0001539497-24-001840.txt : 20240903 0001539497-24-001840.hdr.sgml : 20240903 20240903171205 ACCESSION NUMBER: 0001539497-24-001840 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20240903 DATE AS OF CHANGE: 20240903 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: BMO 2024-5C6 Mortgage Trust CENTRAL INDEX KEY: 0002034419 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-255934-15 FILM NUMBER: 241274989 BUSINESS ADDRESS: STREET 1: 151 WEST 42ND STREET CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 2128854000 MAIL ADDRESS: STREET 1: 151 WEST 42ND STREET CITY: NEW YORK STATE: NY ZIP: 10036 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: BMO Commercial Mortgage Securities LLC CENTRAL INDEX KEY: 0001861132 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance IRS NUMBER: 862713125 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 151 WEST 42ND STREET CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 2128854000 MAIL ADDRESS: STREET 1: 151 WEST 42ND STREET CITY: NEW YORK STATE: NY ZIP: 10036 FWP 1 n4476-x1anxa.htm FREE WRITING PROSPECTUS
    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-255934-15
     

BMO 2024-5C6 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, SG Americas 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 2024-5C6

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 City County
                           
1 Loan   1 Bronx Terminal Market 8.1% 100.0% GACC, SMC, WFB, BANA GACC, SMC NAP NAP 610 Exterior Street Bronx Bronx
2 Loan   13 Prime Northeast Portfolio 7.8%   CREFI CREFI NAP NAP Various Various Various
2.01 Property   1 Prime Storage - Somerville 0.8% 10.2%         39R Medford Street Somerville Middlesex
2.02 Property   1 Prime Storage - Boston South End 0.8% 10.1%         100 Southampton Street Boston Suffolk
2.03 Property   1 Prime Storage - Washington 0.7% 9.5%         307 South Lincoln Avenue Washington Township Warren
2.04 Property   1 Prime Storage - Boston Traveler St. 0.7% 9.5%         33 Traveler Street Boston Suffolk
2.05 Property   1 Prime Storage - Newington 0.7% 9.5%         350 Alumni Road Newington Hartford
2.06 Property   1 Prime Storage - Brookfield 0.6% 7.6%         25 and 87 Del Mar Drive Brookfield Fairfield
2.07 Property   1 Prime Storage - Quakertown 0.6% 7.4%         1320 South West End Boulevard Quakertown Bucks
2.08 Property   1 Prime Storage - Phillipsburg 0.5% 6.7%         1191 US Highway 22 Phillipsburg Warren
2.09 Property   1 Prime Storage - Fairless Hills 0.5% 6.5%         400 Tyburn Road Fairless Hills Bucks
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd 0.5% 6.4%         901 Egg Harbor Road Lindenwold Camden
2.11 Property   1 Prime Storage - New Milford 0.5% 6.0%         156 Danbury Road New Milford Litchfield
2.12 Property   1 Prime Storage - Hyde Park 0.4% 5.6%         1641 Hyde Park Avenue Hyde Park Suffolk
2.13 Property   1 Prime Storage - Clinton 0.4% 5.0%         10 Route 173 Clinton Hunterdon
3 Loan   1 Linx 7.8% 100.0% SGFC SGFC NAP NAP 490 Arsenal Way Watertown Middlesex
4 Loan   1 Northbridge Centre 7.8% 100.0% BMO BMO NAP NAP 515 North Flagler Drive and 517 North Olive Avenue West Palm Beach Palm Beach
5 Loan   1 Cocoa Grand Apartments 6.9% 100.0% CREFI CREFI NAP NAP 305 Laredo Drive Cocoa Brevard
6 Loan   3 Chandler Hotel Portfolio 5.3%   LMF LMF Group 1 Group A Various Various Various
6.01 Property   1 Hilton Garden Inn Bowling Green 2.1% 40.6%         1020 Wilkinson Trace Bowling Green Warren
6.02 Property   1 TownePlace Suites Evansville Newburgh 1.7% 33.2%         9922 Pointe View Drive Newburgh Warrick
6.03 Property   1 Tru by Hilton Bowling Green 1.4% 26.2%         1864 Cave Mill Road Bowling Green Warren
7 Loan   1 TownePlace Suites Bowling Green 1.2% 100.0% LMF LMF Group 1 Group A 1818 Cave Mill Road Bowling Green Warren
8 Loan   1 Nature Coast Commons 4.2% 100.0% BMO BMO NAP NAP 1253-1437 Wendy Court Spring Hill Hernando
9 Loan   1 Moffett Towers Building D 3.7% 100.0% GSBI, DBRI, UBS AG GSMC, GACC, UBS AG NAP NAP 1100 Enterprise Way Sunnyvale Santa Clara
10 Loan   1 Horizons at the Village at Whitehall 3.3% 100.0% AREF2 AREF2 NAP NAP 3108 Saint Stephens Lane Whitehall Lehigh
11 Loan   1 76-80 Court Street 3.3% 100.0% AREF2 AREF2 NAP NAP 76-80 Court Street Brooklyn Kings
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  3.3% 100.0% LMF LMF Group 1 NAP 2829 Overlook Parkway Atlanta Cobb
13 Loan   1 Two Addison Circle 3.0% 100.0% DBRI GACC NAP NAP 15725 Dallas Parkway Addison Dallas
14 Loan   1 810 East 170th Street 3.0% 100.0% SMC SMC NAP NAP 810 East 170th Street Bronx Bronx
15 Loan   1 9950 Woodloch 3.0% 100.0% AREF2, WFB AREF2 NAP NAP 9950 Woodloch Forest Drive The Woodlands Montgomery
16 Loan   1 263 Skillman Street 2.9% 100.0% SMC SMC NAP NAP 263 Skillman Street Brooklyn Kings
17 Loan   1 International Residence Hall - Wisconsin Dells 2.7% 100.0% GSBI GSMC NAP NAP 200 West Hiawatha Drive Lake Delton Sauk
18 Loan   1 3333 Giles Place 2.7% 100.0% BMO BMO NAP NAP 3333 Giles Place Bronx Bronx
19 Loan   1 Spring Valley Apartments 2.5% 100.0% CREFI CREFI NAP NAP 807 South Main Street Euless Tarrant
20 Loan   1 Stonebriar Centre 2.2% 100.0% GSBI, BANA, SGFC SGFC NAP NAP 2601 Preston Road Frisco Collin
21 Loan   1 Northwoods Apartments 2.1% 100.0% UBS AG UBS AG NAP NAP 99 Antelope Way Columbus Franklin
22 Loan   1 Gallup HQ 1.9% 100.0% DBRI, JPMCB GACC NAP NAP 1001 Gallup Drive Omaha Douglas
23 Loan   1 251 Armour Drive 1.6% 100.0% GSBI GSMC NAP NAP 251 Armour Drive Northeast Atlanta Fulton
24 Loan   1 Arthouse Hotel 1.5% 100.0% CREFI CREFI NAP NAP 2178 Broadway New York New York
25 Loan   1 1025 Lenox Park Boulevard Northeast 1.5% 100.0% DBRI GACC NAP NAP 1025 Lenox Park Boulevard Northeast Brookhaven DeKalb
26 Loan   1 1058 University Avenue 1.5% 100.0% SMC SMC NAP NAP 1058 University Avenue Bronx Bronx
27 Loan   1 804 Jefferson Avenue 1.2% 100.0% LMF LMF NAP NAP 804 Jefferson Avenue Brooklyn Kings
28 Loan   1 169-175 Ocean Avenue 1.0% 100.0% AREF2 AREF2 NAP NAP 169-175 Ocean Avenue Jersey City Hudson
29 Loan   1 Shores Medical Center 1.0% 100.0% CREFI CREFI NAP NAP 20952 Twelve Mile Road St. Clair Shores Macomb
30 Loan   1 1665-1667 Brooklyn Avenue 0.8% 100.0% SMC SMC NAP NAP 1665-1667 Brooklyn Avenue Brooklyn Kings
31 Loan   1 1337 Nostrand Avenue 0.7% 100.0% UBS AG UBS AG NAP NAP 1337 Nostrand Avenue Brooklyn Kings
32 Loan   1 487 Clinton Avenue 0.6% 100.0% BMO BMO NAP NAP 487 Clinton Avenue Brooklyn Kings

 

 A-1 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($)
                                 
1 Loan   1 Bronx Terminal Market NY 10451 Retail Anchored 2009 NAP 918,779 SF 261.22 55,000,000 55,000,000 55,000,000
2 Loan   13 Prime Northeast Portfolio Various Various Self Storage Self Storage Various Various 651,607 SF 181.09 53,000,000 53,000,000 53,000,000
2.01 Property   1 Prime Storage - Somerville MA 02143 Self Storage Self Storage 1913 NAP 36,269 SF   5,425,763 5,425,763 5,425,763
2.02 Property   1 Prime Storage - Boston South End MA 02118 Self Storage Self Storage 1953 1984 51,768 SF   5,362,881 5,362,881 5,362,881
2.03 Property   1 Prime Storage - Washington NJ 07882 Self Storage Self Storage 1988 2018 63,450 SF   5,021,525 5,021,525 5,021,525
2.04 Property   1 Prime Storage - Boston Traveler St. MA 02118 Self Storage Self Storage 1910 1999 31,187 SF   5,017,034 5,017,034 5,017,034
2.05 Property   1 Prime Storage - Newington CT 06111 Self Storage Self Storage 2000 NAP 87,925 SF   5,012,542 5,012,542 5,012,542
2.06 Property   1 Prime Storage - Brookfield CT 06804 Self Storage Self Storage 1984 NAP 63,575 SF   4,033,390 4,033,390 4,033,390
2.07 Property   1 Prime Storage - Quakertown PA 18951 Self Storage Self Storage 1986 NAP 67,450 SF   3,921,102 3,921,102 3,921,102
2.08 Property   1 Prime Storage - Phillipsburg NJ 08865 Self Storage Self Storage 2000 NAP 49,863 SF   3,575,254 3,575,254 3,575,254
2.09 Property   1 Prime Storage - Fairless Hills PA 19030 Self Storage Self Storage 1979 NAP 42,516 SF   3,440,508 3,440,508 3,440,508
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd NJ 08021 Self Storage Self Storage 1986 NAP 52,643 SF   3,368,644 3,368,644 3,368,644
2.11 Property   1 Prime Storage - New Milford CT 06776 Self Storage Self Storage 1989 NAP 41,950 SF   3,171,017 3,171,017 3,171,017
2.12 Property   1 Prime Storage - Hyde Park MA 02136 Self Storage Self Storage 1997 NAP 27,473 SF   2,991,356 2,991,356 2,991,356
2.13 Property   1 Prime Storage - Clinton NJ 08809 Self Storage Self Storage 1980 NAP 35,538 SF   2,658,983 2,658,983 2,658,983
3 Loan   1 Linx MA 02472 Mixed Use Lab/Office 2018 NAP 185,015 SF 508.07 53,000,000 53,000,000 53,000,000
4 Loan   1 Northbridge Centre FL 33407 Office CBD 1985 2018 294,493 SF 325.98 53,000,000 53,000,000 53,000,000
5 Loan   1 Cocoa Grand Apartments FL 32926 Multifamily Garden 2022 NAP 268 Units 175,000.00 46,900,000 46,900,000 46,900,000
6 Loan   3 Chandler Hotel Portfolio Various Various Hospitality Various Various Various 332 Rooms 100,461.89 35,500,000 35,500,000 35,500,000
6.01 Property   1 Hilton Garden Inn Bowling Green KY 42103 Hospitality Select Service 2007 2017, 2024 133 Rooms   14,400,000 14,400,000 14,400,000
6.02 Property   1 TownePlace Suites Evansville Newburgh IN 47630 Hospitality Extended Stay 2018 NAP 111 Rooms   11,800,000 11,800,000 11,800,000
6.03 Property   1 Tru by Hilton Bowling Green KY 42104 Hospitality Limited Service 2018 NAP 88 Rooms   9,300,000 9,300,000 9,300,000
7 Loan   1 TownePlace Suites Bowling Green KY 42104 Hospitality Extended Stay 2013 2020 101 Rooms 100,461.89 8,000,000 8,000,000 8,000,000
8 Loan   1 Nature Coast Commons FL 34607 Retail Anchored 2009 NAP 225,806 SF 126.21 28,500,000 28,500,000 28,500,000
9 Loan   1 Moffett Towers Building D CA 94089 Office Suburban 2014 NAP 357,481 SF 405.62 25,000,000 25,000,000 25,000,000
10 Loan   1 Horizons at the Village at Whitehall PA 18052 Multifamily Independent Living 2006 NAP 154 Units 145,259.74 22,370,000 22,370,000 22,370,000
11 Loan   1 76-80 Court Street NY 11201 Mixed Use Multifamily/Retail 1900, 1910 2014 24,879 SF 884.28 22,000,000 22,000,000 22,000,000
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  GA 30339 Hospitality Select Service 2019 NAP 159 Rooms 138,364.78 22,000,000 22,000,000 22,000,000
13 Loan   1 Two Addison Circle TX 75001 Office Suburban 2009 2024 198,695 SF 103.17 20,500,000 20,500,000 20,500,000
14 Loan   1 810 East 170th Street NY 10459 Multifamily Mid Rise 2023 NAP 77 Units 259,740.26 20,000,000 20,000,000 20,000,000
15 Loan   1 9950 Woodloch TX 77380 Office Suburban 2014 NAP 601,151 SF 215.99 19,950,000 19,925,542 18,914,250
16 Loan   1 263 Skillman Street NY 11205 Mixed Use Multifamily/Retail 2023 NAP 16 Units 1,225,000.00 19,600,000 19,600,000 19,600,000
17 Loan   1 International Residence Hall - Wisconsin Dells WI 53965 Multifamily Student Housing 2013-2019 NAP 444 Units 40,765.77 18,100,000 18,100,000 18,100,000
18 Loan   1 3333 Giles Place NY 10463 Multifamily Mid Rise 2023 NAP 49 Units 367,346.94 18,000,000 18,000,000 18,000,000
19 Loan   1 Spring Valley Apartments TX 76040 Multifamily Garden 1971 2021 150 Units 111,666.67 16,750,000 16,750,000 16,750,000
20 Loan   1 Stonebriar Centre TX 75033 Retail Super Regional Mall 2000 NAP 1,096,880 SF 232.48 15,000,000 15,000,000 15,000,000
21 Loan   1 Northwoods Apartments OH 43235 Multifamily Garden 1983 2021 280 Units 124,221.43 14,000,000 14,000,000 14,000,000
22 Loan   1 Gallup HQ NE 68102 Office CBD 2002 2020 385,348 SF 185.55 12,900,000 12,900,000 12,900,000
23 Loan   1 251 Armour Drive GA 30324 Office Suburban 1957 2021 41,345 SF 253.96 10,500,000 10,500,000 10,500,000
24 Loan   1 Arthouse Hotel NY 10024 Hospitality Full Service 1910 2023 291 Rooms 292,096.22 10,000,000 10,000,000 10,000,000
25 Loan   1 1025 Lenox Park Boulevard Northeast GA 30319 Office Suburban 2002 NAP 331,013 SF 226.58 10,000,000 10,000,000 10,000,000
26 Loan   1 1058 University Avenue NY 10452 Multifamily Mid Rise 2023 NAP 27 Units 366,666.67 9,900,000 9,900,000 9,900,000
27 Loan   1 804 Jefferson Avenue NY 11221 Multifamily Mid Rise 2017 NAP 28 Units 298,214.29 8,350,000 8,350,000 8,350,000
28 Loan   1 169-175 Ocean Avenue NJ 07305 Multifamily Mid Rise 1903 2023 41 Units 163,414.63 6,700,000 6,700,000 6,700,000
29 Loan   1 Shores Medical Center MI 48081 Office Medical 1997 NAP 46,021 SF 142.24 6,550,000 6,546,089 6,214,964
30 Loan   1 1665-1667 Brooklyn Avenue NY 11210 Multifamily Mid Rise 2022 NAP 18 Units 306,944.44 5,525,000 5,525,000 5,525,000
31 Loan   1 1337 Nostrand Avenue NY 11226 Multifamily Mid Rise 2007 NAP 15 Units 310,000.00 4,650,000 4,650,000 4,650,000
32 Loan   1 487 Clinton Avenue NY 11238 Multifamily Mid Rise 1931 2020 20 Units 199,400.00 3,988,000 3,988,000 3,988,000

