Property | 1 | Hampton Inn Emporia | ||||||||||||||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | ||||||||||||||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | ||||||||||||||||
| 22 | Loan | 1 | 114 East 71st Street | 57 | 60 | 57 | 0 | 0 | 2/9/2024 | 3 | 6 | 3/6/2024 | NAP | 2/6/2029 | 2/6/2029 | 0 | 0 | L(12),YM1(44),O(4) | |
| 23 | Loan | 1 | Euclid Apartments | 57 | 60 | 57 | 0 | 0 | 1/31/2024 | 3 | 6 | 3/6/2024 | NAP | 2/6/2029 | 2/6/2029 | 0 | 0 | L(27),D(29),O(4) | |
| 24 | Loan | 1 | 485 Locust Avenue | 59 | 60 | 59 | 0 | 0 | 3/28/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(32),O(3) | |
| 25 | Loan | 1 | 55 Borinquen Place | 58 | 60 | 58 | 0 | 0 | 2/22/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(29),O(5) | |
| 26 | Loan | 1 | Home2 Suites Pensacola | 58 | 60 | 58 | 0 | 0 | 3/6/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(30),O(4) | |
| 27 | Loan | 1 | 828 New York Avenue | 58 | 60 | 58 | 0 | 0 | 2/12/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(30),O(4) | |
| 28 | Loan | 1 | 8 Hook Road | 59 | 60 | 59 | 0 | 0 | 4/5/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(31),O(4) | |
| 29 | Loan | 1 | 1281 Hoe Avenue | 59 | 60 | 59 | 0 | 0 | 3/28/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(30),O(5) |
| A-1-7 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | 59 | 60 | 59 | 0 | 0 | 3/18/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(31),O(4) | |
| 30.01 | Property | 1 | Southern Comfort RV Park | ||||||||||||||||
| 30.02 | Property | 1 | Central Illinois Storage South | ||||||||||||||||
| 30.03 | Property | 1 | Central Illinois Storage North | ||||||||||||||||
| 31 | Loan | 1 | 631 East 6th Street | 58 | 60 | 58 | 0 | 0 | 2/29/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(30),O(4) | |
| 32 | Loan | 1 | 2638 Decatur Avenue | 60 | 60 | 60 | 0 | 0 | 4/9/2024 | 0 | 6 | 6/6/2024 | NAP | 5/6/2029 | 5/6/2029 | 0 | 0 | L(24),D(32),O(4) | |
| 33 | Loan | 1 | Autonation | 55 | 60 | 55 | 0 | 0 | 12/1/2023 | 5 | 6 | 1/6/2024 | NAP | 12/6/2028 | 12/6/2028 | 5 | 0 | L(29),D(24),O(7) | |
| 34 | Loan | 1 | Chippewa Place | 60 | 60 | 60 | 0 | 0 | 4/12/2024 | 0 | 6 | 6/6/2024 | NAP | 5/6/2029 | 5/6/2029 | 0 | 0 | L(24),D(32),O(4) | |
| 35 | Loan | 1 | Washington Lofts | 59 | 60 | 59 | 0 | 0 | 3/15/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(31),O(4) | |
| 36 | Loan | 1 | Mini U Storage Vacaville | 58 | 60 | 58 | 0 | 0 | 3/6/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | L(26),D(28),O(6) | |
| 37 | Loan | 1 | La Provence Apartments | 59 | 60 | 59 | 0 | 0 | 3/12/2024 | 1 | 6 | 5/6/2024 | NAP | 4/6/2029 | 4/6/2029 | 0 | 0 | L(25),D(31),O(4) | |
| 38 | Loan | 1 | The Hill | 32 | 60 | 56 | 360 | 360 | 1/3/2024 | 4 | 6 | 2/6/2024 | 2/6/2027 | 1/6/2029 | 1/6/2029 | 0 | 0 | L(28),D(29),O(3) | |
| 39 | Loan | 1 | 242 Montrose Avenue | 58 | 60 | 58 | 0 | 0 | 2/23/2024 | 2 | 6 | 4/6/2024 | NAP | 3/6/2029 | 3/6/2029 | 0 | 0 | L(11),YM1(42),O(7) |
| A-1-8 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date |
| 1 | Loan | 1 | 620 W 153rd Street | 7,894,069 | 1,190,865 | 6,703,204 | 2/29/2024 | T-3 Ann. | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 30,083,673 | 1,937,654 | 28,146,019 | 12/31/2023 | T-12 | 29,989,517 | 2,405,590 | 27,583,927 | 12/31/2022 | T-12 | 27,940,480 | 1,352,135 | 26,588,345 | 12/31/2021 | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | 9,124,678 | 980,812 | 8,143,866 | 12/31/2023 | T-12 | 8,520,112 | 650,834 | 7,869,278 | 12/31/2022 | T-12 | 7,504,173 | 492,597 | 7,011,576 | 12/31/2021 | |
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | 3,723,073 | 62,226 | 3,660,847 | 12/31/2023 | T-12 | 3,635,451 | 46,387 | 3,589,064 | 12/31/2022 | T-12 | 3,572,514 | 53,827 | 3,518,687 | 12/31/2021 | |
| 2.03 | Property | 1 | Follett School - McHenry, IL | 2,078,309 | 15,385 | 2,062,924 | 12/31/2023 | T-12 | 2,282,237 | 242,928 | 2,039,309 | 12/31/2022 | T-12 | 2,175,499 | 14,055 | 2,161,445 | 12/31/2021 | |
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | 1,339,488 | 263,265 | 1,076,223 | 12/31/2023 | T-12 | 1,258,092 | 199,160 | 1,058,932 | 12/31/2022 | T-12 | 1,185,273 | 140,625 | 1,044,648 | 12/31/2021 | |
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | 1,189,724 | 19,724 | 1,170,000 | 12/31/2023 | T-12 | 1,167,198 | 17,198 | 1,150,000 | 12/31/2022 | T-12 | 1,145,854 | 15,854 | 1,130,000 | 12/31/2021 | |
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | 1,700,662 | 52,029 | 1,648,633 | 12/31/2023 | T-12 | 2,181,541 | 566,121 | 1,615,420 | 12/31/2022 | T-12 | 1,613,103 | 30,166 | 1,582,937 | 12/31/2021 | |
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | 1,140,189 | 5,229 | 1,134,961 | 12/31/2023 | T-12 | 1,116,127 | 3,421 | 1,112,707 | 12/31/2022 | T-12 | 1,095,495 | 4,606 | 1,090,889 | 12/31/2021 | |
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | 1,196,256 | 12,180 | 1,184,076 | 12/31/2023 | T-12 | 1,168,826 | 7,967 | 1,160,859 | 12/31/2022 | T-12 | 1,148,824 | 10,727 | 1,138,097 | 12/31/2021 | |
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | 1,054,508 | 24,302 | 1,030,206 | 12/31/2023 | T-12 | 1,041,968 | 21,962 | 1,020,006 | 12/31/2022 | T-12 | 1,030,165 | 20,259 | 1,009,906 | 12/31/2021 | |
| 2.10 | Property | 1 | Hannibal - Houston, TX | 1,437,384 | 291,247 | 1,146,137 | 12/31/2023 | T-12 | 1,440,392 | 316,728 | 1,123,664 | 12/31/2022 | T-12 | 1,418,165 | 316,534 | 1,101,631 | 12/31/2021 | |
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | 853,366 | 12,834 | 840,532 | 12/31/2023 | T-12 | 990,505 | 148,531 | 841,974 | 12/31/2022 | T-12 | 960,054 | 145,240 | 814,814 | 12/31/2021 | |
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | 720,000 | 5,328 | 714,672 | 12/31/2023 | T-12 | 723,486 | 3,486 | 720,000 | 12/31/2022 | T-12 | 721,756 | 1,756 | 720,000 | 12/31/2021 | |
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | 920,672 | 79,649 | 841,024 | 12/31/2023 | T-12 | 909,392 | 80,797 | 828,595 | 12/31/2022 | T-12 | 894,780 | 78,430 | 816,350 | 12/31/2021 | |
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | 661,814 | 6,949 | 654,865 | 12/31/2023 | T-12 | 646,522 | 4,435 | 642,087 | 12/31/2022 | T-12 | 640,692 | 2,212 | 638,480 | 12/31/2021 | |
| 2.15 | Property | 1 | CSTK - St. Louis, MO | 995,619 | 94,628 | 900,991 | 12/31/2023 | T-12 | 990,341 | 87,739 | 902,602 | 12/31/2022 | T-12 | 917,357 | 14,755 | 902,602 | 12/31/2021 | |
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | 736,155 | 7,492 | 728,662 | 12/31/2023 | T-12 | 719,276 | 4,901 | 714,375 | 12/31/2022 | T-12 | 706,968 | 6,600 | 700,367 | 12/31/2021 | |
| 2.17 | Property | 1 | AM Castle - Wichita, KS | 750,794 | 0 | 750,794 | 12/31/2023 | T-12 | 747,440 | 0 | 747,440 | 12/31/2022 | T-12 | 767,495 | 0 | 767,495 | 12/31/2021 | |
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | 387,452 | 3,946 | 383,506 | 12/31/2023 | T-12 | 378,568 | 2,581 | 375,987 | 12/31/2022 | T-12 | 372,089 | 3,475 | 368,614 | 12/31/2021 | |
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | 44,567 | 230 | 44,338 | 12/31/2023 | T-12 | 43,653 | 222 | 43,432 | 12/31/2022 | T-12 | 42,580 | 225 | 42,355 | 12/31/2021 | |
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | 28,962 | 199 | 28,763 | 12/31/2023 | T-12 | 28,391 | 192 | 28,199 | 12/31/2022 | T-12 | 27,646 | 195 | 27,452 | 12/31/2021 | |
| 3 | Loan | 1 | 28-40 West 23rd Street | 51,646,088 | 18,128,650 | 33,517,438 | 12/31/2023 | T-12 | 48,016,236 | 17,307,963 | 30,708,273 | 12/31/2022 | T-12 | 46,966,435 | 15,927,879 | 31,038,555 | 12/31/2021 | |
| 4 | Loan | 1 | Galleria at Sunset | 18,473,957 | 5,084,300 | 13,389,658 | 11/30/2023 | T-12 | 17,986,772 | 4,974,957 | 13,011,815 | 12/31/2022 | T-12 | 13,798,603 | 4,525,732 | 9,272,871 | 12/31/2021 | |
| 5 | Loan | 4 | Vero Office Portfolio | 24,301,270 | 9,653,701 | 14,647,569 | 12/31/2023 | T-12 | 24,435,274 | 9,873,212 | 14,562,062 | 12/31/2022 | T-12 | NAV | NAV | NAV | NAV | |
| 5.01 | Property | 1 | Imperial Center | 8,636,587 | 3,308,099 | 5,328,488 | 12/31/2023 | T-12 | 9,552,342 | 3,206,585 | 6,345,758 | 12/31/2022 | T-12 | NAV | NAV | NAV | NAV | |
| 5.02 | Property | 1 | Parkway Avalon | 4,977,017 | 2,012,737 | 2,964,280 | 12/31/2023 | T-12 | 4,862,899 | 2,301,902 | 2,560,997 | 12/31/2022 | T-12 | NAV | NAV | NAV | NAV | |
| 5.03 | Property | 1 | Apex 190 | 5,935,766 | 2,274,726 | 3,661,040 | 12/31/2023 | T-12 | 5,411,865 | 2,314,663 | 3,097,203 | 12/31/2022 | T-12 | NAV | NAV | NAV | NAV | |
| 5.04 | Property | 1 | Fairview | 4,751,900 | 2,058,139 | 2,693,761 | 12/31/2023 | T-12 | 4,608,168 | 2,050,063 | 2,558,105 | 12/31/2022 | T-12 | NAV | NAV | NAV | NAV | |
| 6 | Loan | 1 | Coastline Apartments | 6,371,300 | 1,950,521 | 4,420,779 | 12/31/2023 | T-12 | 5,758,768 | 1,994,369 | 3,764,399 | 12/31/2022 | T-12 | 5,187,288 | 1,804,174 | 3,383,114 | 12/31/2021 | |
| 7 | Loan | 1 | Sheraton Park City | 12,482,069 | 8,354,039 | 4,128,030 | 2/29/2024 | T-12 | 12,981,501 | 8,553,389 | 4,428,112 | 12/31/2023 | T-12 | 13,076,746 | 8,469,693 | 4,607,053 | 12/31/2022 | |
| 8 | Loan | 1 | McGaw Commerce Center | 3,490,872 | 614,409 | 2,876,464 | 12/31/2023 | T-12 | 2,270,876 | 499,958 | 1,770,919 | 12/31/2022 | T-12 | 2,514,234 | 544,482 | 1,969,752 | 12/31/2021 | |
| 9 | Loan | 1 | Kenwood Towne Centre | 51,156,712 | 13,470,861 | 37,685,851 | 12/31/2023 | T-12 | 50,448,758 | 13,294,184 | 37,154,574 | 12/31/2022 | T-12 | 46,624,468 | 12,851,993 | 33,772,475 | 12/31/2021 | |
| 10 | Loan | 1 | Staten Island Mall | 62,702,116 | 26,119,900 | 36,582,216 | 10/31/2023 | T-12 | 64,758,020 | 31,478,198 | 33,279,822 | 12/31/2022 | T-12 | 56,053,376 | 32,087,459 | 23,965,918 | 12/31/2021 | |
| 11 | Loan | 1 | Rialto I & II | 5,733,659 | 2,318,186 | 3,415,473 | 12/31/2023 | T-12 | 5,984,955 | 2,645,044 | 3,339,911 | 12/31/2022 | T-12 | 5,700,173 | 2,320,191 | 3,379,982 | 12/31/2021 | |
| 12 | Loan | 1 | 1812 North Moore | 28,300,056 | 9,525,214 | 18,774,842 | 1/31/2024 | T-12 | 28,260,517 | 9,469,511 | 18,791,006 | 12/31/2023 | T-12 | 26,441,098 | 8,973,322 | 17,467,776 | 12/31/2022 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 9,371,145 | 5,543,161 | 3,827,984 | 2/29/2024 | T-12 | 9,279,539 | 5,530,687 | 3,748,852 | 12/31/2023 | T-12 | 8,671,212 | 4,907,614 | 3,763,598 | 12/31/2022 | |
| 14 | Loan | 1 | Respara | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 15 | Loan | 1 | Point Plaza West | 4,407,309 | 1,188,518 | 3,218,791 | 12/31/2023 | T-12 | 4,187,232 | 1,125,666 | 3,061,566 | 12/31/2022 | T-12 | 4,078,166 | 1,090,664 | 2,987,502 | 12/31/2021 | |
| 16 | Loan | 1 | 6 Columbus Hotel | 9,179,867 | 6,205,613 | 2,974,254 | 12/31/2023 | T-12 | 8,449,482 | 6,102,996 | 2,346,486 | 12/31/2022 | T-12 | 5,363,167 | 4,845,023 | 518,144 | 12/31/2021 | |
| 17 | Loan | 1 | Lexmark | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 19 | Loan | 1 | Casa Cipriani | 76,670,902 | 53,018,686 | 23,652,216 | 12/31/2023 | T-12 | 62,610,528 | 46,051,002 | 16,559,526 | 12/31/2022 | T-12 | 19,895,595 | 19,620,191 | 275,404 | 12/31/2021 | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | 1,978,381 | 844,001 | 1,134,380 | 2/29/2024 | T-12 | 1,804,457 | 720,849 | 1,083,608 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | 439,843 | 148,168 | 291,676 | 2/29/2024 | T-12 | 414,372 | 133,364 | 281,008 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | 286,795 | 124,507 | 162,288 | 2/29/2024 | T-12 | 259,992 | 101,161 | 158,830 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | 235,413 | 100,048 | 135,365 | 2/29/2024 | T-12 | 187,549 | 80,859 | 106,691 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | 281,428 | 133,532 | 147,895 | 2/29/2024 | T-12 | 259,047 | 122,582 | 136,465 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 20.05 | Property | 1 | 915 Dana Avenue | 276,465 | 149,197 | 127,269 | 2/29/2024 | T-12 | 267,342 | 123,965 | 143,378 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 20.06 | Property | 1 | 725 Greenwood Avenue | 198,575 | 71,312 | 127,264 | 2/29/2024 | T-12 | 162,971 | 64,556 | 98,415 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | 259,862 | 117,238 | 142,624 | 2/29/2024 | T-12 | 253,184 | 94,363 | 158,822 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 8,637,279 | 5,687,483 | 2,949,796 | 1/31/2024 | T-12 | 8,527,326 | 5,675,123 | 2,852,204 | 12/31/2023 | T-12 | 7,995,409 | 5,209,004 | 2,786,404 | 12/31/2022 | |
| 21.01 | Property | 1 | Hampton Inn Emporia | 3,285,640 | 2,170,919 | 1,114,722 | 1/31/2024 | T-12 | 3,244,040 | 2,176,305 | 1,067,735 | 12/31/2023 | T-12 | 2,984,820 | 1,935,961 | 1,048,859 | 12/31/2022 | |
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | 2,735,417 | 1,551,111 | 1,184,306 | 1/31/2024 | T-12 | 2,661,321 | 1,540,741 | 1,120,580 | 12/31/2023 | T-12 | 2,379,947 | 1,340,751 | 1,039,196 | 12/31/2022 | |
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | 2,616,222 | 1,965,453 | 650,768 | 1/31/2024 | T-12 | 2,621,966 | 1,958,077 | 663,889 | 12/31/2023 | T-12 | 2,630,642 | 1,932,293 | 698,349 | 12/31/2022 | |
| 22 | Loan | 1 | 114 East 71st Street | 1,063,145 | 445,668 | 617,477 | 12/31/2023 | T-12 | 794,671 | 426,359 | 368,312 | 12/31/2022 | T-8 Ann | NAV | NAV | NAV | NAV | |
| 23 | Loan | 1 | Euclid Apartments | 8,905,892 | 2,772,457 | 6,133,435 | 12/31/2023 | T-12 | 8,464,424 | 2,528,661 | 5,935,763 | 12/31/2022 | T-12 Ann | 8,093,027 | 2,769,208 | 5,323,819 | 12/31/2021 | |
| 24 | Loan | 1 | 485 Locust Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 25 | Loan | 1 | 55 Borinquen Place | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 26 | Loan | 1 | Home2 Suites Pensacola | 4,641,737 | 2,526,058 | 2,115,679 | 1/31/2024 | T-12 | 5,221,339 | 2,613,621 | 2,607,718 | 12/31/2022 | T-12 | 5,343,955 | 2,592,026 | 2,751,929 | 12/31/2021 | |
| 27 | Loan | 1 | 828 New York Avenue | 744,584 | 49,949 | 694,635 | 12/31/2023 | T-3 Ann | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 28 | Loan | 1 | 8 Hook Road | 979,500 | 0 | 979,500 | 2/28/2024 | T-12 | 734,625 | 0 | 734,625 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | |
| 29 | Loan | 1 | 1281 Hoe Avenue | 239,781 | 63,564 | 176,218 | 12/31/2023 | T-6 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| A-1-9 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | 1,538,481 | 340,873 | 1,197,608 | 2/28/2024 | T-3 Ann. | 506,175 | 96,866 | 409,309 | Various | Various | 488,996 | 89,932 | 399,064 | Various | |
| 30.01 | Property | 1 | Southern Comfort RV Park | 1,030,454 | 244,033 | 786,421 | 2/28/2024 | T-3 Ann. | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 30.02 | Property | 1 | Central Illinois Storage South | 383,161 | 69,691 | 313,470 | 2/28/2024 | T-3 Ann. | 381,793 | 69,657 | 312,136 | 12/31/2023 | T-12 | 362,245 | 65,807 | 296,438 | 12/31/2022 | |
| 30.03 | Property | 1 | Central Illinois Storage North | 124,866 | 27,149 | 97,718 | 2/28/2024 | T-3 Ann. | 124,382 | 27,209 | 97,173 | 12/31/2023 | T-12 | 126,751 | 24,125 | 102,626 | 12/31/2022 | |
