| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-280224-06 | ||
BMO 2025-5C10 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (file no. 333-280224) 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 1-888-200-0266 (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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Goldman Sachs & Co. LLC, Deutsche Bank Securities Inc., SG Americas Securities, LLC, UBS Securities LLC, Academy Securities, Inc., Bancroft Capital, LLC, Drexel Hamilton, LLC, Mischler Financial Group, Inc. 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 2025-5C10
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 | 6 | NJ Asden Portfolio | 9.8% | CREFI | CREFI | NAP | NAP | Various | Various | Various | ||
| 1.01 | Property | 1 | Monroe Tower | 3.9% | 39.4% | 610 Sewall Avenue | Asbury Park | Monmouth | |||||
| 1.02 | Property | 1 | Executive House | 2.3% | 23.8% | 175 Prospect Street | East Orange | Essex | |||||
| 1.03 | Property | 1 | Washington Towers | 1.4% | 14.3% | 40 Washington Street | East Orange | Essex | |||||
| 1.04 | Property | 1 | Ambassador Tower | 1.1% | 11.7% | 44 South Munn Avenue | East Orange | Essex | |||||
| 1.05 | Property | 1 | Lafayette House | 0.6% | 6.0% | 777 West State Street | Trenton | Mercer | |||||
| 1.06 | Property | 1 | Munn Heritage | 0.5% | 4.7% | 77 South Munn Avenue | East Orange | Essex | |||||
| 2 | Loan | 1 | Marriott JFK | 9.8% | 100.0% | CREFI | CREFI | NAP | NAP | 135-25 142nd Street | Jamaica | Queens | |
| 3 | Loan | 1 | Muse at Torrey Pines | 7.3% | 100.0% | GACC | GACC | NAP | NAP | 3050 & 3040 Science Park Road | San Diego | San Diego | |
| 4 | Loan | 1 | Herald Center | 5.1% | 100.0% | BMO | BMO | NAP | NAP | 1293-1311 Broadway | New York | New York | |
| 5 | Loan | 1 | 1535 Broadway | 4.9% | 100.0% | GSBI, BMO, BANA | BMO | NAP | NAP | 1535 Broadway | New York | New York | |
| 6 | Loan | 1 | Radius Nashville | 4.9% | 100.0% | GSBI | GSMC | NAP | NAP | 601 11th Avenue North | Nashville | Davidson | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 4.6% | 100.0% | BMO | BMO | NAP | NAP | 18501 Convention Center Drive | Tinley Park | Cook | |
| 8 | Loan | 3 | CPC Retail Portfolio | 4.5% | ZBNA | ZBNA | NAP | NAP | Various | Various | Various | ||
| 8.01 | Property | 1 | Gateway Plaza | 2.2% | 49.1% | 1305-1335 Western Boulevard | Jacksonville | Onslow | |||||
| 8.02 | Property | 1 | Orland Corners | 1.0% | 23.2% | 15102-15148 South La Grange Road | Orland Park | Cook | |||||
| 8.03 | Property | 1 | Westland Plaza | 1.2% | 27.7% | 6725-6905 Odana Road | Madison | Dane | |||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 4.2% | 100.0% | GSC2 | GCMC | NAP | NAP | 9-11 Maiden Lane | New York | New York | |
| 10 | Loan | 1 | Redmond Town Center | 3.4% | 100.0% | CREFI, WFB | CREFI | NAP | NAP | 7525 166th Avenue Northeast | Redmond | King | |
| 11 | Loan | 1 | Maple Leaf Apartments | 3.3% | 100.0% | CREFI | CREFI | NAP | NAP | 759 Burr Oak Lane | University Park | Will | |
| 12 | Loan | 8 | Project Midway | 3.1% | GACC, CREFI, MSBNA | BMO, CREFI | NAP | NAP | Various | Various | Various | ||
| 12.01 | Property | 1 | 500 Kendall Street | 1.3% | 41.6% | 500 Kendall Street | Cambridge | Middlesex | |||||
| 12.02 | Property | 1 | i3 | 0.5% | 16.7% | 4775-4795 Executive Drive | San Diego | San Diego | |||||
| 12.03 | Property | 1 | Science Center at Oyster Point | 0.4% | 14.0% | 180 & 200 Oyster Point Boulevard | South San Francisco | San Mateo | |||||
| 12.04 | Property | 1 | 500 Fairview Avenue | 0.2% | 7.4% | 500 Fairview Avenue North | Seattle | King | |||||
| 12.05 | Property | 1 | MODA Sorrento | 0.2% | 6.5% | 4940-4980 Carroll Canyon Road & 5451-5501 Oberlin Drive | San Diego | San Diego | |||||
| 12.06 | Property | 1 | Road to the Cure | 0.2% | 6.3% | 10835 Road To The Cure | San Diego | San Diego | |||||
| 12.07 | Property | 1 | 450 Kendall Street | 0.2% | 5.9% | 450 Kendall Street | Cambridge | Middlesex | |||||
| 12.08 | Property | 1 | 10240 Science Center Drive | 0.0% | 1.5% | 10240 Science Center Drive | San Diego | San Diego | |||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 2.9% | 100.0% | SGFC, Barclays | SGFC | NAP | NAP | 2203 South Promenade Boulevard | Rogers | Benton | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 2.8% | BMO | BMO | NAP | NAP | Various | Springfield | Sangamon | ||
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | 1.8% | 65.0% | 3000 South Dirksen Parkway | Springfield | Sangamon | |||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | 1.0% | 35.0% | 3050 South Dirksen Parkway | Springfield | Sangamon | |||||
| 15 | Loan | 1 | 3105 Patrick Henry | 2.7% | 100.0% | GACC | GACC | NAP | NAP | 3105 Patrick Henry Drive | Santa Clara | Santa Clara | |
| 16 | Loan | 1 | Las Olas City Centre | 2.4% | 100.0% | GACC, JPMCB | GACC | NAP | NAP | 401 East Las Olas Boulevard | Fort Lauderdale | Broward | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | 2.4% | SMC | SMC | NAP | NAP | Various | Various | Sussex | ||
| 17.01 | Property | 1 | Briarwood | 0.6% | 24.2% | 11945 Hickman Drive | Laurel | Sussex | |||||
| 17.02 | Property | 1 | Hollyview | 0.5% | 21.4% | 1030 Brickyard Road | Seaford | Sussex | |||||
| 17.03 | Property | 1 | Mobile Gardens | 1.3% | 54.4% | 25692 North Parkway Road | Seaford | Sussex | |||||
| 18 | Loan | 1 | 310 Graham Avenue | 2.3% | 100.0% | SMC | SMC | NAP | NAP | 310 Graham Avenue | Brooklyn | Kings | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 2.3% | GSC2 | GCMC | NAP | NAP | Various | Various | Various | ||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | 1.0% | 44.3% | 205-16 Linden Boulevard | Saint Albans | Queens | |||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | 0.8% | 36.8% | 1719 Pitkin Avenue | Brooklyn | Kings | |||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | 0.4% | 18.9% | 20-22 Rockaway Avenue | Brooklyn | Kings | |||||
| 20 | Loan | 2 | Riverwalk West | 2.0% | SMC | BMO | NAP | NAP | Various | Lawrence | Essex | ||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | 1.4% | 67.8% | 280 and 290 Merrimack Street | Lawrence | Essex | |||||
| 20.02 | Property | 1 | 350 Merrimack Street | 0.7% | 32.3% | 350 Merrimack Street | Lawrence | Essex | |||||
| 21 | Loan | 1 | Newport on the Levee | 2.0% | 100.0% | BMO | BMO | NAP | NAP | 1 Levee Way | Newport | Campbell | |
| 22 | Loan | 1 | ONX 3 Industrial | 1.8% | 100.0% | SMC | SMC | NAP | NAP | 102 East Seneca Street | Sherrill | Oneida | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 1.7% | SGFC | SGFC | NAP | NAP | Various | Various | Horry | ||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | 1.0% | 57.5% | 2352 Highway 9 East | Longs | Horry | |||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | 0.5% | 31.1% | 1730 Highway 17 North | Little River | Horry | |||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | 0.2% | 11.4% | 414 SC-90 | Little River | Horry | |||||
| 24 | Loan | 1 | Moove In Self Storage Andover | 1.3% | 100.0% | CREFI | CREFI | NAP | NAP | 210 US-206 | Andover | Sussex | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 1.2% | UBS AG | UBS AG | NAP | NAP | Various | Various | Various | ||
| 25.01 | Property | 1 | Salem | 0.3% | 25.2% | 36 and 38-52 Swampscott Road | Salem | Essex | |||||
| 25.02 | Property | 1 | Portsmouth | 0.2% | 16.1% | 3959 Garwood Avenue | Portsmouth | Portsmouth | |||||
| 25.03 | Property | 1 | Virginia Beach | 0.2% | 16.6% | 2744 Dam Neck Road | Virginia Beach | Virginia Beach | |||||
| 25.04 | Property | 1 | Lexington (Enterprise) | 0.2% | 12.6% | 910 and 928 Enterprise Court | Lexington | Fayette | |||||
| 25.05 | Property | 1 | Nicholasville (Industry) | 0.1% | 10.9% | 112 Industry Parkway | Nicholasville | Jessamine | |||||
| 25.06 | Property | 1 | Nicholasville (Etter) | 0.1% | 6.5% | 251 Etter Drive | Nicholasville | Jessamine | |||||
| 25.07 | Property | 1 | Hatfield | 0.1% | 6.7% | 2850 Bethlehem Pike | Hatfield | Montgomery | |||||
| 25.08 | Property | 1 | Lexington (Frankfort) | 0.0% | 3.4% | 2270 and 2278 Frankfort Court | Lexington | Fayette | |||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | 0.0% | 1.9% | 2201 Lexington Road | Nicholasville | Jessamine | |||||
| 26 | Loan | 1 | Lake Fenton Self Storage | 1.1% | 100.0% | SMC | SMC | NAP | NAP | 11191 Torrey Road | Fenton | Genesee | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 0.9% | BMO | BMO | NAP | NAP | Various | Cleveland | Cuyahoga | ||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | 0.4% | 39.4% | 11319-11327 Hessler Road | Cleveland | Cuyahoga | |||||
| 27.02 | Property | 1 | 11300 Hessler Road | 0.3% | 33.2% | 11300 Hessler Road | Cleveland | Cuyahoga | |||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | 0.3% | 27.4% | 1975 and 1981 Ford Drive | Cleveland | Cuyahoga |
| A-1 |
BMO 2025-5C10
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 |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 0.9% | 100.0% | BMO | BMO | Group 1 | NAP | 475 Johnson Road | Washington | Washington | |
| 29 | Loan | 2 | Lufkin Portfolio | 0.9% | SMC | SMC | NAP | NAP | Various | Lufkin | Angelina | ||
| 29.01 | Property | 1 | Angelina Lofts | 0.7% | 78.0% | 202 South First Street and 101 West Shepherd Avenue | Lufkin | Angelina | |||||
| 29.02 | Property | 1 | Pinedale | 0.2% | 22.0% | 907 South Second Street | Lufkin | Angelina | |||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 0.8% | 100.0% | BMO | BMO | Group 1 | NAP | 2175 Reed Station Parkway | Carbondale | Jackson | |
| 31 | Loan | 1 | 324 E 116th St | 0.7% | 100.0% | GSC2 | GCMC | NAP | NAP | 324 East 116th Street | New York | New York | |
| 32 | Loan | 1 | Orchard Station | 0.7% | 100.0% | SMC | SMC | NAP | NAP | 27890 Clinton Keith Road | Murrieta | Riverside | |
| 33 | Loan | 1 | 294 Schaefer Street | 0.6% | 100.0% | SMC | SMC | NAP | NAP | 294 Schaefer Street | Brooklyn | Kings | |
| 34 | Loan | 1 | Ogden Apartments | 0.5% | 100.0% | UBS AG | UBS AG | NAP | NAP | 813 East Ogden Avenue | Las Vegas | Clark |
| A-2 |
BMO 2025-5C10
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 | 6 | NJ Asden Portfolio | NJ | Various | Multifamily | High Rise | Various | 2019-2024 | 1,011 | Units | 89,020.77 | 60,000,000 | 60,000,000 | 60,000,000 | |
| 1.01 | Property | 1 | Monroe Tower | NJ | 07712 | Multifamily | High Rise | 1963 | 2019-2024 | 261 | Units | 23,637,000 | 23,637,000 | 23,637,000 | ||
| 1.02 | Property | 1 | Executive House | NJ | 07017 | Multifamily | High Rise | 1965 | 2019-2024 | 228 | Units | 14,290,333 | 14,290,333 | 14,290,333 | ||
| 1.03 | Property | 1 | Washington Towers | NJ | 07017 | Multifamily | High Rise | 1964 | 2019-2024 | 197 | Units | 8,581,000 | 8,581,000 | 8,581,000 | ||
| 1.04 | Property | 1 | Ambassador Tower | NJ | 07018 | Multifamily | High Rise | 1960 | 2019-2024 | 161 | Units | 7,041,000 | 7,041,000 | 7,041,000 | ||
| 1.05 | Property | 1 | Lafayette House | NJ | 08618 | Multifamily | High Rise | 1965 | 2019-2024 | 89 | Units | 3,618,333 | 3,618,333 | 3,618,333 | ||
| 1.06 | Property | 1 | Munn Heritage | NJ | 07018 | Multifamily | High Rise | 1918 | 2019-2024 | 75 | Units | 2,832,333 | 2,832,333 | 2,832,333 | ||
| 2 | Loan | 1 | Marriott JFK | NY | 11436 | Hospitality | Full Service | 2023 | NAP | 360 | Rooms | 277,777.78 | 60,000,000 | 60,000,000 | 60,000,000 | |
| 3 | Loan | 1 | Muse at Torrey Pines | CA | 92121 | Mixed Use | R&D/Lab/Office | 1985 | 2021 | 91,521 | SF | 491.69 | 45,000,000 | 45,000,000 | 45,000,000 | |
| 4 | Loan | 1 | Herald Center | NY | 10001 | Mixed Use | Retail/Office | 1902 | 2015 | 267,207 | SF | 595.04 | 31,000,000 | 31,000,000 | 31,000,000 | |
| 5 | Loan | 1 | 1535 Broadway | NY | 10012 | Retail | Retail/Signage | 1985 | 2014 | 106,481 | SF | 2,602.34 | 30,000,000 | 30,000,000 | 30,000,000 | |
| 6 | Loan | 1 | Radius Nashville | TN | 37203 | Office | CBD | 2017 | 2023 | 252,470 | SF | 308.95 | 30,000,000 | 30,000,000 | 30,000,000 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | IL | 60477 | Hospitality | Full Service | 2000 | 2020 | 202 | Rooms | 141,089.11 | 28,500,000 | 28,500,000 | 28,500,000 | |
| 8 | Loan | 3 | CPC Retail Portfolio | Various | Various | Retail | Anchored | Various | Various | 296,120 | SF | 92.87 | 27,500,000 | 27,500,000 | 27,500,000 | |
| 8.01 | Property | 1 | Gateway Plaza | NC | 28546 | Retail | Anchored | 2000 | NAP | 102,565 | SF | 13,510,000 | 13,510,000 | 13,510,000 | ||
| 8.02 | Property | 1 | Orland Corners | IL | 60462 | Retail | Anchored | 1980 | 2012 | 54,813 | SF | 6,384,000 | 6,384,000 | 6,384,000 | ||
| 8.03 | Property | 1 | Westland Plaza | WI | 53719 | Retail | Anchored | 1977 | 2003 | 138,742 | SF | 7,606,000 | 7,606,000 | 7,606,000 | ||
| 9 | Loan | 1 | 9-11 Maiden Lane | NY | 10038 | Multifamily | High Rise | 1900 | 1985 | 66 | Units | 386,363.64 | 25,500,000 | 25,500,000 | 25,500,000 | |
| 10 | Loan | 1 | Redmond Town Center | WA | 98052 | Retail | Lifestyle Center | 1996, 1999, 2013 | NAP | 389,431 | SF | 311.99 | 21,125,000 | 21,125,000 | 21,125,000 | |