 

 A-2 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
                                 
1 Loan   1 Bronx Terminal Market 5.18100%     NAP 240,760.59 NAP 2,889,127.08 Interest Only  No Actual/360 60 59
2 Loan   13 Prime Northeast Portfolio 5.99000%     NAP 268,232.75 NAP 3,218,793.00 Interest Only No Actual/360 60 60
2.01 Property   1 Prime Storage - Somerville                        
2.02 Property   1 Prime Storage - Boston South End                        
2.03 Property   1 Prime Storage - Washington                        
2.04 Property   1 Prime Storage - Boston Traveler St.                        
2.05 Property   1 Prime Storage - Newington                        
2.06 Property   1 Prime Storage - Brookfield                        
2.07 Property   1 Prime Storage - Quakertown                        
2.08 Property   1 Prime Storage - Phillipsburg                        
2.09 Property   1 Prime Storage - Fairless Hills                        
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd                        
2.11 Property   1 Prime Storage - New Milford                        
2.12 Property   1 Prime Storage - Hyde Park                        
2.13 Property   1 Prime Storage - Clinton                        
3 Loan   1 Linx 5.79500%     NAP 259,500.64 NAP 3,114,007.68 Interest Only No Actual/360 60 60
4 Loan   1 Northbridge Centre 6.90500%     NAP 309,206.54 NAP 3,710,478.48 Interest Only No Actual/360 60 60
5 Loan   1 Cocoa Grand Apartments 6.56000%     NAP 259,947.59 NAP 3,119,371.08 Interest Only No Actual/360 60 59
6 Loan   3 Chandler Hotel Portfolio 8.05000%     NAP 241,453.41 NAP 2,897,440.92 Interest Only No Actual/360 60 58
6.01 Property   1 Hilton Garden Inn Bowling Green                        
6.02 Property   1 TownePlace Suites Evansville Newburgh                        
6.03 Property   1 Tru by Hilton Bowling Green                        
7 Loan   1 TownePlace Suites Bowling Green 7.90000%     NAP 53,398.15 NAP 640,777.80 Interest Only No Actual/360 60 58
8 Loan   1 Nature Coast Commons 7.14000%     NAP 171,930.21 NAP 2,063,162.52 Interest Only No Actual/360 60 60
9 Loan   1 Moffett Towers Building D 6.96000%     NAP 147,013.89 NAP 1,764,166.68 Interest Only No Actual/360 60 59
10 Loan   1 Horizons at the Village at Whitehall 6.15000%     NAP 116,238.56 NAP 1,394,862.72 Interest Only No Actual/360 60 59
11 Loan   1 76-80 Court Street 7.14100%     NAP 132,736.64 NAP 1,592,839.68 Interest Only No Actual/360 60 59
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  7.75000%     NAP 144,056.71 NAP 1,728,680.52 Interest Only No Actual/360 60 58
13 Loan   1 Two Addison Circle 6.70000%     NAP 116,048.03 NAP 1,392,576.36 Interest Only No Actual/360 60 59
14 Loan   1 810 East 170th Street 6.50000%     NAP 109,837.96 NAP 1,318,055.56 Interest Only No Actual/360 60 60
15 Loan   1 9950 Woodloch 7.07500%     133,734.24 NAP 1,604,810.88 NAP Amortizing Balloon No Actual/360 0 0
16 Loan   1 263 Skillman Street 6.63000%     NAP 109,794.03 NAP 1,317,528.33 Interest Only No Actual/360 60 60
17 Loan   1 International Residence Hall - Wisconsin Dells 7.50200%     NAP 114,726.77 NAP 1,376,721.24 Interest Only No Actual/360 60 59
18 Loan   1 3333 Giles Place 6.56000%     NAP 99,766.67 NAP 1,197,200.04 Interest Only No Actual/360 60 60
19 Loan   1 Spring Valley Apartments 6.74000%     NAP 95,385.82 NAP 1,144,629.84 Interest Only No Actual/360 60 58
20 Loan   1 Stonebriar Centre 6.99900%     NAP 88,702.60 NAP 1,064,431.20 Interest Only No Actual/360 60 58
21 Loan   1 Northwoods Apartments 6.20000%     NAP 73,337.96 NAP 880,055.52 Interest Only No Actual/360 60 59
22 Loan   1 Gallup HQ 7.29900%     NAP 79,554.03 NAP 954,648.36 Interest Only No Actual/360 60 56
23 Loan   1 251 Armour Drive 7.77000%     NAP 68,931.77 NAP 827,181.24 Interest Only No Actual/360 60 59
24 Loan   1 Arthouse Hotel 7.38000%     NAP 62,354.17 NAP 748,250.04 Interest Only No Actual/360 60 59
25 Loan   1 1025 Lenox Park Boulevard Northeast 7.91300%     NAP 66,857.52 NAP 802,290.24 Interest Only No Actual/360 52 49
26 Loan   1 1058 University Avenue 6.79400%     NAP 56,828.98 NAP 681,947.75 Interest Only No Actual/360 60 59
27 Loan   1 804 Jefferson Avenue 6.26000%     NAP 44,164.16 NAP 529,969.92 Interest Only No Actual/360 60 60
28 Loan   1 169-175 Ocean Avenue 6.39000%     NAP 36,173.02 NAP 434,076.24 Interest Only No Actual/360 60 60
29 Loan   1 Shores Medical Center 7.15000%     44,239.14 NAP 530,869.68 NAP Amortizing Balloon No Actual/360 0 0
30 Loan   1 1665-1667 Brooklyn Avenue 6.20000%     NAP 28,942.30 NAP 347,307.64 Interest Only No Actual/360 60 59
31 Loan   1 1337 Nostrand Avenue 6.90000%     NAP 27,108.85 NAP 325,306.20 Interest Only No Actual/360 60 60
32 Loan   1 487 Clinton Avenue 6.31900%     NAP 21,291.81 NAP 255,501.72 Interest Only No Actual/360 60 60

 

 A-3 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days)
                                   
1 Loan   1 Bronx Terminal Market 60 59 0 0 8/6/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 5 0
2 Loan   13 Prime Northeast Portfolio 60 60 0 0 8/26/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
2.01 Property   1 Prime Storage - Somerville                          
2.02 Property   1 Prime Storage - Boston South End                          
2.03 Property   1 Prime Storage - Washington                          
2.04 Property   1 Prime Storage - Boston Traveler St.                          
2.05 Property   1 Prime Storage - Newington                          
2.06 Property   1 Prime Storage - Brookfield                          
2.07 Property   1 Prime Storage - Quakertown                          
2.08 Property   1 Prime Storage - Phillipsburg                          
2.09 Property   1 Prime Storage - Fairless Hills                          
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd                          
2.11 Property   1 Prime Storage - New Milford                          
2.12 Property   1 Prime Storage - Hyde Park                          
2.13 Property   1 Prime Storage - Clinton                          
3 Loan   1 Linx 60 60 0 0 8/29/2024 0 1 10/1/2024 NAP 9/1/2029 9/1/2029 0 0
4 Loan   1 Northbridge Centre 60 60 0 0 8/9/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
5 Loan   1 Cocoa Grand Apartments 60 59 0 0 7/31/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
6 Loan   3 Chandler Hotel Portfolio 60 58 0 0 7/10/2024 2 6 8/6/2024 NAP 7/6/2029 7/6/2029 0 0
6.01 Property   1 Hilton Garden Inn Bowling Green                          
6.02 Property   1 TownePlace Suites Evansville Newburgh                          
6.03 Property   1 Tru by Hilton Bowling Green                          
7 Loan   1 TownePlace Suites Bowling Green 60 58 0 0 7/10/2024 2 6 8/6/2024 NAP 7/6/2029 7/6/2029 0 0
8 Loan   1 Nature Coast Commons 60 60 0 0 8/30/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
9 Loan   1 Moffett Towers Building D 60 59 0 0 7/19/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
10 Loan   1 Horizons at the Village at Whitehall 60 59 0 0 7/22/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
11 Loan   1 76-80 Court Street 60 59 0 0 7/9/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  60 58 0 0 7/10/2024 2 6 8/6/2024 NAP 7/6/2029 7/6/2029 0 0
13 Loan   1 Two Addison Circle 60 59 0 0 7/19/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
14 Loan   1 810 East 170th Street 60 60 0 0 8/27/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
15 Loan   1 9950 Woodloch 60 58 360 358 6/12/2024 2 11 8/11/2024 8/11/2024 7/11/2029 7/11/2029 0 0
16 Loan   1 263 Skillman Street 60 60 0 0 8/28/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
17 Loan   1 International Residence Hall - Wisconsin Dells 60 59 0 0 7/26/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
18 Loan   1 3333 Giles Place 60 60 0 0 8/23/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
19 Loan   1 Spring Valley Apartments 60 58 0 0 6/27/2024 2 6 8/6/2024 NAP 7/6/2029 7/6/2029 0 0
20 Loan   1 Stonebriar Centre 60 58 0 0 7/1/2024 2 1 8/1/2024 NAP 7/1/2029 7/1/2029 0 0
21 Loan   1 Northwoods Apartments 60 59 0 0 7/31/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
22 Loan   1 Gallup HQ 60 56 0 0 4/30/2024 4 6 6/6/2024 NAP 5/6/2029 5/6/2029 0 0
23 Loan   1 251 Armour Drive 60 59 0 0 7/23/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
24 Loan   1 Arthouse Hotel 60 59 0 0 7/15/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
25 Loan   1 1025 Lenox Park Boulevard Northeast 52 49 0 0 5/31/2024 3 6 7/6/2024 NAP 10/6/2028 10/6/2028 0 0
26 Loan   1 1058 University Avenue 60 59 0 0 7/10/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
27 Loan   1 804 Jefferson Avenue 60 60 0 0 8/27/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
28 Loan   1 169-175 Ocean Avenue 60 60 0 0 8/29/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
29 Loan   1 Shores Medical Center 60 59 360 359 8/6/2024 1 6 9/6/2024 9/6/2024 8/6/2029 8/6/2029 0 0
30 Loan   1 1665-1667 Brooklyn Avenue 60 59 0 0 7/22/2024 1 6 9/6/2024 NAP 8/6/2029 8/6/2029 0 0
31 Loan   1 1337 Nostrand Avenue 60 60 0 0 8/30/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0
32 Loan   1 487 Clinton Avenue 60 60 0 0 8/21/2024 0 6 10/6/2024 NAP 9/6/2029 9/6/2029 0 0

 

 A-4 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Prepayment Provision Most Recent EGI ($)  Most Recent Expenses ($)   Most Recent NOI ($)   Most Recent NOI Date   Most Recent Description  Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)  Second Most Recent NOI Date  Second Most Recent Description  Third Most Recent EGI ($) 
                                 