| 31 | Loan | 1 | 631 East 6th Street | 317,441 | 60,027 | 257,414 | 12/31/2023 | T-6 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 33 | Loan | 1 | Autonation | 10,474,739 | 4,494,234 | 5,980,505 | 9/30/2023 | T-12 | 10,343,810 | 4,143,801 | 6,200,009 | 12/31/2022 | T-12 | 9,593,629 | 3,703,208 | 5,890,421 | 12/31/2021 | |
| 34 | Loan | 1 | Chippewa Place | 1,694,091 | 757,487 | 936,604 | 1/31/2024 | T-12 | 1,647,317 | 662,131 | 985,186 | 12/31/2023 | T-12 | 1,373,762 | 761,817 | 611,945 | 12/31/2022 | |
| 35 | Loan | 1 | Washington Lofts | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 36 | Loan | 1 | Mini U Storage Vacaville | 900,727 | 397,165 | 503,562 | 12/31/2023 | T-12 | 876,279 | 394,426 | 481,853 | 12/31/2022 | T-12 | 775,516 | 328,349 | 447,167 | 12/31/2021 | |
| 37 | Loan | 1 | La Provence Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 38 | Loan | 1 | The Hill | 1,784,090 | 1,421,498 | 362,593 | 10/31/2023 | T-12 | 1,651,797 | 1,287,664 | 364,132 | 12/31/2022 | T-12 | NAV | NAV | NAV | NAV | |
| 39 | Loan | 1 | 242 Montrose Avenue | 437,064 | 28,730 | 408,334 | 1/31/2024 | T-4 Ann | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| A-1-10 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent Description | 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 (%) |
| 1 | Loan | 1 | 620 W 153rd Street | NAV | 94.3% | 11,953,146 | 1,465,007 | 10,488,139 | 54,727 | 23,270 | 10,410,143 | 1.44 | 1.43 | 9.0% | 8.9% | |
| 2 | Loan | 20 | GNL Industrial Portfolio | T-12 | 100.0% | 32,612,362 | 2,698,321 | 29,914,041 | 586,246 | 0 | 29,327,795 | 2.17 | 2.12 | 12.6% | 12.4% | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | T-12 | 100.0% | 10,165,096 | 1,216,851 | 8,948,245 | 149,553 | 0 | 8,798,692 | |||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | T-12 | 100.0% | 3,862,154 | 136,993 | 3,725,161 | 53,971 | 0 | 3,671,190 | |||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | T-12 | 100.0% | 2,257,626 | 60,838 | 2,196,789 | 73,030 | 0 | 2,123,759 | |||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | T-12 | 100.0% | 1,482,908 | 319,310 | 1,163,598 | 19,587 | 0 | 1,144,011 | |||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | T-12 | 100.0% | 1,315,504 | 54,009 | 1,261,495 | 30,000 | 0 | 1,231,495 | |||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | T-12 | 100.0% | 1,799,430 | 88,008 | 1,711,423 | 32,445 | 0 | 1,678,978 | |||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | T-12 | 100.0% | 1,198,556 | 27,502 | 1,171,054 | 15,910 | 0 | 1,155,144 | |||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | T-12 | 100.0% | 1,255,057 | 33,326 | 1,221,732 | 37,050 | 0 | 1,184,682 | |||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | T-12 | 100.0% | 1,120,814 | 54,362 | 1,066,453 | 12,847 | 0 | 1,053,606 | |||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | T-12 | 100.0% | 1,552,566 | 340,787 | 1,211,779 | 16,350 | 0 | 1,195,429 | |||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | T-12 | 100.0% | 855,554 | 26,656 | 828,898 | 20,773 | 0 | 808,125 | |||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | T-12 | 100.0% | 851,541 | 20,629 | 830,912 | 16,950 | 0 | 813,962 | |||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | T-12 | 100.0% | 979,883 | 112,372 | 867,512 | 25,500 | 0 | 842,012 | |||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | T-12 | 100.0% | 700,694 | 18,761 | 681,932 | 18,000 | 0 | 663,932 | |||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | T-12 | 100.0% | 1,124,754 | 131,892 | 992,862 | 8,404 | 0 | 984,458 | |||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | T-12 | 100.0% | 772,341 | 20,506 | 751,835 | 22,800 | 0 | 729,035 | |||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | T-12 | 100.0% | 834,023 | 22,751 | 811,272 | 19,140 | 0 | 792,132 | |||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | T-12 | 100.0% | 406,497 | 10,794 | 395,703 | 12,000 | 0 | 383,703 | |||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | T-12 | 100.0% | 46,876 | 1,167 | 45,709 | 1,035 | 0 | 44,674 | |||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | T-12 | 100.0% | 30,486 | 808 | 29,678 | 900 | 0 | 28,778 | |||||
| 3 | Loan | 1 | 28-40 West 23rd Street | T-12 | 74.9% | 41,557,426 | 17,664,098 | 23,893,328 | 115,621 | 1,022,942 | 22,754,765 | 2.50 | 2.39 | 15.4% | 14.7% | |
| 4 | Loan | 1 | Galleria at Sunset | T-12 | 77.1% | 18,385,416 | 5,231,739 | 13,153,676 | 301,136 | 1,205,136 | 11,647,404 | 2.79 | 2.47 | 26.9% | 23.8% | |
| 5 | Loan | 4 | Vero Office Portfolio | NAV | 81.7% | 27,017,073 | 10,082,300 | 16,934,772 | 325,733 | 1,179,607 | 15,429,432 | 2.10 | 1.91 | 15.7% | 14.3% | |
| 5.01 | Property | 1 | Imperial Center | NAV | 69.5% | 8,526,911 | 3,392,708 | 5,134,203 | 134,949 | 424,847 | 4,574,406 | |||||
| 5.02 | Property | 1 | Parkway Avalon | NAV | 88.5% | 6,695,569 | 2,253,571 | 4,441,998 | 64,897 | 256,139 | 4,120,962 | |||||
| 5.03 | Property | 1 | Apex 190 | NAV | 92.6% | 5,847,044 | 2,335,186 | 3,511,857 | 61,451 | 256,305 | 3,194,102 | |||||
| 5.04 | Property | 1 | Fairview | NAV | 85.9% | 5,947,548 | 2,100,835 | 3,846,714 | 64,435 | 242,316 | 3,539,962 | |||||
| 6 | Loan | 1 | Coastline Apartments | T-6 Ann | 93.9% | 6,225,121 | 2,146,846 | 4,078,275 | 82,173 | 0 | 3,996,102 | 1.46 | 1.43 | 8.5% | 8.3% | |
| 7 | Loan | 1 | Sheraton Park City | T-12 | 53.8% | 12,447,965 | 8,371,358 | 4,076,607 | 497,919 | 0 | 3,578,688 | 1.59 | 1.40 | 12.4% | 10.8% | |
| 8 | Loan | 1 | McGaw Commerce Center | T-12 | 93.8% | 3,356,173 | 595,724 | 2,760,449 | 28,105 | 0 | 2,732,344 | 1.23 | 1.22 | 8.5% | 8.4% | |
| 9 | Loan | 1 | Kenwood Towne Centre | T-12 | 92.8% | 50,721,444 | 12,770,752 | 37,950,692 | 206,628 | 1,604,875 | 36,139,189 | 2.30 | 2.19 | 14.6% | 13.9% | |
| 10 | Loan | 1 | Staten Island Mall | T-12 | 87.5% | 63,861,272 | 30,795,311 | 33,065,961 | 199,180 | 995,900 | 31,870,881 | 2.16 | 2.09 | 16.5% | 15.9% | |
| 11 | Loan | 1 | Rialto I & II | T-12 | 92.0% | 6,323,608 | 2,305,206 | 4,018,401 | 31,097 | 105,483 | 3,881,822 | 1.62 | 1.57 | 13.4% | 12.9% | |
| 12 | Loan | 1 | 1812 North Moore | T-12 | 86.7% | 33,560,948 | 9,502,562 | 24,058,387 | 108,739 | 1,360,002 | 22,589,645 | 1.65 | 1.55 | 13.9% | 13.1% | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | T-12 | 93.1% | 9,345,646 | 5,654,583 | 3,691,064 | 373,826 | 0 | 3,317,238 | 1.63 | 1.46 | 13.0% | 11.7% | |
| 14 | Loan | 1 | Respara | NAV | 94.9% | 6,722,232 | 1,803,306 | 4,918,926 | 13,500 | 0 | 4,905,426 | 1.25 | 1.25 | 8.0% | 8.0% | |
| 15 | Loan | 1 | Point Plaza West | T-12 | 90.6% | 4,268,237 | 1,169,420 | 3,098,817 | 40,193 | 301,451 | 2,757,173 | 1.46 | 1.30 | 12.7% | 11.3% | |
| 16 | Loan | 1 | 6 Columbus Hotel | T-12 | 84.2% | 9,318,492 | 6,186,376 | 3,132,116 | 344,978 | 0 | 2,787,137 | 1.62 | 1.44 | 13.2% | 11.7% | |
| 17 | Loan | 1 | Lexmark | NAV | 95.0% | 16,266,144 | 3,065,946 | 13,200,198 | 453,967 | 489,029 | 12,257,203 | 2.12 | 1.97 | 16.0% | 14.9% | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAV | 97.0% | 1,927,433 | 180,489 | 1,746,944 | 6,750 | 0 | 1,740,194 | 1.25 | 1.25 | 8.1% | 8.0% | |
| 19 | Loan | 1 | Casa Cipriani | T-12 | 65.0% | 76,670,902 | 54,048,705 | 22,622,197 | 2,526,674 | 0 | 20,095,523 | 2.68 | 2.38 | 22.0% | 19.5% | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | NAV | 95.0% | 2,652,649 | 800,214 | 1,852,435 | 55,741 | 0 | 1,796,693 | 1.36 | 1.32 | 10.5% | 10.2% | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | NAV | 95.0% | 508,722 | 150,557 | 358,165 | 12,996 | 0 | 345,168 | |||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | NAV | 95.0% | 447,718 | 133,558 | 314,160 | 6,747 | 0 | 307,413 | |||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | NAV | 95.0% | 370,101 | 96,057 | 274,045 | 8,684 | 0 | 265,361 | |||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | NAV | 95.0% | 367,429 | 118,731 | 248,699 | 8,047 | 0 | 240,652 | |||||
| 20.05 | Property | 1 | 915 Dana Avenue | NAV | 95.0% | 359,726 | 113,076 | 246,650 | 5,997 | 0 | 240,653 | |||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | NAV | 95.0% | 293,936 | 77,974 | 215,962 | 10,405 | 0 | 205,557 | |||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | NAV | 95.0% | 305,016 | 110,261 | 194,755 | 2,866 | 0 | 191,889 | |||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | T-12 | 75.8% | 8,637,279 | 5,710,635 | 2,926,644 | 345,491 | 0 | 2,581,153 | 2.10 | 1.86 | 16.7% | 14.7% | |
| 21.01 | Property | 1 | Hampton Inn Emporia | T-12 | 79.6% | 3,285,640 | 2,171,810 | 1,113,830 | 131,426 | 0 | 982,404 | |||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | T-12 | 85.6% | 2,735,417 | 1,552,519 | 1,182,898 | 109,417 | 0 | 1,073,482 | |||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | T-12 | 64.9% | 2,616,222 | 1,986,306 | 629,916 | 104,649 | 0 | 525,267 | |||||
| 22 | Loan | 1 | 114 East 71st Street | NAV | 98.0% | 2,018,790 | 450,510 | 1,568,280 | 3,299 | 0 | 1,564,981 | 1.20 | 1.20 | 9.1% | 9.0% | |
| 23 | Loan | 1 | Euclid Apartments | T-12 | 94.2% | 9,088,532 | 2,686,379 | 6,402,152 | 184,500 | 0 | 6,217,652 | 1.69 | 1.64 | 12.1% | 11.7% | |
| 24 | Loan | 1 | 485 Locust Avenue | NAV | 95.0% | 2,135,590 | 625,661 | 1,509,929 | 2,569 | 7,712 | 1,499,648 | 1.32 | 1.31 | 10.1% | 10.0% | |
| 25 | Loan | 1 | 55 Borinquen Place | NAV | 97.0% | 1,161,905 | 97,389 | 1,064,516 | 4,000 | 0 | 1,060,516 | 1.25 | 1.25 | 8.0% | 8.0% | |
| 26 | Loan | 1 | Home2 Suites Pensacola | T-12 | 79.7% | 4,641,737 | 2,560,581 | 2,081,157 | 185,669 | 0 | 1,895,487 | 2.04 | 1.86 | 16.4% | 14.9% | |
| 27 | Loan | 1 | 828 New York Avenue | NAV | 97.0% | 970,432 | 91,530 | 878,902 | 5,065 | 2,650 | 871,187 | 1.26 | 1.25 | 9.6% | 9.5% | |
| 28 | Loan | 1 | 8 Hook Road | NAV | 95.0% | 1,332,649 | 352,762 | 979,887 | 9,795 | 13,060 | 957,032 | 1.43 | 1.40 | 11.5% | 11.3% | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAV | 96.8% | 947,429 | 175,284 | 772,146 | 13,500 | 0 | 758,646 | 1.30 | 1.28 | 9.1% | 9.0% |
| A-1-11 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent Description | 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 (%) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | Various | 89.9% | 1,690,195 | 587,881 | 1,102,315 | 23,866 | 0 | 1,078,448 | 1.82 | 1.78 | 14.1% | 13.8% | |
| 30.01 | Property | 1 | Southern Comfort RV Park | NAV | 90.0% | 1,196,340 | 386,218 | 810,122 | 6,800 | 0 | 803,322 | |||||
| 30.02 | Property | 1 | Central Illinois Storage South | T-12 | 90.0% | 376,143 | 153,646 | 222,497 | 13,440 | 0 | 209,057 | |||||
| 30.03 | Property | 1 | Central Illinois Storage North | T-12 | 88.3% | 117,712 | 48,017 | 69,695 | 3,626 | 0 | 66,069 | |||||
| 31 | Loan | 1 | 631 East 6th Street | NAV | 97.0% | 738,056 | 103,702 | 634,354 | 2,500 | 0 | 631,854 | 1.33 | 1.33 | 8.7% | 8.7% | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAV | 96.9% | 875,095 | 106,478 | 768,617 | 6,000 | 0 | 762,617 | 1.54 | 1.53 | 11.0% | 10.9% | |
| 33 | Loan | 1 | Autonation | T-12 | 91.4% | 11,258,615 | 4,817,557 | 6,441,058 | 57,668 | 285,022 | 6,098,368 | 1.40 | 1.33 | 11.7% | 11.1% | |
| 34 | Loan | 1 | Chippewa Place | T-12 | 95.0% | 1,742,383 | 740,483 | 1,001,899 | 26,112 | 0 | 975,787 | 2.66 | 2.59 | 18.9% | 18.4% | |
| 35 | Loan | 1 | Washington Lofts | NAV | 95.0% | 613,395 | 144,942 | 468,453 | 9,504 | 0 | 458,949 | 1.30 | 1.28 | 9.0% | 8.8% | |
| 36 | Loan | 1 | Mini U Storage Vacaville | T-12 | 86.8% | 900,727 | 432,397 | 468,330 | 4,043 | 0 | 464,287 | 1.31 | 1.30 | 9.2% | 9.1% | |
| 37 | Loan | 1 | La Provence Apartments | NAV | 92.9% | 857,808 | 244,969 | 612,839 | 14,000 | 0 | 598,839 | 1.56 | 1.52 | 12.3% | 12.0% | |
| 38 | Loan | 1 | The Hill | NAV | 86.3% | 1,779,443 | 1,250,934 | 528,509 | 32,250 | 0 | 496,259 | 1.43 | 1.34 | 12.9% | 12.1% | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAV | 98.0% | 429,384 | 35,146 | 394,238 | 1,400 | 0 | 392,838 | 1.32 | 1.32 | 9.6% | 9.6% |
| A-1-12 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA |
| 1 | Loan | 1 | 620 W 153rd Street | 205,200,000 | As Is | 2/28/2024 | 57.0% | 57.0% | 89.9% | 4/1/2024 | NAP | NAP | NAP | NAP | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 440,475,000 | As Is | Various | 53.8% | 53.8% | 100.0% | 5/6/2024 | |||||
| 2.01 | Property | 1 | FCA USA - Detroit, MI | 130,900,000 | As Is | 2/29/2024 | 100.0% | 5/6/2024 | Yes | Fiat Chrysler | 997,022 | 100.0% | |||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | 52,000,000 | As Is | 2/29/2024 | 100.0% | 5/6/2024 | Yes | Grupo Antolin | 359,807 | 100.0% | |||
| 2.03 | Property | 1 | Follett School - McHenry, IL | 37,600,000 | As Is | 2/28/2024 | 100.0% | 5/6/2024 | Yes | Follett School Solutions | 486,868 | 100.0% | |||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | 21,500,000 | As Is | 3/5/2024 | 100.0% | 5/6/2024 | Yes | Shaw Aero Devices | 130,581 | 100.0% | |||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | 19,950,000 | As Is | 2/29/2024 | 100.0% | 5/6/2024 | Yes | KUKA Systems | 200,000 | 100.0% | |||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | 19,450,000 | As Is | 3/1/2024 | 100.0% | 5/6/2024 | Yes | ZF Active Safety | 216,300 | 100.0% | |||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | 18,000,000 | As Is | 3/1/2024 | 100.0% | 5/6/2024 | Yes | Sauer Brands | 106,066 | 100.0% | |||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | 17,900,000 | As Is | 2/29/2024 | 100.0% | 5/6/2024 | Yes | Sauer Brands | 247,000 | 100.0% | |||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | 16,050,000 | As Is | 2/28/2024 | 100.0% | 5/6/2024 | Yes | Walgreens | 85,646 | 100.0% | |||
| 2.10 | Property | 1 | Hannibal - Houston, TX | 15,900,000 | As Is | 2/28/2024 | 100.0% | 5/6/2024 | Yes | Hannibal Industries | 109,000 | 100.0% | |||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | 14,700,000 | As Is | 3/7/2024 | 100.0% | 5/6/2024 | Yes | FedEx Ground | 138,487 | 100.0% | |||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | 13,450,000 | As Is | 3/4/2024 | 100.0% | 5/6/2024 | Yes | VersaFlex | 113,000 | 100.0% | |||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | 11,900,000 | As Is | 2/28/2024 | 100.0% | 5/6/2024 | Yes | Cott Beverages | 170,000 | 100.0% | |||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | 11,300,000 | As Is | 3/1/2024 | 100.0% | 5/6/2024 | Yes | Dunlop Protective Footwear | 120,000 | 100.0% | |||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | 11,200,000 | As Is | 2/29/2024 | 100.0% | 5/6/2024 | Yes | Central States Thermo King | 56,029 | 100.0% | |||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | 11,000,000 | As Is | 2/29/2024 | 100.0% | 5/6/2024 | Yes | Sauer Brands | 152,000 | 100.0% | |||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | 10,600,000 | As Is | 3/5/2024 | 100.0% | 5/6/2024 | Yes | A.M. Castle & Co | 127,600 | 100.0% | |||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | 5,800,000 | As Is | 2/29/2024 | 100.0% | 5/6/2024 | Yes | Sauer Brands | 80,000 | 100.0% | |||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | 775,000 | As Is | 3/4/2024 | 100.0% | 5/6/2024 | Yes | Sauer Brands | 6,900 | 100.0% | |||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | 500,000 | As Is | 2/29/2024 | 100.0% | 5/6/2024 | Yes | Sauer Brands | 6,000 | 100.0% | |||