| 11 | Loan | 1 | Maple Leaf Apartments | IL | 60484 | Multifamily | Garden | 1974 | 2004 | 377 | Units | 53,050.40 | 20,000,000 | 20,000,000 | 20,000,000 | |
| 12 | Loan | 8 | Project Midway | Various | Various | Various | Various | Various | Various | 1,280,399 | SF | 413.93 | 19,000,000 | 19,000,000 | 19,000,000 | |
| 12.01 | Property | 1 | 500 Kendall Street | MA | 02142 | Mixed Use | Lab/Office | 2002 | 2019 | 349,325 | SF | 7,910,458 | 7,910,458 | 7,910,458 | ||
| 12.02 | Property | 1 | i3 | CA | 92121 | Mixed Use | Lab/Office | 2017 | NAP | 316,262 | SF | 3,176,601 | 3,176,601 | 3,176,601 | ||
| 12.03 | Property | 1 | Science Center at Oyster Point | CA | 94080 | Mixed Use | Lab/Office | 2009, 2010 | NAP | 204,887 | SF | 2,662,484 | 2,662,484 | 2,662,484 | ||
| 12.04 | Property | 1 | 500 Fairview Avenue | WA | 98109 | Mixed Use | Lab/Office | 2015 | NAP | 123,838 | SF | 1,408,235 | 1,408,235 | 1,408,235 | ||
| 12.05 | Property | 1 | MODA Sorrento | CA | 92121 | Mixed Use | Lab/Office | 1984 | 2014 | 104,577 | SF | 1,236,863 | 1,236,863 | 1,236,863 | ||
| 12.06 | Property | 1 | Road to the Cure | CA | 92121 | Mixed Use | Lab/Office | 1978 | 2014 | 67,998 | SF | 1,199,608 | 1,199,608 | 1,199,608 | ||
| 12.07 | Property | 1 | 450 Kendall Street | MA | 02142 | Mixed Use | Lab/Office | 2015 | 2020 | 63,520 | SF | 1,122,614 | 1,122,614 | 1,122,614 | ||
| 12.08 | Property | 1 | 10240 Science Center Drive | CA | 92121 | Office | Suburban | 2002 | NAP | 49,992 | SF | 283,137 | 283,137 | 283,137 | ||
| 13 | Loan | 1 | Pinnacle Hills Promenade | AR | 72758 | Retail | Anchored | 2006 | 2014 | 870,478 | SF | 149.34 | 18,000,000 | 18,000,000 | 18,000,000 | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | IL | 62703 | Hospitality | Full Service | Various | 2016 | 428 | Rooms | 39,719.63 | 17,000,000 | 17,000,000 | 17,000,000 | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | IL | 62703 | Hospitality | Full Service | 1996 | 2016 | 288 | Rooms | 11,050,000 | 11,050,000 | 11,050,000 | ||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | IL | 62703 | Hospitality | Full Service | 1974 | 2016 | 140 | Rooms | 5,950,000 | 5,950,000 | 5,950,000 | ||
| 15 | Loan | 1 | 3105 Patrick Henry | CA | 95054 | Industrial | R&D/Flex | 1978 | NAP | 55,944 | SF | 296.73 | 16,600,000 | 16,600,000 | 16,600,000 | |
| 16 | Loan | 1 | Las Olas City Centre | FL | 33301 | Office | CBD | 2003 | 2023 | 410,561 | SF | 353.18 | 15,000,000 | 15,000,000 | 15,000,000 | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | DE | Various | Manufactured Housing | Manufactured Housing | Various | NAP | 342 | Pads | 42,397.66 | 14,500,000 | 14,500,000 | 14,500,000 | |
| 17.01 | Property | 1 | Briarwood | DE | 19956 | Manufactured Housing | Manufactured Housing | 1973 | NAP | 82 | Pads | 3,510,000 | 3,510,000 | 3,510,000 | ||
| 17.02 | Property | 1 | Hollyview | DE | 19973 | Manufactured Housing | Manufactured Housing | 1988 | NAP | 71 | Pads | 3,100,000 | 3,100,000 | 3,100,000 | ||
| 17.03 | Property | 1 | Mobile Gardens | DE | 19973 | Manufactured Housing | Manufactured Housing | 1998 | NAP | 189 | Pads | 7,890,000 | 7,890,000 | 7,890,000 | ||
| 18 | Loan | 1 | 310 Graham Avenue | NY | 11211 | Multifamily | Mid Rise | 2016 | NAP | 24 | Units | 595,833.33 | 14,300,000 | 14,300,000 | 14,300,000 | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | NY | Various | Mixed Use | Multifamily/Retail | Various | Various | 27 | Units | 518,518.52 | 14,000,000 | 14,000,000 | 14,000,000 | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | NY | 11412 | Mixed Use | Multifamily/Retail | 1966 | 2024 | 11 | Units | 6,200,000 | 6,200,000 | 6,200,000 | ||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | NY | 11212 | Mixed Use | Multifamily/Retail | 1930 | 2024 | 12 | Units | 5,150,000 | 5,150,000 | 5,150,000 | ||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | NY | 11233 | Mixed Use | Multifamily/Retail | 1899 | 2024 | 4 | Units | 2,650,000 | 2,650,000 | 2,650,000 | ||
| 20 | Loan | 2 | Riverwalk West | MA | 01843 | Various | Various | Various | Various | 532,511 | SF | 150.23 | 12,500,000 | 12,500,000 | 12,500,000 | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | MA | 01843 | Mixed Use | Office/Retail | 1906, 2014 | 2012 | 386,686 | SF | 8,468,750 | 8,468,750 | 8,468,750 | ||
| 20.02 | Property | 1 | 350 Merrimack Street | MA | 01843 | Office | Suburban/R&D | 1900 | 2013 | 145,825 | SF | 4,031,250 | 4,031,250 | 4,031,250 | ||
| 21 | Loan | 1 | Newport on the Levee | KY | 41071 | Mixed Use | Retail/Office | 2001 | 2021 | 365,591 | SF | 114.55 | 12,000,000 | 11,965,292 | 11,537,633 | |
| 22 | Loan | 1 | ONX 3 Industrial | NY | 13461 | Industrial | Manufacturing/Warehouse/Distribution | 1960 | 2024 | 366,800 | SF | 30.81 | 11,300,000 | 11,300,000 | 11,300,000 | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | SC | Various | Self Storage | Self Storage | Various | NAP | 73,750 | SF | 141.02 | 10,400,000 | 10,400,000 | 10,400,000 | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | SC | 29568 | Self Storage | Self Storage | 1974-2008 | NAP | 46,850 | SF | 5,980,000 | 5,980,000 | 5,980,000 | ||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | SC | 29568 | Self Storage | Self Storage | 1965-2022 | NAP | 15,050 | SF | 3,230,000 | 3,230,000 | 3,230,000 | ||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | SC | 29568 | Self Storage | Self Storage | 1985 | NAP | 11,850 | SF | 1,190,000 | 1,190,000 | 1,190,000 | ||
| 24 | Loan | 1 | Moove In Self Storage Andover | NJ | 07821 | Self Storage | Self Storage | 2004 | NAP | 53,400 | SF | 153.56 | 8,200,000 | 8,200,000 | 8,200,000 | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | Various | Various | Self Storage | Self Storage | Various | NAP | 619,562 | SF | 108.95 | 7,500,000 | 7,500,000 | 7,500,000 | |
| 25.01 | Property | 1 | Salem | MA | 01970 | Self Storage | Self Storage | 1988 | NAP | 133,080 | SF | 1,892,479 | 1,892,479 | 1,892,479 | ||
| 25.02 | Property | 1 | Portsmouth | VA | 23701 | Self Storage | Self Storage | 2009 | NAP | 62,150 | SF | 1,207,735 | 1,207,735 | 1,207,735 | ||
| 25.03 | Property | 1 | Virginia Beach | VA | 23453 | Self Storage | Self Storage | 2007, 2013 | NAP | 102,637 | SF | 1,246,984 | 1,246,984 | 1,246,984 | ||
| 25.04 | Property | 1 | Lexington (Enterprise) | KY | 40510 | Self Storage | Self Storage | 1996 | NAP | 94,875 | SF | 947,023 | 947,023 | 947,023 | ||
| 25.05 | Property | 1 | Nicholasville (Industry) | KY | 40356 | Self Storage | Self Storage | 1998 | NAP | 71,400 | SF | 819,737 | 819,737 | 819,737 | ||
| 25.06 | Property | 1 | Nicholasville (Etter) | KY | 40356 | Self Storage | Self Storage | 1995 | NAP | 57,100 | SF | 484,337 | 484,337 | 484,337 | ||
| 25.07 | Property | 1 | Hatfield | PA | 19440 | Self Storage | Self Storage | 2003, 2004 | NAP | 53,575 | SF | 500,608 | 500,608 | 500,608 | ||
| 25.08 | Property | 1 | Lexington (Frankfort) | KY | 40510 | Self Storage | Self Storage | 1995 | NAP | 28,940 | SF | 257,547 | 257,547 | 257,547 | ||
| 25.09 | Property | 1 | Nicholasville (Lexington) | KY | 40356 | Retail | Unanchored | 2002, 2005 | NAP | 15,805 | SF | 143,551 | 143,551 | 143,551 | ||
| 26 | Loan | 1 | Lake Fenton Self Storage | MI | 48430 | Self Storage | Self Storage | 2021 | NAP | 96,200 | SF | 70.95 | 6,825,000 | 6,825,000 | 6,825,000 | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | OH | 44106 | Multifamily | Student Housing | Various | Various | 67 | Units | 86,567.16 | 5,800,000 | 5,800,000 | 5,800,000 | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | OH | 44106 | Multifamily | Student Housing | 1900 | 2018 | 30 | Units | 2,285,882 | 2,285,882 | 2,285,882 | ||
| 27.02 | Property | 1 | 11300 Hessler Road | OH | 44106 | Multifamily | Student Housing | 2023 | NAP | 18 | Units | 1,927,647 | 1,927,647 | 1,927,647 | ||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | OH | 44106 | Multifamily | Student Housing | 1900 | 2021, 2022 | 19 | Units | 1,586,471 | 1,586,471 | 1,586,471 |
| A-3 |
BMO 2025-5C10
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 ($) | Maturity/ARD Balance ($) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | PA | 15301 | Hospitality | Limited Service | 2007 | 2017 | 103 | Rooms | 55,339.81 | 5,700,000 | 5,700,000 | 5,700,000 | |
| 29 | Loan | 2 | Lufkin Portfolio | TX | 75901 | Various | Various | 1949 | Various | 58 | Units | 96,551.72 | 5,600,000 | 5,600,000 | 5,600,000 | |
| 29.01 | Property | 1 | Angelina Lofts | TX | 75901 | Mixed Use | Multifamily/Retail | 1949 | 2012 | 22 | Units | 4,369,231 | 4,369,231 | 4,369,231 | ||
| 29.02 | Property | 1 | Pinedale | TX | 75901 | Multifamily | Garden | 1949 | 2021 | 36 | Units | 1,230,769 | 1,230,769 | 1,230,769 | ||
| 30 | Loan | 1 | Hampton Inn Carbondale | IL | 62901 | Hospitality | Limited Service | 2000 | 2016 | 80 | Rooms | 61,250.00 | 4,900,000 | 4,900,000 | 4,900,000 | |
| 31 | Loan | 1 | 324 E 116th St | NY | 10029 | Multifamily | Low Rise | 1900 | 2022-2023 | 14 | Units | 309,285.71 | 4,330,000 | 4,330,000 | 4,330,000 | |
| 32 | Loan | 1 | Orchard Station | CA | 92562 | Retail | Shadow Anchored | 2007 | NAP | 11,709 | SF | 341.62 | 4,000,000 | 4,000,000 | 4,000,000 | |
| 33 | Loan | 1 | 294 Schaefer Street | NY | 11237 | Multifamily | Mid Rise | 1920 | 2025 | 10 | Units | 380,000.00 | 3,800,000 | 3,800,000 | 3,800,000 | |
| 34 | Loan | 1 | Ogden Apartments | NV | 89101 | Multifamily | Garden | 1963 | 2018 | 30 | Units | 104,266.67 | 3,128,000 | 3,128,000 | 3,128,000 |
| A-4 |
BMO 2025-5C10
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 |
| 1 | Loan | 6 | NJ Asden Portfolio | 6.13000% | NAP | 310,756.94 | NAP | 3,729,083.28 | Interest Only | No | Actual/360 | |||
| 1.01 | Property | 1 | Monroe Tower | |||||||||||
| 1.02 | Property | 1 | Executive House | |||||||||||
| 1.03 | Property | 1 | Washington Towers | |||||||||||
| 1.04 | Property | 1 | Ambassador Tower | |||||||||||
| 1.05 | Property | 1 | Lafayette House | |||||||||||
| 1.06 | Property | 1 | Munn Heritage | |||||||||||
| 2 | Loan | 1 | Marriott JFK | 7.60000% | NAP | 385,277.78 | NAP | 4,623,333.36 | Interest Only | No | Actual/360 | |||
| 3 | Loan | 1 | Muse at Torrey Pines | 5.49600% | NAP | 208,962.50 | NAP | 2,507,550.00 | Interest Only | No | Actual/360 | |||
| 4 | Loan | 1 | Herald Center | 5.43100430157233% | NAP | 142,249.57 | NAP | 1,706,994.84 | Interest Only | No | Actual/360 | |||
| 5 | Loan | 1 | 1535 Broadway | 6.33195% | NAP | 160,497.34 | NAP | 1,925,968.08 | Interest Only | No | Actual/360 | |||
| 6 | Loan | 1 | Radius Nashville | 8.05200% | NAP | 204,095.83 | NAP | 2,449,149.96 | Interest Only | No | Actual/360 | |||
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 8.50000% | NAP | 204,678.82 | NAP | 2,456,145.84 | Interest Only | No | Actual/360 | |||
| 8 | Loan | 3 | CPC Retail Portfolio | 7.40600% | NAP | 172,078.07 | NAP | 2,064,936.84 | Interest Only | No | Actual/360 | |||
| 8.01 | Property | 1 | Gateway Plaza | |||||||||||
| 8.02 | Property | 1 | Orland Corners | |||||||||||
| 8.03 | Property | 1 | Westland Plaza | |||||||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 6.17000% | NAP | 132,933.51 | NAP | 1,595,202.12 | Interest Only | No | Actual/360 | |||
| 10 | Loan | 1 | Redmond Town Center | 6.70000% | NAP | 119,586.08 | NAP | 1,435,032.96 | Interest Only | No | Actual/360 | |||
| 11 | Loan | 1 | Maple Leaf Apartments | 6.55000% | NAP | 110,682.87 | NAP | 1,328,194.44 | Interest Only | No | Actual/360 | |||
| 12 | Loan | 8 | Project Midway | 5.91165% | NAP | 94,901.09 | NAP | 1,138,813.08 | Interest Only | No | Actual/360 | |||
| 12.01 | Property | 1 | 500 Kendall Street | |||||||||||
| 12.02 | Property | 1 | i3 | |||||||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | |||||||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | |||||||||||
| 12.05 | Property | 1 | MODA Sorrento | |||||||||||
| 12.06 | Property | 1 | Road to the Cure | |||||||||||
| 12.07 | Property | 1 | 450 Kendall Street | |||||||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | |||||||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 7.14000% | NAP | 108,587.50 | NAP | 1,303,050.00 | Interest Only | No | Actual/360 | |||
| 14 | Loan | 2 | Springfield Hotel Portfolio | 7.80000% | NAP | 112,034.72 | NAP | 1,344,416.64 | Interest Only | No | Actual/360 | |||
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | |||||||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | |||||||||||
| 15 | Loan | 1 | 3105 Patrick Henry | 7.03100% | NAP | 98,613.03 | NAP | 1,183,356.36 | Interest Only | No | Actual/360 | |||
| 16 | Loan | 1 | Las Olas City Centre | 6.65800% | NAP | 84,380.90 | NAP | 1,012,570.80 | Interest Only | No | Actual/360 | |||
| 17 | Loan | 3 | Mobile Gardens Portfolio | 6.69000% | NAP | 81,960.24 | NAP | 983,522.92 | Interest Only | No | Actual/360 | |||
| 17.01 | Property | 1 | Briarwood | |||||||||||
| 17.02 | Property | 1 | Hollyview | |||||||||||
| 17.03 | Property | 1 | Mobile Gardens | |||||||||||
| 18 | Loan | 1 | 310 Graham Avenue | 6.80500% | NAP | 82,219.21 | NAP | 986,630.49 | Interest Only | No | Actual/360 | |||