1 Loan   1 Bronx Terminal Market L(23),YM1(2),DorYM1(31),O(4) 47,421,498 17,043,518 30,377,981 3/31/2024 T-12 48,058,002 17,301,924 30,756,078 12/31/2023 T-12 48,167,771
2 Loan   13 Prime Northeast Portfolio L(24),D(30),O(6) 14,409,757 4,877,186 9,532,571 7/31/2024 T-12 14,501,123 4,983,159 9,517,964 12/31/2023 T-12 14,536,853
2.01 Property   1 Prime Storage - Somerville   1,362,260 429,041 933,219 7/31/2024 T-12 1,412,236 377,365 1,034,871 12/31/2023 T-12 1,274,709
2.02 Property   1 Prime Storage - Boston South End   1,394,785 569,577 825,208 7/31/2024 T-12 1,414,711 621,336 793,374 12/31/2023 T-12 1,507,275
2.03 Property   1 Prime Storage - Washington   1,233,018 334,629 898,389 7/31/2024 T-12 1,190,535 360,371 830,163 12/31/2023 T-12 1,222,840
2.04 Property   1 Prime Storage - Boston Traveler St.   1,387,854 490,253 897,601 7/31/2024 T-12 1,366,064 491,603 874,461 12/31/2023 T-12 1,256,103
2.05 Property   1 Prime Storage - Newington   1,437,722 526,772 910,950 7/31/2024 T-12 1,443,601 529,522 914,079 12/31/2023 T-12 1,401,191
2.06 Property   1 Prime Storage - Brookfield   1,203,774 395,997 807,777 7/31/2024 T-12 1,245,381 390,823 854,558 12/31/2023 T-12 1,329,808
2.07 Property   1 Prime Storage - Quakertown   1,033,040 322,741 710,299 7/31/2024 T-12 1,050,400 331,053 719,346 12/31/2023 T-12 1,099,835
2.08 Property   1 Prime Storage - Phillipsburg   956,276 290,792 665,483 7/31/2024 T-12 921,031 302,949 618,083 12/31/2023 T-12 937,251
2.09 Property   1 Prime Storage - Fairless Hills   924,264 267,951 656,313 7/31/2024 T-12 945,425 292,138 653,287 12/31/2023 T-12 1,003,538
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd   929,923 298,184 631,740 7/31/2024 T-12 966,029 334,913 631,116 12/31/2023 T-12 977,295
2.11 Property   1 Prime Storage - New Milford   931,701 278,587 653,114 7/31/2024 T-12 937,848 293,059 644,790 12/31/2023 T-12 968,326
2.12 Property   1 Prime Storage - Hyde Park   865,223 348,860 516,363 7/31/2024 T-12 878,986 391,129 487,857 12/31/2023 T-12 846,419
2.13 Property   1 Prime Storage - Clinton   749,917 323,801 426,116 7/31/2024 T-12 728,877 266,898 461,979 12/31/2023 T-12 712,264
3 Loan   1 Linx L(24),D(29),O(7) 20,488,376 5,281,849 15,206,527 6/30/2024 T-12 19,536,083 4,752,674 14,783,409 12/31/2023 T-12 16,909,484
4 Loan   1 Northbridge Centre L(24),DorYM1(29),O(7) 14,843,393 6,342,469 8,500,924 5/31/2024 T-12 13,660,870 6,210,980 7,449,891 12/31/2023 T-12 11,934,903
5 Loan   1 Cocoa Grand Apartments L(25),D(28),O(7) 5,521,541 1,944,005 3,577,536 6/30/2024 T-12 4,169,154 1,735,583 2,433,571 12/31/2023 T-12 NAV
6 Loan   3 Chandler Hotel Portfolio L(26),D(27),O(7) 11,585,587 6,898,874 4,686,714 5/31/2024 T-12 11,516,208 6,897,098 4,619,110 12/31/2023 T-12 11,560,333
6.01 Property   1 Hilton Garden Inn Bowling Green   4,692,895 2,934,706 1,758,189 5/31/2024 T-12 4,799,260 3,027,748 1,771,512 12/31/2023 T-12 5,067,907
6.02 Property   1 TownePlace Suites Evansville Newburgh   3,999,855 2,268,048 1,731,808 5/31/2024 T-12 3,848,891 2,187,382 1,661,509 12/31/2023 T-12 3,587,869
6.03 Property   1 Tru by Hilton Bowling Green   2,892,837 1,696,120 1,196,717 5/31/2024 T-12 2,868,057 1,681,968 1,186,089 12/31/2023 T-12 2,904,557
7 Loan   1 TownePlace Suites Bowling Green L(26),D(27),O(7) 2,980,795 1,939,406 1,041,389 5/31/2024 T-12 3,095,655 1,949,238 1,146,417 12/31/2023 T-12 3,252,246
8 Loan   1 Nature Coast Commons L(24),D(29),O(7) 3,559,986 1,046,902 2,513,084 5/31/2024 T-12 3,423,687 1,060,735 2,362,952 12/31/2023 T-12 3,481,507
9 Loan   1 Moffett Towers Building D L(24),YM1(1),DorYM1(28),O(7) 23,822,190 6,885,252 16,936,938 5/31/2024 T-12 23,927,769 6,281,296 17,646,474 12/31/2023 T-12 23,113,232
10 Loan   1 Horizons at the Village at Whitehall L(25),D(28),O(7) 3,224,457 1,363,891 1,860,566 5/31/2024 T-12 3,112,636 1,302,399 1,810,237 12/31/2023 T-12 2,988,952
11 Loan   1 76-80 Court Street L(25),D(28),O(7) 3,080,665 1,127,845 1,952,820 5/31/2024 T-12 2,966,947 1,009,951 1,956,996 12/31/2023 T-12 2,757,321
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  L(26),D(27),O(7) 6,968,925 4,119,848 2,849,077 5/31/2024 T-12 7,176,264 4,230,896 2,945,368 12/31/2023 T-12 6,690,633
13 Loan   1 Two Addison Circle L(25),D(28),O(7) 5,028,898 2,326,838 2,702,060 3/31/2024 T-12 4,857,442 2,369,677 2,487,765 12/31/2023 T-12 4,963,136
14 Loan   1 810 East 170th Street L(24),D(31),O(5) 914,267 49,537 864,730 7/31/2024 T-4 NAV NAV NAV NAV NAV NAV
15 Loan   1 9950 Woodloch L(26),D(27),O(7) 17,550,604 10,994,138 6,556,466 3/31/2024 T-12 15,811,720 10,373,607 5,438,113 12/31/2023 T-12 10,330,570
16 Loan   1 263 Skillman Street L(24),D(30),O(6) 535,315 237,032 298,283 6/30/2024 T-4 NAV NAV NAV NAV NAV NAV
17 Loan   1 International Residence Hall - Wisconsin Dells L(25),D(28),O(7) 4,029,703 1,789,265 2,240,438 5/31/2024 T-12 4,059,366 1,747,495 2,311,871 12/31/2023 T-12 3,906,453
18 Loan   1 3333 Giles Place L(24),D(30),O(6) 1,726,977 221,059 1,505,918 6/30/2024 T-1 Ann. NAV NAV NAV NAV NAV NAV
19 Loan   1 Spring Valley Apartments L(26),D(27),O(7) 2,689,096 1,257,954 1,431,142 5/31/2024 T-12 2,560,991 1,204,202 1,356,789 12/31/2023 T-12 2,174,314
20 Loan   1 Stonebriar Centre L(26),D(27),O(7) 59,253,463 15,561,540 43,691,924 4/30/2024 T-12 59,426,990 15,869,494 43,557,495 12/31/2023 T-12 56,031,261
21 Loan   1 Northwoods Apartments L(25),D(31),O(4) 4,138,554 1,503,431 2,635,122 6/30/2024 T-12 4,017,088 1,522,201 2,494,887 12/31/2023 T-12 3,648,119
22 Loan   1 Gallup HQ L(12),YM1(16),DorYM1(27),O(5) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
23 Loan   1 251 Armour Drive L(25),D(28),O(7) 1,220,898 440,900 779,998 5/31/2024 T-12 NAV NAV NAV NAV NAV NAV
24 Loan   1 Arthouse Hotel L(25),D(28),O(7) 30,813,622 19,770,748 11,042,874 5/31/2024 T-12 30,842,657 19,471,529 11,371,128 12/31/2023 T-12 27,733,616
25 Loan   1 1025 Lenox Park Boulevard Northeast L(27),D(23),O(2) 8,110,483 144,186 7,966,297 12/31/2023 T-12 NAV NAV NAV NAV NAV NAV
26 Loan   1 1058 University Avenue L(25),D(31),O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
27 Loan   1 804 Jefferson Avenue L(24),D(29),O(7) 789,876 53,247 736,629 6/30/2024 T-12 800,230 58,143 742,087 12/31/2023 T-12 806,169
28 Loan   1 169-175 Ocean Avenue L(24),D(29),O(7) 448,975 72,619 376,356 7/31/2024 T-12 288,030 170,875 117,155 12/31/2023 T-12 92,008
29 Loan   1 Shores Medical Center L(25),D(31),O(4) 1,435,510 408,266 1,027,243 5/31/2024 T-12 1,329,666 412,723 916,943 12/31/2023 T-12 1,402,420
30 Loan   1 1665-1667 Brooklyn Avenue L(24),YM1(32),O(4) 209,880 15,775 194,105 6/30/2024 T-6 NAV NAV NAV NAV NAV NAV
31 Loan   1 1337 Nostrand Avenue L(24),D(32),O(4) 670,524 169,600 500,924 5/31/2024 T-12 633,221 173,169 460,053 12/31/2023 T-12 576,605
32 Loan   1 487 Clinton Avenue L(24),D(29),O(7) 528,782 193,202 335,580 4/30/2024 T-12 485,255 190,497 294,759 12/31/2023 T-12 420,033

 

 A-5 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date 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)
                                 
1 Loan   1 Bronx Terminal Market 16,915,840 31,251,930 12/31/2022 T-12 90.2% 46,320,029 17,725,341 28,594,688 183,756 918,779 27,492,153 2.27
2 Loan   13 Prime Northeast Portfolio 4,378,902 10,157,951 12/31/2022 T-12 86.2% 15,066,094 4,715,875 10,350,219 165,523 0 10,184,696 1.44
2.01 Property   1 Prime Storage - Somerville 307,394 967,315 12/31/2022 T-12 92.9% 1,446,678 393,321 1,053,357 11,343 0 1,042,014  
2.02 Property   1 Prime Storage - Boston South End 572,104 935,171 12/31/2022 T-12 86.0% 1,628,521 566,653 1,061,868 31,400 0 1,030,468  
2.03 Property   1 Prime Storage - Washington 328,495 894,345 12/31/2022 T-12 86.7% 1,303,648 331,395 972,253 7,571 0 964,682  
2.04 Property   1 Prime Storage - Boston Traveler St. 464,618 791,485 12/31/2022 T-12 87.1% 1,463,634 482,882 980,751 17,480 0 963,271  
2.05 Property   1 Prime Storage - Newington 497,790 903,401 12/31/2022 T-12 87.9% 1,498,057 521,725 976,332 13,189 0 963,143  
2.06 Property   1 Prime Storage - Brookfield 367,552 962,257 12/31/2022 T-12 77.2% 1,183,587 396,819 786,768 11,771 0 774,996  
2.07 Property   1 Prime Storage - Quakertown 285,216 814,619 12/31/2022 T-12 85.6% 1,066,544 305,139 761,405 8,343 0 753,062  
2.08 Property   1 Prime Storage - Phillipsburg 249,728 687,522 12/31/2022 T-12 87.1% 988,002 293,929 694,073 7,857 0 686,216  
2.09 Property   1 Prime Storage - Fairless Hills 250,319 753,219 12/31/2022 T-12 84.8% 930,103 256,347 673,756 13,257 0 660,499  
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd 293,362 683,932 12/31/2022 T-12 84.5% 937,931 283,221 654,710 8,216 0 646,494  
2.11 Property   1 Prime Storage - New Milford 261,612 706,714 12/31/2022 T-12 81.3% 894,229 278,776 615,453 6,106 0 609,347  
2.12 Property   1 Prime Storage - Hyde Park 307,174 539,245 12/31/2022 T-12 87.2% 913,530 320,548 592,982 18,821 0 574,161  
2.13 Property   1 Prime Storage - Clinton 193,537 518,726 12/31/2022 T-12 93.3% 811,630 285,119 526,511 10,168 0 516,343  
3 Loan   1 Linx 4,727,292 12,182,192 12/31/2022 T-12 95.0% 18,929,883 5,468,726 13,461,157 37,003 370,030 13,054,124 2.44
4 Loan   1 Northbridge Centre 6,116,002 5,818,901 12/31/2022 T-12 85.8% 17,729,678 6,923,863 10,805,815 73,623 294,493 10,437,699 1.61
5 Loan   1 Cocoa Grand Apartments NAV NAV NAV NAV 95.0% 6,473,487 2,481,136 3,992,351 67,000 0 3,925,351 1.28
6 Loan   3 Chandler Hotel Portfolio 6,856,031 4,704,302 12/31/2022 T-12 75.8% 11,585,587 6,855,304 4,730,283 347,568 0 4,382,715 1.63
6.01 Property   1 Hilton Garden Inn Bowling Green 3,175,638 1,892,269 12/31/2022 T-12 68.7% 4,692,895 2,902,166 1,790,729 140,787 0 1,649,942  
6.02 Property   1 TownePlace Suites Evansville Newburgh 2,039,858 1,548,011 12/31/2022 T-12 82.7% 3,999,855 2,261,411 1,738,444 119,996 0 1,618,448  
6.03 Property   1 Tru by Hilton Bowling Green 1,640,535 1,264,022 12/31/2022 T-12 77.7% 2,892,837 1,691,727 1,201,110 86,785 0 1,114,325  
7 Loan   1 TownePlace Suites Bowling Green 1,752,578 1,499,668 12/31/2022 T-12 78.8% 2,980,795 1,931,508 1,049,287 89,424 0 959,863 1.63
8 Loan   1 Nature Coast Commons 1,144,840 2,336,667 12/31/2022 T-12 95.0% 4,459,214 1,200,625 3,258,589 33,871 158,064 3,066,654 1.58
9 Loan   1 Moffett Towers Building D 5,718,587 17,394,645 12/31/2022 T-12 96.5% 26,115,828 6,932,478 19,183,350 71,496 362,121 18,749,733 1.87
10 Loan   1 Horizons at the Village at Whitehall 1,281,391 1,707,561 12/31/2022 T-12 95.0% 3,216,219 1,357,744 1,858,475 38,500 0 1,819,975 1.33
11 Loan   1 76-80 Court Street 899,863 1,857,458 12/31/2022 T-12 95.0% 3,069,586 1,090,214 1,979,372 8,091 5,606 1,965,675 1.24
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  3,987,302 2,703,331 12/31/2022 T-12 70.2% 6,968,925 4,122,311 2,846,614 209,068 0 2,637,547 1.65
13 Loan   1 Two Addison Circle 2,311,504 2,651,632 12/31/2022 T-12 88.2% 5,957,077 2,639,478 3,317,599 49,674 131,043 3,136,882 2.38
14 Loan   1 810 East 170th Street NAV NAV NAV NAV 97.0% 2,306,832 440,223 1,866,609 19,250 0 1,847,359 1.42
15 Loan   1 9950 Woodloch 8,993,211 1,337,359 12/31/2022 T-12 95.0% 29,009,847 12,018,882 16,990,965 120,230 1,202,302 15,668,433 1.62
16 Loan   1 263 Skillman Street NAV NAV NAV NAV 95.8% 1,873,544 205,223 1,668,321 9,360 13,400 1,645,561 1.27
17 Loan   1 International Residence Hall - Wisconsin Dells 1,770,255 2,136,198 12/31/2022 T-12 100.0% 4,025,078 1,821,972 2,203,106 133,200 0 2,069,906 1.60
18 Loan   1 3333 Giles Place NAV NAV NAV NAV 96.1% 1,801,951 241,345 1,560,606 9,800 0 1,550,806 1.30
19 Loan   1 Spring Valley Apartments 1,136,863 1,037,451 12/31/2022 T-12 92.7% 2,822,790 1,266,136 1,556,654 37,500 0 1,519,154 1.36
20 Loan   1 Stonebriar Centre 16,837,781 39,193,479 12/31/2022 T-12 95.0% 58,468,101 15,644,476 42,823,625 219,376 1,038,756 41,565,493 2.37
21 Loan   1 Northwoods Apartments 1,474,791 2,173,328 12/31/2022 T-12 92.9% 4,321,762 1,301,720 3,020,042 70,000 0 2,950,042 1.38
22 Loan   1 Gallup HQ NAV NAV NAV NAV 95.0% 10,749,839 322,495 10,427,344 57,802 0 10,369,542 1.97
23 Loan   1 251 Armour Drive NAV NAV NAV NAV 95.0% 1,719,415 491,983 1,227,432 8,269 39,691 1,179,472 1.48
24 Loan   1 Arthouse Hotel 18,277,052 9,456,564 12/31/2022 T-12 79.9% 30,864,057 20,000,567 10,863,489 1,160,287 0 9,703,202 1.71
25 Loan   1 1025 Lenox Park Boulevard Northeast NAV NAV NAV NAV 95.0% 8,790,984 131,865 8,659,120 66,203 0 8,592,917 1.44
26 Loan   1 1058 University Avenue NAV NAV NAV NAV 96.6% 1,170,576 138,246 1,032,330 6,750 0 1,025,580 1.51
27 Loan   1 804 Jefferson Avenue 57,922 748,247 12/31/2022 T-12 87.1% 797,637 102,824 694,813 5,600 0 689,213 1.31
28 Loan   1 169-175 Ocean Avenue 49,593 42,415 12/31/2022 T-12 91.2% 867,167 196,248 670,919 10,250 0 660,669 1.55
29 Loan   1 Shores Medical Center 337,676 1,064,744 12/31/2022 T-12 95.0% 1,313,248 407,617 905,631 15,647 46,021 843,963 1.71
30 Loan   1 1665-1667 Brooklyn Avenue NAV NAV NAV NAV 97.0% 609,703 158,594 451,109 4,500 0 446,609 1.30
31 Loan   1 1337 Nostrand Avenue 149,080 427,525 12/31/2022 T-12 97.0% 693,767 246,526 447,241 8,319 0 438,922 1.37
32 Loan   1 487 Clinton Avenue 196,218 223,816 12/31/2022 T-12 96.2% 503,767 183,163 320,604 2,500 0 318,104 1.25