| 3 | Loan | 1 | 28-40 West 23rd Street | 420,000,000 | As Is | 2/15/2024 | 36.9% | 36.9% | 73.5% | 4/1/2024 | No | Aramis - Estee Lauder | 240,500 | 41.6% | |
| 4 | Loan | 1 | Galleria at Sunset | 95,000,000 | As Is | 11/28/2023 | 51.5% | 48.2% | 83.2% | 1/1/2024 | No | Dick's Sporting Goods | 81,312 | 18.4% | |
| 5 | Loan | 4 | Vero Office Portfolio | 195,500,000 | As Is | Various | 55.2% | 55.2% | 82.4% | 12/31/2023 | |||||
| 5.01 | Property | 1 | Imperial Center | 67,000,000 | As Is | 1/23/2024 | 69.7% | 12/31/2023 | No | Bioventus, LLC | 52,121 | 12.7% | |||
| 5.02 | Property | 1 | Parkway Avalon | 48,900,000 | As Is | 1/17/2024 | 89.0% | 12/31/2023 | No | Open Text - GXS | 41,382 | 21.0% | |||
| 5.03 | Property | 1 | Apex 190 | 36,200,000 | As Is | 1/17/2024 | 100.0% | 12/31/2023 | No | Paragon Healthcare, Inc. | 103,249 | 55.4% | |||
| 5.04 | Property | 1 | Fairview | 43,400,000 | As Is | 1/17/2024 | 85.6% | 12/31/2023 | No | SPIN SYSTEMS INC. | 24,513 | 12.6% | |||
| 6 | Loan | 1 | Coastline Apartments | 65,900,000 | As Is | 1/3/2024 | 72.8% | 72.8% | 97.3% | 1/18/2024 | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | Sheraton Park City | 64,600,000 | As Is | 12/27/2023 | 51.1% | 51.1% | 53.8% | 2/29/2024 | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | McGaw Commerce Center | 50,100,000 | As Is | 2/14/2024 | 64.9% | 64.9% | 94.6% | 2/8/2024 | No | BA Products | 82,446 | 29.3% | |
| 9 | Loan | 1 | Kenwood Towne Centre | 571,200,000 | As Is | 1/23/2024 | 45.5% | 45.5% | 95.2% | 12/31/2023 | No | Macy's | 262,829 | 25.4% | |
| 10 | Loan | 1 | Staten Island Mall | 467,000,000 | As Is | 8/22/2023 | 42.8% | 42.8% | 87.3% | 11/30/2023 | No | Primark | 73,647 | 7.4% | |
| 11 | Loan | 1 | Rialto I & II | 44,500,000 | As Is | 1/18/2024 | 67.4% | 67.4% | 91.5% | 3/15/2024 | No | LJA Engineering, Inc. | 29,032 | 18.7% | |
| 12 | Loan | 1 | 1812 North Moore | 315,000,000 | As Is | 2/20/2024 | 54.9% | 53.5% | 83.8% | 3/1/2024 | No | Nestle USA, Inc. | 299,779 | 55.1% | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 45,400,000 | As Is | 3/4/2024 | 62.5% | 62.5% | 93.1% | 2/29/2024 | NAP | NAP | NAP | NAP | |
| 14 | Loan | 1 | Respara | 93,000,000 | As Is | 1/5/2024 | 66.1% | 66.1% | 96.3% | 2/1/2024 | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Point Plaza West | 41,500,000 | As Is | 11/8/2023 | 58.8% | 56.2% | 90.7% | 3/18/2024 | No | State of WA - Dept. of Social and Health Services (DSHS) | 78,396 | 39.0% | |
| 16 | Loan | 1 | 6 Columbus Hotel | 42,000,000 | As Is | 1/1/2024 | 56.5% | 56.5% | 62.0% | 1/31/2024 | No | Blue Ribbon Sushi Bar & Grill | 3,167 | 100.0% | |
| 17 | Loan | 1 | Lexmark | 133,000,000 | As Is | 1/11/2024 | 62.0% | 62.0% | 100.0% | 5/6/2024 | Yes | Lexmark | 1,449,072 | 100.0% | |
| 18 | Loan | 1 | 352 Meeker Avenue | 33,500,000 | As Is | 12/6/2023 | 64.8% | 64.8% | 100.0% | 3/26/2024 | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Casa Cipriani | 206,000,000 | As Is | 8/10/2023 | 49.9% | 47.5% | 65.0% | 12/31/2023 | NAP | NAP | NAP | NAP | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | 27,380,000 | As Is | 2/28/2024 | 64.5% | 64.5% | 97.3% | 4/8/2024 | |||||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | 5,060,000 | As Is | 2/28/2024 | 95.8% | 4/8/2024 | NAP | NAP | NAP | NAP | |||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | 4,530,000 | As Is | 2/28/2024 | 97.3% | 4/8/2024 | NAP | NAP | NAP | NAP | |||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | 4,150,000 | As Is | 2/28/2024 | 95.8% | 4/8/2024 | NAP | NAP | NAP | NAP | |||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | 3,820,000 | As Is | 2/28/2024 | 97.0% | 4/8/2024 | NAP | NAP | NAP | NAP | |||
| 20.05 | Property | 1 | 915 Dana Avenue | 3,550,000 | As Is | 2/28/2024 | 100.0% | 4/8/2024 | NAP | NAP | NAP | NAP | |||
| 20.06 | Property | 1 | 725 Greenwood Avenue | 3,210,000 | As Is | 2/28/2024 | 95.8% | 4/8/2024 | NAP | NAP | NAP | NAP | |||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | 3,060,000 | As Is | 2/28/2024 | 100.0% | 4/8/2024 | NAP | NAP | NAP | NAP | |||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 32,450,000 | As Complete | 12/4/2024 | 53.9% | 53.9% | 75.8% | 1/31/2024 | |||||
| 21.01 | Property | 1 | Hampton Inn Emporia | 12,750,000 | As Complete | 12/4/2024 | 79.6% | 1/31/2024 | NAP | NAP | NAP | NAP | |||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | 10,700,000 | As Complete | 12/4/2024 | 85.6% | 1/31/2024 | NAP | NAP | NAP | NAP | |||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | 9,000,000 | As Complete | 12/4/2024 | 64.9% | 1/31/2024 | NAP | NAP | NAP | NAP | |||
| 22 | Loan | 1 | 114 East 71st Street | 25,000,000 | As Is | 1/5/2024 | 69.2% | 69.2% | 100.0% | 2/1/2024 | No | Gary Steven Berger and Kenneth R. Francis | 2,000 | 60.1% | |
| 23 | Loan | 1 | Euclid Apartments | 77,000,000 | As Is | 12/12/2023 | 68.8% | 68.8% | 95.4% | 1/11/2024 | NAP | NAP | NAP | NAP | |
| 24 | Loan | 1 | 485 Locust Avenue | 27,900,000 | As Is | 10/17/2023 | 53.8% | 53.8% | 96.6% | 2/15/2024 | No | Kochvei Ohr Special Needs | 26,277 | 35.0% | |
| 25 | Loan | 1 | 55 Borinquen Place | 20,500,000 | As Is | 12/6/2023 | 64.9% | 64.9% | 68.8% | 2/21/2024 | NAP | NAP | NAP | NAP | |
| 26 | Loan | 1 | Home2 Suites Pensacola | 22,500,000 | As Is | 1/25/2024 | 56.4% | 56.4% | 79.7% | 1/31/2024 | NAP | NAP | NAP | NAP | |
| 27 | Loan | 1 | 828 New York Avenue | 16,300,000 | As Is | 12/18/2023 | 56.4% | 56.4% | 100.0% | 1/25/2024 | NAP | Kareful and Karefree Training School | 2,650 | 100.0% | |
| 28 | Loan | 1 | 8 Hook Road | 15,900,000 | As Is | 2/8/2024 | 53.5% | 53.5% | 100.0% | 5/6/2024 | Yes | United Porte Inc. | 65,300 | 100.0% | |
| 29 | Loan | 1 | 1281 Hoe Avenue | 14,100,000 | As Is | 12/22/2023 | 59.9% | 59.9% | 100.0% | 3/25/2024 | NAP | NAP | NAP | NAP |
| A-1-13 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | 13,000,000 | As Is | Various | 60.0% | 60.0% | Various | 3/19/2024 | |||||
| 30.01 | Property | 1 | Southern Comfort RV Park | 7,840,000 | As Is | 2/3/2024 | 100.0% | 3/19/2024 | NAP | NAP | NAP | NAP | |||
| 30.02 | Property | 1 | Central Illinois Storage South | 3,900,000 | As Is | 2/8/2024 | 95.2% | 3/19/2024 | NAP | NAP | NAP | NAP | |||
| 30.03 | Property | 1 | Central Illinois Storage North | 1,260,000 | As Is | 2/8/2024 | 95.5% | 3/19/2024 | NAP | NAP | NAP | NAP | |||
| 31 | Loan | 1 | 631 East 6th Street | 12,000,000 | As Is | 11/21/2023 | 60.4% | 60.4% | 90.0% | 2/28/2024 | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | 2638 Decatur Avenue | 12,050,000 | As Is | 2/1/2024 | 58.1% | 58.1% | 100.0% | 4/5/2024 | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | Autonation | 102,500,000 | As Is | 11/15/2023 | 53.7% | 53.7% | 92.5% | 10/31/2023 | No | AutoNation | 158,892 | 77.1% | |
| 34 | Loan | 1 | Chippewa Place | 9,000,000 | As Is | 2/20/2024 | 58.9% | 58.9% | 100.0% | 4/1/2024 | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Washington Lofts | 7,500,000 | As Is | 2/9/2024 | 69.5% | 69.5% | 97.2% | 2/1/2024 | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Mini U Storage Vacaville | 8,280,000 | As Is | 1/31/2024 | 61.4% | 61.4% | 86.2% | 2/27/2024 | NAP | NAP | NAP | NAP | |
| 37 | Loan | 1 | La Provence Apartments | 7,700,000 | As Is | 1/8/2024 | 64.9% | 64.9% | 94.6% | 2/29/2024 | NAP | NAP | NAP | NAP | |
| 38 | Loan | 1 | The Hill | 8,400,000 | As Is | 12/4/2023 | 48.8% | 48.1% | 91.5% | 12/4/2023 | NAP | NAP | NAP | NAP | |
| 39 | Loan | 1 | 242 Montrose Avenue | 7,100,000 | As Is | 1/31/2024 | 57.7% | 57.7% | 100.0% | 1/19/2024 | NAP | NAP | NAP | NAP |
| A-1-14 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date |
| 1 | Loan | 1 | 620 W 153rd Street | NAP | NAP | NAP | NAP | NAP | |
| 2 | Loan | 20 | GNL Industrial Portfolio | ||||||
| 2.01 | Property | 1 | FCA USA - Detroit, MI | 7/2/2030 | NAP | NAP | NAP | NAP | |
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | 10/31/2032 | NAP | NAP | NAP | NAP | |
| 2.03 | Property | 1 | Follett School - McHenry, IL | 12/31/2029 | NAP | NAP | NAP | NAP | |
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | 12/31/2032 | NAP | NAP | NAP | NAP | |
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | 6/30/2034 | NAP | NAP | NAP | NAP | |
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | 10/31/2033 | NAP | NAP | NAP | NAP | |
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | 7/31/2039 | NAP | NAP | NAP | NAP | |
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | 7/31/2039 | NAP | NAP | NAP | NAP | |
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | 11/30/2030 | NAP | NAP | NAP | NAP | |
| 2.10 | Property | 1 | Hannibal - Houston, TX | 9/30/2029 | NAP | NAP | NAP | NAP | |
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | 4/30/2032 | NAP | NAP | NAP | NAP | |
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | 12/31/2038 | NAP | NAP | NAP | NAP | |
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | 1/31/2027 | NAP | NAP | NAP | NAP | |
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | 1/17/2031 | NAP | NAP | NAP | NAP | |
| 2.15 | Property | 1 | CSTK - St. Louis, MO | 3/25/2030 | NAP | NAP | NAP | NAP | |
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | 7/31/2039 | NAP | NAP | NAP | NAP | |
| 2.17 | Property | 1 | AM Castle - Wichita, KS | 10/31/2029 | NAP | NAP | NAP | NAP | |
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | 7/31/2039 | NAP | NAP | NAP | NAP | |
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | 7/31/2039 | NAP | NAP | NAP | NAP | |
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | 7/31/2039 | NAP | NAP | NAP | NAP | |
| 3 | Loan | 1 | 28-40 West 23rd Street | 1/31/2028 | Home Depot | 118,500 | 20.5% | 1/31/2036 | |
| 4 | Loan | 1 | Galleria at Sunset | 1/31/2028 | H&M | 19,213 | 4.3% | 1/31/2029 | |
| 5 | Loan | 4 | Vero Office Portfolio | ||||||
| 5.01 | Property | 1 | Imperial Center | 9/30/2028 | Principled Tech | 41,176 | 10.1% | 3/31/2028 | |
| 5.02 | Property | 1 | Parkway Avalon | 4/30/2029 | Kimley-Horn and Associates | 35,407 | 18.0% | 2/29/2028 | |
| 5.03 | Property | 1 | Apex 190 | 12/31/2030 | Republic Title of Texas, Inc. | 35,010 | 18.8% | 5/31/2035 | |
| 5.04 | Property | 1 | Fairview | 8/31/2028 | ECONOMIC SYSTEMS INC. | 17,929 | 9.2% | 7/31/2028 | |
| 6 | Loan | 1 | Coastline Apartments | NAP | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | Sheraton Park City | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | McGaw Commerce Center | 9/30/2027 | KC Beauty & Cosmetics Columbia, Inc. | 28,695 | 10.2% | 10/31/2026 | |
| 9 | Loan | 1 | Kenwood Towne Centre | 9/10/2028 | Dillard's | 240,656 | 23.3% | 1/31/2029 | |
| 10 | Loan | 1 | Staten Island Mall | 6/30/2027 | AMC Theatres | 54,000 | 5.4% | 2/28/2034 | |
| 11 | Loan | 1 | Rialto I & II | 4/30/2029 | RGN-Austin VIII, LLC | 14,521 | 9.3% | 2/17/2025 | |
| 12 | Loan | 1 | 1812 North Moore | 11/30/2032 | Humana Inc. | 46,784 | 8.6% | 5/31/2031 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 1 | Respara | NAP | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Point Plaza West | 31,320 SF expiring 1/31/2027; 15,836 SF expiring 4/30/2027; 31,240 SF expiring 2/28/2029 | State of WA - Dept. of Retirement Systems (DRS) | 57,741 | 28.7% | 2/28/2029 | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Lexmark | 12/31/2043 | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Casa Cipriani | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | ||||||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | NAP | NAP | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | NAP | NAP | NAP | NAP | NAP | |
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | NAP | NAP | NAP | NAP | NAP | |
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | NAP | NAP | NAP | NAP | NAP | |
| 20.05 | Property | 1 | 915 Dana Avenue | NAP | NAP | NAP | NAP | NAP | |
| 20.06 | Property | 1 | 725 Greenwood Avenue | NAP | NAP | NAP | NAP | NAP | |
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 3 | AHIP Virginia 3-Pack | ||||||
| 21.01 | Property | 1 | Hampton Inn Emporia | NAP | NAP | NAP | NAP | NAP | |
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | NAP | NAP | NAP | NAP | NAP | |
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 1 | 114 East 71st Street | 2/28/2026 | Georgia Louise, Inc. | 1,327 | 39.9% | 9/30/2025 | |
| 23 | Loan | 1 | Euclid Apartments | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 1 | 485 Locust Avenue | 6/30/2028 | Center Fresh Supermarket | 20,294 | 27.0% | 5/31/2032 | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | NAP | NAP | NAP | NAP | |
| 26 | Loan | 1 | Home2 Suites Pensacola | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 1 | 828 New York Avenue | 7/1/2028 | NAP | NAP | NAP | NAP | |
| 28 | Loan | 1 | 8 Hook Road | 2/28/2033 | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | NAP | NAP | NAP | NAP |
| A-1-15 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | ||||||
| 30.01 | Property | 1 | Southern Comfort RV Park | NAP | NAP | NAP | NAP | NAP | |
| 30.02 | Property | 1 | Central Illinois Storage South | NAP | NAP | NAP | NAP | NAP | |
| 30.03 | Property | 1 | Central Illinois Storage North | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | 631 East 6th Street | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | Autonation | 12/31/2029 | Janney Montgomery Scott, LLC | 5,982 | 2.9% | 12/31/2027 | |
| 34 | Loan | 1 | Chippewa Place | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Washington Lofts | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | NAP | NAP | NAP | NAP | |
| 37 | Loan | 1 | La Provence Apartments | NAP | NAP | NAP | NAP | NAP | |
| 38 | Loan | 1 | The Hill | NAP | NAP | NAP | NAP | NAP | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | NAP | NAP | NAP | NAP |
| A-1-16 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant |
| 1 | Loan | 1 | 620 W 153rd Street | NAP | NAP | NAP | NAP | NAP | |
| 2 | Loan | 20 | GNL Industrial Portfolio | ||||||
| 2.01 | Property | 1 | FCA USA - Detroit, MI | NAP | NAP | NAP | NAP | NAP | |
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | NAP | NAP | NAP | NAP | NAP | |
| 2.03 | Property | 1 | Follett School - McHenry, IL | NAP | NAP | NAP | NAP | NAP | |
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | NAP | NAP | NAP | NAP | NAP | |
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | NAP | NAP | NAP | NAP | NAP | |
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | NAP | NAP | NAP | NAP | NAP | |
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | NAP | NAP | NAP | NAP | NAP | |