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 6.77000% | NAP | 80,080.32 | NAP | 960,963.84 | Interest Only | No | Actual/360 | |||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | |||||||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | |||||||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | |||||||||||
| 20 | Loan | 2 | Riverwalk West | 7.01000% | NAP | 74,035.01 | NAP | 888,420.14 | Interest Only | No | Actual/360 | |||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | |||||||||||
| 20.02 | Property | 1 | 350 Merrimack Street | |||||||||||
| 21 | Loan | 1 | Newport on the Levee | 8.40500% | 91,462.91 | NAP | 1,097,554.92 | NAP | Amortizing Balloon | No | Actual/360 | |||
| 22 | Loan | 1 | ONX 3 Industrial | 6.99000% | NAP | 66,736.70 | NAP | 800,840.42 | Interest Only | No | Actual/360 | |||
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 6.46000% | NAP | 56,764.26 | NAP | 681,171.12 | Interest Only | No | Actual/360 | |||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | |||||||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | |||||||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | |||||||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | 6.70000% | NAP | 46,419.21 | NAP | 557,030.52 | Interest Only | No | Actual/360 | |||
| 25 | Loan | 9 | Commando Self Storage Portfolio | 6.74100% | NAP | 42,716.41 | NAP | 512,596.92 | Interest Only | No | Actual/360 | |||
| 25.01 | Property | 1 | Salem | |||||||||||
| 25.02 | Property | 1 | Portsmouth | |||||||||||
| 25.03 | Property | 1 | Virginia Beach | |||||||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | |||||||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | |||||||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | |||||||||||
| 25.07 | Property | 1 | Hatfield | |||||||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | |||||||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | |||||||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | 6.27500% | NAP | 36,184.74 | NAP | 434,216.93 | Interest Only | No | Actual/360 | |||
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 7.13500% | NAP | 34,964.80 | NAP | 419,577.60 | Interest Only | No | Actual/360 | |||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | |||||||||||
| 27.02 | Property | 1 | 11300 Hessler Road | |||||||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-5 |
BMO 2025-5C10
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 |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 7.63000% | NAP | 36,745.87 | NAP | 440,950.44 | Interest Only | No | Actual/360 | |||
| 29 | Loan | 2 | Lufkin Portfolio | 6.57000% | NAP | 31,085.83 | NAP | 373,030.00 | Interest Only | No | Actual/360 | |||
| 29.01 | Property | 1 | Angelina Lofts | |||||||||||
| 29.02 | Property | 1 | Pinedale | |||||||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 7.87000% | NAP | 32,582.16 | NAP | 390,985.92 | Interest Only | No | Actual/360 | |||
| 31 | Loan | 1 | 324 E 116th St | 6.45000% | NAP | 23,597.00 | NAP | 283,164.00 | Interest Only | No | Actual/360 | |||
| 32 | Loan | 1 | Orchard Station | 6.90000% | NAP | 23,319.44 | NAP | 279,833.33 | Interest Only | No | Actual/360 | |||
| 33 | Loan | 1 | 294 Schaefer Street | 6.32000% | NAP | 20,291.30 | NAP | 243,495.56 | Interest Only | No | Actual/360 | |||
| 34 | Loan | 1 | Ogden Apartments | 7.03000% | NAP | 18,579.38 | NAP | 222,952.56 | Interest Only | No | Actual/360 |
| A-6 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date |
| 1 | Loan | 6 | NJ Asden Portfolio | 60 | 59 | 60 | 59 | 0 | 0 | 4/4/2025 | 1 | 6 | 5/6/2025 | |
| 1.01 | Property | 1 | Monroe Tower | |||||||||||
| 1.02 | Property | 1 | Executive House | |||||||||||
| 1.03 | Property | 1 | Washington Towers | |||||||||||
| 1.04 | Property | 1 | Ambassador Tower | |||||||||||
| 1.05 | Property | 1 | Lafayette House | |||||||||||
| 1.06 | Property | 1 | Munn Heritage | |||||||||||
| 2 | Loan | 1 | Marriott JFK | 60 | 60 | 60 | 60 | 0 | 0 | 4/15/2025 | 0 | 6 | 6/6/2025 | |
| 3 | Loan | 1 | Muse at Torrey Pines | 60 | 58 | 60 | 58 | 0 | 0 | 2/28/2025 | 2 | 6 | 4/6/2025 | |
| 4 | Loan | 1 | Herald Center | 60 | 56 | 60 | 56 | 0 | 0 | 1/3/2025 | 4 | 6 | 2/6/2025 | |
| 5 | Loan | 1 | 1535 Broadway | 60 | 60 | 60 | 60 | 0 | 0 | 4/14/2025 | 0 | 1 | 6/1/2025 | |
| 6 | Loan | 1 | Radius Nashville | 60 | 59 | 60 | 59 | 0 | 0 | 3/27/2025 | 1 | 6 | 5/6/2025 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 60 | 57 | 60 | 57 | 0 | 0 | 1/31/2025 | 3 | 6 | 3/6/2025 | |
| 8 | Loan | 3 | CPC Retail Portfolio | 60 | 58 | 60 | 58 | 0 | 0 | 2/21/2025 | 2 | 6 | 4/6/2025 | |
| 8.01 | Property | 1 | Gateway Plaza | |||||||||||
| 8.02 | Property | 1 | Orland Corners | |||||||||||
| 8.03 | Property | 1 | Westland Plaza | |||||||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 60 | 59 | 60 | 59 | 0 | 0 | 3/26/2025 | 1 | 6 | 5/6/2025 | |
| 10 | Loan | 1 | Redmond Town Center | 60 | 58 | 60 | 58 | 0 | 0 | 3/6/2025 | 2 | 6 | 4/6/2025 | |
| 11 | Loan | 1 | Maple Leaf Apartments | 60 | 59 | 60 | 59 | 0 | 0 | 4/4/2025 | 1 | 6 | 5/6/2025 | |
| 12 | Loan | 8 | Project Midway | 60 | 57 | 60 | 57 | 0 | 0 | 2/6/2025 | 3 | 6 | 3/6/2025 | |
| 12.01 | Property | 1 | 500 Kendall Street | |||||||||||
| 12.02 | Property | 1 | i3 | |||||||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | |||||||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | |||||||||||
| 12.05 | Property | 1 | MODA Sorrento | |||||||||||
| 12.06 | Property | 1 | Road to the Cure | |||||||||||
| 12.07 | Property | 1 | 450 Kendall Street | |||||||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | |||||||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 60 | 56 | 60 | 56 | 0 | 0 | 12/19/2024 | 4 | 1 | 2/1/2025 | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 60 | 57 | 60 | 57 | 0 | 0 | 1/29/2025 | 3 | 6 | 3/6/2025 | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | |||||||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | |||||||||||
| 15 | Loan | 1 | 3105 Patrick Henry | 60 | 58 | 60 | 58 | 0 | 0 | 2/10/2025 | 2 | 6 | 4/6/2025 | |
| 16 | Loan | 1 | Las Olas City Centre | 60 | 58 | 60 | 58 | 0 | 0 | 2/13/2025 | 2 | 6 | 4/6/2025 | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | 60 | 59 | 60 | 59 | 0 | 0 | 4/3/2025 | 1 | 6 | 5/6/2025 | |
| 17.01 | Property | 1 | Briarwood | |||||||||||
| 17.02 | Property | 1 | Hollyview | |||||||||||
| 17.03 | Property | 1 | Mobile Gardens | |||||||||||
| 18 | Loan | 1 | 310 Graham Avenue | 60 | 57 | 60 | 57 | 0 | 0 | 1/27/2025 | 3 | 6 | 3/6/2025 | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 60 | 58 | 60 | 58 | 0 | 0 | 2/26/2025 | 2 | 6 | 4/6/2025 | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | |||||||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | |||||||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | |||||||||||
| 20 | Loan | 2 | Riverwalk West | 60 | 55 | 60 | 55 | 0 | 0 | 11/20/2024 | 5 | 6 | 1/6/2025 | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | |||||||||||
| 20.02 | Property | 1 | 350 Merrimack Street | |||||||||||
| 21 | Loan | 1 | Newport on the Levee | 0 | 0 | 60 | 55 | 360 | 355 | 11/21/2024 | 5 | 1 | 1/1/2025 | |
| 22 | Loan | 1 | ONX 3 Industrial | 60 | 60 | 60 | 60 | 0 | 0 | 4/16/2025 | 0 | 6 | 6/6/2025 | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 60 | 58 | 60 | 58 | 0 | 0 | 3/4/2025 | 2 | 5 | 4/5/2025 | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | |||||||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | |||||||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | |||||||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | 60 | 59 | 60 | 59 | 0 | 0 | 3/27/2025 | 1 | 6 | 5/6/2025 | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 60 | 58 | 60 | 58 | 0 | 0 | 2/19/2025 | 2 | 6 | 4/6/2025 | |
| 25.01 | Property | 1 | Salem | |||||||||||
| 25.02 | Property | 1 | Portsmouth | |||||||||||
| 25.03 | Property | 1 | Virginia Beach | |||||||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | |||||||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | |||||||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | |||||||||||
| 25.07 | Property | 1 | Hatfield | |||||||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | |||||||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | |||||||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | 60 | 58 | 60 | 58 | 0 | 0 | 2/27/2025 | 2 | 6 | 4/6/2025 | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 60 | 56 | 60 | 56 | 0 | 0 | 12/12/2024 | 4 | 6 | 2/6/2025 | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | |||||||||||
| 27.02 | Property | 1 | 11300 Hessler Road | |||||||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-7 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 60 | 59 | 60 | 59 | 0 | 0 | 4/2/2025 | 1 | 6 | 5/6/2025 | |
| 29 | Loan | 2 | Lufkin Portfolio | 60 | 58 | 60 | 58 | 0 | 0 | 3/3/2025 | 2 | 6 | 4/6/2025 | |
| 29.01 | Property | 1 | Angelina Lofts | |||||||||||
| 29.02 | Property | 1 | Pinedale | |||||||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 60 | 59 | 60 | 59 | 0 | 0 | 4/2/2025 | 1 | 6 | 5/6/2025 | |
| 31 | Loan | 1 | 324 E 116th St | 60 | 55 | 60 | 55 | 0 | 0 | 12/5/2024 | 5 | 6 | 1/6/2025 | |
| 32 | Loan | 1 | Orchard Station | 60 | 59 | 60 | 59 | 0 | 0 | 3/26/2025 | 1 | 6 | 5/6/2025 | |
| 33 | Loan | 1 | 294 Schaefer Street | 60 | 59 | 60 | 59 | 0 | 0 | 3/11/2025 | 1 | 6 | 5/6/2025 | |
| 34 | Loan | 1 | Ogden Apartments | 60 | 58 | 60 | 58 | 0 | 0 | 2/26/2025 | 2 | 6 | 4/6/2025 |
| A-8 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date |
| 1 | Loan | 6 | NJ Asden Portfolio | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),D(28),O(7) | 16,199,604 | 9,037,209 | 7,162,394 | 12/31/2024 | |
| 1.01 | Property | 1 | Monroe Tower | 5,121,443 | 2,312,918 | 2,808,524 | 12/31/2024 | |||||||
| 1.02 | Property | 1 | Executive House | 4,007,551 | 2,440,107 | 1,567,445 | 12/31/2024 | |||||||
| 1.03 | Property | 1 | Washington Towers | 2,550,374 | 1,479,192 | 1,071,183 | 12/31/2024 | |||||||
| 1.04 | Property | 1 | Ambassador Tower | 2,343,011 | 1,400,417 | 942,594 | 12/31/2024 | |||||||
| 1.05 | Property | 1 | Lafayette House | 1,168,971 | 738,217 | 430,754 | 12/31/2024 | |||||||
| 1.06 | Property | 1 | Munn Heritage | 1,008,254 | 666,358 | 341,895 | 12/31/2024 | |||||||
| 2 | Loan | 1 | Marriott JFK | NAP | 5/6/2030 | 5/6/2030 | 0 | 0 | L(24),D(29),O(7) | 32,408,931 | 18,771,067 | 13,637,864 | 2/28/2025 | |
| 3 | Loan | 1 | Muse at Torrey Pines | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),D(27),O(7) | NAV | NAV | NAV | NAV | |
| 4 | Loan | 1 | Herald Center | NAP | 1/6/2030 | 1/6/2030 | 0 | 0 | L(28),D(25),O(7) | 30,306,429 | 11,031,899 | 19,274,531 | 8/31/2024 | |
| 5 | Loan | 1 | 1535 Broadway | NAP | 5/1/2030 | 5/1/2030 | 3 | 0 | L(24),D(29),O(7) | 82,539,792 | 13,386,040 | 69,153,753 | 12/31/2024 | |
| 6 | Loan | 1 | Radius Nashville | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(11),YM1(42),O(7) | 10,022,118 | 2,676,786 | 7,345,332 | 12/31/2024 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | NAP | 2/6/2030 | 2/6/2030 | 0 | 0 | L(23),YM1(30),O(7) | 14,494,225 | 10,121,935 | 4,372,290 | 12/31/2024 | |
| 8 | Loan | 3 | CPC Retail Portfolio | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),D(29),O(5) | 4,176,058 | 1,536,929 | 2,639,129 | 12/31/2024 | |
| 8.01 | Property | 1 | Gateway Plaza | 1,265,303 | 443,876 | 821,427 | 12/31/2024 | |||||||
| 8.02 | Property | 1 | Orland Corners | 1,268,680 | 583,469 | 685,211 | 12/31/2024 | |||||||
| 8.03 | Property | 1 | Westland Plaza | 1,642,075 | 509,583 | 1,132,492 | 12/31/2024 | |||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),D(28),O(7) | 3,954,654 | 1,725,700 | 2,228,954 | 2/28/2025 | |
| 10 | Loan | 1 | Redmond Town Center | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),D(27),O(7) | 18,028,164 | 5,940,668 | 12,087,496 | 12/31/2024 | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),DorYM1(28),O(7) | 5,041,504 | 2,775,228 | 2,266,276 | 1/31/2025 | |
| 12 | Loan | 8 | Project Midway | NAP | 2/6/2030 | 2/6/2030 | 0 | 0 | YM1(27),DorYM1(26),O(7) | 100,636,093 | 26,798,435 | 73,837,657 | 11/30/2024 | |
| 12.01 | Property | 1 | 500 Kendall Street | 38,310,315 | 8,723,988 | 29,586,327 | 11/30/2024 | |||||||
| 12.02 | Property | 1 | i3 | 16,328,647 | 3,403,172 | 12,925,475 | 11/30/2024 | |||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | 12,143,561 | 2,777,901 | 9,365,660 | 11/30/2024 | |||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | 9,715,777 | 3,709,701 | 6,006,076 | 11/30/2024 | |||||||
| 12.05 | Property | 1 | MODA Sorrento | 7,324,069 | 1,738,845 | 5,585,224 | 11/30/2024 | |||||||
| 12.06 | Property | 1 | Road to the Cure | 7,083,584 | 2,249,163 | 4,834,421 | 11/30/2024 | |||||||