 

 A-6 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name  Underwritten NCF DSCR (x)   Underwritten NOI Debt Yield (%)   Underwritten NCF Debt Yield (%)   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) 
                               
1 Loan   1 Bronx Terminal Market 2.18 11.9% 11.5% 555,000,000 As Is 4/30/2024 43.2% 43.2% 90.2% 4/19/2024 No
2 Loan   13 Prime Northeast Portfolio 1.42 8.8% 8.6% 181,100,000 As Is Portfolio 7/31/2024 65.2% 65.2% 86.2% 8/13/2024  
2.01 Property   1 Prime Storage - Somerville       18,550,000 As Is 7/17/2024     92.2% 8/13/2024 NAP
2.02 Property   1 Prime Storage - Boston South End       19,150,000 As Is 7/17/2024     83.0% 8/13/2024 NAP
2.03 Property   1 Prime Storage - Washington       14,900,000 As Is 7/12/2024     87.3% 8/13/2024 NAP
2.04 Property   1 Prime Storage - Boston Traveler St.       18,600,000 As Is 7/17/2024     90.1% 8/13/2024 NAP
2.05 Property   1 Prime Storage - Newington       16,600,000 As Is 7/17/2024     88.7% 8/13/2024 NAP
2.06 Property   1 Prime Storage - Brookfield       15,600,000 As Is 7/17/2024     76.8% 8/13/2024 NAP
2.07 Property   1 Prime Storage - Quakertown       11,900,000 As Is 7/12/2024     86.0% 8/13/2024 NAP
2.08 Property   1 Prime Storage - Phillipsburg       11,000,000 As Is 7/12/2024     86.9% 8/13/2024 NAP
2.09 Property   1 Prime Storage - Fairless Hills       10,300,000 As Is 7/15/2024     85.4% 8/13/2024 NAP
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd       10,200,000 As Is 7/15/2024     87.2% 8/13/2024 NAP
2.11 Property   1 Prime Storage - New Milford       11,900,000 As Is 7/17/2024     82.7% 8/13/2024 NAP
2.12 Property   1 Prime Storage - Hyde Park       10,050,000 As Is 7/17/2024     86.9% 8/13/2024 NAP
2.13 Property   1 Prime Storage - Clinton       7,800,000 As Is 7/18/2024     93.5% 8/13/2024 NAP
3 Loan   1 Linx 2.36 14.3% 13.9% 247,000,000 As Is 6/6/2024 38.1% 38.1% 100.0% 6/30/2024 No
4 Loan   1 Northbridge Centre 1.55 11.3% 10.9% 158,400,000 As Is 7/2/2024 60.6% 60.6% 85.8% 8/2/2024 No
5 Loan   1 Cocoa Grand Apartments 1.26 8.5% 8.4% 66,100,000 As Is 3/7/2024 71.0% 71.0% 95.5% 6/14/2024 NAP
6 Loan   3 Chandler Hotel Portfolio 1.51 13.3% 12.3% 52,600,000 Various Various 66.1% 66.1% 75.8% 5/31/2024  
6.01 Property   1 Hilton Garden Inn Bowling Green       22,400,000 As Escrowed 3/19/2024     68.7% 5/31/2024 NAP
6.02 Property   1 TownePlace Suites Evansville Newburgh       16,900,000 As Is 2/14/2024     82.7% 5/31/2024 NAP
6.03 Property   1 Tru by Hilton Bowling Green       13,300,000 As Is 3/20/2024     77.7% 5/31/2024 NAP
7 Loan   1 TownePlace Suites Bowling Green 1.51 13.3% 12.3% 13,200,000 As Is 3/20/2024 66.1% 66.1% 78.8% 5/31/2024 NAP
8 Loan   1 Nature Coast Commons 1.49 11.4% 10.8% 44,400,000 As Is 6/11/2024 64.2% 64.2% 99.2% 8/19/2024 No
9 Loan   1 Moffett Towers Building D 1.83 13.2% 12.9% 300,000,000 As Is 6/12/2024 48.3% 48.3% 100.0% 9/6/2024 Yes
10 Loan   1 Horizons at the Village at Whitehall 1.30 8.3% 8.1% 33,700,000 As Is 6/5/2024 66.4% 66.4% 97.4% 7/8/2024 NAP
11 Loan   1 76-80 Court Street 1.23 9.0% 8.9% 33,600,000 As Is 4/11/2024 65.5% 65.5% 100.0% Various No
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  1.53 12.9% 12.0% 35,900,000 As Is 3/15/2024 61.3% 61.3% 70.2% 5/31/2024 NAP
13 Loan   1 Two Addison Circle 2.25 16.2% 15.3% 37,750,000 As Is 5/17/2024 54.3% 54.3% 84.6% 5/31/2024 No
14 Loan   1 810 East 170th Street 1.40 9.3% 9.2% 29,700,000 As Is 8/12/2024 67.3% 67.3% 98.7% 8/22/2024 NAP
15 Loan   1 9950 Woodloch 1.50 13.1% 12.1% 231,500,000 As Is 5/9/2024 56.1% 53.2% 97.0% 6/3/2024 No
16 Loan   1 263 Skillman Street 1.25 8.5% 8.4% 30,900,000 As Is 6/5/2024 63.4% 63.4% 100.0% 8/1/2024 NAP
17 Loan   1 International Residence Hall - Wisconsin Dells 1.50 12.2% 11.4% 29,800,000 As Is 4/18/2024 60.7% 60.7% 63.7% 5/31/2024 NAP
18 Loan   1 3333 Giles Place 1.30 8.7% 8.6% 26,200,000 As Is 7/17/2024 68.7% 68.7% 100.0% 6/1/2024 NAP
19 Loan   1 Spring Valley Apartments 1.33 9.3% 9.1% 27,100,000 As Is 4/25/2024 61.8% 61.8% 96.7% 6/16/2024 NAP
20 Loan   1 Stonebriar Centre 2.30 16.8% 16.3% 605,000,000 As Is 5/13/2024 42.1% 42.1% 96.7% 4/30/2024 No
21 Loan   1 Northwoods Apartments 1.35 8.7% 8.5% 52,000,000 As Is 7/23/2024 66.9% 66.9% 92.9% 7/18/2024 NAP
22 Loan   1 Gallup HQ 1.96 14.6% 14.5% 130,000,000 As Is 2/28/2024 55.0% 55.0% 100.0% 9/6/2024 Yes
23 Loan   1 251 Armour Drive 1.43 11.7% 11.2% 15,550,000 As Is 5/16/2024 67.5% 67.5% 100.0% 6/30/2024 No
24 Loan   1 Arthouse Hotel 1.53 12.8% 11.4% 161,000,000 As Is 6/14/2024 52.8% 52.8% 79.9% 5/31/2024 NAP
25 Loan   1 1025 Lenox Park Boulevard Northeast 1.43 11.5% 11.5% 129,800,000 As Is 2/13/2024 57.8% 57.8% 100.0% 9/6/2024 Yes
26 Loan   1 1058 University Avenue 1.50 10.4% 10.4% 16,100,000 As Is 2/8/2024 61.5% 61.5% 96.3% 7/1/2024 NAP
27 Loan   1 804 Jefferson Avenue 1.30 8.3% 8.3% 13,800,000 As Is 5/23/2024 60.5% 60.5% 89.3% 8/1/2024 NAP
28 Loan   1 169-175 Ocean Avenue 1.52 10.0% 9.9% 11,000,000 As Is 6/26/2024 60.9% 60.9% 95.1% 8/16/2024 NAP
29 Loan   1 Shores Medical Center 1.59 13.8% 12.9% 13,100,000 As Is 6/13/2024 50.0% 47.4% 100.0% 3/31/2024 No
30 Loan   1 1665-1667 Brooklyn Avenue 1.29 8.2% 8.1% 8,500,000 As Is 4/18/2024 65.0% 65.0% 100.0% 7/18/2024 NAP
31 Loan   1 1337 Nostrand Avenue 1.35 9.6% 9.4% 7,200,000 As Is 5/29/2024 64.6% 64.6% 100.0% 7/2/2024 NAP
32 Loan   1 487 Clinton Avenue 1.25 8.0% 8.0% 5,700,000 As Is 5/14/2024 70.0% 70.0% 100.0% 7/10/2024 NAP

 

 A-7 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name  Largest Tenant   Largest Tenant SF   Largest Tenant % of NRA  Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA
                       
1 Loan   1 Bronx Terminal Market Target 188,446 20.5% 10/14/2033 BJ's Wholesale Club 130,099 14.2%
2 Loan   13 Prime Northeast Portfolio              
2.01 Property   1 Prime Storage - Somerville NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 Prime Storage - Boston South End NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 Prime Storage - Washington NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 Prime Storage - Boston Traveler St. NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Prime Storage - Newington NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 Prime Storage - Brookfield NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Prime Storage - Quakertown NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 Prime Storage - Phillipsburg NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 Prime Storage - Fairless Hills NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 Prime Storage - New Milford NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 Prime Storage - Hyde Park NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 Prime Storage - Clinton NAP NAP NAP NAP NAP NAP NAP
3 Loan   1 Linx C4 Therapeutics 111,452 60.2% 3/11/2032 Addgene Inc. 54,795 29.6%
4 Loan   1 Northbridge Centre Quest Workspaces 25,947 8.8% 1/31/2034 Lytal Reiter Smith Ivey & Fronrath LLP 18,835 6.4%
5 Loan   1 Cocoa Grand Apartments NAP NAP NAP NAP NAP NAP NAP
6 Loan   3 Chandler Hotel Portfolio              
6.01 Property   1 Hilton Garden Inn Bowling Green NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 TownePlace Suites Evansville Newburgh NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 Tru by Hilton Bowling Green NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 TownePlace Suites Bowling Green NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Nature Coast Commons Best Buy 30,183 13.4% 7/31/2027 Ross Dress for Less 27,683 12.3%
9 Loan   1 Moffett Towers Building D Amazon 357,481 100.0% 2/28/2031 NAP NAP NAP
10 Loan   1 Horizons at the Village at Whitehall NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 76-80 Court Street Bank of America 3,406 13.7% 6/30/2036 Popeyes 2,200 8.8%
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Two Addison Circle Brightland Homes 48,359 24.3% 33,879 SF expiring 1/31/2028; 14,480 SF expiring  7/31/2028 Open Text 33,879 17.1%
14 Loan   1 810 East 170th Street NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 9950 Woodloch Western Midstream Partners, LP 188,318 31.3% 12/31/2031 The Woodlands Land Development 57,329 9.5%
16 Loan   1 263 Skillman Street Skillmart Grocery 25,000 93.3% 6/30/2038 Cong OY Neipest 1,800 6.7%
17 Loan   1 International Residence Hall - Wisconsin Dells NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 3333 Giles Place NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Spring Valley Apartments NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 Stonebriar Centre JCPenney 162,347 14.8% 12/31/2040 AMC Theatres 94,560 8.6%
21 Loan   1 Northwoods Apartments NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 Gallup HQ Gallup, Inc. 385,348 100.0% 3/31/2042 NAP NAP NAP
23 Loan   1 251 Armour Drive Freud America, Inc 21,513 52.0% 4/30/2030 Swinerton Builders 12,158 29.4%
24 Loan   1 Arthouse Hotel NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 1025 Lenox Park Boulevard Northeast AT&T Services, Inc. 331,013 100.0% 10/31/2031 NAP NAP NAP
26 Loan   1 1058 University Avenue NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 804 Jefferson Avenue NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 169-175 Ocean Avenue NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 Shores Medical Center Solaris Health Holdings/MIU PC 30,182 65.6% 26,519 SF expiring 12/31/2036; 3,663 SF expiring 7/31/2036 The Physician Alliance 6,037 13.1%
30 Loan   1 1665-1667 Brooklyn Avenue NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 1337 Nostrand Avenue NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 487 Clinton Avenue NAP NAP NAP NAP NAP NAP NAP

 