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | NAP | NAP | NAP | NAP | NAP | |
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | NAP | NAP | NAP | NAP | NAP | |
| 2.10 | Property | 1 | Hannibal - Houston, TX | NAP | NAP | NAP | NAP | NAP | |
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | NAP | NAP | NAP | NAP | NAP | |
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | NAP | NAP | NAP | NAP | NAP | |
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | NAP | NAP | NAP | NAP | NAP | |
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | NAP | NAP | NAP | NAP | NAP | |
| 2.15 | Property | 1 | CSTK - St. Louis, MO | NAP | NAP | NAP | NAP | NAP | |
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | NAP | NAP | NAP | NAP | NAP | |
| 2.17 | Property | 1 | AM Castle - Wichita, KS | NAP | NAP | NAP | NAP | NAP | |
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | NAP | NAP | NAP | NAP | NAP | |
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | NAP | NAP | NAP | NAP | NAP | |
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | NAP | NAP | NAP | NAP | NAP | |
| 3 | Loan | 1 | 28-40 West 23rd Street | RAMP | 66,000 | 11.4% | 11/30/2029 | NAP | |
| 4 | Loan | 1 | Galleria at Sunset | Victoria's Secret | 11,712 | 2.7% | 1/31/2025 | Jellyland | |
| 5 | Loan | 4 | Vero Office Portfolio | ||||||
| 5.01 | Property | 1 | Imperial Center | Marken LLP | 29,319 | 7.2% | 10/31/2028 | Total Quality Logistics (aka TQL) | |
| 5.02 | Property | 1 | Parkway Avalon | Stone Resource LLC | 17,437 | 8.9% | 7/31/2032 | Peachtree Orthopaedic Clinic | |
| 5.03 | Property | 1 | Apex 190 | Samsung SDS Global SCL America, Inc. | 32,424 | 17.4% | 6/30/2025 | Reliant at Home Inc. | |
| 5.04 | Property | 1 | Fairview | GLOBAL TEL LINK | 16,374 | 8.4% | 1/31/2028 | COMMUNICATIONS TRAINING ANA | |
| 6 | Loan | 1 | Coastline Apartments | NAP | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | Sheraton Park City | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | McGaw Commerce Center | Utz Quality Foods, LLC | 23,439 | 8.3% | 1/31/2029 | Habitat for Humanity of the Chesapeake, Inc. | |
| 9 | Loan | 1 | Kenwood Towne Centre | Arhaus Furniture | 16,925 | 1.6% | 1/31/2032 | Forever 21 | |
| 10 | Loan | 1 | Staten Island Mall | Hobby Lobby | 42,768 | 4.3% | 5/31/2033 | Dave & Buster's | |
| 11 | Loan | 1 | Rialto I & II | Hospitalists Now, Inc. | 14,254 | 9.2% | 2/28/2025 | Amica Mutual Insurance Company | |
| 12 | Loan | 1 | 1812 North Moore | Oracle America, Inc. | 46,262 | 8.5% | 8,187 SF expiring 6/30/2030; 38,075 SF expiring 12/31/2029 | Graham Holdings Company | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 1 | Respara | NAP | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Point Plaza West | State of WA - Dept. of Financial Institutions (DFI) | 46,086 | 22.9% | 2/28/2028 | NAP | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Lexmark | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Casa Cipriani | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | ||||||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | NAP | NAP | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | NAP | NAP | NAP | NAP | NAP | |
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | NAP | NAP | NAP | NAP | NAP | |
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | NAP | NAP | NAP | NAP | NAP | |
| 20.05 | Property | 1 | 915 Dana Avenue | NAP | NAP | NAP | NAP | NAP | |
| 20.06 | Property | 1 | 725 Greenwood Avenue | NAP | NAP | NAP | NAP | NAP | |
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 3 | AHIP Virginia 3-Pack | ||||||
| 21.01 | Property | 1 | Hampton Inn Emporia | NAP | NAP | NAP | NAP | NAP | |
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | NAP | NAP | NAP | NAP | NAP | |
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 1 | 114 East 71st Street | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 1 | Euclid Apartments | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 1 | 485 Locust Avenue | Whoopi Children's Boutique | 6,225 | 8.3% | 7/31/2032 | Chemed Health Medical Center | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | NAP | NAP | NAP | NAP | |
| 26 | Loan | 1 | Home2 Suites Pensacola | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 1 | 828 New York Avenue | NAP | NAP | NAP | NAP | NAP | |
| 28 | Loan | 1 | 8 Hook Road | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | NAP | NAP | NAP | NAP |
| A-1-17 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | ||||||
| 30.01 | Property | 1 | Southern Comfort RV Park | NAP | NAP | NAP | NAP | NAP | |
| 30.02 | Property | 1 | Central Illinois Storage South | NAP | NAP | NAP | NAP | NAP | |
| 30.03 | Property | 1 | Central Illinois Storage North | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | 631 East 6th Street | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | Autonation | Callahan & Fusco | 4,975 | 2.4% | 5/31/2028 | Palisades Hudson Financial Group LLC | |
| 34 | Loan | 1 | Chippewa Place | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Washington Lofts | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | NAP | NAP | NAP | NAP | |
| 37 | Loan | 1 | La Provence Apartments | NAP | NAP | NAP | NAP | NAP | |
| 38 | Loan | 1 | The Hill | NAP | NAP | NAP | NAP | NAP | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | NAP | NAP | NAP | NAP |
| A-1-18 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date |
| 1 | Loan | 1 | 620 W 153rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2 | Loan | 20 | GNL Industrial Portfolio | ||||||||||||
| 2.01 | Property | 1 | FCA USA - Detroit, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.03 | Property | 1 | Follett School - McHenry, IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/8/2024 | NAP | 3/6/2024 | NAP | |
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | 3/6/2024 | |
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/26/2024 | NAP | 3/13/2024 | NAP | |
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.10 | Property | 1 | Hannibal - Houston, TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | 3/6/2024 | |
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.15 | Property | 1 | CSTK - St. Louis, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.17 | Property | 1 | AM Castle - Wichita, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/26/2024 | NAP | 3/6/2024 | NAP | |
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/15/2024 | NAP | 3/6/2024 | NAP | |
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/6/2024 | NAP | 3/6/2024 | NAP | |
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/5/2024 | NAP | 3/6/2024 | NAP | |
| 3 | Loan | 1 | 28-40 West 23rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/23/2024 | NAP | 2/23/2024 | NAP | |
| 4 | Loan | 1 | Galleria at Sunset | 10,297 | 2.3% | 9/30/2029 | Forever 21 | 9,900 | 2.2% | 1/31/2027 | 1/24/2024 | NAP | 2/7/2024 | NAP | |
| 5 | Loan | 4 | Vero Office Portfolio | ||||||||||||
| 5.01 | Property | 1 | Imperial Center | 27,307 | 6.7% | 12/31/2027 | GF Management Company, LLC | 18,220 | 4.5% | 11/30/2029 | 1/18/2024 | NAP | 1/18/2024 | NAP | |
| 5.02 | Property | 1 | Parkway Avalon | 10,560 | 5.4% | 6/30/2029 | Atlanta Office Ventures, LLC | 9,801 | 5.0% | 10/31/2025 | 1/18/2024 | NAP | 1/18/2024 | NAP | |
| 5.03 | Property | 1 | Apex 190 | 8,008 | 4.3% | 10/31/2027 | Parry Labs, LLC | 7,524 | 4.0% | 6/30/2028 | 1/18/2024 | NAP | 1/18/2024 | NAP | |
| 5.04 | Property | 1 | Fairview | 14,345 | 7.3% | 6/30/2033 | CACI, Inc. - Federal (fka Next Century) | 11,371 | 5.8% | 11/30/2027 | 1/18/2024 | NAP | 1/18/2024 | NAP | |
| 6 | Loan | 1 | Coastline Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/9/2024 | NAP | 1/9/2024 | NAP | |
| 7 | Loan | 1 | Sheraton Park City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2024 | NAP | 1/2/2024 | 1/2/2024 | |
| 8 | Loan | 1 | McGaw Commerce Center | 19,363 | 6.9% | 6/30/2026 | Potomac Cricket Sports Club, LLC | 18,954 | 6.7% | 1/31/2027 | 2/16/2024 | NAP | 2/16/2024 | NAP | |
| 9 | Loan | 1 | Kenwood Towne Centre | 16,638 | 1.6% | MTM | Pottery Barn | 15,913 | 1.5% | 1/31/2030 | 1/17/2024 | NAP | 1/16/2024 | NAP | |
| 10 | Loan | 1 | Staten Island Mall | 41,241 | 4.1% | 1/31/2033 | Lidl | 37,403 | 3.8% | 1/31/2039 | 9/5/2023 | NAP | 9/5/2023 | NAP | |
| 11 | Loan | 1 | Rialto I & II | 13,584 | 8.7% | 7/31/2027 | Sheehy, Ware, Pappas & Grubbs, P.C. | 9,964 | 6.4% | 3/31/2034 | 1/22/2024 | NAP | 1/22/2024 | NAP | |
| 12 | Loan | 1 | 1812 North Moore | 24,023 | 4.4% | 4/30/2040 | National Electrical Manufacturers Association | 11,839 | 2.2% | 9/30/2036 | 3/15/2024 | NAP | 3/15/2024 | NAP | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/8/2024 | NAP | 3/11/2024 | 3/8/2024 | |
| 14 | Loan | 1 | Respara | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/10/2024 | NAP | 1/11/2024 | 1/11/2024 | |
| 15 | Loan | 1 | Point Plaza West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 11/21/2023 | NAP | 11/22/2023 | 11/22/2023 | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2023 | NAP | 12/19/2023 | NAP | |
| 17 | Loan | 1 | Lexmark | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 10/25/2023 | NAP | 10/9/2023 | NAP | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/14/2023 | NAP | 12/13/2023 | NAP | |
| 19 | Loan | 1 | Casa Cipriani | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/24/2023 | NAP | 8/23/2023 | NAP | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | ||||||||||||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/25/2024 | NAP | 3/27/2024 | NAP | |
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/14/2024 | NAP | 3/27/2024 | NAP | |
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/20/2024 | NAP | 3/27/2024 | NAP | |
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/25/2024 | NAP | 3/27/2024 | NAP | |
| 20.05 | Property | 1 | 915 Dana Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/14/2024 | NAP | 3/27/2024 | NAP | |
| 20.06 | Property | 1 | 725 Greenwood Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/20/2024 | NAP | 3/27/2024 | NAP | |
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/14/2024 | NAP | 3/27/2024 | NAP | |
| 21 | Loan | 3 | AHIP Virginia 3-Pack | ||||||||||||
| 21.01 | Property | 1 | Hampton Inn Emporia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/11/2023 | NAP | 12/11/2023 | NAP | |
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/11/2023 | NAP | 12/11/2023 | NAP | |
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/11/2023 | NAP | 12/11/2023 | NAP | |
| 22 | Loan | 1 | 114 East 71st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/11/2024 | NAP | 1/11/2024 | NAP | |
| 23 | Loan | 1 | Euclid Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/28/2023 | NAP | 12/28/2023 | NAP | |
| 24 | Loan | 1 | 485 Locust Avenue | 4,596 | 6.1% | 5/31/2028 | Yossi Moskowitz | 3,687 | 4.9% | 12/31/2027 | 10/11/2023 | NAP | 10/11/2023 | NAP | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/14/2023 | NAP | 12/13/2023 | NAP | |
| 26 | Loan | 1 | Home2 Suites Pensacola | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/2/2024 | NAP | 2/2/2024 | NAP | |
| 27 | Loan | 1 | 828 New York Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/22/2023 | NAP | 12/22/2023 | NAP | |
| 28 | Loan | 1 | 8 Hook Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/15/2024 | NAP | 2/16/2024 | NAP | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/4/2024 | NAP | 1/8/2024 | NAP |
| A-1-19 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | ||||||||||||
| 30.01 | Property | 1 | Southern Comfort RV Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/12/2024 | NAP | 2/12/2024 | NAP | |
| 30.02 | Property | 1 | Central Illinois Storage South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/12/2024 | NAP | 2/12/2024 | NAP | |
| 30.03 | Property | 1 | Central Illinois Storage North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/12/2024 | NAP | 2/12/2024 | NAP | |
| 31 | Loan | 1 | 631 East 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2023 | NAP | 12/18/2023 | NAP | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/9/2024 | NAP | 2/9/2024 | NAP | |
| 33 | Loan | 1 | Autonation | 3,970 | 1.9% | 01/31/2029 | SRS National Net Lease Group | 3,409 | 1.7% | 9/30/2025 | 5/3/2023 | NAP | 5/3/2023 | NAP | |
| 34 | Loan | 1 | Chippewa Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 11/6/2023 | NAP | 2/22/2024 | NAP | |
| 35 | Loan | 1 | Washington Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/11/2024 | NAP | 2/16/2024 | NAP | |
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/5/2024 | NAP | 2/5/2024 | 2/5/2024 | |
| 37 | Loan | 1 | La Provence Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/17/2024 | NAP | 1/17/2024 | NAP | |
| 38 | Loan | 1 | The Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/8/2023 | NAP | 12/8/2023 | NAP | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/7/2024 | NAP | 2/7/2024 | NAP |
| A-1-20 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) |
| 1 | Loan | 1 | 620 W 153rd Street | NAP | No | Fee | NAP | NAP | NAP | NAP | 20,811 | 4,162 | 150,978 | 12,582 | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 376,843 | 94,211 | 0 | Springing | ||||||||
| 2.01 | Property | 1 | FCA USA - Detroit, MI | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | 13% | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | 13% | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 3 | Loan | 1 | 28-40 West 23rd Street | NAP | No | Fee | NAP | NAP | NAP | NAP | 4,088,374 | 1,022,093 | 0 | Springing | |
| 4 | Loan | 1 | Galleria at Sunset | NAP | No | Fee | NAP | NAP | NAP | NAP | 170,055 | 85,027 | 90,552 | 18,110 | |
| 5 | Loan | 4 | Vero Office Portfolio | 717,296 | 192,136 | 0 | Springing | ||||||||
| 5.01 | Property | 1 | Imperial Center | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 5.02 | Property | 1 | Parkway Avalon | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 5.03 | Property | 1 | Apex 190 | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 5.04 | Property | 1 | Fairview | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 6 | Loan | 1 | Coastline Apartments | NAP | No | Fee | NAP | NAP | NAP | NAP | 207,833 | 51,958 | 80,244 | 40,122 | |
| 7 | Loan | 1 | Sheraton Park City | 4% | No | Fee | NAP | NAP | NAP | NAP | 107,639 | 15,377 | 0 | Springing | |
| 8 | Loan | 1 | McGaw Commerce Center | NAP | No | Fee | NAP | NAP | NAP | NAP | 240,403 | 30,050 | 45,473 | 5,053 | |
| 9 | Loan | 1 | Kenwood Towne Centre | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | 0 | Springing | |
| 10 | Loan | 1 | Staten Island Mall | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | 0 | Springing | |
| 11 | Loan | 1 | Rialto I & II | NAP | No | Fee | NAP | NAP | NAP | NAP | 260,505 | 65,126 | 98,750 | 7,596 | |