| 12.07 | Property | 1 | 450 Kendall Street | 7,864,106 | 3,354,685 | 4,509,421 | 11/30/2024 | |||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | 1,866,035 | 840,982 | 1,025,053 | 11/30/2024 | |||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | NAP | 1/1/2030 | 1/1/2030 | 0 | 0 | L(28),D(25),O(7) | 21,611,209 | 5,007,274 | 16,603,935 | 10/31/2024 | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | NAP | 2/6/2030 | 2/6/2030 | 0 | 0 | L(27),D(26),O(7) | 14,973,632 | 12,000,381 | 2,973,251 | 2/28/2025 | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | 11,498,443 | 9,373,594 | 2,124,849 | 2/28/2025 | |||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | 3,475,189 | 2,626,787 | 848,402 | 2/28/2025 | |||||||
| 15 | Loan | 1 | 3105 Patrick Henry | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),D(27),O(7) | 2,475,821 | 552,755 | 1,923,066 | 6/30/2024 | |
| 16 | Loan | 1 | Las Olas City Centre | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(11),YM1(15),DorYM1(27),O(7) | 24,685,323 | 8,136,933 | 16,548,390 | 10/31/2024 | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),D(30),O(5) | 1,991,990 | 637,534 | 1,354,457 | 2/28/2025 | |
| 17.01 | Property | 1 | Briarwood | NAV | NAV | NAV | NAV | |||||||
| 17.02 | Property | 1 | Hollyview | NAV | NAV | NAV | NAV | |||||||
| 17.03 | Property | 1 | Mobile Gardens | NAV | NAV | NAV | NAV | |||||||
| 18 | Loan | 1 | 310 Graham Avenue | NAP | 2/6/2030 | 2/6/2030 | 0 | 0 | L(27),D(27),O(6) | 1,385,227 | 142,682 | 1,242,545 | 11/30/2024 | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),D(30),O(4) | 1,485,280 | 180,139 | 1,305,141 | 12/31/2024 | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | 587,280 | 85,459 | 501,821 | 12/31/2024 | |||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | 607,920 | 71,215 | 536,705 | 12/31/2024 | |||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | 290,080 | 23,465 | 266,615 | 12/31/2024 | |||||||
| 20 | Loan | 2 | Riverwalk West | NAP | 12/6/2029 | 12/6/2029 | 0 | 0 | L(29),D(27),O(4) | 11,056,227 | 3,218,031 | 7,838,195 | 9/30/2024 | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | 7,728,102 | 2,188,594 | 5,539,508 | 9/30/2024 | |||||||
| 20.02 | Property | 1 | 350 Merrimack Street | 3,328,124 | 1,029,437 | 2,298,687 | 9/30/2024 | |||||||
| 21 | Loan | 1 | Newport on the Levee | 1/1/2025 | 12/1/2029 | 12/1/2029 | 0 | 0 | L(17),YM1(36),O(7) | 13,047,992 | 8,230,417 | 4,817,575 | 2/28/2025 | |
| 22 | Loan | 1 | ONX 3 Industrial | NAP | 5/6/2030 | 5/6/2030 | 0 | 0 | L(24),D(32),O(4) | 1,015,477 | 247,820 | 767,657 | 2/28/2025 | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | NAP | 3/5/2030 | 3/5/2030 | 0 | 0 | L(26),D(27),O(7) | 1,545,179 | 700,860 | 844,319 | 12/31/2024 | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | 937,445 | 450,763 | 486,682 | 12/31/2024 | |||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | 426,920 | 169,819 | 257,100 | 12/31/2024 | |||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | 180,815 | 80,278 | 100,537 | 12/31/2024 | |||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),D(28),O(7) | 1,094,311 | 431,129 | 663,183 | 1/31/2025 | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),D(27),O(7) | 9,412,307 | 3,259,409 | 6,152,897 | 11/30/2024 | |
| 25.01 | Property | 1 | Salem | 2,375,208 | 765,569 | 1,609,639 | 11/30/2024 | |||||||
| 25.02 | Property | 1 | Portsmouth | 1,381,410 | 370,006 | 1,011,405 | 11/30/2024 | |||||||
| 25.03 | Property | 1 | Virginia Beach | 1,464,234 | 461,006 | 1,003,228 | 11/30/2024 | |||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | 1,188,813 | 447,300 | 741,513 | 11/30/2024 | |||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | 989,342 | 342,889 | 646,453 | 11/30/2024 | |||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | 698,190 | 314,259 | 383,930 | 11/30/2024 | |||||||
| 25.07 | Property | 1 | Hatfield | 750,393 | 341,253 | 409,139 | 11/30/2024 | |||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | 363,849 | 155,234 | 208,615 | 11/30/2024 | |||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | 200,868 | 61,893 | 138,975 | 11/30/2024 | |||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),DorYM1(29),O(5) | 990,473 | 228,056 | 762,416 | 12/31/2024 | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | NAP | 1/6/2030 | 1/6/2030 | 0 | 0 | L(28),D(27),O(5) | 736,828 | 278,211 | 458,618 | 9/30/2024 | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | 381,894 | 129,037 | 252,857 | 9/30/2024 | |||||||
| 27.02 | Property | 1 | 11300 Hessler Road | 82,840 | 43,937 | 38,902 | 9/30/2024 | |||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | 272,094 | 105,237 | 166,858 | 9/30/2024 |
| A-9 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),D(28),O(7) | 2,450,910 | 1,532,596 | 918,314 | 1/31/2025 | |
| 29 | Loan | 2 | Lufkin Portfolio | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),D(29),O(5) | 754,842 | 184,280 | 570,562 | 1/31/2025 | |
| 29.01 | Property | 1 | Angelina Lofts | 520,004 | 102,458 | 417,546 | 1/31/2025 | |||||||
| 29.02 | Property | 1 | Pinedale | 234,838 | 81,822 | 153,016 | 1/31/2025 | |||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),D(28),O(7) | 2,382,827 | 1,613,559 | 769,268 | 1/31/2025 | |
| 31 | Loan | 1 | 324 E 116th St | NAP | 12/6/2029 | 12/6/2029 | 0 | 0 | L(29),D(27),O(4) | 383,870 | 57,406 | 326,464 | 9/30/2024 | |
| 32 | Loan | 1 | Orchard Station | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),D(31),O(4) | 554,655 | 187,989 | 366,665 | 12/31/2024 | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | 4/6/2030 | 4/6/2030 | 0 | 0 | L(25),D(31),O(4) | 175,850 | 15,543 | 160,308 | 2/28/2025 | |
| 34 | Loan | 1 | Ogden Apartments | NAP | 3/6/2030 | 3/6/2030 | 0 | 0 | L(26),D(30),O(4) | 389,074 | 114,042 | 275,032 | 01/31/25 |
| A-10 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description |
| 1 | Loan | 6 | NJ Asden Portfolio | T-12 | 15,929,133 | 9,167,667 | 6,761,467 | 12/31/2023 | T-12 | 14,941,483 | 10,391,281 | 4,550,202 | 12/31/2022 | T-12 | |
| 1.01 | Property | 1 | Monroe Tower | T-12 | 4,973,999 | 2,411,576 | 2,562,423 | 12/31/2023 | T-12 | 4,706,773 | 2,698,840 | 2,007,933 | 12/31/2022 | T-12 | |
| 1.02 | Property | 1 | Executive House | T-12 | 4,112,644 | 2,512,235 | 1,600,408 | 12/31/2023 | T-12 | 3,692,832 | 2,741,246 | 951,586 | 12/31/2022 | T-12 | |
| 1.03 | Property | 1 | Washington Towers | T-12 | 2,415,141 | 1,494,257 | 920,885 | 12/31/2023 | T-12 | 2,302,514 | 1,664,654 | 637,860 | 12/31/2022 | T-12 | |
| 1.04 | Property | 1 | Ambassador Tower | T-12 | 2,379,932 | 1,413,400 | 966,532 | 12/31/2023 | T-12 | 2,244,021 | 1,543,896 | 700,125 | 12/31/2022 | T-12 | |
| 1.05 | Property | 1 | Lafayette House | T-12 | 1,055,091 | 702,801 | 352,290 | 12/31/2023 | T-12 | 1,055,524 | 1,035,886 | 19,638 | 12/31/2022 | T-12 | |
| 1.06 | Property | 1 | Munn Heritage | T-12 | 992,327 | 633,398 | 358,929 | 12/31/2023 | T-12 | 939,820 | 706,760 | 233,060 | 12/31/2022 | T-12 | |
| 2 | Loan | 1 | Marriott JFK | T-12 | 31,109,717 | 18,032,492 | 13,077,224 | 12/31/2024 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 3 | Loan | 1 | Muse at Torrey Pines | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 4 | Loan | 1 | Herald Center | T-12 | 28,608,307 | 10,369,830 | 18,238,477 | 12/31/2023 | T-12 | 36,539,200 | 9,513,825 | 27,025,375 | 12/31/2022 | T-12 | |
| 5 | Loan | 1 | 1535 Broadway | T-12 | 77,671,553 | 10,539,687 | 67,131,866 | 12/31/2023 | T-12 | 71,723,158 | 7,942,609 | 63,780,550 | 12/31/2022 | T-12 | |
| 6 | Loan | 1 | Radius Nashville | T-12 | 5,477,837 | 2,613,580 | 2,864,256 | 12/31/2023 | T-12 | 3,595,393 | 2,429,617 | 1,165,776 | 12/31/2022 | T-12 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | T-12 | 13,545,545 | 9,718,399 | 3,827,146 | 12/31/2023 | T-12 | 13,086,896 | 8,573,470 | 4,513,426 | 12/31/2022 | T-12 | |
| 8 | Loan | 3 | CPC Retail Portfolio | T-12 | 4,389,907 | 1,548,655 | 2,841,252 | 12/31/2023 | T-12 | 4,402,339 | 1,555,537 | 2,846,801 | 12/31/2022 | T-12 | |
| 8.01 | Property | 1 | Gateway Plaza | T-12 | 1,784,955 | 451,371 | 1,333,584 | 12/31/2023 | T-12 | 1,747,992 | 456,287 | 1,291,705 | 12/31/2022 | T-12 | |
| 8.02 | Property | 1 | Orland Corners | T-12 | 1,044,317 | 590,303 | 454,014 | 12/31/2023 | T-12 | 1,182,427 | 560,823 | 621,604 | 12/31/2022 | T-12 | |
| 8.03 | Property | 1 | Westland Plaza | T-12 | 1,560,635 | 506,982 | 1,053,654 | 12/31/2023 | T-12 | 1,471,920 | 538,427 | 933,492 | 12/31/2022 | T-12 | |
| 9 | Loan | 1 | 9-11 Maiden Lane | T-12 | 3,954,114 | 1,730,511 | 2,223,603 | 12/31/2024 | T-12 | 3,998,702 | 1,838,786 | 2,159,917 | 12/31/2023 | T-12 | |
| 10 | Loan | 1 | Redmond Town Center | T-12 | 17,411,397 | 5,554,441 | 11,856,956 | 12/31/2023 | T-12 | 15,380,949 | 5,226,702 | 10,154,248 | 12/31/2022 | T-12 | |
| 11 | Loan | 1 | Maple Leaf Apartments | T-12 | 5,038,462 | 2,828,670 | 2,209,792 | 12/31/2024 | T-12 | 5,142,815 | 2,723,134 | 2,419,681 | 12/31/2023 | T-12 | |
| 12 | Loan | 8 | Project Midway | T-12 | 97,570,450 | 26,092,324 | 71,478,126 | 12/31/2023 | T-12 | 93,120,812 | 24,003,898 | 69,116,914 | 12/31/2022 | T-12 | |
| 12.01 | Property | 1 | 500 Kendall Street | T-12 | 37,450,839 | 8,711,460 | 28,739,379 | 12/31/2023 | T-12 | 35,720,073 | 7,726,611 | 27,993,462 | 12/31/2022 | T-12 | |
| 12.02 | Property | 1 | i3 | T-12 | 15,535,522 | 2,984,334 | 12,551,189 | 12/31/2023 | T-12 | 15,709,236 | 3,386,150 | 12,323,086 | 12/31/2022 | T-12 | |
| 12.03 | Property | 1 | Science Center at Oyster Point | T-12 | 11,679,311 | 2,581,067 | 9,098,245 | 12/31/2023 | T-12 | 11,237,145 | 2,416,972 | 8,820,173 | 12/31/2022 | T-12 | |
| 12.04 | Property | 1 | 500 Fairview Avenue | T-12 | 10,404,839 | 3,740,013 | 6,664,826 | 12/31/2023 | T-12 | 10,523,990 | 3,462,752 | 7,061,238 | 12/31/2022 | T-12 | |
| 12.05 | Property | 1 | MODA Sorrento | T-12 | 6,865,880 | 1,917,760 | 4,948,120 | 12/31/2023 | T-12 | 5,607,203 | 1,668,711 | 3,938,493 | 12/31/2022 | T-12 | |
| 12.06 | Property | 1 | Road to the Cure | T-12 | 7,018,806 | 2,325,267 | 4,693,539 | 12/31/2023 | T-12 | 5,175,429 | 2,114,096 | 3,061,333 | 12/31/2022 | T-12 | |
| 12.07 | Property | 1 | 450 Kendall Street | T-12 | 6,823,828 | 2,983,688 | 3,840,140 | 12/31/2023 | T-12 | 6,963,736 | 2,477,167 | 4,486,569 | 12/31/2022 | T-12 | |
| 12.08 | Property | 1 | 10240 Science Center Drive | T-12 | 1,791,424 | 848,736 | 942,688 | 12/31/2023 | T-12 | 2,184,000 | 751,439 | 1,432,561 | 12/31/2022 | T-12 | |
| 13 | Loan | 1 | Pinnacle Hills Promenade | T-12 | 21,035,230 | 5,006,105 | 16,029,125 | 12/31/2023 | T-12 | 18,676,545 | 4,694,234 | 13,982,311 | 12/31/2022 | T-12 | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | T-12 | 14,357,155 | 12,458,991 | 1,898,164 | 12/31/2023 | T-12 | 11,944,650 | 10,619,447 | 1,325,202 | 12/31/2022 | T-12 | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | T-12 | 11,134,629 | 9,902,866 | 1,231,763 | 12/31/2023 | T-12 | 9,130,980 | 8,445,076 | 685,903 | 12/31/2022 | T-12 | |
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | T-12 | 3,222,525 | 2,556,125 | 666,400 | 12/31/2023 | T-12 | 2,813,670 | 2,174,371 | 639,299 | 12/31/2022 | T-12 | |
| 15 | Loan | 1 | 3105 Patrick Henry | T-12 | 2,321,470 | 535,045 | 1,786,425 | 12/31/2023 | T-12 | 2,336,999 | 497,303 | 1,839,696 | 12/31/2022 | T-12 | |
| 16 | Loan | 1 | Las Olas City Centre | T-12 | 22,608,500 | 8,150,121 | 14,458,379 | 12/31/2023 | T-12 | 21,125,009 | 7,803,297 | 13,321,712 | 12/31/2022 | T-12 | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | T-12 | 1,968,649 | 623,191 | 1,345,458 | 12/31/2024 | T-12 | 1,756,475 | 583,821 | 1,172,654 | 12/31/2023 | T-12 | |
| 17.01 | Property | 1 | Briarwood | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 17.02 | Property | 1 | Hollyview | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 17.03 | Property | 1 | Mobile Gardens | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 18 | Loan | 1 | 310 Graham Avenue | T-12 | 1,322,498 | 135,955 | 1,186,543 | 12/31/2023 | T-12 | 1,184,174 | 120,896 | 1,063,278 | 12/31/2022 | T-12 | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | T-3 Annualized | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | T-3 Annualized | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 19.02 | Property | 1 | 1719 Pitkin Avenue | T-3 Annualized | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | T-3 Annualized | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 20 | Loan | 2 | Riverwalk West | T-12 | 10,653,958 | 3,058,057 | 7,595,902 | 12/31/2023 | T-12 | 10,402,647 | 3,102,882 | 7,299,765 | 12/31/2022 | T-12 | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | T-12 | 7,872,207 | 2,043,181 | 5,829,026 | 12/31/2023 | T-12 | 7,609,076 | 2,155,484 | 5,453,592 | 12/31/2022 | T-12 | |
| 20.02 | Property | 1 | 350 Merrimack Street | T-12 | 2,781,751 | 1,014,875 | 1,766,875 | 12/31/2023 | T-12 | 2,793,571 | 947,398 | 1,846,173 | 12/31/2022 | T-12 | |
| 21 | Loan | 1 | Newport on the Levee | T-12 | 13,359,249 | 8,495,534 | 4,863,715 | 12/31/2024 | T-12 | 13,110,114 | 8,006,000 | 5,104,114 | 12/31/2023 | T-12 | |