 A-8 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA
                         
1 Loan   1 Bronx Terminal Market 8/2/2029 Home Depot 124,955 13.6% 2/28/2034 Food Bazaar 77,915 8.5%
2 Loan   13 Prime Northeast Portfolio                
2.01 Property   1 Prime Storage - Somerville NAP NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 Prime Storage - Boston South End NAP NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 Prime Storage - Washington NAP NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 Prime Storage - Boston Traveler St. NAP NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Prime Storage - Newington NAP NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 Prime Storage - Brookfield NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Prime Storage - Quakertown NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 Prime Storage - Phillipsburg NAP NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 Prime Storage - Fairless Hills NAP NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd NAP NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 Prime Storage - New Milford NAP NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 Prime Storage - Hyde Park NAP NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 Prime Storage - Clinton NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan   1 Linx 8/31/2032 Tectonic Therapeutic 18,768 10.1% 1/31/2026 NAP NAP NAP
4 Loan   1 Northbridge Centre 3/31/2027 Wicker Smith O'Hara McCoy & Ford P.A. 17,010 5.8% 4/30/2030 GSA (U.S. Secret Service) 13,135 4.5%
5 Loan   1 Cocoa Grand Apartments NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   3 Chandler Hotel Portfolio                
6.01 Property   1 Hilton Garden Inn Bowling Green NAP NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 TownePlace Suites Evansville Newburgh NAP NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 Tru by Hilton Bowling Green NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 TownePlace Suites Bowling Green NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Nature Coast Commons 1/31/2030 TJ Maxx (was Sports Authority) 22,555 10.0% 4/30/2034 Aldi  20,640 9.1%
9 Loan   1 Moffett Towers Building D NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   1 Horizons at the Village at Whitehall NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 76-80 Court Street 2/28/2028 NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Two Addison Circle 2/28/2026 Allworth Financial 21,000 10.6% 7/31/2036 Service Now 9,518 4.8%
14 Loan   1 810 East 170th Street NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 9950 Woodloch 10/31/2030 (42,675 SF), 1/31/2031 (14,654 SF) Kodiak Gas Services, LLC 53,060 8.8% 10/31/2036 Centric Services, Inc. 52,634 8.8%
16 Loan   1 263 Skillman Street 6/30/2029 NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 International Residence Hall - Wisconsin Dells NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 3333 Giles Place NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Spring Valley Apartments NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 Stonebriar Centre 9/30/2028 DICK'S Sporting Goods 77,411 7.1% 1/31/2027 Kidzania 60,000 5.5%
21 Loan   1 Northwoods Apartments NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 Gallup HQ NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 251 Armour Drive 4/30/2031 Helion Group, Inc 7,674 18.6% 2/28/2031 NAP NAP NAP
24 Loan   1 Arthouse Hotel NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 1025 Lenox Park Boulevard Northeast NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 1058 University Avenue NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 804 Jefferson Avenue NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 169-175 Ocean Avenue NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 Shores Medical Center 7/31/2025 Ascension St. John Hospital 5,000 10.9% 1/31/2026 Geoffrey Osgood, M.D. 2,702 5.9%
30 Loan   1 1665-1667 Brooklyn Avenue NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 1337 Nostrand Avenue NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 487 Clinton Avenue NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-9 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name 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
                       
1 Loan   1 Bronx Terminal Market 9/30/2039 Burlington Coat Factory 74,329 8.1% 1/31/2028 5/1/2024 NAP
2 Loan   13 Prime Northeast Portfolio              
2.01 Property   1 Prime Storage - Somerville NAP NAP NAP NAP NAP 7/29/2024 NAP
2.02 Property   1 Prime Storage - Boston South End NAP NAP NAP NAP NAP 7/29/2024 NAP
2.03 Property   1 Prime Storage - Washington NAP NAP NAP NAP NAP 7/29/2024 NAP
2.04 Property   1 Prime Storage - Boston Traveler St. NAP NAP NAP NAP NAP 7/25/2024 NAP
2.05 Property   1 Prime Storage - Newington NAP NAP NAP NAP NAP 7/25/2024 NAP
2.06 Property   1 Prime Storage - Brookfield NAP NAP NAP NAP NAP 7/25/2024 NAP
2.07 Property   1 Prime Storage - Quakertown NAP NAP NAP NAP NAP 7/26/2024 NAP
2.08 Property   1 Prime Storage - Phillipsburg NAP NAP NAP NAP NAP 7/26/2024 NAP
2.09 Property   1 Prime Storage - Fairless Hills NAP NAP NAP NAP NAP 7/25/2024 NAP
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd NAP NAP NAP NAP NAP 7/26/2024 NAP
2.11 Property   1 Prime Storage - New Milford NAP NAP NAP NAP NAP 7/25/2024 NAP
2.12 Property   1 Prime Storage - Hyde Park NAP NAP NAP NAP NAP 7/25/2024 NAP
2.13 Property   1 Prime Storage - Clinton NAP NAP NAP NAP NAP 7/25/2024 NAP
3 Loan   1 Linx NAP NAP NAP NAP NAP 6/11/2024 NAP
4 Loan   1 Northbridge Centre 5/31/2035 Focus Financial Partners 13,135 4.5% 2/28/2035 7/3/2024 NAP
5 Loan   1 Cocoa Grand Apartments NAP NAP NAP NAP NAP 3/13/2024 NAP
6 Loan   3 Chandler Hotel Portfolio              
6.01 Property   1 Hilton Garden Inn Bowling Green NAP NAP NAP NAP NAP 3/22/2024 NAP
6.02 Property   1 TownePlace Suites Evansville Newburgh NAP NAP NAP NAP NAP 3/22/2024 NAP
6.03 Property   1 Tru by Hilton Bowling Green NAP NAP NAP NAP NAP 3/22/2024 NAP
7 Loan   1 TownePlace Suites Bowling Green NAP NAP NAP NAP NAP 3/22/2024 NAP
8 Loan   1 Nature Coast Commons 10/31/2028 PetSmart 20,096 8.9% 1/31/2026 6/18/2024 NAP
9 Loan   1 Moffett Towers Building D NAP NAP NAP NAP NAP 8/31/2023 NAP
10 Loan   1 Horizons at the Village at Whitehall NAP NAP NAP NAP NAP 6/12/2024 NAP
11 Loan   1 76-80 Court Street NAP NAP NAP NAP NAP 4/11/2024 NAP
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  NAP NAP NAP NAP NAP 3/22/2024 NAP
13 Loan   1 Two Addison Circle 3/31/2025 Phoenix Capital Partners 8,834 4.4% 5/31/2029 5/23/2024 NAP
14 Loan   1 810 East 170th Street NAP NAP NAP NAP NAP 3/21/2024 NAP
15 Loan   1 9950 Woodloch 2/29/2036 HL Amenities 31,264 5.2% 10/31/2030 (28,047 SF), 1/31/2031 (3,217 SF) 5/20/2024 NAP
16 Loan   1 263 Skillman Street NAP NAP NAP NAP NAP 6/13/2024 NAP
17 Loan   1 International Residence Hall - Wisconsin Dells NAP NAP NAP NAP NAP 4/24/2024 NAP
18 Loan   1 3333 Giles Place NAP NAP NAP NAP NAP 7/24/2024 NAP
19 Loan   1 Spring Valley Apartments NAP NAP NAP NAP NAP 5/13/2024 NAP
20 Loan   1 Stonebriar Centre 11/30/2046 Haverty's Furniture 60,000 5.5% 1/31/2026 4/15/2024 NAP
21 Loan   1 Northwoods Apartments NAP NAP NAP NAP NAP 3/28/2024 NAP
22 Loan   1 Gallup HQ NAP NAP NAP NAP NAP 2/22/2024 NAP
23 Loan   1 251 Armour Drive NAP NAP NAP NAP NAP 7/19/2024 NAP
24 Loan   1 Arthouse Hotel NAP NAP NAP NAP NAP 6/18/2024 NAP
25 Loan   1 1025 Lenox Park Boulevard Northeast NAP NAP NAP NAP NAP 2/16/2024 NAP
26 Loan   1 1058 University Avenue NAP NAP NAP NAP NAP 2/16/2024 NAP
27 Loan   1 804 Jefferson Avenue NAP NAP NAP NAP NAP 5/29/2024 NAP
28 Loan   1 169-175 Ocean Avenue NAP NAP NAP NAP NAP 8/14/2024 NAP
29 Loan   1 Shores Medical Center MTM CMG Health Management Services 2,100 4.6% 7/31/2026 6/24/2024 NAP
30 Loan   1 1665-1667 Brooklyn Avenue NAP NAP NAP NAP NAP 4/30/2024 NAP
31 Loan   1 1337 Nostrand Avenue NAP NAP NAP NAP NAP 7/25/2024 NAP
32 Loan   1 487 Clinton Avenue NAP NAP NAP NAP NAP 5/21/2024 NAP

 

 A-10 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms
                       
1 Loan   1 Bronx Terminal Market 4/30/2024 NAP NAP Yes - AE Leasehold 9/13/2055 5, 10-year extension options
2 Loan   13 Prime Northeast Portfolio              
2.01 Property   1 Prime Storage - Somerville 7/30/2024 NAP NAP No Fee NAP NAP
2.02 Property   1 Prime Storage - Boston South End 7/25/2024 NAP NAP No Fee NAP NAP
2.03 Property   1 Prime Storage - Washington 7/25/2024 NAP NAP No Fee NAP NAP
2.04 Property   1 Prime Storage - Boston Traveler St. 7/25/2024 NAP NAP No Fee NAP NAP
2.05 Property   1 Prime Storage - Newington 7/26/2024 NAP NAP No Fee NAP NAP
2.06 Property   1 Prime Storage - Brookfield 7/25/2024 NAP NAP No Fee NAP NAP
2.07 Property   1 Prime Storage - Quakertown 7/29/2024 NAP NAP No Fee NAP NAP
2.08 Property   1 Prime Storage - Phillipsburg 7/25/2024 NAP NAP No Fee NAP NAP
2.09 Property   1 Prime Storage - Fairless Hills 7/25/2024 NAP NAP No Fee NAP NAP
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd 7/25/2024 NAP NAP No Fee NAP NAP
2.11 Property   1 Prime Storage - New Milford 7/25/2024 NAP NAP No Fee NAP NAP
2.12 Property   1 Prime Storage - Hyde Park 7/30/2024 NAP NAP No Fee NAP NAP
2.13 Property   1 Prime Storage - Clinton 7/26/2024 NAP NAP No Fee NAP NAP
3 Loan   1 Linx 6/11/2024 NAP NAP No Fee NAP NAP
4 Loan   1 Northbridge Centre 7/3/2024 NAP NAP No Fee/Leasehold NAP NAP
5 Loan   1 Cocoa Grand Apartments 3/13/2024 NAP NAP No Fee NAP NAP
6 Loan   3 Chandler Hotel Portfolio              
6.01 Property   1 Hilton Garden Inn Bowling Green 3/22/2024 NAP NAP No Fee NAP NAP
6.02 Property   1 TownePlace Suites Evansville Newburgh 3/22/2024 NAP NAP No Fee NAP NAP
6.03 Property   1 Tru by Hilton Bowling Green 3/22/2024 NAP NAP No Fee NAP NAP
7 Loan   1 TownePlace Suites Bowling Green 3/22/2024 NAP NAP No Fee NAP NAP
8 Loan   1 Nature Coast Commons 6/18/2024 NAP NAP No Fee NAP NAP
9 Loan   1 Moffett Towers Building D 8/31/2023 8/31/2023 13% No Fee NAP NAP
10 Loan   1 Horizons at the Village at Whitehall 6/12/2024 NAP NAP No Fee/Leasehold 11/22/2054 Both lessee and lessor have the option to extend the lease term for an additional 50 years.
11 Loan   1 76-80 Court Street 4/11/2024 NAP NAP No Fee NAP NAP
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  3/22/2024 NAP NAP No Fee NAP NAP
13 Loan   1 Two Addison Circle 5/22/2024 NAP NAP No Fee NAP NAP
14 Loan   1 810 East 170th Street 3/21/2024 NAP NAP No Fee NAP NAP
15 Loan   1 9950 Woodloch 5/20/2024 NAP NAP No Fee NAP NAP
16 Loan   1 263 Skillman Street 6/12/2024 NAP NAP No Fee NAP NAP
17 Loan   1 International Residence Hall - Wisconsin Dells 4/24/2024 NAP NAP No Fee NAP NAP
18 Loan   1 3333 Giles Place 7/24/2024 NAP NAP No Fee NAP NAP
19 Loan   1 Spring Valley Apartments 5/10/2024 NAP NAP No Fee NAP NAP
20 Loan   1 Stonebriar Centre 4/16/2024 NAP NAP No Fee NAP None
21 Loan   1 Northwoods Apartments 7/15/2024 NAP NAP No Fee NAP NAP
22 Loan   1 Gallup HQ 3/18/2024 NAP NAP No Fee NAP NAP
23 Loan   1 251 Armour Drive 7/19/2024 NAP NAP No Fee NAP NAP
24 Loan   1 Arthouse Hotel 6/18/2024 NAP NAP No Fee NAP NAP
25 Loan   1 1025 Lenox Park Boulevard Northeast 2/15/2024 NAP NAP No Fee NAP NAP
26 Loan   1 1058 University Avenue 2/16/2024 NAP NAP No Fee NAP NAP
27 Loan   1 804 Jefferson Avenue 5/29/2024 NAP NAP No Fee NAP NAP
28 Loan   1 169-175 Ocean Avenue 7/25/2024 NAP NAP No Fee NAP NAP
29 Loan   1 Shores Medical Center 6/24/2024 NAP NAP No Fee NAP NAP
30 Loan   1 1665-1667 Brooklyn Avenue 4/30/2024 NAP NAP No Fee NAP NAP
31 Loan   1 1337 Nostrand Avenue 7/25/2024 NAP NAP No Fee NAP NAP
32 Loan   1 487 Clinton Avenue 5/21/2024 NAP NAP No Fee NAP NAP

 

 A-11 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($) 
                       