| 12 | Loan | 1 | 1812 North Moore | NAP | No | Fee | NAP | NAP | NAP | NAP | 1,847,102 | 307,850 | 22,645 | 2,516 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 7% | No | Fee | NAP | NAP | NAP | NAP | 23,069 | 23,069 | 0 | Springing | |
| 14 | Loan | 1 | Respara | 9% | No | Fee | NAP | NAP | NAP | NAP | 55,544 | 55,544 | 0 | Springing | |
| 15 | Loan | 1 | Point Plaza West | 8% | No | Fee | NAP | NAP | NAP | NAP | 0 | 47,995 | 0 | Springing | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | No | Fee | NAP | NAP | NAP | NAP | 301,284 | 60,257 | 95,822 | 10,647 | |
| 17 | Loan | 1 | Lexmark | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | 0 | Springing | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | 110,774 | 27,694 | 13,392 | 2,678 | |
| 19 | Loan | 1 | Casa Cipriani | NAP | Yes - VE | Leasehold | 6/30/2061 | 5, 10-year extension options | 2,087,004 | Yes | 437,500 | 87,500 | 356,769 | 178,384 | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | 0 | 18,045 | 31,964 | 7,546 | ||||||||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 20.05 | Property | 1 | 915 Dana Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 65,043 | 16,261 | 0 | Springing | ||||||||
| 21.01 | Property | 1 | Hampton Inn Emporia | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 22 | Loan | 1 | 114 East 71st Street | NAP | No | Fee | NAP | NAP | NAP | NAP | 74,770 | 23,737 | 0 | Springing | |
| 23 | Loan | 1 | Euclid Apartments | NAP | No | Fee | NAP | NAP | NAP | NAP | 139,130 | 66,253 | 37,141 | 17,686 | |
| 24 | Loan | 1 | 485 Locust Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | 6,842 | 6,842 | 3,947 | 3,947 | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | No | Fee | NAP | NAP | NAP | NAP | 52,306 | 17,435 | 7,221 | 1,543 | |
| 26 | Loan | 1 | Home2 Suites Pensacola | NAP | No | Fee | NAP | NAP | NAP | NAP | 35,631 | 7,126 | 213,006 | 19,364 | |
| 27 | Loan | 1 | 828 New York Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | 34,968 | 11,101 | 12,807 | 1,525 | |
| 28 | Loan | 1 | 8 Hook Road | NAP | No | Fee | NAP | NAP | NAP | NAP | 31,095 | 14,807 | 61,073 | 5,816 | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | 386 | 97 | 27,905 | 3,582 |
| A-1-21 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | 24,575 | 2,731 | 4,102 | 2,051 | ||||||||
| 30.01 | Property | 1 | Southern Comfort RV Park | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 30.02 | Property | 1 | Central Illinois Storage South | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 30.03 | Property | 1 | Central Illinois Storage North | NAP | No | Fee | NAP | NAP | NAP | NAP | |||||
| 31 | Loan | 1 | 631 East 6th Street | NAP | No | Fee | NAP | NAP | NAP | NAP | 10,902 | 2,726 | 10,328 | 833 | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | 1,172 | 234 | 5,703 | 1,901 | |
| 33 | Loan | 1 | Autonation | NAP | Yes - AH | Fee | NAP | NAP | NAP | NAP | 0 | 117,194 | 132,172 | 44,057 | |
| 34 | Loan | 1 | Chippewa Place | NAP | No | Fee | NAP | NAP | NAP | NAP | 43,026 | 8,605 | 8,504 | 3,271 | |
| 35 | Loan | 1 | Washington Lofts | NAP | No | Fee/Leasehold | 10/17/2079 | None | 1 | No | 25,289 | 4,289 | 19,924 | 1,761 | |
| 36 | Loan | 1 | Mini U Storage Vacaville | 13% | Yes - A | Fee | NAP | NAP | NAP | NAP | 21,951 | 7,317 | 16,091 | 2,288 | |
| 37 | Loan | 1 | La Provence Apartments | NAP | No | Fee | NAP | NAP | NAP | NAP | 8,109 | 3,119 | 19,648 | 5,397 | |
| 38 | Loan | 1 | The Hill | NAP | No | Fee | NAP | NAP | NAP | NAP | 26,588 | 8,863 | 21,686 | 9,389 | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | 2,331 | 740 | 5,337 | 508 |
| A-1-22 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Upfront Deferred Maintenance Reserve ($) |
| 1 | Loan | 1 | 620 W 153rd Street | 0 | 4,561 | 0 | 0 | 1,939 | 69,804 | 0 | 0 | 0 | 0 | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | |||||||||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | |||||||||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | |||||||||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | |||||||||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | |||||||||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | |||||||||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | |||||||||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | |||||||||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | |||||||||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | |||||||||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | |||||||||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | |||||||||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | |||||||||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | |||||||||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | |||||||||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | |||||||||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | |||||||||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | |||||||||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | |||||||||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | |||||||||||
| 3 | Loan | 1 | 28-40 West 23rd Street | 0 | 9,635 | 346,863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | Loan | 1 | Galleria at Sunset | 400,000 | 26,761 | 0 | 1,200,000 | 110,428 | 0 | 0 | 0 | 0 | 562,235 | |
| 5 | Loan | 4 | Vero Office Portfolio | 3,500,000 | 27,144 | 0 | 10,000,000 | Springing | 5,000,000 | 0 | 0 | 0 | 0 | |
| 5.01 | Property | 1 | Imperial Center | |||||||||||
| 5.02 | Property | 1 | Parkway Avalon | |||||||||||
| 5.03 | Property | 1 | Apex 190 | |||||||||||
| 5.04 | Property | 1 | Fairview | |||||||||||
| 6 | Loan | 1 | Coastline Apartments | 0 | 6,850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 7 | Loan | 1 | Sheraton Park City | 0 | 41,607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 415,990 | |
| 8 | Loan | 1 | McGaw Commerce Center | 0 | 2,342 | 0 | 750,000 | 0 | 0 | 0 | 0 | 0 | 377,313 | |
| 9 | Loan | 1 | Kenwood Towne Centre | 0 | Springing | 516,571 | 0 | 129,143 | 3,099,423 | 0 | 0 | 0 | 0 | |
| 10 | Loan | 1 | Staten Island Mall | 0 | Springing | 497,950 | 4,580,787 | Springing | 1,991,800 | 0 | 0 | 0 | 0 | |
| 11 | Loan | 1 | Rialto I & II | 0 | 2,591 | 0 | 500,000 | 12,957 | 950,000 | 0 | 0 | 0 | 0 | |
| 12 | Loan | 1 | 1812 North Moore | 0 | 9,062 | 0 | 0 | 113,334 | 0 | 0 | 0 | 0 | 0 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 0 | 31,237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 14 | Loan | 1 | Respara | 0 | 1,125 | 40,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 15 | Loan | 1 | Point Plaza West | 0 | 3,349 | 0 | 400,000 | 25,121 | 0 | 0 | 0 | 0 | 0 | |
| 16 | Loan | 1 | 6 Columbus Hotel | 0 | 28,614 | 0 | 0 | 264 | 0 | 0 | 0 | 0 | 0 | |
| 17 | Loan | 1 | Lexmark | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | |
| 18 | Loan | 1 | 352 Meeker Avenue | 0 | 563 | 0 | 0 | 0 | 0 | 440,571 | 0 | 0 | 3,125 | |
| 19 | Loan | 1 | Casa Cipriani | 0 | 210,556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | 0 | 4,645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 267,820 | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | |||||||||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | |||||||||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | |||||||||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | |||||||||||
| 20.05 | Property | 1 | 915 Dana Avenue | |||||||||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | |||||||||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | |||||||||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 21.01 | Property | 1 | Hampton Inn Emporia | |||||||||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | |||||||||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | |||||||||||
| 22 | Loan | 1 | 114 East 71st Street | 0 | 275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,600 | |
| 23 | Loan | 1 | Euclid Apartments | 1,000,000 | 15,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,750 | |
| 24 | Loan | 1 | 485 Locust Avenue | 22,000 | 0 | 0 | 136,000 | 5,600 | 150,000 | 0 | 0 | 0 | 0 | |
| 25 | Loan | 1 | 55 Borinquen Place | 0 | 333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 26 | Loan | 1 | Home2 Suites Pensacola | 0 | 15,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 27 | Loan | 1 | 828 New York Avenue | 0 | 422 | 0 | 0 | 221 | 0 | 132,000 | 0 | 0 | 0 | |
| 28 | Loan | 1 | 8 Hook Road | 0 | 816 | 0 | 0 | 1,088 | 0 | 0 | 0 | 0 | 18,750 | |
| 29 | Loan | 1 | 1281 Hoe Avenue | 13,500 | 1,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| A-1-23 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Upfront Deferred Maintenance Reserve ($) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | 0 | 1,989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,300 | |
| 30.01 | Property | 1 | Southern Comfort RV Park | |||||||||||
| 30.02 | Property | 1 | Central Illinois Storage South | |||||||||||
| 30.03 | Property | 1 | Central Illinois Storage North | |||||||||||
| 31 | Loan | 1 | 631 East 6th Street | 0 | 208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,750 | |
| 32 | Loan | 1 | 2638 Decatur Avenue | 0 | 500 | 0 | 0 | 0 | 0 | 133,397 | 0 | 0 | 0 | |
| 33 | Loan | 1 | Autonation | 0 | 4,806 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 34 | Loan | 1 | Chippewa Place | 0 | 2,176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 35 | Loan | 1 | Washington Lofts | 0 | 792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,250 | |
| 36 | Loan | 1 | Mini U Storage Vacaville | 0 | 337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 37 | Loan | 1 | La Provence Apartments | 0 | 1,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,988 | |
| 38 | Loan | 1 | The Hill | 0 | 2,688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,394 | |
| 39 | Loan | 1 | 242 Montrose Avenue | 0 | 117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| A-1-24 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Other Reserve ($) | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) |
| 1 | Loan | 1 | 620 W 153rd Street | 482,738 | 0 | Rent Reserve ($309,400); Rent Concession Reserve ($173,337.50) | 0 | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 1,634,412 | 0 | FoIIet Replacement Work Reserve
($741,402.50); Free Rent Reserve ($553,119); Cott Beverage Concrete Work Reserve ($230,000); Outstanding TI/LC Reserve ($109,890) |
0 | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | |||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | |||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | |||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | |||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | |||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | |||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | |||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | |||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | |||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | |||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | |||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | |||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | |||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | |||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | |||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | |||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | |||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | |||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | |||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | |||||
| 3 | Loan | 1 | 28-40 West 23rd Street | 25,048,306 | 0 | Future Capital Expenditures Reserve ($23,149,913), Unfunded Obligations Reserve ($1,898,392.94) | 0 | |
| 4 | Loan | 1 | Galleria at Sunset | 959,466 | 0 | Outstanding TI/LC ($846,190.71); Gap Rent ($113,275) | 0 | |
| 5 | Loan | 4 | Vero Office Portfolio | 8,533,957 | 0 | Unfunded Obligations Reserve | 0 | |
| 5.01 | Property | 1 | Imperial Center | |||||
| 5.02 | Property | 1 | Parkway Avalon | |||||
| 5.03 | Property | 1 | Apex 190 | |||||
| 5.04 | Property | 1 | Fairview | |||||
| 6 | Loan | 1 | Coastline Apartments | 500,000 | Springing | Required Upgrade Reserve | 0 | |
| 7 | Loan | 1 | Sheraton Park City | 978,000 | 326,000 | Seasonality Reserve | 978,000 | |
| 8 | Loan | 1 | McGaw Commerce Center | 40,000 | 0 | Outstanding TI/LC Reserve | 0 | |
| 9 | Loan | 1 | Kenwood Towne Centre | 3,966,953 | 0 | Existing TI/LC Reserve ($3,732,395.48), Gap Rent Reserve ($234,557.94) | 0 | |
| 10 | Loan | 1 | Staten Island Mall | 403,197 | Springing | Gap Rent Reserve (Upfront: 403,197), Anchor Tenant Reserve Funds (Monthly: Springing) | 0 | |
| 11 | Loan | 1 | Rialto I & II | 28,301 | 0 | Outstanding TI Reserve ($2,380), Free Rent Reserve ($25,921.08) | 0 | |
| 12 | Loan | 1 | 1812 North Moore | 7,781,444 | 0 | Unfunded Obligations Reserve ($6,245,853); Free Rent Reserve ($1,535,591) | 0 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 0 | 0 | 0 | ||
| 14 | Loan | 1 | Respara | 0 | 0 | 0 | ||
| 15 | Loan | 1 | Point Plaza West | 168,561 | 0 | Existing TI/LC Reserve | 0 | |
| 16 | Loan | 1 | 6 Columbus Hotel | 0 | Springing | Seasonality Reserve | 0 | |
| 17 | Loan | 1 | Lexmark | 0 | 0 | 0 | ||
| 18 | Loan | 1 | 352 Meeker Avenue | 0 | 0 | 0 | ||
| 19 | Loan | 1 | Casa Cipriani | 352,047 | 0 | Ground Rent Reserve | 0 | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | 0 | 0 | 0 | ||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | |||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | |||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | |||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | |||||
| 20.05 | Property | 1 | 915 Dana Avenue | |||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | |||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | |||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 5,500,000 | 52,000 | South Hill PIP Reserve (Upfront:
$1,757,000), Hilton PIP Reserve (Upfront: $3,743,000; Monthly: $52,000), South Hill FF&E Reserve (Monthly: 4% of projected Gross Revenue for the South Hill Property as set forth in the most recent Approved Annual Budget), Hilton FF&E Reserve (Monthly: 4% of projected Gross Revenue for the South Hill Property as set forth in the most recent Approved Annual Budget) |
0 | |
| 21.01 | Property | 1 | Hampton Inn Emporia | |||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | |||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | |||||
| 22 | Loan | 1 | 114 East 71st Street | 0 | 0 | 0 | ||
| 23 | Loan | 1 | Euclid Apartments | 0 | 0 | 0 | ||
| 24 | Loan | 1 | 485 Locust Avenue | 1,000,000 | 8,333 | Center Fresh Reserve (Upfront: $1,000,000); Kochvei Ohr Leasing Reserve (Monthly: $8,333.33); Kochvei Ohr Renewal Reserve (Springing) | 0 | |
| 25 | Loan | 1 | 55 Borinquen Place | 212,280 | 0 | Rent Reserve | 0 | |
| 26 | Loan | 1 | Home2 Suites Pensacola | 58,000 | Springing | Seasonal Working Capital Reserve (Upfront: $58,000), PIP Reserve (Monthly: Springing) | 0 | |
| 27 | Loan | 1 | 828 New York Avenue | 1,530,000 | 0 | Tax Stabilization Reserve | 0 | |