| 22 | Loan | 1 | ONX 3 Industrial | T-12 | 890,977 | 259,199 | 631,778 | 12/31/2024 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | T-12 | 1,445,271 | 557,945 | 887,326 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | T-12 | 922,260 | 358,948 | 563,312 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | T-12 | 356,767 | 137,127 | 219,640 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | T-12 | 166,243 | 61,870 | 104,374 | 12/31/2023 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 24 | Loan | 1 | Moove In Self Storage Andover | T-11 Ann | 1,112,059 | 395,249 | 716,810 | 12/31/2023 | T-12 | 1,106,871 | 422,799 | 684,072 | 12/31/2022 | T-12 | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | T-12 | 9,677,768 | 3,459,198 | 6,218,570 | 12/31/2023 | T-12 | 10,103,418 | 3,051,031 | 7,052,387 | 12/31/2022 | T-12 | |
| 25.01 | Property | 1 | Salem | T-12 | 2,500,050 | 802,752 | 1,697,298 | 12/31/2023 | T-12 | 2,697,277 | 716,177 | 1,981,101 | 12/31/2022 | T-12 | |
| 25.02 | Property | 1 | Portsmouth | T-12 | 1,387,882 | 410,069 | 977,813 | 12/31/2023 | T-12 | 1,424,175 | 384,235 | 1,039,940 | 12/31/2022 | T-12 | |
| 25.03 | Property | 1 | Virginia Beach | T-12 | 1,536,345 | 454,910 | 1,081,435 | 12/31/2023 | T-12 | 1,582,817 | 404,327 | 1,178,489 | 12/31/2022 | T-12 | |
| 25.04 | Property | 1 | Lexington (Enterprise) | T-12 | 1,215,454 | 475,244 | 740,210 | 12/31/2023 | T-12 | 1,307,687 | 411,470 | 896,218 | 12/31/2022 | T-12 | |
| 25.05 | Property | 1 | Nicholasville (Industry) | T-12 | 964,667 | 348,946 | 615,721 | 12/31/2023 | T-12 | 973,052 | 317,110 | 655,942 | 12/31/2022 | T-12 | |
| 25.06 | Property | 1 | Nicholasville (Etter) | T-12 | 698,988 | 318,635 | 380,352 | 12/31/2023 | T-12 | 732,174 | 253,386 | 478,789 | 12/31/2022 | T-12 | |
| 25.07 | Property | 1 | Hatfield | T-12 | 801,973 | 363,899 | 438,074 | 12/31/2023 | T-12 | 848,558 | 323,918 | 524,640 | 12/31/2022 | T-12 | |
| 25.08 | Property | 1 | Lexington (Frankfort) | T-12 | 373,197 | 163,968 | 209,229 | 12/31/2023 | T-12 | 391,933 | 160,925 | 231,008 | 12/31/2022 | T-12 | |
| 25.09 | Property | 1 | Nicholasville (Lexington) | T-12 | 199,212 | 120,775 | 78,437 | 12/31/2023 | T-12 | 145,744 | 79,484 | 66,260 | 12/31/2022 | T-12 | |
| 26 | Loan | 1 | Lake Fenton Self Storage | T-12 | 765,493 | 199,003 | 566,490 | 12/31/2023 | T-12 | 595,631 | 118,429 | 477,202 | 12/31/2022 | T-12 | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | T-12 | 619,495 | 251,266 | 368,229 | 12/31/2023 | T-12 | 578,048 | 265,591 | 312,457 | 12/31/2022 | T-12 | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | T-12 | 368,064 | 135,189 | 232,875 | 12/31/2023 | T-12 | 358,895 | 132,215 | 226,680 | 12/31/2022 | T-12 | |
| 27.02 | Property | 1 | 11300 Hessler Road | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | T-12 | 251,431 | 116,076 | 135,355 | 12/31/2023 | T-12 | 219,153 | 133,376 | 85,777 | 12/31/2022 | T-12 |
| A-11 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | T-12 | 2,471,186 | 1,531,289 | 939,897 | 12/31/2024 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 29 | Loan | 2 | Lufkin Portfolio | T-12 | 730,175 | 169,145 | 561,030 | 12/31/2024 | T-12 | 541,871 | 158,195 | 383,676 | 12/31/2023 | T-12 | |
| 29.01 | Property | 1 | Angelina Lofts | T-12 | 504,950 | 88,325 | 416,626 | 12/31/2024 | T-12 | 322,200 | 76,884 | 245,316 | 12/31/2023 | T-12 | |
| 29.02 | Property | 1 | Pinedale | T-12 | 225,225 | 80,821 | 144,404 | 12/31/2024 | T-12 | 219,671 | 81,311 | 138,360 | 12/31/2023 | T-12 | |
| 30 | Loan | 1 | Hampton Inn Carbondale | T-12 | 2,411,335 | 1,638,175 | 773,160 | 12/31/2024 | T-12 | NAV | NAV | NAV | NAV | NAV | |
| 31 | Loan | 1 | 324 E 116th St | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 32 | Loan | 1 | Orchard Station | T-12 | 513,236 | 235,074 | 278,162 | 12/31/2023 | T-12 | 555,905 | 188,171 | 367,734 | 12/31/2022 | T-12 | |
| 33 | Loan | 1 | 294 Schaefer Street | T-6 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 34 | Loan | 1 | Ogden Apartments | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| A-12 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) |
| 1 | Loan | 6 | NJ Asden Portfolio | 94.0% | 16,810,167 | 8,824,754 | 7,985,413 | 303,207 | 0 | 7,682,207 | 1.43 | 1.37 | 8.9% | |
| 1.01 | Property | 1 | Monroe Tower | 94.0% | 5,381,907 | 2,269,433 | 3,112,473 | 81,557 | 0 | 3,030,916 | ||||
| 1.02 | Property | 1 | Executive House | 94.0% | 4,175,904 | 2,294,464 | 1,881,440 | 41,705 | 0 | 1,839,734 | ||||
| 1.03 | Property | 1 | Washington Towers | 94.0% | 2,552,169 | 1,419,040 | 1,133,129 | 42,519 | 0 | 1,090,610 | ||||
| 1.04 | Property | 1 | Ambassador Tower | 94.0% | 2,396,829 | 1,447,817 | 949,011 | 48,256 | 0 | 900,756 | ||||
| 1.05 | Property | 1 | Lafayette House | 94.0% | 1,272,186 | 770,245 | 501,941 | 43,089 | 0 | 458,852 | ||||
| 1.06 | Property | 1 | Munn Heritage | 94.0% | 1,031,173 | 623,755 | 407,418 | 46,080 | 0 | 361,338 | ||||
| 2 | Loan | 1 | Marriott JFK | 87.3% | 32,408,931 | 19,363,879 | 13,045,052 | 1,296,357 | 0 | 11,748,694 | 1.69 | 1.52 | 13.0% | |
| 3 | Loan | 1 | Muse at Torrey Pines | 95.0% | 9,229,747 | 2,707,264 | 6,522,483 | 41,184 | 183,042 | 6,298,256 | 2.60 | 2.51 | 14.5% | |
| 4 | Loan | 1 | Herald Center | 98.6% | 37,797,061 | 10,592,417 | 27,204,644 | 53,441 | 0 | 27,151,203 | 3.11 | 3.10 | 17.1% | |
| 5 | Loan | 1 | 1535 Broadway | 98.3% | 74,830,350 | 14,935,901 | 59,894,449 | 176,620 | 212,962 | 59,504,867 | 3.37 | 3.34 | 21.6% | |
| 6 | Loan | 1 | Radius Nashville | 90.8% | 13,814,366 | 2,748,443 | 11,065,923 | 63,118 | 361,765 | 10,641,041 | 1.74 | 1.67 | 14.2% | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 64.1% | 14,454,623 | 10,027,074 | 4,427,550 | 578,185 | 0 | 3,849,365 | 1.80 | 1.57 | 15.5% | |
| 8 | Loan | 3 | CPC Retail Portfolio | 87.5% | 4,350,538 | 1,619,792 | 2,730,746 | 44,418 | 0 | 2,686,328 | 1.32 | 1.30 | 9.9% | |
| 8.01 | Property | 1 | Gateway Plaza | 100.0% | 1,983,210 | 444,121 | 1,539,089 | 15,385 | 0 | 1,523,704 | ||||
| 8.02 | Property | 1 | Orland Corners | 94.8% | 1,285,077 | 606,546 | 678,531 | 8,222 | 0 | 670,309 | ||||
| 8.03 | Property | 1 | Westland Plaza | 66.0% | 1,082,252 | 569,125 | 513,127 | 20,811 | 0 | 492,315 | ||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 95.0% | 4,169,390 | 1,732,612 | 2,436,778 | 18,594 | 10,470 | 2,407,714 | 1.53 | 1.51 | 9.6% | |
| 10 | Loan | 1 | Redmond Town Center | 95.0% | 18,859,706 | 6,009,419 | 12,850,287 | 58,415 | 544,414 | 12,247,459 | 1.56 | 1.48 | 10.6% | |
| 11 | Loan | 1 | Maple Leaf Apartments | 88.5% | 5,041,504 | 2,518,510 | 2,522,994 | 142,809 | 0 | 2,380,185 | 1.90 | 1.79 | 12.6% | |
| 12 | Loan | 8 | Project Midway | 93.8% | 105,742,803 | 26,847,975 | 78,894,828 | 320,100 | 640,200 | 77,934,529 | 2.25 | 2.23 | 14.9% | |
| 12.01 | Property | 1 | 500 Kendall Street | 100.0% | 42,910,645 | 8,778,163 | 34,132,482 | 87,331 | 174,663 | 33,870,488 | ||||
| 12.02 | Property | 1 | i3 | 100.0% | 17,121,579 | 3,518,448 | 13,603,132 | 79,066 | 158,131 | 13,365,935 | ||||
| 12.03 | Property | 1 | Science Center at Oyster Point | 100.0% | 12,585,156 | 2,776,282 | 9,808,874 | 51,222 | 102,444 | 9,655,208 | ||||
| 12.04 | Property | 1 | 500 Fairview Avenue | 76.7% | 9,647,824 | 3,744,019 | 5,903,805 | 30,960 | 61,919 | 5,810,926 | ||||
| 12.05 | Property | 1 | MODA Sorrento | 64.8% | 6,065,512 | 1,642,504 | 4,423,009 | 26,144 | 52,289 | 4,344,576 | ||||
| 12.06 | Property | 1 | Road to the Cure | 100.0% | 7,337,510 | 2,209,257 | 5,128,254 | 17,000 | 33,999 | 5,077,255 | ||||
| 12.07 | Property | 1 | 450 Kendall Street | 100.0% | 8,174,434 | 3,348,330 | 4,826,104 | 15,880 | 31,760 | 4,778,464 | ||||
| 12.08 | Property | 1 | 10240 Science Center Drive | 70.2% | 1,900,142 | 830,972 | 1,069,170 | 12,498 | 24,996 | 1,031,676 | ||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 94.4% | 22,832,752 | 5,092,797 | 17,739,955 | 174,096 | 870,478 | 16,695,381 | 1.89 | 1.77 | 13.6% | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 54.8% | 15,036,120 | 12,039,035 | 2,997,085 | 601,445 | 0 | 2,395,640 | 2.23 | 1.78 | 17.6% | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | 52.6% | 11,573,375 | 9,429,817 | 2,143,559 | 462,935 | 0 | 1,680,624 | ||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | 59.3% | 3,462,744 | 2,609,218 | 853,526 | 138,510 | 0 | 715,016 | ||||
| 15 | Loan | 1 | 3105 Patrick Henry | 95.0% | 2,335,704 | 595,951 | 1,739,753 | 11,189 | 55,944 | 1,672,620 | 1.47 | 1.41 | 10.5% | |
| 16 | Loan | 1 | Las Olas City Centre | 95.0% | 26,843,828 | 8,296,499 | 18,547,329 | 82,112 | 1,026,403 | 17,438,815 | 1.89 | 1.78 | 12.8% | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | 93.7% | 2,111,856 | 639,374 | 1,472,482 | 25,650 | 0 | 1,446,832 | 1.50 | 1.47 | 10.2% | |
| 17.01 | Property | 1 | Briarwood | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 17.02 | Property | 1 | Hollyview | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 17.03 | Property | 1 | Mobile Gardens | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 18 | Loan | 1 | 310 Graham Avenue | 96.7% | 1,399,056 | 147,718 | 1,251,338 | 6,200 | 1,000 | 1,244,138 | 1.27 | 1.26 | 8.8% | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 96.1% | 1,661,192 | 349,787 | 1,311,405 | 8,490 | 8,700 | 1,294,215 | 1.36 | 1.35 | 9.4% | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | 95.9% | 763,420 | 164,361 | 599,059 | 3,580 | 4,150 | 591,329 | ||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | 96.4% | 596,757 | 133,457 | 463,300 | 3,390 | 1,950 | 457,960 | ||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | 96.1% | 301,014 | 51,969 | 249,046 | 1,520 | 2,600 | 244,926 | ||||
| 20 | Loan | 2 | Riverwalk West | 95.0% | 12,184,481 | 3,325,733 | 8,858,748 | 79,877 | 266,256 | 8,512,616 | 1.56 | 1.50 | 11.1% | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | 95.0% | 8,219,557 | 2,279,290 | 5,940,267 | 58,003 | 193,343 | 5,688,921 | ||||
| 20.02 | Property | 1 | 350 Merrimack Street | 95.0% | 3,964,924 | 1,046,443 | 2,918,481 | 21,874 | 72,913 | 2,823,695 | ||||
| 21 | Loan | 1 | Newport on the Levee | 76.9% | 14,500,137 | 8,429,840 | 6,070,296 | 156,956 | 365,591 | 5,547,749 | 1.58 | 1.44 | 14.5% | |
| 22 | Loan | 1 | ONX 3 Industrial | 94.0% | 1,688,315 | 446,129 | 1,242,186 | 44,961 | 73,360 | 1,123,865 | 1.55 | 1.40 | 11.0% | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 87.3% | 1,609,019 | 647,194 | 961,825 | 24,858 | 11,916 | 925,052 | 1.41 | 1.36 | 9.2% | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | 84.4% | 972,921 | 418,312 | 554,609 | 16,047 | 6,298 | 532,264 | ||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | 91.4% | 454,233 | 156,575 | 297,658 | 5,724 | 4,305 | 287,629 | ||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | 94.2% | 181,866 | 72,308 | 109,558 | 3,087 | 1,313 | 105,158 | ||||
| 24 | Loan | 1 | Moove In Self Storage Andover | 79.8% | 1,094,311 | 385,241 | 709,070 | 11,214 | 0 | 697,856 | 1.27 | 1.25 | 8.6% | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 80.3% | 9,535,619 | 3,428,212 | 6,107,407 | 109,530 | 0 | 5,997,877 | 1.32 | 1.30 | 9.0% | |
| 25.01 | Property | 1 | Salem | 75.5% | 2,297,485 | 764,075 | 1,533,409 | 19,962 | 0 | 1,513,447 | ||||
| 25.02 | Property | 1 | Portsmouth | 82.5% | 1,385,152 | 410,759 | 974,392 | 9,323 | 0 | 965,070 | ||||
| 25.03 | Property | 1 | Virginia Beach | 87.1% | 1,560,382 | 546,976 | 1,013,406 | 15,396 | 0 | 998,010 | ||||
| 25.04 | Property | 1 | Lexington (Enterprise) | 75.5% | 1,231,707 | 460,125 | 771,582 | 14,231 | 0 | 757,350 | ||||
| 25.05 | Property | 1 | Nicholasville (Industry) | 81.7% | 1,010,390 | 344,122 | 666,268 | 10,710 | 0 | 655,558 | ||||
| 25.06 | Property | 1 | Nicholasville (Etter) | 80.3% | 708,158 | 312,261 | 395,897 | 8,565 | 0 | 387,332 | ||||
| 25.07 | Property | 1 | Hatfield | 82.0% | 760,750 | 352,369 | 408,381 | 8,036 | 0 | 400,345 | ||||
| 25.08 | Property | 1 | Lexington (Frankfort) | 78.1% | 369,406 | 159,100 | 210,306 | 4,341 | 0 | 205,965 | ||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | 95.0% | 212,190 | 78,425 | 133,766 | 18,966 | 0 | 114,800 | ||||
| 26 | Loan | 1 | Lake Fenton Self Storage | 93.8% | 1,001,572 | 281,180 | 720,392 | 6,734 | 0 | 713,658 | 1.66 | 1.64 | 10.6% | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 94.5% | 926,046 | 328,436 | 597,610 | 10,050 | 0 | 587,560 | 1.42 | 1.40 | 10.3% | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | 94.5% | 383,826 | 137,779 | 246,047 | 4,500 | 0 | 241,547 | ||||
| 27.02 | Property | 1 | 11300 Hessler Road | 94.5% | 266,767 | 80,462 | 186,306 | 2,700 | 0 | 183,606 | ||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | 94.5% | 275,452 | 110,195 | 165,257 | 2,850 | 0 | 162,407 |
| A-13 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 62.2% | 2,444,214 | 1,595,520 | 848,694 | 97,769 | 0 | 750,926 | 1.92 | 1.70 | 14.9% | |
| 29 | Loan | 2 | Lufkin Portfolio | 95.0% | 788,017 | 218,194 | 569,823 | 16,090 | 10,600 | 543,133 | 1.53 | 1.46 | 10.2% | |
| 29.01 | Property | 1 | Angelina Lofts | 95.0% | 540,334 | 110,194 | 430,140 | 7,090 | 10,600 | 412,450 | ||||
| 29.02 | Property | 1 | Pinedale | 95.0% | 247,683 | 108,000 | 139,683 | 9,000 | 0 | 130,683 | ||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 65.8% | 2,385,764 | 1,673,550 | 712,214 | 95,431 | 0 | 616,783 | 1.82 | 1.58 | 14.5% | |