1 Loan   1 Bronx Terminal Market  The greater of (i) $394,961.41 ("Adjusted Base Amount") and (ii) 5% of Gross Revenue  Yes 0 Springing 0 Springing 0
2 Loan   13 Prime Northeast Portfolio      364,229 121,410 0 Springing 0
2.01 Property   1 Prime Storage - Somerville  NAP  NAP          
2.02 Property   1 Prime Storage - Boston South End  NAP  NAP          
2.03 Property   1 Prime Storage - Washington  NAP  NAP          
2.04 Property   1 Prime Storage - Boston Traveler St.  NAP  NAP          
2.05 Property   1 Prime Storage - Newington  NAP  NAP          
2.06 Property   1 Prime Storage - Brookfield  NAP  NAP          
2.07 Property   1 Prime Storage - Quakertown  NAP  NAP          
2.08 Property   1 Prime Storage - Phillipsburg  NAP  NAP          
2.09 Property   1 Prime Storage - Fairless Hills  NAP  NAP          
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd  NAP  NAP          
2.11 Property   1 Prime Storage - New Milford  NAP  NAP          
2.12 Property   1 Prime Storage - Hyde Park  NAP  NAP          
2.13 Property   1 Prime Storage - Clinton  NAP  NAP          
3 Loan   1 Linx  NAP  NAP 0 Springing 0 Springing 0
4 Loan   1 Northbridge Centre  NAP  NAP 1,819,946 181,995 0 Springing 0
5 Loan   1 Cocoa Grand Apartments  NAP  NAP 143,213 35,803 78,305 39,153 0
6 Loan   3 Chandler Hotel Portfolio      68,650 21,794 84,160 10,019 0
6.01 Property   1 Hilton Garden Inn Bowling Green  NAP  NAP          
6.02 Property   1 TownePlace Suites Evansville Newburgh  NAP  NAP          
6.03 Property   1 Tru by Hilton Bowling Green  NAP  NAP          
7 Loan   1 TownePlace Suites Bowling Green  NAP  NAP 49,858 5,935 26,203 3,119 0
8 Loan   1 Nature Coast Commons  NAP  NAP 406,364 36,942 38,651 19,325 0
9 Loan   1 Moffett Towers Building D  NAP  NAP 1,035,239 207,048 0 Springing 0
10 Loan   1 Horizons at the Village at Whitehall - No 72,675 36,337 0 Springing 0
11 Loan   1 76-80 Court Street  NAP  NAP 196,851 65,617 0 Springing 0
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria   NAP  NAP 37,343 17,782 67,996 8,095 0
13 Loan   1 Two Addison Circle  NAP  NAP 672,053 84,007 0 Springing 0
14 Loan   1 810 East 170th Street  NAP  NAP 43,169 14,390 33,406 5,139 0
15 Loan   1 9950 Woodloch  NAP  NAP 1,309,164 218,194 0 Springing 0
16 Loan   1 263 Skillman Street  NAP  NAP 11,555 3,852 30,396 3,800 0
17 Loan   1 International Residence Hall - Wisconsin Dells  NAP  NAP 30,461 15,231 0 Springing 0
18 Loan   1 3333 Giles Place  NAP  NAP 8,554 2,138 44,218 3,815 0
19 Loan   1 Spring Valley Apartments  NAP  NAP 57,602 28,801 112,772 16,110 95,975
20 Loan   1 Stonebriar Centre  NAP  NAP 0 Springing 0 Springing 0
21 Loan   1 Northwoods Apartments  NAP  NAP 146,206 40,613 0 Springing 0
22 Loan   1 Gallup HQ  NAP  NAP 0 Springing 0 Springing 0
23 Loan   1 251 Armour Drive  NAP  NAP 125,038 12,504 0 Springing 0
24 Loan   1 Arthouse Hotel  NAP  NAP 661,062 220,354 0 Springing 0
25 Loan   1 1025 Lenox Park Boulevard Northeast  NAP  NAP 0 Springing 0 Springing 0
26 Loan   1 1058 University Avenue  NAP  NAP 33,514 16,757 5,879 1,960 0
27 Loan   1 804 Jefferson Avenue  NAP  NAP 1,931 460 15,338 1,826 0
28 Loan   1 169-175 Ocean Avenue  NAP  NAP 12,689 4,230 5,567 2,783 200,000
29 Loan   1 Shores Medical Center  NAP  NAP 0 13,833 16,422 1,493 0
30 Loan   1 1665-1667 Brooklyn Avenue  NAP  NAP 14,878 7,439 11,193 1,328 0
31 Loan   1 1337 Nostrand Avenue  NAP  NAP 27,596 7,666 6,342 1,762 0
32 Loan   1 487 Clinton Avenue  NAP  NAP 36,955 9,794 7,414 1,483 0

 

 A-12 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($)  Monthly TI/LC Reserve ($) TI/LC Caps ($)  Upfront Debt Service Reserve ($)  Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($)  Upfront Other Reserve ($) Monthly Other Reserve ($)
                               
1 Loan   1 Bronx Terminal Market Springing 547,400 874,981 Springing 1,696,118 0 0 0 0 9,000,000 Springing
2 Loan   13 Prime Northeast Portfolio 13,794 0 0 0 0 0 0 0 121,383 0 Springing
2.01 Property   1 Prime Storage - Somerville                      
2.02 Property   1 Prime Storage - Boston South End                      
2.03 Property   1 Prime Storage - Washington                      
2.04 Property   1 Prime Storage - Boston Traveler St.                      
2.05 Property   1 Prime Storage - Newington                      
2.06 Property   1 Prime Storage - Brookfield                      
2.07 Property   1 Prime Storage - Quakertown                      
2.08 Property   1 Prime Storage - Phillipsburg                      
2.09 Property   1 Prime Storage - Fairless Hills                      
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd                      
2.11 Property   1 Prime Storage - New Milford                      
2.12 Property   1 Prime Storage - Hyde Park                      
2.13 Property   1 Prime Storage - Clinton                      
3 Loan   1 Linx 3,084 0 0 30,836 0 0 0 0 0 0 Springing
4 Loan   1 Northbridge Centre 6,135 0 3,000,000 24,541 0 0 0 0 0 5,435,972 433,553
5 Loan   1 Cocoa Grand Apartments 5,583 0 0 0 0 0 0 0 0 0 0
6 Loan   3 Chandler Hotel Portfolio 28,964 0 0 0 0 0 0 0 0 2,954,363 0
6.01 Property   1 Hilton Garden Inn Bowling Green                      
6.02 Property   1 TownePlace Suites Evansville Newburgh                      
6.03 Property   1 Tru by Hilton Bowling Green                      
7 Loan   1 TownePlace Suites Bowling Green 7,452 0 0 0 0 0 0 0 0 0 0
8 Loan   1 Nature Coast Commons 2,823 0 500,000 13,172 0 0 0 0 0 750,552 0
9 Loan   1 Moffett Towers Building D Springing 0 0 0 0 0 0 0 0 0 Springing
10 Loan   1 Horizons at the Village at Whitehall 3,208 100,000 0 0 0 0 0 0 16,275 0 0
11 Loan   1 76-80 Court Street 647 0 0 0 0 0 0 0 0 0 0
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  17,422 0 0 0 0 0 0 0 0 0 0
13 Loan   1 Two Addison Circle 4,139 0 2,093,990 24,837 1,500,000 0 0 0 0 2,143,109 0
14 Loan   1 810 East 170th Street 1,604 0 0 0 0 392,009 0 0 11,875 0 0
15 Loan   1 9950 Woodloch 10,019 360,684 0 100,192 0 0 0 0 0 12,861,020 0
16 Loan   1 263 Skillman Street 780 0 0 1,117 37,500 0 0 0 6,250 0 0
17 Loan   1 International Residence Hall - Wisconsin Dells 11,100 0 0 0 0 0 0 0 0 688,361 Springing
18 Loan   1 3333 Giles Place 817 0 0 0 0 0 0 0 10,203 0 0
19 Loan   1 Spring Valley Apartments 3,125 0 0 0 0 0 0 0 143,125 0 0
20 Loan   1 Stonebriar Centre Springing 438,752 0 91,407 2,193,760 0 0 0 0 12,477,527 0
21 Loan   1 Northwoods Apartments 5,833 0 0 0 0 0 0 0 53,750 78,750 0
22 Loan   1 Gallup HQ Springing 0 0 Springing 0 0 0 0 0 0 0
23 Loan   1 251 Armour Drive 689 0 0 3,445 0 0 0 0 0 0 0
24 Loan   1 Arthouse Hotel 96,897 0 0 0 0 0 0 0 1,555,470 0 0
25 Loan   1 1025 Lenox Park Boulevard Northeast 5,517 0 0 0 0 0 0 0 0 0 0
26 Loan   1 1058 University Avenue 563 0 0 0 0 229,726 0 0 0 200,000 0
27 Loan   1 804 Jefferson Avenue 467 0 0 0 0 0 0 0 0 0 0
28 Loan   1 169-175 Ocean Avenue 854 0 0 0 0 0 0 0 0 0 0
29 Loan   1 Shores Medical Center 1,304 0 0 3,835 250,000 0 0 0 0 0 0
30 Loan   1 1665-1667 Brooklyn Avenue 375 0 0 0 0 0 0 0 16,875 0 0
31 Loan   1 1337 Nostrand Avenue 362 0 0 331 0 0 0 0 0 0 Springing
32 Loan   1 487 Clinton Avenue 209 0 0 0 0 0 0 0 0 0 0

 

 A-13 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name  Other Reserve Description 
           
1 Loan   1 Bronx Terminal Market DMV Space Reserve (Upfront: $9,000,000), Ground Rent Reserve (Monthly: Springing)
2 Loan   13 Prime Northeast Portfolio Debt Service Coverage Ratio Cure Reserve
2.01 Property   1 Prime Storage - Somerville  
2.02 Property   1 Prime Storage - Boston South End  
2.03 Property   1 Prime Storage - Washington  
2.04 Property   1 Prime Storage - Boston Traveler St.  
2.05 Property   1 Prime Storage - Newington  
2.06 Property   1 Prime Storage - Brookfield  
2.07 Property   1 Prime Storage - Quakertown  
2.08 Property   1 Prime Storage - Phillipsburg  
2.09 Property   1 Prime Storage - Fairless Hills  
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd  
2.11 Property   1 Prime Storage - New Milford  
2.12 Property   1 Prime Storage - Hyde Park  
2.13 Property   1 Prime Storage - Clinton  
3 Loan   1 Linx Special Cash Collateral Reserve
4 Loan   1 Northbridge Centre Outstanding TI/LC Reserve (Upfront: $2,379,904.79); Free Rent Reserve (Upfront: $1,453,178.59); Gap Rent Reserve ($1,169,335.99); Cash Out Reserve (Upfront: $433,552.88; Monthly: $433,552.88)
5 Loan   1 Cocoa Grand Apartments  
6 Loan   3 Chandler Hotel Portfolio PIP Reserve
6.01 Property   1 Hilton Garden Inn Bowling Green  
6.02 Property   1 TownePlace Suites Evansville Newburgh  
6.03 Property   1 Tru by Hilton Bowling Green  
7 Loan   1 TownePlace Suites Bowling Green  
8 Loan   1 Nature Coast Commons Outstanding TI/LC Reserve ($636,966); Rent Replication Reserve ($107,111.25); Ross Reimbursement Reserve ($6,474.30)
9 Loan   1 Moffett Towers Building D Lease Sweep Reserve
10 Loan   1 Horizons at the Village at Whitehall  
11 Loan   1 76-80 Court Street  
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria   
13 Loan   1 Two Addison Circle Unallocated TI/LC Reserve ($1,670,000), Free Rent Reserve ($427,822.33), Bridge Rent Reserve ($45,287)
14 Loan   1 810 East 170th Street  
15 Loan   1 9950 Woodloch Rent Concession Reserve Funds ($4,020,411); Existing TI/LC Reserve Funds ($8,840,609); Western Midstream Termination Reserve Funds (Springing)
16 Loan   1 263 Skillman Street  
17 Loan   1 International Residence Hall - Wisconsin Dells Seasonality Reserve
18 Loan   1 3333 Giles Place  
19 Loan   1 Spring Valley Apartments  
20 Loan   1 Stonebriar Centre Rollover Reserve (Upfront: $11,720,606) and Gap Rent Reserve ($756,921)
21 Loan   1 Northwoods Apartments Radon Reserve Funds
22 Loan   1 Gallup HQ  
23 Loan   1 251 Armour Drive NAP
24 Loan   1 Arthouse Hotel  
25 Loan   1 1025 Lenox Park Boulevard Northeast  
26 Loan   1 1058 University Avenue 421-a Reserve
27 Loan   1 804 Jefferson Avenue  
28 Loan   1 169-175 Ocean Avenue  
29 Loan   1 Shores Medical Center  
30 Loan   1 1665-1667 Brooklyn Avenue  
31 Loan   1 1337 Nostrand Avenue Material Tenant Funds
32 Loan   1 487 Clinton Avenue  

 

 A-14 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($) 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 Bronx Terminal Market 0 NAP NAP Hard Springing Yes No Yes No 55,000,000
2 Loan   13 Prime Northeast Portfolio 0 NAP NAP Soft Springing Yes No Yes No 53,000,000
2.01 Property   1 Prime Storage - Somerville                    
2.02 Property   1 Prime Storage - Boston South End                    
2.03 Property   1 Prime Storage - Washington                    
2.04 Property   1 Prime Storage - Boston Traveler St.                    
2.05 Property   1 Prime Storage - Newington                    
2.06 Property   1 Prime Storage - Brookfield                    
2.07 Property   1 Prime Storage - Quakertown                    
2.08 Property   1 Prime Storage - Phillipsburg                    
2.09 Property   1 Prime Storage - Fairless Hills                    
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd                    
2.11 Property   1 Prime Storage - New Milford                    
2.12 Property   1 Prime Storage - Hyde Park                    
2.13 Property   1 Prime Storage - Clinton                    
3 Loan   1 Linx 0 NAP NAP Hard Springing Yes Yes Yes Yes 53,000,000
4 Loan   1 Northbridge Centre 0 NAP NAP Hard Springing Yes No Yes No 53,000,000
5 Loan   1 Cocoa Grand Apartments 0 NAP NAP Springing Springing Yes No No NAP NAP
6 Loan   3 Chandler Hotel Portfolio 0 NAP NAP Springing Springing Yes No No NAP NAP
6.01 Property   1 Hilton Garden Inn Bowling Green                    
6.02 Property   1 TownePlace Suites Evansville Newburgh                    
6.03 Property   1 Tru by Hilton Bowling Green                    
7 Loan   1 TownePlace Suites Bowling Green 0 NAP NAP Springing Springing Yes No No NAP NAP
8 Loan   1 Nature Coast Commons 0 NAP NAP Hard Springing Yes Yes No NAP NAP
9 Loan   1 Moffett Towers Building D 0 NAP NAP Hard In Place Yes Yes Yes No 25,000,000
10 Loan   1 Horizons at the Village at Whitehall 0 NAP NAP Soft Springing Yes No No NAP NAP
11 Loan   1 76-80 Court Street 0 NAP NAP Soft (Multifamily), Hard (Retail) Springing Yes Yes No NAP NAP
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  0 NAP NAP Springing Springing Yes No No NAP NAP
13 Loan   1 Two Addison Circle 0 NAP NAP Hard Springing Yes Yes No NAP NAP
14 Loan   1 810 East 170th Street 0 NAP NAP Springing Springing Yes No No NAP NAP
15 Loan   1 9950 Woodloch 0 NAP NAP Hard Springing Yes Yes Yes No 19,925,542
16 Loan   1 263 Skillman Street 0 NAP NAP Springing Springing Yes Yes No NAP NAP
17 Loan   1 International Residence Hall - Wisconsin Dells 688,361 NAP NAP None None Yes No No NAP NAP
18 Loan   1 3333 Giles Place 0 NAP NAP Springing Springing Yes No No NAP NAP
19 Loan   1 Spring Valley Apartments 0 NAP NAP Springing Springing Yes No No NAP NAP
20 Loan   1 Stonebriar Centre 0 NAP NAP Hard Springing Yes Yes Yes No 15,000,000
21 Loan   1 Northwoods Apartments 0 NAP NAP Springing Springing Yes No Yes No 14,000,000
22 Loan   1 Gallup HQ 0 NAP NAP Hard Springing Yes Yes Yes No 12,900,000
23 Loan   1 251 Armour Drive 0 NAP NAP Hard Springing Yes Yes No NAP NAP
24 Loan   1 Arthouse Hotel 0 NAP NAP Soft Springing Yes No Yes No 10,000,000
25 Loan   1 1025 Lenox Park Boulevard Northeast 0 NAP NAP Hard Springing Yes Yes Yes No 10,000,000
26 Loan   1 1058 University Avenue 0 NAP NAP Springing Springing Yes No No NAP NAP
27 Loan   1 804 Jefferson Avenue 0 NAP NAP Springing Springing Yes No No NAP NAP
28 Loan   1 169-175 Ocean Avenue 0 NAP NAP Soft Springing Yes No No NAP NAP
29 Loan   1 Shores Medical Center 0 NAP NAP Hard Springing Yes Yes No NAP NAP
30 Loan   1 1665-1667 Brooklyn Avenue 0 NAP NAP Springing Springing Yes No No NAP NAP
31 Loan   1 1337 Nostrand Avenue 0 NAP NAP Soft In Place Yes No No No NAP
32 Loan   1 487 Clinton Avenue 0 NAP NAP Soft Springing Yes No No NAP NAP