| 28 | Loan | 1 | 8 Hook Road | 0 | 0 | 0 | ||
| 29 | Loan | 1 | 1281 Hoe Avenue | 0 | 0 | 0 |
| A-1-25 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Other Reserve ($) | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | 0 | 0 | 0 | ||
| 30.01 | Property | 1 | Southern Comfort RV Park | |||||
| 30.02 | Property | 1 | Central Illinois Storage South | |||||
| 30.03 | Property | 1 | Central Illinois Storage North | |||||
| 31 | Loan | 1 | 631 East 6th Street | 650,000 | 0 | Economic Performance Reserve | 0 | |
| 32 | Loan | 1 | 2638 Decatur Avenue | 0 | 0 | 0 | ||
| 33 | Loan | 1 | Autonation | 129,475 | 25,745 | Outstanding TI Reserve (Upfront:
$120,550), Free Rent Reserve (Upfront: $8,925), AutoNation Rollover Reserve (Monthly: $25,744.50), AutoNation Renewal Reserve (Monthly: Springing) |
AutoNation Renewal Reserve ($3,028,848) | |
| 34 | Loan | 1 | Chippewa Place | 0 | 0 | 0 | ||
| 35 | Loan | 1 | Washington Lofts | 99 | 0 | Parking Rent Reserve | 0 | |
| 36 | Loan | 1 | Mini U Storage Vacaville | 0 | 0 | 0 | ||
| 37 | Loan | 1 | La Provence Apartments | 267,000 | 0 | Debt Yield Performance Funds ($250,000); Rent Concession Reserve ($17,000) | 0 | |
| 38 | Loan | 1 | The Hill | 0 | 0 | 0 | ||
| 39 | Loan | 1 | 242 Montrose Avenue | 0 | 0 | 0 |
| A-1-26 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | 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 ($) |
| 1 | Loan | 1 | 620 W 153rd Street | NAP | NAP | Springing | Springing | Yes | Yes | Yes | Yes | 70,000,000 | |
| 2 | Loan | 20 | GNL Industrial Portfolio | NAP | NAP | Hard | Springing | Yes | No | Yes | Yes | 70,000,000 | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | ||||||||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | ||||||||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | ||||||||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | ||||||||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | ||||||||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | ||||||||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | ||||||||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | ||||||||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | ||||||||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | ||||||||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | ||||||||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | ||||||||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | ||||||||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | ||||||||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | ||||||||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | ||||||||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | ||||||||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | ||||||||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | ||||||||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | ||||||||||
| 3 | Loan | 1 | 28-40 West 23rd Street | NAP | NAP | Springing | Springing | Yes | Yes | Yes | No | 50,000,000 | |
| 4 | Loan | 1 | Galleria at Sunset | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | |
| 5 | Loan | 4 | Vero Office Portfolio | NAP | NAP | Hard | Springing | Yes | No | Yes | Yes | 43,000,000 | |
| 5.01 | Property | 1 | Imperial Center | ||||||||||
| 5.02 | Property | 1 | Parkway Avalon | ||||||||||
| 5.03 | Property | 1 | Apex 190 | ||||||||||
| 5.04 | Property | 1 | Fairview | ||||||||||
| 6 | Loan | 1 | Coastline Apartments | NAP | NAP | Springing | Springing | Yes | No | Yes | Yes | 38,000,000 | |
| 7 | Loan | 1 | Sheraton Park City | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | |
| 8 | Loan | 1 | McGaw Commerce Center | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | |
| 9 | Loan | 1 | Kenwood Towne Centre | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 30,000,000 | |
| 10 | Loan | 1 | Staten Island Mall | NAP | NAP | Hard | Springing | Yes | No | Yes | No | 30,000,000 | |
| 11 | Loan | 1 | Rialto I & II | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | |
| 12 | Loan | 1 | 1812 North Moore | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 30,000,000 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | |
| 14 | Loan | 1 | Respara | NAP | NAP | Springing | Springing | No | No | Yes | Yes | 25,000,000 | |
| 15 | Loan | 1 | Point Plaza West | NAP | NAP | Hard | In Place | Yes | Yes | No | NAP | NAP | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | NAP | Hard | Springing | Yes | No | No | No | NAP | |
| 17 | Loan | 1 | Lexmark | NAP | NAP | Hard | Springing | Yes | Yes | Yes | tbd | 23,000,000 | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 19 | Loan | 1 | Casa Cipriani | NAP | NAP | Hard | Springing | Yes | No | Yes | No | 19,972,889 | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | ||||||||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | ||||||||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | ||||||||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | ||||||||||
| 20.05 | Property | 1 | 915 Dana Avenue | ||||||||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | ||||||||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | ||||||||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | |
| 21.01 | Property | 1 | Hampton Inn Emporia | NAP | |||||||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | NAP | |||||||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | NAP | |||||||||
| 22 | Loan | 1 | 114 East 71st Street | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 23 | Loan | 1 | Euclid Apartments | NAP | NAP | Springing | Springing | Yes | No | Yes | No | 15,000,000 | |
| 24 | Loan | 1 | 485 Locust Avenue | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 26 | Loan | 1 | Home2 Suites Pensacola | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | |
| 27 | Loan | 1 | 828 New York Avenue | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 28 | Loan | 1 | 8 Hook Road | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP |
| A-1-27 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | 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 ($) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 30.01 | Property | 1 | Southern Comfort RV Park | ||||||||||
| 30.02 | Property | 1 | Central Illinois Storage South | ||||||||||
| 30.03 | Property | 1 | Central Illinois Storage North | ||||||||||
| 31 | Loan | 1 | 631 East 6th Street | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 33 | Loan | 1 | Autonation | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 5,900,000 | |
| 34 | Loan | 1 | Chippewa Place | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 35 | Loan | 1 | Washington Lofts | NAP | NAP | Soft | Springing | Yes | No | No | NAP | NAP | |
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 37 | Loan | 1 | La Provence Apartments | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
| 38 | Loan | 1 | The Hill | NAP | NAP | Soft | Springing | Yes | No | No | NAP | NAP | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP |
| A-1-28 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) |
| 1 | Loan | 1 | 620 W 153rd Street | 47,000,000 | 243,426.27 | 605,976.04 | NAP | NAP | 117,000,000 | 605,976.04 | 57.0% | 1.43 | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 167,000,000 | 810,475.74 | 1,150,196.11 | NAP | NAP | 237,000,000 | 1,150,196.11 | 53.8% | 2.12 | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | ||||||||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | ||||||||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | ||||||||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | ||||||||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | ||||||||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | ||||||||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | ||||||||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | ||||||||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | ||||||||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | ||||||||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | ||||||||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | ||||||||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | ||||||||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | ||||||||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | ||||||||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | ||||||||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | ||||||||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | ||||||||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | ||||||||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | ||||||||||
| 3 | Loan | 1 | 28-40 West 23rd Street | 105,000,000 | 538,501.73 | 794,931.13 | NAP | NAP | 155,000,000 | 794,931.13 | 36.9% | 2.39 | |
| 4 | Loan | 1 | Galleria at Sunset | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5 | Loan | 4 | Vero Office Portfolio | 65,000,000 | 404,423.38 | 671,965.00 | NAP | NAP | 108,000,000 | 671,965.00 | 55.2% | 1.91 | |
| 5.01 | Property | 1 | Imperial Center | ||||||||||
| 5.02 | Property | 1 | Parkway Avalon | ||||||||||
| 5.03 | Property | 1 | Apex 190 | ||||||||||
| 5.04 | Property | 1 | Fairview | ||||||||||
| 6 | Loan | 1 | Coastline Apartments | 10,000,000 | 48,607.52 | 233,316.11 | NAP | NAP | 48,000,000 | 233,316.11 | 72.8% | 1.43 | |
| 7 | Loan | 1 | Sheraton Park City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | McGaw Commerce Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 9 | Loan | 1 | Kenwood Towne Centre | 230,000,000 | 1,218,635.30 | 1,377,587.73 | NAP | NAP | 260,000,000 | 1,377,587.73 | 45.5% | 2.19 | |
| 10 | Loan | 1 | Staten Island Mall | 170,000,000 | 1,082,140.51 | 1,273,106.48 | NAP | NAP | 200,000,000 | 1,273,106.48 | 42.8% | 2.09 | |
| 11 | Loan | 1 | Rialto I & II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | 1812 North Moore | 143,000,000 | 1,002,815.98 | 1,213,196.95 | NAP | NAP | 173,000,000 | 1,213,196.95 | 54.9% | 1.55 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 1 | Respara | 36,500,000 | 194,286.46 | 327,359.38 | NAP | NAP | 61,500,000 | 327,359.38 | 66.1% | 1.25 | |
| 15 | Loan | 1 | Point Plaza West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Lexmark | 59,500,000 | 374,023.61 | 518,604.17 | NAP | NAP | 82,500,000 | 518,604.17 | 62.0% | 1.97 | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Casa Cipriani | 82,887,490 | 567,332.68 | 704,039.35 | NAP | NAP | 102,860,379 | 704,039.35 | 49.9% | 2.38 | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | ||||||||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | ||||||||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | ||||||||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | ||||||||||
| 20.05 | Property | 1 | 915 Dana Avenue | ||||||||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | ||||||||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | ||||||||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.01 | Property | 1 | Hampton Inn Emporia | ||||||||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | ||||||||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | ||||||||||
| 22 | Loan | 1 | 114 East 71st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 1 | Euclid Apartments | 38,000,000 | 226,671.76 | 316,147.45 | NAP | NAP | 53,000,000 | 316,147.45 | 68.8% | 1.64 | |
| 24 | Loan | 1 | 485 Locust Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26 | Loan | 1 | Home2 Suites Pensacola | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 1 | 828 New York Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 28 | Loan | 1 | 8 Hook Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-29 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30.01 | Property | 1 | Southern Comfort RV Park | ||||||||||
| 30.02 | Property | 1 | Central Illinois Storage South | ||||||||||
| 30.03 | Property | 1 | Central Illinois Storage North | ||||||||||
| 31 | Loan | 1 | 631 East 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | Autonation | 49,100,000 | 342,250.87 | 383,376.74 | NAP | NAP | 55,000,000 | 383,376.74 | 53.7% | 1.33 | |
| 34 | Loan | 1 | Chippewa Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Washington Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 37 | Loan | 1 | La Provence Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 38 | Loan | 1 | The Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-30 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) |
| 1 | Loan | 1 | 620 W 153rd Street | 9.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 12.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | ||||||||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | ||||||||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | ||||||||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | ||||||||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | ||||||||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | ||||||||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | ||||||||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | ||||||||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | ||||||||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | ||||||||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | ||||||||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | ||||||||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | ||||||||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | ||||||||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | ||||||||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | ||||||||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | ||||||||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | ||||||||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | ||||||||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | ||||||||||
| 3 | Loan | 1 | 28-40 West 23rd Street | 15.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 4 | Loan | 1 | Galleria at Sunset | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 5 | Loan | 4 | Vero Office Portfolio | 15.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 5.01 | Property | 1 | Imperial Center | ||||||||||
| 5.02 | Property | 1 | Parkway Avalon | ||||||||||
| 5.03 | Property | 1 | Apex 190 | ||||||||||
| 5.04 | Property | 1 | Fairview | ||||||||||
| 6 | Loan | 1 | Coastline Apartments | 8.5% | 11,500,000 | 12.50000% | 59,500,000 | 354,771.55 | 90.3% | 0.94 | 6.9% | No | |
| 7 | Loan | 1 | Sheraton Park City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | Yes | |
| 8 | Loan | 1 | McGaw Commerce Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 9 | Loan | 1 | Kenwood Towne Centre | 14.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 10 | Loan | 1 | Staten Island Mall | 16.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 11 | Loan | 1 | Rialto I & II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | Yes | |