| 31 | Loan | 1 | 324 E 116th St | 97.0% | 481,796 | 110,743 | 371,054 | 3,560 | 300 | 367,194 | 1.31 | 1.30 | 8.6% | |
| 32 | Loan | 1 | Orchard Station | 95.0% | 611,405 | 214,745 | 396,660 | 2,356 | 9,367 | 384,937 | 1.42 | 1.38 | 9.9% | |
| 33 | Loan | 1 | 294 Schaefer Street | 96.6% | 373,649 | 54,346 | 319,302 | 2,500 | 0 | 316,802 | 1.31 | 1.30 | 8.4% | |
| 34 | Loan | 1 | Ogden Apartments | 94.9% | 424,849 | 128,003 | 296,846 | 7,500 | 0 | 289,346 | 1.33 | 1.30 | 9.5% |
| A-14 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | 6 | NJ Asden Portfolio | 8.5% | 143,400,000 | As Portfolio | 3/6/2025 | 62.8% | 62.8% | 96.2% | 3/6/2025 | ||
| 1.01 | Property | 1 | Monroe Tower | 51,200,000 | As Is | 3/4/2025 | 93.5% | 3/6/2025 | NAP | ||||
| 1.02 | Property | 1 | Executive House | 32,500,000 | As Is | 3/6/2025 | 96.9% | 3/6/2025 | NAP | ||||
| 1.03 | Property | 1 | Washington Towers | 18,750,000 | As Is | 3/6/2025 | 96.4% | 3/6/2025 | NAP | ||||
| 1.04 | Property | 1 | Ambassador Tower | 18,500,000 | As Is | 3/6/2025 | 97.5% | 3/6/2025 | NAP | ||||
| 1.05 | Property | 1 | Lafayette House | 8,900,000 | As Is | 3/6/2025 | 97.8% | 3/6/2025 | NAP | ||||
| 1.06 | Property | 1 | Munn Heritage | 7,950,000 | As Is | 3/6/2025 | 98.7% | 3/6/2025 | NAP | ||||
| 2 | Loan | 1 | Marriott JFK | 11.7% | 152,000,000 | As Is | 2/11/2025 | 65.8% | 65.8% | 87.3% | 2/28/2025 | NAP | |
| 3 | Loan | 1 | Muse at Torrey Pines | 14.0% | 114,000,000 | As Is | 2/11/2025 | 39.5% | 39.5% | 100.0% | 2/25/2025 | No | |
| 4 | Loan | 1 | Herald Center | 17.1% | 460,000,000 | As Is | 8/14/2024 | 34.6% | 34.6% | 97.9% | 9/1/2024 | No | |
| 5 | Loan | 1 | 1535 Broadway | 21.5% | 1,040,000,000 | As Is | 10/1/2024 | 26.6% | 26.6% | 99.3% | 2/1/2025 | No | |
| 6 | Loan | 1 | Radius Nashville | 13.6% | 136,000,000 | As Is | 12/30/2024 | 57.4% | 57.4% | 89.1% | 3/24/2025 | No | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 13.5% | 47,500,000 | As Is | 11/1/2024 | 60.0% | 60.0% | 64.1% | 12/31/2024 | NAP | |
| 8 | Loan | 3 | CPC Retail Portfolio | 9.8% | 39,600,000 | Various | Various | 69.4% | 69.4% | 87.5% | 2/17/2025 | No | |
| 8.01 | Property | 1 | Gateway Plaza | 19,300,000 | As Stabilized | 1/1/2026 | 100.0% | 2/17/2025 | No | ||||
| 8.02 | Property | 1 | Orland Corners | 9,600,000 | As Is | 1/6/2025 | 96.2% | 2/17/2025 | No | ||||
| 8.03 | Property | 1 | Westland Plaza | 10,700,000 | As Is | 3/1/2025 | 74.8% | 2/17/2025 | No | ||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 9.4% | 44,500,000 | As Is | 2/18/2025 | 57.3% | 57.3% | 95.5% | 3/11/2025 | NAP | |
| 10 | Loan | 1 | Redmond Town Center | 10.1% | 180,000,000 | As Is | 1/22/2025 | 67.5% | 67.5% | 97.1% | 2/7/2025 | No | |
| 11 | Loan | 1 | Maple Leaf Apartments | 11.9% | 49,600,000 | As Is | 3/5/2025 | 40.3% | 40.3% | 92.8% | 3/26/2025 | NAP | |
| 12 | Loan | 8 | Project Midway | 14.7% | 1,290,000,000 | As Is | Various | 41.1% | 41.1% | 93.6% | Various | ||
| 12.01 | Property | 1 | 500 Kendall Street | 455,000,000 | As Is | 10/28/2024 | 100.0% | 2/7/2025 | No | ||||
| 12.02 | Property | 1 | i3 | 248,700,000 | As Is | 10/29/2024 | 100.0% | 5/6/2025 | Yes | ||||
| 12.03 | Property | 1 | Science Center at Oyster Point | 216,600,000 | As Is | 9/23/2024 | 100.0% | 5/6/2025 | Yes | ||||
| 12.04 | Property | 1 | 500 Fairview Avenue | 101,800,000 | As Is | 9/25/2024 | 75.8% | 2/7/2025 | No | ||||
| 12.05 | Property | 1 | MODA Sorrento | 91,000,000 | As Is | 9/26/2024 | 64.3% | 2/7/2025 | No | ||||
| 12.06 | Property | 1 | Road to the Cure | 73,100,000 | As Is | 9/26/2024 | 100.0% | 2/7/2025 | No | ||||
| 12.07 | Property | 1 | 450 Kendall Street | 70,300,000 | As Is | 9/23/2024 | 100.0% | 2/7/2025 | No | ||||
| 12.08 | Property | 1 | 10240 Science Center Drive | 33,500,000 | As Is | 9/26/2024 | 69.7% | 2/7/2025 | No | ||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 12.8% | 298,650,000 | As Is | 11/25/2024 | 43.5% | 43.5% | 93.7% | 11/30/2024 | No | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 14.1% | 27,000,000 | As Is | 12/9/2024 | 63.0% | 63.0% | 55.2% | 2/28/2025 | ||
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | 17,000,000 | As Is | 12/9/2024 | 52.8% | 2/28/2025 | NAP | ||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | 10,000,000 | As Is | 12/9/2024 | 60.0% | 2/28/2025 | NAP | ||||
| 15 | Loan | 1 | 3105 Patrick Henry | 10.1% | 24,900,000 | As Is | 10/28/2024 | 66.7% | 66.7% | 100.0% | 5/6/2025 | Yes | |
| 16 | Loan | 1 | Las Olas City Centre | 12.0% | 222,700,000 | As Is | 1/15/2025 | 65.1% | 65.1% | 94.6% | 2/13/2025 | No | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | 10.0% | 21,500,000 | As Is | 2/11/2025 | 67.4% | 67.4% | 93.8% | 1/6/2025 | ||
| 17.01 | Property | 1 | Briarwood | 5,200,000 | As Is | 2/11/2025 | 95.1% | 1/6/2025 | No | ||||
| 17.02 | Property | 1 | Hollyview | 4,600,000 | As Is | 2/11/2025 | 98.6% | 1/6/2025 | No | ||||
| 17.03 | Property | 1 | Mobile Gardens | 11,700,000 | As Is | 2/11/2025 | 91.5% | 1/6/2025 | No | ||||
| 18 | Loan | 1 | 310 Graham Avenue | 8.7% | 22,200,000 | As Is | 1/8/2025 | 64.4% | 64.4% | 100.0% | 1/21/2025 | No | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 9.2% | 21,900,000 | As Is | 12/19/2024 | 63.9% | 63.9% | 100.0% | 2/12/2025 | ||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | 9,000,000 | As Is | 12/19/2024 | 100.0% | 2/12/2025 | NAP | ||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | 8,500,000 | As Is | 12/19/2024 | 100.0% | 2/12/2025 | NAP | ||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | 4,400,000 | As Is | 12/19/2024 | 100.0% | 2/12/2025 | NAP | ||||
| 20 | Loan | 2 | Riverwalk West | 10.6% | 129,900,000 | As Is | 11/13/2024 | 61.6% | 61.6% | 94.8% | 11/11/2024 | ||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | 91,900,000 | As Is | 11/13/2024 | 92.8% | 11/11/2024 | No | ||||
| 20.02 | Property | 1 | 350 Merrimack Street | 38,000,000 | As Is | 11/13/2024 | 100.0% | 11/11/2024 | No | ||||
| 21 | Loan | 1 | Newport on the Levee | 13.2% | 105,300,000 | As Is | 9/10/2024 | 39.8% | 38.3% | 80.8% | 9/1/2024 | No | |
| 22 | Loan | 1 | ONX 3 Industrial | 9.9% | 17,700,000 | As Is | 3/11/2025 | 63.8% | 63.8% | 91.7% | 4/16/2025 | No | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 8.9% | 16,950,000 | As Is | 2/3/2025 | 61.4% | 61.4% | 77.5% | 12/31/2024 | ||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | 9,500,000 | As Is | 2/3/2025 | 74.8% | 12/31/2024 | NAP | ||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | 5,300,000 | As Is | 2/3/2025 | 82.1% | 12/31/2024 | NAP | ||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | 2,150,000 | As Is | 2/3/2025 | 82.3% | 12/31/2024 | NAP | ||||
| 24 | Loan | 1 | Moove In Self Storage Andover | 8.5% | 12,400,000 | As Is | 2/21/2025 | 66.1% | 66.1% | 79.9% | 2/26/2025 | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 8.9% | 107,620,000 | As Is | Various | 62.7% | 62.7% | 83.2% | 12/26/2024 | ||
| 25.01 | Property | 1 | Salem | 29,700,000 | As Is | 11/25/2024 | 73.3% | 12/26/2024 | NAP | ||||
| 25.02 | Property | 1 | Portsmouth | 17,800,000 | As Is | 11/25/2024 | 86.7% | 12/26/2024 | NAP | ||||
| 25.03 | Property | 1 | Virginia Beach | 18,200,000 | As Is | 11/25/2024 | 89.5% | 12/26/2024 | NAP | ||||
| 25.04 | Property | 1 | Lexington (Enterprise) | 12,520,000 | As Is | 11/25/2024 | 80.9% | 12/26/2024 | NAP | ||||
| 25.05 | Property | 1 | Nicholasville (Industry) | 10,140,000 | As Is | 11/25/2024 | 86.3% | 12/26/2024 | NAP | ||||
| 25.06 | Property | 1 | Nicholasville (Etter) | 6,700,000 | As Is | 11/25/2024 | 82.8% | 12/26/2024 | NAP | ||||
| 25.07 | Property | 1 | Hatfield | 6,880,000 | As Is | 12/3/2024 | 85.3% | 12/26/2024 | NAP | ||||
| 25.08 | Property | 1 | Lexington (Frankfort) | 3,740,000 | As Is | 11/25/2024 | 86.1% | 12/26/2024 | NAP | ||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | 1,940,000 | As Is | 12/6/2024 | 100.0% | 12/26/2024 | No | ||||
| 26 | Loan | 1 | Lake Fenton Self Storage | 10.5% | 10,800,000 | As Is | 2/4/2025 | 63.2% | 63.2% | 99.8% | 11/6/2024 | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 10.1% | 8,500,000 | As Is | 10/15/2024 | 68.2% | 68.2% | 100.0% | 10/2/2024 | ||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | 3,350,000 | As Is | 10/15/2024 | 100.0% | 10/2/2024 | NAP | ||||
| 27.02 | Property | 1 | 11300 Hessler Road | 2,825,000 | As Is | 10/15/2024 | 100.0% | 10/2/2024 | NAP | ||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | 2,325,000 | As Is | 10/15/2024 | 100.0% | 10/2/2024 | NAP |
| A-15 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 13.2% | 10,500,000 | As Complete | 3/1/2026 | 54.3% | 54.3% | 62.2% | 1/31/2025 | NAP | |
| 29 | Loan | 2 | Lufkin Portfolio | 9.7% | 9,100,000 | As Is | 2/5/2025 | 61.5% | 61.5% | 100.0% | 3/1/2025 | ||
| 29.01 | Property | 1 | Angelina Lofts | 7,100,000 | As Is | 2/5/2025 | 100.0% | 3/1/2025 | No | ||||
| 29.02 | Property | 1 | Pinedale | 2,000,000 | As Is | 2/5/2025 | 100.0% | 3/1/2025 | NAP | ||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 12.6% | 8,800,000 | As Complete | 3/1/2026 | 55.7% | 55.7% | 65.8% | 1/31/2025 | NAP | |
| 31 | Loan | 1 | 324 E 116th St | 8.5% | 6,800,000 | As Is | 6/20/2024 | 63.7% | 63.7% | 100.0% | 11/6/2024 | NAP | |
| 32 | Loan | 1 | Orchard Station | 9.6% | 7,500,000 | As Is | 2/12/2025 | 53.3% | 53.3% | 100.0% | 3/21/2025 | No | |
| 33 | Loan | 1 | 294 Schaefer Street | 8.3% | 5,600,000 | As Is | 1/29/2025 | 67.9% | 67.9% | 100.0% | 3/10/2025 | NAP | |
| 34 | Loan | 1 | Ogden Apartments | 9.3% | 5,400,000 | As Is | 1/17/2025 | 57.9% | 57.9% | 96.7% | 2/18/2025 | NAP |
| A-16 |
BMO 2025-5C10
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 |
| 1 | Loan | 6 | NJ Asden Portfolio | |||||||
| 1.01 | Property | 1 | Monroe Tower | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Executive House | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.03 | Property | 1 | Washington Towers | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.04 | Property | 1 | Ambassador Tower | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.05 | Property | 1 | Lafayette House | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.06 | Property | 1 | Munn Heritage | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2 | Loan | 1 | Marriott JFK | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3 | Loan | 1 | Muse at Torrey Pines | Prometheus Biosciences | 55,102 | 60.2% | 4/30/2033 | Organogenesis, Inc. | 22,966 | |
| 4 | Loan | 1 | Herald Center | Yeshiva University | 155,025 | 58.0% | 6/30/2056 | H&M Fashion USA, Inc. | 62,800 | |
| 5 | Loan | 1 | 1535 Broadway | Marquis Theatre Associates LP | 61,681 | 57.9% | 7/31/2050 | Levi's | 17,313 | |
| 6 | Loan | 1 | Radius Nashville | Oracle | 168,954 | 66.9% | 6/30/2029 (121,064 SF); 3/31/2034 (31,578 SF); 6/30/2031 (16,312 SF) | CoreTrust | 31,586 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 3 | CPC Retail Portfolio | |||||||
| 8.01 | Property | 1 | Gateway Plaza | Ross | 30,179 | 29.4% | 1/31/2028 | Bob's Discount Furniture | 23,307 | |
| 8.02 | Property | 1 | Orland Corners | Michael's | 25,212 | 46.0% | 2/28/2030 | Gorka Deli | 5,268 | |
| 8.03 | Property | 1 | Westland Plaza | Burlington | 59,908 | 43.2% | 2/28/2026 | Ross | 28,334 | |
| 9 | Loan | 1 | 9-11 Maiden Lane | Malt House | 5,720 | 54.6% | 12/31/2028 | La Parisienne Upstairs | 1,800 | |
| 10 | Loan | 1 | Redmond Town Center | iPic Theaters | 38,858 | 10.0% | 9/30/2030 | Guitar Center | 15,393 | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 8 | Project Midway | |||||||
| 12.01 | Property | 1 | 500 Kendall Street | Shire Human Genetic Therapies | 343,000 | 98.2% | 1/31/2039 | Redgate Real Estate Advisors, LLC | 2,438 | |
| 12.02 | Property | 1 | i3 | Illumina, Inc. | 316,262 | 100.0% | 12/31/2027 | NAP | NAP | |
| 12.03 | Property | 1 | Science Center at Oyster Point | Life Technologies Corp. | 204,887 | 100.0% | 3/31/2028 | NAP | NAP | |
| 12.04 | Property | 1 | 500 Fairview Avenue | Bruker Corporation, Inc. | 40,542 | 32.7% | 2/12/2026 | Lyell Immunopharma, Inc. | 33,832 | |
| 12.05 | Property | 1 | MODA Sorrento | Eurofins Advantar Laboratories, Inc. | 28,577 | 27.3% | 11/30/2026 | Kyocera AVX Components | 18,451 | |
| 12.06 | Property | 1 | Road to the Cure | Aspen Neuroscience, Inc. | 30,791 | 45.3% | 9/15/2027 | Lundbeck La Jolla Research Center | 17,403 | |
| 12.07 | Property | 1 | 450 Kendall Street | Eli Lilly and Company | 47,061 | 74.1% | 3/31/2026 | BioMed Realty, L.P. | 10,342 | |
| 12.08 | Property | 1 | 10240 Science Center Drive | The Salk Institute | 29,613 | 59.2% | 9/30/2027 | BlossomHill Therapeutics, Inc. | 5,255 | |
| 13 | Loan | 1 | Pinnacle Hills Promenade | JCPenney | 98,540 | 11.3% | 9/30/2026 | Hobby Lobby | 61,751 | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | |||||||
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | 3105 Patrick Henry | Picarro, Inc | 55,944 | 100.0% | 6/30/2028 | NAP | NAP | |