 

 A-15 

 

BMO 2024-5C6

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 (%)
                         
1 Loan   1 Bronx Terminal Market 185,000,000 809,831.08 1,050,591.67 140,000,000 9.20000% 380,000,000 2,138,832.41 68.5%
2 Loan   13 Prime Northeast Portfolio 65,000,000 328,964.70 597,197.45 NAP NAP 118,000,000 597,197.45 65.2%
2.01 Property   1 Prime Storage - Somerville                
2.02 Property   1 Prime Storage - Boston South End                
2.03 Property   1 Prime Storage - Washington                
2.04 Property   1 Prime Storage - Boston Traveler St.                
2.05 Property   1 Prime Storage - Newington                
2.06 Property   1 Prime Storage - Brookfield                
2.07 Property   1 Prime Storage - Quakertown                
2.08 Property   1 Prime Storage - Phillipsburg                
2.09 Property   1 Prime Storage - Fairless Hills                
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd                
2.11 Property   1 Prime Storage - New Milford                
2.12 Property   1 Prime Storage - Hyde Park                
2.13 Property   1 Prime Storage - Clinton                
3 Loan   1 Linx 41,000,000 200,745.78 460,246.41 NAP NAP 94,000,000 460,246.41 38.1%
4 Loan   1 Northbridge Centre 43,000,000 250,865.68 560,072.22 NAP NAP 96,000,000 560,072.22 60.6%
5 Loan   1 Cocoa Grand Apartments NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   3 Chandler Hotel Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 Hilton Garden Inn Bowling Green                
6.02 Property   1 TownePlace Suites Evansville Newburgh                
6.03 Property   1 Tru by Hilton Bowling Green                
7 Loan   1 TownePlace Suites Bowling Green NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Nature Coast Commons NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   1 Moffett Towers Building D 120,000,000 705,666.67 852,680.56 NAP NAP 145,000,000 852,680.56 48.3%
10 Loan   1 Horizons at the Village at Whitehall NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 76-80 Court Street NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Two Addison Circle NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 810 East 170th Street NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 9950 Woodloch 109,915,085 737,716.95 871,451.19 NAP NAP 129,840,628 871,451.19 56.1%
16 Loan   1 263 Skillman Street NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 International Residence Hall - Wisconsin Dells NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 3333 Giles Place NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Spring Valley Apartments NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 Stonebriar Centre 240,000,000 1,419,241.67 1,507,944.27 NAP NAP 255,000,000 1,507,944.27 42.1%
21 Loan   1 Northwoods Apartments 20,782,000 108,864.97 182,202.93 NAP NAP 34,782,000 182,202.93 66.9%
22 Loan   1 Gallup HQ 58,600,000 361,384.98 440,939.01 NAP NAP 71,500,000 440,939.01 55.0%
23 Loan   1 251 Armour Drive NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Arthouse Hotel 75,000,000 467,656.25 530,010.42 NAP NAP 85,000,000 530,010.42 52.8%
25 Loan   1 1025 Lenox Park Boulevard Northeast 65,000,000 434,573.90 501,431.42 NAP NAP 75,000,000 501,431.42 57.8%
26 Loan   1 1058 University Avenue NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 804 Jefferson Avenue NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 169-175 Ocean Avenue NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 Shores Medical Center NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 1665-1667 Brooklyn Avenue NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 1337 Nostrand Avenue NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 487 Clinton Avenue NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-16 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N)
                             
1 Loan   1 Bronx Terminal Market 1.07 7.5% NAP NAP NAP NAP NAP NAP NAP No
2 Loan   13 Prime Northeast Portfolio 1.42 8.8% NAP NAP NAP NAP NAP NAP NAP No
2.01 Property   1 Prime Storage - Somerville                    
2.02 Property   1 Prime Storage - Boston South End                    
2.03 Property   1 Prime Storage - Washington                    
2.04 Property   1 Prime Storage - Boston Traveler St.                    
2.05 Property   1 Prime Storage - Newington                    
2.06 Property   1 Prime Storage - Brookfield                    
2.07 Property   1 Prime Storage - Quakertown                    
2.08 Property   1 Prime Storage - Phillipsburg                    
2.09 Property   1 Prime Storage - Fairless Hills                    
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd                    
2.11 Property   1 Prime Storage - New Milford                    
2.12 Property   1 Prime Storage - Hyde Park                    
2.13 Property   1 Prime Storage - Clinton                    
3 Loan   1 Linx 2.36 14.3% NAP NAP NAP NAP NAP NAP NAP No
4 Loan   1 Northbridge Centre 1.55 11.3% NAP NAP NAP NAP NAP NAP NAP No
5 Loan   1 Cocoa Grand Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No
6 Loan   3 Chandler Hotel Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No
6.01 Property   1 Hilton Garden Inn Bowling Green                    
6.02 Property   1 TownePlace Suites Evansville Newburgh                    
6.03 Property   1 Tru by Hilton Bowling Green                    
7 Loan   1 TownePlace Suites Bowling Green NAP NAP NAP NAP NAP NAP NAP NAP NAP No
8 Loan   1 Nature Coast Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP No
9 Loan   1 Moffett Towers Building D 1.83 13.2% NAP NAP NAP NAP NAP NAP NAP No
10 Loan   1 Horizons at the Village at Whitehall NAP NAP NAP NAP NAP NAP NAP NAP NAP No
11 Loan   1 76-80 Court Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  NAP NAP NAP NAP NAP NAP NAP NAP NAP No
13 Loan   1 Two Addison Circle NAP NAP NAP NAP NAP NAP NAP NAP NAP No
14 Loan   1 810 East 170th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No
15 Loan   1 9950 Woodloch 1.50 13.1% NAP NAP NAP NAP NAP NAP NAP No
16 Loan   1 263 Skillman Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No
17 Loan   1 International Residence Hall - Wisconsin Dells NAP NAP NAP NAP NAP NAP NAP NAP NAP No
18 Loan   1 3333 Giles Place NAP NAP NAP NAP NAP NAP NAP NAP NAP No
19 Loan   1 Spring Valley Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No
20 Loan   1 Stonebriar Centre 2.30 16.8% NAP NAP NAP NAP NAP NAP NAP No
21 Loan   1 Northwoods Apartments 1.35 8.7% NAP NAP NAP NAP NAP NAP NAP No
22 Loan   1 Gallup HQ 1.96 14.6% NAP NAP NAP NAP NAP NAP NAP No
23 Loan   1 251 Armour Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP No
24 Loan   1 Arthouse Hotel 1.53 12.8% NAP NAP NAP NAP NAP NAP NAP No
25 Loan   1 1025 Lenox Park Boulevard Northeast 1.43 11.5% NAP NAP NAP NAP NAP NAP NAP No
26 Loan   1 1058 University Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP No
27 Loan   1 804 Jefferson Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP No
28 Loan   1 169-175 Ocean Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP No
29 Loan   1 Shores Medical Center NAP NAP NAP NAP NAP NAP NAP NAP NAP No
30 Loan   1 1665-1667 Brooklyn Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP No
31 Loan   1 1337 Nostrand Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP No
32 Loan   1 487 Clinton Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP No

 

 A-17 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Future Debt Permitted Type Sponsor
             
1 Loan   1 Bronx Terminal Market NAP The Related Companies, L.P.
2 Loan   13 Prime Northeast Portfolio NAP Robert Moser
2.01 Property   1 Prime Storage - Somerville    
2.02 Property   1 Prime Storage - Boston South End    
2.03 Property   1 Prime Storage - Washington    
2.04 Property   1 Prime Storage - Boston Traveler St.    
2.05 Property   1 Prime Storage - Newington    
2.06 Property   1 Prime Storage - Brookfield    
2.07 Property   1 Prime Storage - Quakertown    
2.08 Property   1 Prime Storage - Phillipsburg    
2.09 Property   1 Prime Storage - Fairless Hills    
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd    
2.11 Property   1 Prime Storage - New Milford    
2.12 Property   1 Prime Storage - Hyde Park    
2.13 Property   1 Prime Storage - Clinton    
3 Loan   1 Linx NAP Clarion Partners, LLC
4 Loan   1 Northbridge Centre NAP C-III Capital Partners, Vanderbilt Office Properties, and Trinity Capital Advisors
5 Loan   1 Cocoa Grand Apartments NAP Sinatra & Company Real Estate LLC
6 Loan   3 Chandler Hotel Portfolio NAP David G. Chandler
6.01 Property   1 Hilton Garden Inn Bowling Green    
6.02 Property   1 TownePlace Suites Evansville Newburgh    
6.03 Property   1 Tru by Hilton Bowling Green    
7 Loan   1 TownePlace Suites Bowling Green NAP David G. Chandler
8 Loan   1 Nature Coast Commons NAP Todd Roth and Don J. Dady
9 Loan   1 Moffett Towers Building D NAP Joseph K. Paul (a/k/a Jay Paul)
10 Loan   1 Horizons at the Village at Whitehall NAP David B. Gardner
11 Loan   1 76-80 Court Street NAP Albert Laboz, Jason Laboz and Joseph Jody Laboz
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  NAP David G. Chandler
13 Loan   1 Two Addison Circle NAP Teachers' Retirement System of the State of Illinois
14 Loan   1 810 East 170th Street NAP Hershy Silberstein, Chayim Rosenfeld and Isreal Hirsch
15 Loan   1 9950 Woodloch NAP The Woodlands Land Development Company, L.P.
16 Loan   1 263 Skillman Street NAP Harold Friedman
17 Loan   1 International Residence Hall - Wisconsin Dells NAP Thomas W. Holtz
18 Loan   1 3333 Giles Place NAP Leopold Friedman
19 Loan   1 Spring Valley Apartments NAP Brad Sumrok and Jack Langenberg
20 Loan   1 Stonebriar Centre NAP GGP/Homart II L.L.C., Brookfield Properties Retail Holding LLC and New York State Common Retirement Fund
21 Loan   1 Northwoods Apartments NAP Mathias Deutsch, Joshua Braun, and Isadore Bleier
22 Loan   1 Gallup HQ NAP Blue Owl Capital Inc.
23 Loan   1 251 Armour Drive NAP Northwood Real Estate Partners LP
24 Loan   1 Arthouse Hotel NAP Ben Ashkenazy and Eric Aintabi
25 Loan   1 1025 Lenox Park Boulevard Northeast NAP Allan Boyd Simpson and Melody Mann-Simpson
26 Loan   1 1058 University Avenue NAP Aron Stark and Joel Goldberger
27 Loan   1 804 Jefferson Avenue NAP Payam Moradof and Frank Tehrani
28 Loan   1 169-175 Ocean Avenue NAP Moses Guttman
29 Loan   1 Shores Medical Center NAP Mitchell Hollander
30 Loan   1 1665-1667 Brooklyn Avenue NAP Alexander Kiszner
31 Loan   1 1337 Nostrand Avenue NAP Shahla Tashkhisi
32 Loan   1 487 Clinton Avenue NAP Jason Greenberg, Daniel Zuckerman and Justin Chernoff

 