| 12 | Loan | 1 | 1812 North Moore | 13.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | Yes | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 14 | Loan | 1 | Respara | 8.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 15 | Loan | 1 | Point Plaza West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 17 | Loan | 1 | Lexmark | 16.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 19 | Loan | 1 | Casa Cipriani | 22.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | ||||||||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | ||||||||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | ||||||||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | ||||||||||
| 20.05 | Property | 1 | 915 Dana Avenue | ||||||||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | ||||||||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | ||||||||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 21.01 | Property | 1 | Hampton Inn Emporia | ||||||||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | ||||||||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | ||||||||||
| 22 | Loan | 1 | 114 East 71st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 23 | Loan | 1 | Euclid Apartments | 12.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | Yes | |
| 24 | Loan | 1 | 485 Locust Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 26 | Loan | 1 | Home2 Suites Pensacola | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 27 | Loan | 1 | 828 New York Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 28 | Loan | 1 | 8 Hook Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| A-1-31 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 30.01 | Property | 1 | Southern Comfort RV Park | ||||||||||
| 30.02 | Property | 1 | Central Illinois Storage South | ||||||||||
| 30.03 | Property | 1 | Central Illinois Storage North | ||||||||||
| 31 | Loan | 1 | 631 East 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 33 | Loan | 1 | Autonation | 11.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 34 | Loan | 1 | Chippewa Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 35 | Loan | 1 | Washington Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 37 | Loan | 1 | La Provence Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 38 | Loan | 1 | The Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | Yes |
| A-1-32 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Future Debt Permitted Type | Sponsor | Non-Recourse Carveout Guarantor |
| 1 | Loan | 1 | 620 W 153rd Street | NAP | Jacob Kohn, Abraham Kohn, Jacob Aini, Eli Chetrit and Isaac Chetrit | Jacob Kohn, Abraham Kohn, Jacob Aini, Eli Chetrit and Isaac Chetrit | |
| 2 | Loan | 20 | GNL Industrial Portfolio | NAP | Global Net Lease Operating Partnership, L.P. | Global Net Lease Operating Partnership, L.P. | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | ||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | ||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | ||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | ||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | ||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | ||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | ||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | ||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | ||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | ||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | ||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | ||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | ||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | ||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | ||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | ||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | ||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | ||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | ||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | ||||
| 3 | Loan | 1 | 28-40 West 23rd Street | NAP | Robert B. Getreu, Michael T. Cohen and Andrew H. Roos | None | |
| 4 | Loan | 1 | Galleria at Sunset | NAP | George Mersho | George Mersho | |
| 5 | Loan | 4 | Vero Office Portfolio | NAP | Admiral 2R Management LLC | Prime
Finance Special Situations 2020 Fund, L.P., A2R Founders Legacy LLC, Admiral 2R Management LLC, A2R Real Estate Fund II LP and VPF Preferred JV LLC | |
| 5.01 | Property | 1 | Imperial Center | ||||
| 5.02 | Property | 1 | Parkway Avalon | ||||
| 5.03 | Property | 1 | Apex 190 | ||||
| 5.04 | Property | 1 | Fairview | ||||
| 6 | Loan | 1 | Coastline Apartments | NAP | Ben Beitel | Ben Beitel | |
| 7 | Loan | 1 | Sheraton Park City | Mezzanine
(Max Combined LTV of 75%; Min Combined Debt Yield of 15.00%; Min Combined DSCR of 1.40x; Intercreditor Agreement is required) |
Driftwood Acquisition & Development L.P. | Driftwood Acquisition & Development L.P. | |
| 8 | Loan | 1 | McGaw Commerce Center | NAP | Buligo Capital Partners Inc. | Buligo Capital Partners Inc. | |
| 9 | Loan | 1 | Kenwood Towne Centre | NAP | Brookfield Properties Retail Holding LLC and Teachers' Retirement System of the State of Illinois | GGP-TRS L.L.C. | |
| 10 | Loan | 1 | Staten Island Mall | NAP | BPR Nimbus LLC | BPR Nimbus LLC | |
| 11 | Loan | 1 | Rialto I & II | Future Mezzanine Loan | Roy Bajtel and Joel Sher | Roy Bajtel and Joel Sher | |
| 12 | Loan | 1 | 1812 North Moore | Future Mezzanine Loan | Anthony Westreich | Anthony Westreich | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | NAP | Mayur B. Patel | Mayur B. Patel | |
| 14 | Loan | 1 | Respara | NAP | Christopher M. Liebes and Hugh H. Evans, III | Christopher M. Liebes and Hugh H. Evans, III | |
| 15 | Loan | 1 | Point Plaza West | NAP | Robert E. Woolf, Kathleen B. Woolf, J. Brent McKinley and Connie K. McKinley | Robert E. Woolf, Kathleen B. Woolf, J. Brent McKinley and Connie K. McKinley | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | Michael Pomeranc, Lawrence Pomeranc, Jason Pomeranc, Jack Rosen and Jack Bendheim | Michael
Pomeranc, Lawrence Pomeranc, Jason Pomeranc, Jack Rosen and Jack Bendheim | |
| 17 | Loan | 1 | Lexmark | NAP | Richard A. Bennett III | Richard A. Bennett III | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | Joel Schwartz | Joel Schwartz | |
| 19 | Loan | 1 | Casa Cipriani | NAP | Giuseppe Cipriani, Joseph Cayre, Henry Hay and Harlan Berger | Giuseppe Cipriani, Joseph Cayre, Henry Hay and Harlan Berger | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | NAP | Moses Weiss and Eliezer Sternhell | Moses Weiss and Eliezer Sternhell | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | ||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | ||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | ||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | ||||
| 20.05 | Property | 1 | 915 Dana Avenue | ||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | ||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | ||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | NAP | American Hotel Income Properties REIT Inc. | American Hotel Income Properties REIT Inc. | |
| 21.01 | Property | 1 | Hampton Inn Emporia | ||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | ||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | ||||
| 22 | Loan | 1 | 114 East 71st Street | NAP | Peter Hungerford | Peter Hungerford | |
| 23 | Loan | 1 | Euclid Apartments | Future Mezzanine Loan | MD Khaled Noor | MD Khaled Noor | |
| 24 | Loan | 1 | 485 Locust Avenue | NAP | Joseph Kaufman | Joseph Kaufman | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | Joel Schwartz | Joel Schwartz | |
| 26 | Loan | 1 | Home2 Suites Pensacola | NAP | Encore Enterprises, Inc. | Encore Enterprises, Inc. | |
| 27 | Loan | 1 | 828 New York Avenue | NAP | Shmuel S. Retek and Benjamin Herbst | Shmuel S. Retek and Benjamin Herbst | |
| 28 | Loan | 1 | 8 Hook Road | NAP | Alberto Benamu | Alberto Benamu | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | Mark Shakarov and Bela Shakarov | Mark Shakarov and Bela Shakarov |
| A-1-33 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Future Debt Permitted Type | Sponsor | Non-Recourse Carveout Guarantor |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | NAP | Gabriel
C. Dean, Bethny N. Dean, David P. Dean, Ryan C. Wilson, Mickey J. Miller and Mitchell J. Miller |
Gabriel
C. Dean, Bethny N. Dean, David P. Dean, Ryan C. Wilson, Mickey J. Miller and Mitchell J. Miller | |
| 30.01 | Property | 1 | Southern Comfort RV Park | ||||
| 30.02 | Property | 1 | Central Illinois Storage South | ||||
| 30.03 | Property | 1 | Central Illinois Storage North | ||||
| 31 | Loan | 1 | 631 East 6th Street | NAP | Jacob Fulop | Jacob Fulop | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | Michuel Klein | Michuel Klein | |
| 33 | Loan | 1 | Autonation | NAP | Stiles Properties and Investments, Ltd. | Stiles Properties and Investments, Ltd. | |
| 34 | Loan | 1 | Chippewa Place | NAP | Asher Ribowsky, Nosson Dessler and Raphael Dov Kutner | Asher Ribowsky, Nosson Dessler and Raphael Dov Kutner | |
| 35 | Loan | 1 | Washington Lofts | NAP | Pinchos D. Shemano | Pinchos D. Shemano | |
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | Dahn Corporation | Dahn Corporation | |
| 37 | Loan | 1 | La Provence Apartments | NAP | Laurent Meyer and Delphine Meyer | Laurent Meyer and Delphine Meyer | |
| 38 | Loan | 1 | The Hill | NAP | Corey Peterson and The Peterson Family Trust Dated July 8, 2008 | Corey Peterson and The Peterson Family Trust Dated July 8, 2008 | |
| 39 | Loan | 1 | 242 Montrose Avenue | Future Mezzanine Loan | Hershy M. Silberstein and Phillip Stern | Hershy M. Silberstein and Phillip Stern |
| A-1-34 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) |
| 1 | Loan | 1 | 620 W 153rd Street | No | Yes | Refinance | No | 117,000,000 | 0 | 0 | 0 | 117,000,000 | |
| 2 | Loan | 20 | GNL Industrial Portfolio | No | Yes | Refinance | 237,000,000 | 12,312,601 | 0 | 0 | 249,312,601 | ||
| 2.01 | Property | 1 | FCA USA - Detroit, MI | No | |||||||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | No | |||||||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | No | |||||||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | No | |||||||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | No | |||||||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | No | |||||||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | No | |||||||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | No | |||||||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | No | |||||||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | No | |||||||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | No | |||||||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | No | |||||||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | No | |||||||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | No | |||||||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | No | |||||||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | No | |||||||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | No | |||||||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | No | |||||||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | No | |||||||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | No | |||||||||
| 3 | Loan | 1 | 28-40 West 23rd Street | No | No | Refinance | No | 155,000,000 | 11,695,171 | 0 | 4,088,374 | 170,783,545 | |
| 4 | Loan | 1 | Galleria at Sunset | No | No | Acquisition | No | 49,000,000 | 46,701,523 | 0 | 0 | 95,701,523 | |
| 5 | Loan | 4 | Vero Office Portfolio | No | No | Recapitalization | 108,000,000 | 66,537,811 | 0 | 0 | 174,537,811 | ||
| 5.01 | Property | 1 | Imperial Center | No | |||||||||
| 5.02 | Property | 1 | Parkway Avalon | No | |||||||||
| 5.03 | Property | 1 | Apex 190 | No | |||||||||
| 5.04 | Property | 1 | Fairview | No | |||||||||
| 6 | Loan | 1 | Coastline Apartments | No | Yes | Recapitalization | No | 48,000,000 | 27,182,254 | 11,500,000 | 0 | 86,682,254 | |
| 7 | Loan | 1 | Sheraton Park City | No | No | Refinance | No | 33,000,000 | 0 | 0 | 0 | 33,000,000 | |
| 8 | Loan | 1 | McGaw Commerce Center | No | No | Refinance | No | 32,500,000 | 975,197 | 0 | 0 | 33,475,197 | |
| 9 | Loan | 1 | Kenwood Towne Centre | No | No | Refinance | No | 260,000,000 | 0 | 0 | 0 | 260,000,000 | |
| 10 | Loan | 1 | Staten Island Mall | No | No | Refinance | No | 200,000,000 | 11,179,744 | 0 | 0 | 211,179,744 | |
| 11 | Loan | 1 | Rialto I & II | No | No | Refinance | No | 30,000,000 | 8,133,450 | 0 | 0 | 38,133,450 | |
| 12 | Loan | 1 | 1812 North Moore | No | No | Refinance | No | 173,000,000 | 0 | 0 | 6,657,808 | 179,657,808 | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | No | No | Refinance | No | 28,375,000 | 0 | 0 | 0 | 28,375,000 | |
| 14 | Loan | 1 | Respara | No | No | Refinance | No | 61,500,000 | 0 | 0 | 0 | 61,500,000 | |
| 15 | Loan | 1 | Point Plaza West | No | No | Refinance | No | 24,400,000 | 3,055,975 | 0 | 0 | 27,455,975 | |
| 16 | Loan | 1 | 6 Columbus Hotel | No | No | Refinance | No | ||||||
| 17 | Loan | 1 | Lexmark | No | No | Recapitalization | No | ||||||
| 18 | Loan | 1 | 352 Meeker Avenue | No | No | Refinance | No | ||||||
| 19 | Loan | 1 | Casa Cipriani | No | No | Refinance | No | ||||||
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | No | No | Refinance | |||||||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | No | |||||||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | Yes | |||||||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | Yes | |||||||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | No | |||||||||
| 20.05 | Property | 1 | 915 Dana Avenue | No | |||||||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | Yes | |||||||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | No | |||||||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | No | No | Refinance | |||||||
| 21.01 | Property | 1 | Hampton Inn Emporia | No | |||||||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | No | |||||||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | No | |||||||||
| 22 | Loan | 1 | 114 East 71st Street | No | No | Refinance | No | ||||||
| 23 | Loan | 1 | Euclid Apartments | No | No | Refinance | No | ||||||
| 24 | Loan | 1 | 485 Locust Avenue | No | No | Refinance | No | ||||||
| 25 | Loan | 1 | 55 Borinquen Place | No | No | Refinance | No | ||||||
| 26 | Loan | 1 | Home2 Suites Pensacola | No | No | Refinance | No | ||||||
| 27 | Loan | 1 | 828 New York Avenue | No | No | Refinance | No | ||||||
| 28 | Loan | 1 | 8 Hook Road | No | No | Refinance | No | ||||||
| 29 | Loan | 1 | 1281 Hoe Avenue | No | No | Refinance | Yes |
| A-1-35 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | No | No | Refinance/Acquisition | |||||||
| 30.01 | Property | 1 | Southern Comfort RV Park | No | |||||||||
| 30.02 | Property | 1 | Central Illinois Storage South | No | |||||||||