| 16 | Loan | 1 | Las Olas City Centre | Bank of America | 68,368 | 16.7% | 5/31/2033 | Greenberg Traurig | 48,790 | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | |||||||
| 17.01 | Property | 1 | Briarwood | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Hollyview | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Mobile Gardens | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 310 Graham Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | |||||||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | Kansas Chicken & Burger | 1,000 | 24.1% | 2/28/2034 | Gentle Giant Juice Bar | 1,000 | |
| 19.02 | Property | 1 | 1719 Pitkin Avenue | Kansas Chicken & Burger | 1,700 | 87.2% | 2/28/2034 (1,000 SF); 2/28/2030 (700 SF) | Charm Proppa Stylz Hair | 250 | |
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | Rockaway Mini Market Corp | 1,300 | 50.0% | 10/31/2028 | Rockaway Fishermen's Market | 1,300 | |
| 20 | Loan | 2 | Riverwalk West | |||||||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | Commonwealth of Massachusetts | 85,520 | 22.1% | 6/30/2028 | Agespan, Inc. | 58,149 | |
| 20.02 | Property | 1 | 350 Merrimack Street | NxStage Medical, Inc. | 145,000 | 99.4% | 2/28/2029 | AT&T (New Cingular Wireless) | 400 | |
| 21 | Loan | 1 | Newport on the Levee | American Multi-Cinema, Inc. | 84,479 | 23.1% | 11/30/2032 | Velocity Esports | 49,805 | |
| 22 | Loan | 1 | ONX 3 Industrial | Sherrill Manufacturing | 125,000 | 34.1% | 4/30/2037 | All Seasonings Ingredients, Inc. | 63,000 | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | |||||||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | |||||||
| 25.01 | Property | 1 | Salem | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.02 | Property | 1 | Portsmouth | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.03 | Property | 1 | Virginia Beach | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.04 | Property | 1 | Lexington (Enterprise) | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.05 | Property | 1 | Nicholasville (Industry) | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.06 | Property | 1 | Nicholasville (Etter) | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.07 | Property | 1 | Hatfield | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.08 | Property | 1 | Lexington (Frankfort) | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.09 | Property | 1 | Nicholasville (Lexington) | Singh 1989, LLC | 4,050 | 25.6% | 2/28/2026 | Lyudmila Leskiv a Sole Proprietor | 3,735 | |
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | |||||||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.02 | Property | 1 | 11300 Hessler Road | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | NAP | NAP | NAP | NAP | NAP | NAP |
| A-17 |
BMO 2025-5C10
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 |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 2 | Lufkin Portfolio | |||||||
| 29.01 | Property | 1 | Angelina Lofts | Bella Salon | 2,500 | NAP | 12/31/2028 | Restoration Wine Bistro | 2,000 | |
| 29.02 | Property | 1 | Pinedale | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30 | Loan | 1 | Hampton Inn Carbondale | NAP | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | 324 E 116th St | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | Orchard Station | Nail Salon | 1,898 | 16.2% | 3/31/2030 | Starbucks | 1,700 | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Ogden Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| A-18 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant |
| 1 | Loan | 6 | NJ Asden Portfolio | ||||||||
| 1.01 | Property | 1 | Monroe Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Executive House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.03 | Property | 1 | Washington Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.04 | Property | 1 | Ambassador Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.05 | Property | 1 | Lafayette House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.06 | Property | 1 | Munn Heritage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2 | Loan | 1 | Marriott JFK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3 | Loan | 1 | Muse at Torrey Pines | 25.1% | 6/30/2031 | Aegis Life, Inc. | 9,638 | 10.5% | 3/31/2032 | Halloran Consulting Group, Inc. | |
| 4 | Loan | 1 | Herald Center | 23.5% | 1/31/2041 | The Joint Industry Board of the Electrical Industry | 29,279 | 11.0% | 12/31/2043 | New York SMSA Limited Partnership | |
| 5 | Loan | 1 | 1535 Broadway | 16.3% | 1/31/2029 | Sephora | 16,146 | 15.2% | 1/31/2029 | T-Mobile | |
| 6 | Loan | 1 | Radius Nashville | 12.5% | 8/3/2030 | PNC | 15,172 | 6.0% | 4/30/2034 | Sweat440 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 3 | CPC Retail Portfolio | ||||||||
| 8.01 | Property | 1 | Gateway Plaza | 22.7% | 5/31/2035 | PetSmart | 19,235 | 18.8% | 1/31/2027 | Five Below | |
| 8.02 | Property | 1 | Orland Corners | 9.6% | 3/31/2029 | US Post Office | 5,132 | 9.4% | 9/30/2027 | American Red Cross | |
| 8.03 | Property | 1 | Westland Plaza | 20.4% | 1/31/2027 | Rogan Shoes | 12,300 | 8.9% | 1/31/2030 | Eastern Oasis | |
| 9 | Loan | 1 | 9-11 Maiden Lane | 17.2% | 10/31/2031 | Hunting Season LLC | 1,600 | 15.3% | 12/14/2025 | Kaitlyn Maleady, Olivia Mulchaey, Chloe Miller | |
| 10 | Loan | 1 | Redmond Town Center | 4.0% | 5/31/2030 | Flatstick Pub | 11,381 | 2.9% | 1/31/2033 | Allegro Pediatrics | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 8 | Project Midway | ||||||||
| 12.01 | Property | 1 | 500 Kendall Street | 0.7% | 3/31/2026 | Rooting For You LLC | 1,400 | 0.4% | MTM | Casa Bikes & Outdoor Gear | |
| 12.02 | Property | 1 | i3 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.03 | Property | 1 | Science Center at Oyster Point | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.04 | Property | 1 | 500 Fairview Avenue | 27.3% | 12/31/2028 | Mozart Therapeutics, Inc. | 19,459 | 15.7% | 4/30/2030 | NAP | |
| 12.05 | Property | 1 | MODA Sorrento | 17.6% | 8/31/2026 | NanoImaging Service, Inc. | 7,545 | 7.2% | 9/30/2032 | Keysight Technologies, Inc. | |
| 12.06 | Property | 1 | Road to the Cure | 25.6% | 10/4/2032 | Entos Pharmaceuticals US, Inc. | 11,173 | 16.4% | 6/26/2027 | Persephone Bio. | |
| 12.07 | Property | 1 | 450 Kendall Street | 16.3% | 8/31/2032 | 450 Kendall Hospitality, Inc. | 6,117 | 9.6% | 12/19/2026 | NAP | |
| 12.08 | Property | 1 | 10240 Science Center Drive | 10.5% | 6/29/2025 | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Pinnacle Hills Promenade | 7.1% | 2/29/2032 | Malco Theatre | 42,860 | 4.9% | 1/31/2027 | Haverty's Furniture | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | ||||||||
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15 | Loan | 1 | 3105 Patrick Henry | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Las Olas City Centre | 11.9% | 1/31/2041 | Boies, Schiller & Flexner | 25,848 | 6.3% | 6/30/2032 | Motorola Solutions | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | ||||||||
| 17.01 | Property | 1 | Briarwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Hollyview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Mobile Gardens | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 310 Graham Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | ||||||||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | 24.1% | 12/31/2034 | Century Nails | 900 | 21.7% | 7/31/2034 | 205 Convenience Deli & Grill | |
| 19.02 | Property | 1 | 1719 Pitkin Avenue | 12.8% | 5/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | 50.0% | 7/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 2 | Riverwalk West | ||||||||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | 15.0% | 8/31/2034 | General Services Administration | 30,447 | 7.9% | 5/8/2035 | National Mentor Holdings LLC | |
| 20.02 | Property | 1 | 350 Merrimack Street | 0.3% | 5/31/2029 | T-Mobile | 225 | 0.2% | 7/3/2028 | Verizon Wireless | |
| 21 | Loan | 1 | Newport on the Levee | 13.6% | 2,784 SF expiring 3/31/2032; 47,021 SF expiring 12/31/2032 | Uber Freight US LLC | 19,268 | 5.3% | 7/31/2032 | Par 3 | |
| 22 | Loan | 1 | ONX 3 Industrial | 17.2% | 12/31/2034 | Associated Industrial Rigging | 40,000 | 10.9% | 4/14/2040 | Hotaling Imports | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | ||||||||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | ||||||||
| 25.01 | Property | 1 | Salem | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.02 | Property | 1 | Portsmouth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.03 | Property | 1 | Virginia Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.04 | Property | 1 | Lexington (Enterprise) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.05 | Property | 1 | Nicholasville (Industry) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.06 | Property | 1 | Nicholasville (Etter) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.07 | Property | 1 | Hatfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.08 | Property | 1 | Lexington (Frankfort) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.09 | Property | 1 | Nicholasville (Lexington) | 23.6% | 4/30/2027 | Monos Coffee Crafters, LLC | 3,075 | 19.5% | 3/31/2026 | Jessamine Country Water District #1 | |
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | ||||||||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.02 | Property | 1 | 11300 Hessler Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-19 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 2 | Lufkin Portfolio | ||||||||
| 29.01 | Property | 1 | Angelina Lofts | NAP | 12/31/2029 | Ben Downs/Bryan Broadcasting | 2,000 | NAP | 1/31/2027 | Vivians | |
| 29.02 | Property | 1 | Pinedale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30 | Loan | 1 | Hampton Inn Carbondale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | 324 E 116th St | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | Orchard Station | 14.5% | 8/31/2032 | UPS Store | 1,500 | 12.8% | 10/31/2027 | Subway | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Ogden Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-20 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date |
| 1 | Loan | 6 | NJ Asden Portfolio | ||||||||||||
| 1.01 | Property | 1 | Monroe Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/13/2025 | NAP | 3/13/2025 | NAP | |
| 1.02 | Property | 1 | Executive House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/13/2025 | NAP | 3/13/2025 | NAP | |
| 1.03 | Property | 1 | Washington Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/13/2025 | NAP | 3/13/2025 | NAP | |
| 1.04 | Property | 1 | Ambassador Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/13/2025 | NAP | 3/13/2025 | NAP | |
| 1.05 | Property | 1 | Lafayette House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/13/2025 | NAP | 3/13/2025 | NAP | |
| 1.06 | Property | 1 | Munn Heritage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/13/2025 | NAP | 3/13/2025 | NAP | |
| 2 | Loan | 1 | Marriott JFK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/4/2025 | NAP | 3/4/2025 | NAP | |
| 3 | Loan | 1 | Muse at Torrey Pines | 2,425 | 2.6% | 2/28/2027 | Cafe | 1,390 | 1.5% | 9/30/2032 | 12/1/2024 | NAP | 11/5/2024 | 11/6/2024 | |
| 4 | Loan | 1 | Herald Center | 6,500 | 2.4% | 10/31/2035 | Bank of America, National Association | 5,293 | 2.0% | 7/31/2032 | 8/27/2024 | NAP | 8/27/2024 | NAP | |
| 5 | Loan | 1 | 1535 Broadway | 4,600 | 4.3% | 6/30/2035 | Swatch | 4,299 | 4.0% | 12/27/2030 | 11/19/2024 | NAP | 11/19/2024 | NAP | |
| 6 | Loan | 1 | Radius Nashville | 3,343 | 1.3% | 3/7/2034 | Capitol View Dentist | 2,402 | 1.0% | 8/31/2035 | 1/6/2025 | NAP | 1/6/2025 | NAP | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 11/5/2024 | NAP | 11/5/2024 | NAP | |
| 8 | Loan | 3 | CPC Retail Portfolio | ||||||||||||
| 8.01 | Property | 1 | Gateway Plaza | 8,500 | 8.3% | 1/31/2028 | Hibbett | 6,284 | 6.1% | 11/30/2031 | 12/27/2024 | NAP | 12/27/2024 | NAP | |
| 8.02 | Property | 1 | Orland Corners | 5,127 | 9.4% | 1/25/2034 | Polish & Slavic FCU | 4,163 | 7.6% | 7/31/2030 | 12/30/2024 | NAP | 12/27/2024 | NAP | |
| 8.03 | Property | 1 | Westland Plaza | 3,200 | 2.3% | 11/19/2027 | NAP | NAP | NAP | NAP | 12/30/2024 | NAP | 12/27/2024 | NAP | |
| 9 | Loan | 1 | 9-11 Maiden Lane | 750 | 7.2% | 06/30/2025 | La Parisienne Café | 600 | 5.7% | 10/31/2031 | 2/24/2025 | NAP | 2/25/2025 | NAP | |
| 10 | Loan | 1 | Redmond Town Center | 10,996 | 2.8% | 9/30/2028 | Gene Juarez Salon & Spa | 9,568 | 2.5% | 5/31/2034 | 2/3/2025 | NAP | 2/3/2025 | 2/4/2025 | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/20/2024 | NAP | 3/19/2025 | NAP | |
| 12 | Loan | 8 | Project Midway | ||||||||||||
| 12.01 | Property | 1 | 500 Kendall Street | 1,300 | 0.4% | 5/31/2025 | Kendall Square Association, Inc. | 1,097 | 0.3% | 4/20/2025 | 12/3/2024 | NAP | 11/5/2024 | NAP | |
| 12.02 | Property | 1 | i3 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/3/2024 | NAP | 11/19/2024 | 11/5/2024 | |