 A-18 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
             
1 Loan   1 Bronx Terminal Market The Related Companies, L.P. No
2 Loan   13 Prime Northeast Portfolio Prime Storage Fund II, LP No
2.01 Property   1 Prime Storage - Somerville    
2.02 Property   1 Prime Storage - Boston South End    
2.03 Property   1 Prime Storage - Washington    
2.04 Property   1 Prime Storage - Boston Traveler St.    
2.05 Property   1 Prime Storage - Newington    
2.06 Property   1 Prime Storage - Brookfield    
2.07 Property   1 Prime Storage - Quakertown    
2.08 Property   1 Prime Storage - Phillipsburg    
2.09 Property   1 Prime Storage - Fairless Hills    
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd    
2.11 Property   1 Prime Storage - New Milford    
2.12 Property   1 Prime Storage - Hyde Park    
2.13 Property   1 Prime Storage - Clinton    
3 Loan   1 Linx NAP No
4 Loan   1 Northbridge Centre C-III Recovery Fund III Tier Holdings LLC, Vanderbilt Partners LLC, JBC Office, LLC (f/k/a CA Office, LLC), C. Walker Collier III, Jeff Sheehan, Gary Chesson and Peter J. Conway No
5 Loan   1 Cocoa Grand Apartments Nicholas A. Sinatra No
6 Loan   3 Chandler Hotel Portfolio David G. Chandler No
6.01 Property   1 Hilton Garden Inn Bowling Green    
6.02 Property   1 TownePlace Suites Evansville Newburgh    
6.03 Property   1 Tru by Hilton Bowling Green    
7 Loan   1 TownePlace Suites Bowling Green David G. Chandler No
8 Loan   1 Nature Coast Commons Todd Roth, Don J. Dady and D Squared Ventures, LLC No
9 Loan   1 Moffett Towers Building D Paul Guarantor LLC No
10 Loan   1 Horizons at the Village at Whitehall David B. Gardner No
11 Loan   1 76-80 Court Street Albert Laboz, Jason Laboz and Joseph Jody Laboz No
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  David G. Chandler No
13 Loan   1 Two Addison Circle NAP No
14 Loan   1 810 East 170th Street Hershy Silberstein, Chayim Rosenfeld and Isreal Hirsch No
15 Loan   1 9950 Woodloch The Woodlands Land Development Company, L.P. No
16 Loan   1 263 Skillman Street Harold Friedman No
17 Loan   1 International Residence Hall - Wisconsin Dells Thomas W. Holtz No
18 Loan   1 3333 Giles Place Leopold Friedman No
19 Loan   1 Spring Valley Apartments Brad Sumrok and Jack Langenberg No
20 Loan   1 Stonebriar Centre GGP/Homart II L.L.C. No
21 Loan   1 Northwoods Apartments Mathias Deutsch, Joshua Braun, and Isadore Bleier No
22 Loan   1 Gallup HQ Blue Owl Real Estate Fund VI LP, Blue Owl Real Estate Fund VI (A) LP and Blue Owl Real Estate Fund VI (B) LP No
23 Loan   1 251 Armour Drive Northwood Real Estate Partners LP No
24 Loan   1 Arthouse Hotel Ben Ashkenazy and Eric Aintabi No
25 Loan   1 1025 Lenox Park Boulevard Northeast Allan Boyd Simpson No
26 Loan   1 1058 University Avenue Aron Stark and Joel Goldberger No
27 Loan   1 804 Jefferson Avenue Payam Moradof and Frank Tehrani No
28 Loan   1 169-175 Ocean Avenue Moses Guttman No
29 Loan   1 Shores Medical Center Mitchell Hollander No
30 Loan   1 1665-1667 Brooklyn Avenue Alexander Kiszner No
31 Loan   1 1337 Nostrand Avenue Shahla Tashkhisi No
32 Loan   1 487 Clinton Avenue Jason Greenberg, Daniel Zuckerman and Justin Chernoff No

 

 A-19 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name 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 ($) Uses: Loan Payoff ($)
                           
1 Loan   1 Bronx Terminal Market No Refinance No 240,000,000 13,238,721 140,000,000 0 393,238,721 376,708,834
2 Loan   13 Prime Northeast Portfolio No Refinance   118,000,000 0 0 0 118,000,000 90,995,282
2.01 Property   1 Prime Storage - Somerville     No            
2.02 Property   1 Prime Storage - Boston South End     No            
2.03 Property   1 Prime Storage - Washington     No            
2.04 Property   1 Prime Storage - Boston Traveler St.     No            
2.05 Property   1 Prime Storage - Newington     No            
2.06 Property   1 Prime Storage - Brookfield     No            
2.07 Property   1 Prime Storage - Quakertown     No            
2.08 Property   1 Prime Storage - Phillipsburg     No            
2.09 Property   1 Prime Storage - Fairless Hills     No            
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd     No            
2.11 Property   1 Prime Storage - New Milford     No            
2.12 Property   1 Prime Storage - Hyde Park     No            
2.13 Property   1 Prime Storage - Clinton     No            
3 Loan   1 Linx No Recapitalization No 94,000,000 0 0 0 94,000,000 0
4 Loan   1 Northbridge Centre No Refinance No 96,000,000 0 0 0 96,000,000 83,638,830
5 Loan   1 Cocoa Grand Apartments Yes Acquisition No 46,900,000 20,267,113 0 0 67,167,113 0
6 Loan   3 Chandler Hotel Portfolio No Refinance   35,500,000 0 0 0 35,500,000 30,319,730
6.01 Property   1 Hilton Garden Inn Bowling Green     No            
6.02 Property   1 TownePlace Suites Evansville Newburgh     No            
6.03 Property   1 Tru by Hilton Bowling Green     No            
7 Loan   1 TownePlace Suites Bowling Green No Refinance No 8,000,000 1,000,139 0 0 9,000,139 8,516,528
8 Loan   1 Nature Coast Commons No Acquisition No 28,500,000 15,700,000 0 0 44,200,000 0
9 Loan   1 Moffett Towers Building D No Recapitalization No 145,000,000 0 0 0 145,000,000 0
10 Loan   1 Horizons at the Village at Whitehall No Refinance No 22,370,000 0 0 0 22,370,000 18,530,298
11 Loan   1 76-80 Court Street No Refinance No 22,000,000 0 0 0 22,000,000 20,827,162
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  No Refinance No 22,000,000 4,046,990 0 0 26,046,990 24,967,624
13 Loan   1 Two Addison Circle No Refinance No 20,500,000 5,929,622 0 0 26,429,622 20,659,395
14 Loan   1 810 East 170th Street No Refinance No 20,000,000 0 0 0 20,000,000 13,148,054
15 Loan   1 9950 Woodloch No Refinance No 130,000,000 6,865,528 0 0 136,865,528 120,907,122
16 Loan   1 263 Skillman Street No Refinance No 19,600,000 600,690 0 0 20,200,690 19,078,361
17 Loan   1 International Residence Hall - Wisconsin Dells No Refinance No            
18 Loan   1 3333 Giles Place No Refinance No            
19 Loan   1 Spring Valley Apartments No Refinance No            
20 Loan   1 Stonebriar Centre No Refinance No            
21 Loan   1 Northwoods Apartments No Refinance No            
22 Loan   1 Gallup HQ No Recapitalization No            
23 Loan   1 251 Armour Drive No Refinance No            
24 Loan   1 Arthouse Hotel No Recapitalization No            
25 Loan   1 1025 Lenox Park Boulevard Northeast No Refinance No            
26 Loan   1 1058 University Avenue No Refinance Yes            
27 Loan   1 804 Jefferson Avenue No Refinance No            
28 Loan   1 169-175 Ocean Avenue No Refinance No            
29 Loan   1 Shores Medical Center No Refinance No            
30 Loan   1 1665-1667 Brooklyn Avenue No Refinance No            
31 Loan   1 1337 Nostrand Avenue No Refinance No            
32 Loan   1 487 Clinton Avenue Yes Refinance No            

 

 A-20 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name 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 (%) Most Recent ADR ($)
                               
1 Loan   1 Bronx Terminal Market 0 6,654,906 9,874,981 0 0 393,238,721 NAP NAP NAP NAP NAP
2 Loan   13 Prime Northeast Portfolio 0 3,244,241 485,612 23,274,865 0 118,000,000 NAP NAP NAP NAP NAP
2.01 Property   1 Prime Storage - Somerville             NAP NAP NAP NAP NAP
2.02 Property   1 Prime Storage - Boston South End             NAP NAP NAP NAP NAP
2.03 Property   1 Prime Storage - Washington             NAP NAP NAP NAP NAP
2.04 Property   1 Prime Storage - Boston Traveler St.             NAP NAP NAP NAP NAP
2.05 Property   1 Prime Storage - Newington             NAP NAP NAP NAP NAP
2.06 Property   1 Prime Storage - Brookfield             NAP NAP NAP NAP NAP
2.07 Property   1 Prime Storage - Quakertown             NAP NAP NAP NAP NAP
2.08 Property   1 Prime Storage - Phillipsburg             NAP NAP NAP NAP NAP
2.09 Property   1 Prime Storage - Fairless Hills             NAP NAP NAP NAP NAP
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd             NAP NAP NAP NAP NAP
2.11 Property   1 Prime Storage - New Milford             NAP NAP NAP NAP NAP
2.12 Property   1 Prime Storage - Hyde Park             NAP NAP NAP NAP NAP
2.13 Property   1 Prime Storage - Clinton             NAP NAP NAP NAP NAP
3 Loan   1 Linx 0 1,107,310 0 92,892,690 0 94,000,000 NAP NAP NAP NAP NAP
4 Loan   1 Northbridge Centre 0 2,105,251 10,255,919 0 0 96,000,000 NAP NAP NAP NAP NAP
5 Loan   1 Cocoa Grand Apartments 64,300,000 2,645,595 221,518 0 0 67,167,113 NAP NAP NAP NAP NAP
6 Loan   3 Chandler Hotel Portfolio 0 1,162,411 3,107,173 910,686 0 35,500,000 Various 120.18 91.08 75.8% 120.18
6.01 Property   1 Hilton Garden Inn Bowling Green             5/4/2027 128.73 88.44 68.7% 128.73
6.02 Property   1 TownePlace Suites Evansville Newburgh             9/5/2038 116.90 96.67 82.7% 116.90
6.03 Property   1 Tru by Hilton Bowling Green             11/30/2038 113.30 88.03 77.7% 113.30
7 Loan   1 TownePlace Suites Bowling Green 0 407,550 76,061 0 0 9,000,139 6/21/2032 100.55 79.20 78.8% 100.55
8 Loan   1 Nature Coast Commons 40,000,000 2,504,434 1,695,566 0 0 44,200,000 NAP NAP NAP NAP NAP
9 Loan   1 Moffett Towers Building D 0 1,117,315 1,035,239 142,847,446 0 145,000,000 NAP NAP NAP NAP NAP
10 Loan   1 Horizons at the Village at Whitehall 0 1,914,693 163,950 1,761,060 0 22,370,000 NAP NAP NAP NAP NAP
11 Loan   1 76-80 Court Street 0 498,756 196,851 477,231 0 22,000,000 NAP NAP NAP NAP NAP
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  0 974,028 105,339 0 0 26,046,990 5/1/2037 158.78 111.47 70.2% 158.78
13 Loan   1 Two Addison Circle 0 861,075 4,909,152 0 0 26,429,622 NAP NAP NAP NAP NAP
14 Loan   1 810 East 170th Street 0 884,459 480,459 5,487,029 0 20,000,000 NAP NAP NAP NAP NAP
15 Loan   1 9950 Woodloch 0 1,788,222 14,170,184 0 0 136,865,528 NAP NAP NAP NAP NAP
16 Loan   1 263 Skillman Street 0 1,074,127 48,202 0 0 20,200,690 NAP NAP NAP NAP NAP
17 Loan   1 International Residence Hall - Wisconsin Dells             NAP NAP NAP NAP NAP
18 Loan   1 3333 Giles Place             NAP NAP NAP NAP NAP
19 Loan   1 Spring Valley Apartments             NAP NAP NAP NAP NAP
20 Loan   1 Stonebriar Centre             NAP NAP NAP NAP NAP
21 Loan   1 Northwoods Apartments             NAP NAP NAP NAP NAP
22 Loan   1 Gallup HQ             NAP NAP NAP NAP NAP
23 Loan   1 251 Armour Drive             NAP NAP NAP NAP NAP
24 Loan   1 Arthouse Hotel             NAP 297.80 238.09 79.9% 297.80
25 Loan   1 1025 Lenox Park Boulevard Northeast             NAP NAP NAP NAP NAP
26 Loan   1 1058 University Avenue             NAP NAP NAP NAP NAP
27 Loan   1 804 Jefferson Avenue             NAP NAP NAP NAP NAP
28 Loan   1 169-175 Ocean Avenue             NAP NAP NAP NAP NAP
29 Loan   1 Shores Medical Center             NAP NAP NAP NAP NAP
30 Loan   1 1665-1667 Brooklyn Avenue             NAP NAP NAP NAP NAP
31 Loan   1 1337 Nostrand Avenue             NAP NAP NAP NAP NAP
32 Loan   1 487 Clinton Avenue             NAP NAP NAP NAP NAP

 

 A-21 

 

BMO 2024-5C6

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and
Property Information)
# of Properties Property Name 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 Bronx Terminal Market NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan   13 Prime Northeast Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
2.01 Property   1 Prime Storage - Somerville NAP NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 Prime Storage - Boston South End NAP NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 Prime Storage - Washington NAP NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 Prime Storage - Boston Traveler St. NAP NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Prime Storage - Newington NAP NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 Prime Storage - Brookfield NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Prime Storage - Quakertown NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 Prime Storage - Phillipsburg NAP NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 Prime Storage - Fairless Hills NAP NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 Prime Storage - Lindenwold Egg Harbor Rd NAP NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 Prime Storage - New Milford NAP NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 Prime Storage - Hyde Park NAP NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 Prime Storage - Clinton NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan   1 Linx NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan   1 Northbridge Centre NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   1 Cocoa Grand Apartments NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   3 Chandler Hotel Portfolio 91.08 75.8% 119.46 90.76 76.0% 115.33 91.40 79.2%
6.01 Property   1 Hilton Garden Inn Bowling Green 88.44 68.7% 129.78 90.72 69.9% 126.45 97.11 76.8%
6.02 Property   1 TownePlace Suites Evansville Newburgh 96.67 82.7% 112.38 93.16 82.9% 108.26 86.61 80.0%
6.03 Property   1 Tru by Hilton Bowling Green 88.03 77.7% 114.76 87.80 76.5% 108.29 88.80 82.0%
7 Loan   1 TownePlace Suites Bowling Green 79.20 78.8% 98.58 82.69 83.9% 97.60 86.72 88.9%
8 Loan   1 Nature Coast Commons NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   1 Moffett Towers Building D NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   1 Horizons at the Village at Whitehall NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 76-80 Court Street NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Courtyard by Marriott Atlanta Vinings Galleria  111.47 70.2% 157.15 114.62 72.9% 147.06 106.69 72.5%
13 Loan   1 Two Addison Circle NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 810 East 170th Street NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 9950 Woodloch NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 263 Skillman Street NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 International Residence Hall - Wisconsin Dells NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 3333 Giles Place NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Spring Valley Apartments NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 Stonebriar Centre NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Northwoods Apartments NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 Gallup HQ NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 251 Armour Drive NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Arthouse Hotel 238.09 79.9% 297.98 237.85 79.8% 284.19 211.45 74.4%
25 Loan   1 1025 Lenox Park Boulevard Northeast NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 1058 University Avenue NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 804 Jefferson Avenue NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 169-175 Ocean Avenue NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 Shores Medical Center NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 1665-1667 Brooklyn Avenue NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 1337 Nostrand Avenue NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 487 Clinton Avenue NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-22