| 30.03 | Property | 1 | Central Illinois Storage North | No | |||||||||
| 31 | Loan | 1 | 631 East 6th Street | No | No | Refinance | No | ||||||
| 32 | Loan | 1 | 2638 Decatur Avenue | No | No | Refinance | No | ||||||
| 33 | Loan | 1 | Autonation | No | No | Refinance | No | ||||||
| 34 | Loan | 1 | Chippewa Place | No | No | Acquisition | No | ||||||
| 35 | Loan | 1 | Washington Lofts | No | No | Refinance | No | ||||||
| 36 | Loan | 1 | Mini U Storage Vacaville | No | No | Recapitalization | No | ||||||
| 37 | Loan | 1 | La Provence Apartments | No | No | Refinance | No | ||||||
| 38 | Loan | 1 | The Hill | No | No | Acquisition | No | ||||||
| 39 | Loan | 1 | 242 Montrose Avenue | No | No | Refinance | No |
| A-1-36 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Loan Payoff ($) | 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 | 1 | 620 W 153rd Street | 110,927,653 | 0 | 4,900,604 | 654,527 | 517,215 | 0 | 117,000,000 | NAP | NAP | NAP | NAP | |
| 2 | Loan | 20 | GNL Industrial Portfolio | 240,000,000 | 0 | 7,301,346 | 2,011,255 | 0 | 0 | 249,312,601 | NAP | NAP | NAP | NAP | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | NAP | NAP | NAP | NAP | ||||||||
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | NAP | NAP | NAP | NAP | ||||||||
| 2.03 | Property | 1 | Follett School - McHenry, IL | NAP | NAP | NAP | NAP | ||||||||
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | NAP | NAP | NAP | NAP | ||||||||
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | NAP | NAP | NAP | NAP | ||||||||
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | NAP | NAP | NAP | NAP | ||||||||
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | NAP | NAP | NAP | NAP | ||||||||
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | NAP | NAP | NAP | NAP | ||||||||
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | NAP | NAP | NAP | NAP | ||||||||
| 2.10 | Property | 1 | Hannibal - Houston, TX | NAP | NAP | NAP | NAP | ||||||||
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | NAP | NAP | NAP | NAP | ||||||||
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | NAP | NAP | NAP | NAP | ||||||||
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | NAP | NAP | NAP | NAP | ||||||||
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | NAP | NAP | NAP | NAP | ||||||||
| 2.15 | Property | 1 | CSTK - St. Louis, MO | NAP | NAP | NAP | NAP | ||||||||
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | NAP | NAP | NAP | NAP | ||||||||
| 2.17 | Property | 1 | AM Castle - Wichita, KS | NAP | NAP | NAP | NAP | ||||||||
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | NAP | NAP | NAP | NAP | ||||||||
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | NAP | NAP | NAP | NAP | ||||||||
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | NAP | NAP | NAP | NAP | ||||||||
| 3 | Loan | 1 | 28-40 West 23rd Street | 139,632,947 | 0 | 2,013,918 | 29,136,680 | 0 | 0 | 170,783,545 | NAP | NAP | NAP | NAP | |
| 4 | Loan | 1 | Galleria at Sunset | 0 | 91,200,000 | 1,119,215 | 3,382,308 | 0 | 0 | 95,701,523 | NAP | NAP | NAP | NAP | |
| 5 | Loan | 4 | Vero Office Portfolio | 0 | 0 | 8,053,330 | 22,751,253 | 0 | 143,733,229 | 174,537,811 | NAP | NAP | NAP | NAP | |
| 5.01 | Property | 1 | Imperial Center | NAP | NAP | NAP | NAP | ||||||||
| 5.02 | Property | 1 | Parkway Avalon | NAP | NAP | NAP | NAP | ||||||||
| 5.03 | Property | 1 | Apex 190 | NAP | NAP | NAP | NAP | ||||||||
| 5.04 | Property | 1 | Fairview | NAP | NAP | NAP | NAP | ||||||||
| 6 | Loan | 1 | Coastline Apartments | 0 | 0 | 5,894,176 | 788,078 | 0 | 80,000,000 | 86,682,254 | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | Sheraton Park City | 19,668,611 | 0 | 1,407,386 | 1,501,629 | 10,422,375 | 0 | 33,000,000 | 6/17/2037 | 224.96 | 121.11 | 53.8% | |
| 8 | Loan | 1 | McGaw Commerce Center | 30,013,899 | 0 | 2,008,110 | 1,453,188 | 0 | 0 | 33,475,197 | NAP | NAP | NAP | NAP | |
| 9 | Loan | 1 | Kenwood Towne Centre | 211,601,763 | 0 | 3,205,539 | 3,966,953 | 41,225,744 | 0 | 260,000,000 | NAP | NAP | NAP | NAP | |
| 10 | Loan | 1 | Staten Island Mall | 204,429,707 | 0 | 1,766,053 | 4,983,984 | 0 | 0 | 211,179,744 | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Rialto I & II | 36,760,745 | 0 | 485,149 | 887,556 | 0 | 0 | 38,133,450 | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | 1812 North Moore | 160,681,751 | 0 | 1,474,724 | 9,651,191 | 7,850,142 | 0 | 179,657,808 | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 22,753,289 | 0 | 239,514 | 23,069 | 5,359,127 | 0 | 28,375,000 | 4/30/2036 | 216.90 | 201.85 | 93.1% | |
| 14 | Loan | 1 | Respara | 54,463,006 | 0 | 1,174,578 | 55,544 | 5,806,872 | 0 | 61,500,000 | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Point Plaza West | 25,620,669 | 0 | 1,266,745 | 568,561 | 0 | 0 | 27,455,975 | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | 6 Columbus Hotel | NAP | 288.13 | 242.54 | 84.2% | ||||||||
| 17 | Loan | 1 | Lexmark | NAP | NAP | NAP | NAP | ||||||||
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | NAP | NAP | NAP | ||||||||
| 19 | Loan | 1 | Casa Cipriani | NAP | 1365.46 | 887.57 | 65.0% | ||||||||
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | NAP | NAP | NAP | NAP | ||||||||
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | NAP | NAP | NAP | NAP | ||||||||
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | NAP | NAP | NAP | NAP | ||||||||
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | NAP | NAP | NAP | NAP | ||||||||
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | NAP | NAP | NAP | NAP | ||||||||
| 20.05 | Property | 1 | 915 Dana Avenue | NAP | NAP | NAP | NAP | ||||||||
| 20.06 | Property | 1 | 725 Greenwood Avenue | NAP | NAP | NAP | NAP | ||||||||
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | NAP | NAP | NAP | NAP | ||||||||
| 21 | Loan | 3 | AHIP Virginia 3-Pack | Various | 127.37 | 96.59 | 75.8% | ||||||||
| 21.01 | Property | 1 | Hampton Inn Emporia | 3/31/2029 | 132.19 | 105.29 | 79.6% | ||||||||
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | 12/21/2027 | 127.27 | 108.93 | 85.6% | ||||||||
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | 3/31/2029 | 121.86 | 79.05 | 64.9% | ||||||||
| 22 | Loan | 1 | 114 East 71st Street | NAP | NAP | NAP | NAP | ||||||||
| 23 | Loan | 1 | Euclid Apartments | NAP | NAP | NAP | NAP | ||||||||
| 24 | Loan | 1 | 485 Locust Avenue | NAP | NAP | NAP | NAP | ||||||||
| 25 | Loan | 1 | 55 Borinquen Place | NAP | NAP | NAP | NAP | ||||||||
| 26 | Loan | 1 | Home2 Suites Pensacola | 1/31/2039 | 147.90 | 117.83 | 79.7% | ||||||||
| 27 | Loan | 1 | 828 New York Avenue | NAP | NAP | NAP | NAP | ||||||||
| 28 | Loan | 1 | 8 Hook Road | NAP | NAP | NAP | NAP | ||||||||
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | NAP | NAP | NAP |
| A-1-37 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Underwritten Hotel Occupancy (%) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | NAP | NAP | NAP | NAP | ||||||||
| 30.01 | Property | 1 | Southern Comfort RV Park | NAP | NAP | NAP | NAP | ||||||||
| 30.02 | Property | 1 | Central Illinois Storage South | NAP | NAP | NAP | NAP | ||||||||
| 30.03 | Property | 1 | Central Illinois Storage North | NAP | NAP | NAP | NAP | ||||||||
| 31 | Loan | 1 | 631 East 6th Street | NAP | NAP | NAP | NAP | ||||||||
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | NAP | NAP | NAP | ||||||||
| 33 | Loan | 1 | Autonation | NAP | NAP | NAP | NAP | ||||||||
| 34 | Loan | 1 | Chippewa Place | NAP | NAP | NAP | NAP | ||||||||
| 35 | Loan | 1 | Washington Lofts | NAP | NAP | NAP | NAP | ||||||||
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | NAP | NAP | NAP | ||||||||
| 37 | Loan | 1 | La Provence Apartments | NAP | NAP | NAP | NAP | ||||||||
| 38 | Loan | 1 | The Hill | NAP | NAP | NAP | NAP | ||||||||
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | NAP | NAP | NAP |
| A-1-38 |
BMO 2024-5C4
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent ADR ($) | 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 | 1 | 620 W 153rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2 | Loan | 20 | GNL Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.01 | Property | 1 | FCA USA - Detroit, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.02 | Property | 1 | Grupo Antolin - Shelby Township, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.03 | Property | 1 | Follett School - McHenry, IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.04 | Property | 1 | Shaw Aero - Naples, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.05 | Property | 1 | Kuka - Sterling Heights, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.06 | Property | 1 | ZF Active Safety - Findlay, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.07 | Property | 1 | CF Sauer - 184 Suburban | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.08 | Property | 1 | CF Sauer - 728 N Main St. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.09 | Property | 1 | Walgreens Boot Alliance - Pittsburgh, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.10 | Property | 1 | Hannibal - Houston, TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.11 | Property | 1 | FedEx IV - Lexington, KY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.12 | Property | 1 | VersaFlex - Kansas City, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.13 | Property | 1 | Cott Beverage Inc - Sikeston, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.14 | Property | 1 | Dunlop Protective Footwear - Havre De Grace, MD | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.15 | Property | 1 | CSTK - St. Louis, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.16 | Property | 1 | CF Sauer - 39 S Park Dr. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.17 | Property | 1 | AM Castle - Wichita, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.18 | Property | 1 | CF Sauer - 9 Old Mill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.19 | Property | 1 | CF Sauer - 2447 Eunice Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.20 | Property | 1 | CF Sauer - 513 West Butler Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3 | Loan | 1 | 28-40 West 23rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 1 | Galleria at Sunset | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5 | Loan | 4 | Vero Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5.01 | Property | 1 | Imperial Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5.02 | Property | 1 | Parkway Avalon | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5.03 | Property | 1 | Apex 190 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5.04 | Property | 1 | Fairview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 6 | Loan | 1 | Coastline Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | Sheraton Park City | 224.96 | 121.11 | 53.8% | 226.11 | 126.06 | 55.8% | 217.89 | 125.37 | 57.5% | |
| 8 | Loan | 1 | McGaw Commerce Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 9 | Loan | 1 | Kenwood Towne Centre | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10 | Loan | 1 | Staten Island Mall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Rialto I & II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | 1812 North Moore | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Homewood Suites San Diego Mission Valley Zoo | 216.90 | 201.85 | 93.1% | 218.46 | 200.54 | 91.8% | 206.85 | 188.86 | 91.3% | |
| 14 | Loan | 1 | Respara | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | Point Plaza West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | 6 Columbus Hotel | 289.46 | 238.71 | 82.5% | 289.52 | 218.83 | 75.6% | 214.54 | 134.74 | 62.8% | |
| 17 | Loan | 1 | Lexmark | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 352 Meeker Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 1 | Casa Cipriani | 1365.46 | 887.57 | 65.0% | 1379.90 | 796.65 | 57.7% | 1684.05 | 483.95 | 28.7% | |
| 20 | Loan | 7 | Cincinnati Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.01 | Property | 1 | 3409, 3411, 3413 & 3415 McHenry Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 669 & 686 Gholson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.03 | Property | 1 | 810 North Fred Shuttlesworth Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.04 | Property | 1 | 6390-6406 Gracely Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.05 | Property | 1 | 915 Dana Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.06 | Property | 1 | 725 Greenwood Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.07 | Property | 1 | 2606, 2614 & 2618 Montana Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 3 | AHIP Virginia 3-Pack | 127.37 | 96.59 | 75.8% | 126.84 | 95.25 | 75.1% | 115.51 | 88.73 | 76.8% | |
| 21.01 | Property | 1 | Hampton Inn Emporia | 132.19 | 105.29 | 79.6% | 132.24 | 103.72 | 78.4% | 122.00 | 94.71 | 77.6% | |
| 21.02 | Property | 1 | Fairfield Inn & Suites South Hill | 127.27 | 108.93 | 85.6% | 125.59 | 105.96 | 84.4% | 112.73 | 94.44 | 83.8% | |
| 21.03 | Property | 1 | Hampton Inn Harrisonburg South | 121.86 | 79.05 | 64.9% | 121.92 | 79.16 | 64.9% | 111.28 | 78.78 | 70.8% | |
| 22 | Loan | 1 | 114 East 71st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 1 | Euclid Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 1 | 485 Locust Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 1 | 55 Borinquen Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26 | Loan | 1 | Home2 Suites Pensacola | 147.90 | 117.83 | 79.7% | 160.21 | 132.65 | 82.8% | 153.11 | 136.57 | 89.2% | |
| 27 | Loan | 1 | 828 New York Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 28 | Loan | 1 | 8 Hook Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 1 | 1281 Hoe Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-39 |
BMO 2024-5C4
Annex A
| 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 (%) |
| 30 | Loan | 3 | Central Illinois Storage & Kentucky RV Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30.01 | Property | 1 | Southern Comfort RV Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30.02 | Property | 1 | Central Illinois Storage South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30.03 | Property | 1 | Central Illinois Storage North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | 631 East 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | 2638 Decatur Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | Autonation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Chippewa Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 35 | Loan | 1 | Washington Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 36 | Loan | 1 | Mini U Storage Vacaville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 37 | Loan | 1 | La Provence Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 38 | Loan | 1 | The Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 39 | Loan | 1 | 242 Montrose Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-40 |