| 12.03 | Property | 1 | Science Center at Oyster Point | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 10/21/2024 | NAP | 10/17/2024 | 11/12/2024 | |
| 12.04 | Property | 1 | 500 Fairview Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 10/21/2024 | NAP | 10/17/2024 | 11/12/2024 | |
| 12.05 | Property | 1 | MODA Sorrento | 7,420 | 7.1% | 10/31/2026 | Vitrolife | 5,271 | 5.0% | 1/31/2026 | 4/8/2024 | NAP | 4/8/2024 | 4/8/2024 | |
| 12.06 | Property | 1 | Road to the Cure | 4,980 | 7.3% | 6/26/2027 | Charles River Laboratories, Inc. | 3,651 | 5.4% | 7/31/2026 | 4/8/2024 | NAP | 4/8/2024 | 4/8/2024 | |
| 12.07 | Property | 1 | 450 Kendall Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/3/2024 | NAP | 10/17/2024 | NAP | |
| 12.08 | Property | 1 | 10240 Science Center Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 10/21/2024 | NAP | 10/17/2024 | 11/12/2024 | |
| 13 | Loan | 1 | Pinnacle Hills Promenade | 33,039 | 3.8% | 4/30/2030 | TJ Maxx | 31,229 | 3.6% | 11/30/2027 | 10/17/2024 | NAP | 10/17/2024 | NAP | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | ||||||||||||
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/13/2024 | NAP | 12/13/2024 | NAP | |
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/13/2024 | NAP | 12/13/2024 | NAP | |
| 15 | Loan | 1 | 3105 Patrick Henry | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 11/7/2024 | NAP | 11/7/2024 | 11/7/2024 | |
| 16 | Loan | 1 | Las Olas City Centre | 24,515 | 6.0% | 3/31/2027 | Carr Workplaces | 24,395 | 5.9% | 11/30/2028 | 11/21/2024 | NAP | 11/21/2024 | NAP | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | ||||||||||||
| 17.01 | Property | 1 | Briarwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/24/2025 | NAP | 3/21/2025 | NAP | |
| 17.02 | Property | 1 | Hollyview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/26/2025 | NAP | 2/21/2025 | NAP | |
| 17.03 | Property | 1 | Mobile Gardens | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/25/2025 | NAP | 3/21/2025 | NAP | |
| 18 | Loan | 1 | 310 Graham Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/25/2024 | NAP | 1/13/2025 | NAP | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | ||||||||||||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | 500 | 12.0% | 11/30/2033 | Stallion Wireless | 500 | 12.0% | 10/31/2029 | 1/2/2025 | NAP | 1/2/2025 | NAP | |
| 19.02 | Property | 1 | 1719 Pitkin Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/2/2025 | NAP | 1/2/2025 | NAP | |
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/2/2025 | NAP | 1/2/2025 | NAP | |
| 20 | Loan | 2 | Riverwalk West | ||||||||||||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | 30,423 | 7.9% | 1/14/2026 | Spark Fitness | 11,689 | 3.0% | 11/30/2028 | 11/14/2024 | NAP | 11/14/2024 | NAP | |
| 20.02 | Property | 1 | 350 Merrimack Street | 200 | 0.1% | MTM | NAP | NAP | NAP | NAP | 11/14/2024 | NAP | 11/14/2024 | NAP | |
| 21 | Loan | 1 | Newport on the Levee | 17,188 | 4.7% | 12/1/2034 | Certified Flooring | 10,717 | 2.9% | 5/31/2031 | 9/19/2024 | NAP | 9/19/2024 | NAP | |
| 22 | Loan | 1 | ONX 3 Industrial | 35,000 | 9.5% | 7/31/2028 | Upstate Stone | 18,400 | 5.0% | 12/31/2031 | 3/10/2025 | NAP | 3/10/2025 | NAP | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | ||||||||||||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/21/2025 | NAP | 1/21/2025 | NAP | |
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/21/2025 | NAP | 1/21/2025 | NAP | |
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/21/2025 | NAP | 1/21/2025 | NAP | |
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/23/2024 | NAP | 3/13/2025 | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | ||||||||||||
| 25.01 | Property | 1 | Salem | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 25.02 | Property | 1 | Portsmouth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 25.03 | Property | 1 | Virginia Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 25.04 | Property | 1 | Lexington (Enterprise) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 25.05 | Property | 1 | Nicholasville (Industry) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 25.06 | Property | 1 | Nicholasville (Etter) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 25.07 | Property | 1 | Hatfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 25.08 | Property | 1 | Lexington (Frankfort) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 25.09 | Property | 1 | Nicholasville (Lexington) | 2,145 | 13.6% | 5/31/2026 | First Frets, LLP | 1,600 | 10.1% | 2/28/2026 | 12/17/2024 | NAP | 12/17/2024 | NAP | |
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/7/2025 | NAP | 2/10/2025 | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | ||||||||||||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 10/18/2024 | NAP | 10/18/2024 | NAP | |
| 27.02 | Property | 1 | 11300 Hessler Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 10/18/2024 | NAP | 10/18/2024 | NAP | |
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 10/18/2024 | NAP | 10/18/2024 | NAP |
| A-21 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/19/2025 | NAP | 2/21/2025 | NAP | |
| 29 | Loan | 2 | Lufkin Portfolio | ||||||||||||
| 29.01 | Property | 1 | Angelina Lofts | 1,800 | NAP | 11/30/2028 | The Pink Leopard | 1,500 | NAP | 12/31/2028 | 2/14/2025 | NAP | 2/14/2025 | NAP | |
| 29.02 | Property | 1 | Pinedale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/14/2025 | NAP | 2/14/2025 | NAP | |
| 30 | Loan | 1 | Hampton Inn Carbondale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/13/2025 | NAP | 2/13/2025 | NAP | |
| 31 | Loan | 1 | 324 E 116th St | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/18/2024 | NAP | 7/18/2024 | NAP | |
| 32 | Loan | 1 | Orchard Station | 1,485 | 12.7% | 10/31/2028 | State of California | 1,480 | 12.6% | 5/31/2029 | 2/19/2025 | NAP | 2/19/2025 | 2/19/2025 | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/13/2024 | NAP | 2/7/2025 | NAP | |
| 34 | Loan | 1 | Ogden Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/22/2025 | NAP | 1/22/2025 | NAP |
| A-22 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) |
| 1 | Loan | 6 | NJ Asden Portfolio | 483,686 | ||||||||
| 1.01 | Property | 1 | Monroe Tower | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 1.02 | Property | 1 | Executive House | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 1.03 | Property | 1 | Washington Towers | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 1.04 | Property | 1 | Ambassador Tower | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 1.05 | Property | 1 | Lafayette House | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 1.06 | Property | 1 | Munn Heritage | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 2 | Loan | 1 | Marriott JFK | NAP | No | Fee | NAP | NAP | NAP | NAP | 293,351 | |
| 3 | Loan | 1 | Muse at Torrey Pines | 11% | No | Fee | NAP | NAP | NAP | NAP | 0 | |
| 4 | Loan | 1 | Herald Center | NAP | No | Fee | NAP | NAP | NAP | NAP | 1,196,026 | |
| 5 | Loan | 1 | 1535 Broadway | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | |
| 6 | Loan | 1 | Radius Nashville | NAP | No | Fee | NAP | NAP | NAP | NAP | 168,621 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | NAP | No | Fee | NAP | NAP | NAP | NAP | 148,462 | |
| 8 | Loan | 3 | CPC Retail Portfolio | 339,938 | ||||||||
| 8.01 | Property | 1 | Gateway Plaza | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 8.02 | Property | 1 | Orland Corners | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 8.03 | Property | 1 | Westland Plaza | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 9 | Loan | 1 | 9-11 Maiden Lane | NAP | No | Fee | NAP | NAP | NAP | NAP | 405,554 | |
| 10 | Loan | 1 | Redmond Town Center | 8% | No | Fee | NAP | NAP | NAP | NAP | 0 | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | No | Fee | NAP | NAP | NAP | NAP | 99,114 | |
| 12 | Loan | 8 | Project Midway | 0 | ||||||||
| 12.01 | Property | 1 | 500 Kendall Street | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 12.02 | Property | 1 | i3 | 6% | No | Fee | NAP | NAP | NAP | NAP | ||
| 12.03 | Property | 1 | Science Center at Oyster Point | 8% | No | Fee | NAP | NAP | NAP | NAP | ||
| 12.04 | Property | 1 | 500 Fairview Avenue | 8% | No | Leasehold | 1/31/2088 | 2, 20-year extension options | 748,659 | Yes | ||
| 12.05 | Property | 1 | MODA Sorrento | 10% | No | Fee | NAP | NAP | NAP | NAP | ||
| 12.06 | Property | 1 | Road to the Cure | 7% | No | Fee | NAP | NAP | NAP | NAP | ||
| 12.07 | Property | 1 | 450 Kendall Street | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 12.08 | Property | 1 | 10240 Science Center Drive | 7% | No | Fee | NAP | NAP | NAP | NAP | ||
| 13 | Loan | 1 | Pinnacle Hills Promenade | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 202,736 | ||||||||
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 15 | Loan | 1 | 3105 Patrick Henry | 17% | No | Fee | NAP | NAP | NAP | NAP | 0 | |
| 16 | Loan | 1 | Las Olas City Centre | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | 1,208,740 | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | 14,598 | ||||||||
| 17.01 | Property | 1 | Briarwood | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 17.02 | Property | 1 | Hollyview | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 17.03 | Property | 1 | Mobile Gardens | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 18 | Loan | 1 | 310 Graham Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | 461 | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 39,147 | ||||||||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 20 | Loan | 2 | Riverwalk West | 143,191 | ||||||||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | ||
| 20.02 | Property | 1 | 350 Merrimack Street | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | ||
| 21 | Loan | 1 | Newport on the Levee | NAP | No | Leasehold | 12/1/2048 | None | 400,000 | Yes | 0 | |
| 22 | Loan | 1 | ONX 3 Industrial | NAP | No | Fee | NAP | NAP | NAP | NAP | 17,009 | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 44,262 | ||||||||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 241,104 | ||||||||
| 25.01 | Property | 1 | Salem | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 25.02 | Property | 1 | Portsmouth | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 25.03 | Property | 1 | Virginia Beach | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 25.04 | Property | 1 | Lexington (Enterprise) | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 25.05 | Property | 1 | Nicholasville (Industry) | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 25.06 | Property | 1 | Nicholasville (Etter) | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 25.07 | Property | 1 | Hatfield | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 25.08 | Property | 1 | Lexington (Frankfort) | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 25.09 | Property | 1 | Nicholasville (Lexington) | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | No | Fee | NAP | NAP | NAP | NAP | 14,679 | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 23,503 | ||||||||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 27.02 | Property | 1 | 11300 Hessler Road | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | NAP | No | Fee | NAP | NAP | NAP | NAP |
| A-23 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | NAP | No | Fee | NAP | NAP | NAP | NAP | 50,459 | |
| 29 | Loan | 2 | Lufkin Portfolio | 8,466 | ||||||||
| 29.01 | Property | 1 | Angelina Lofts | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 29.02 | Property | 1 | Pinedale | NAP | No | Fee | NAP | NAP | NAP | NAP | ||
| 30 | Loan | 1 | Hampton Inn Carbondale | NAP | No | Fee | NAP | NAP | NAP | NAP | 119,188 | |
| 31 | Loan | 1 | 324 E 116th St | NAP | No | Fee | NAP | NAP | NAP | NAP | 4,677 | |
| 32 | Loan | 1 | Orchard Station | 7% | No | Fee | NAP | NAP | NAP | NAP | 7,279 | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | No | Fee | NAP | NAP | NAP | NAP | 2,432 | |
| 34 | Loan | 1 | Ogden Apartments | NAP | No | Fee | NAP | NAP | NAP | NAP | 410 |
| A-24 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) |
| 1 | Loan | 6 | NJ Asden Portfolio | 241,843 | 0 | Springing | 0 | 25,267 | |
| 1.01 | Property | 1 | Monroe Tower | ||||||
| 1.02 | Property | 1 | Executive House | ||||||
| 1.03 | Property | 1 | Washington Towers | ||||||
| 1.04 | Property | 1 | Ambassador Tower | ||||||
| 1.05 | Property | 1 | Lafayette House | ||||||
| 1.06 | Property | 1 | Munn Heritage | ||||||
| 2 | Loan | 1 | Marriott JFK | 48,892 | 0 | Springing | 0 | 108,030 | |
| 3 | Loan | 1 | Muse at Torrey Pines | Springing | 0 | Springing | 0 | Springing | |
| 4 | Loan | 1 | Herald Center | 598,013 | 0 | Springing | 0 | 4,453 | |
| 5 | Loan | 1 | 1535 Broadway | Springing | 0 | Springing | 0 | Springing | |
| 6 | Loan | 1 | Radius Nashville | 56,207 | 130,681 | 9,334 | 0 | 3,156 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 74,231 | 135,144 | 33,786 | 0 | 48,182 | |
| 8 | Loan | 3 | CPC Retail Portfolio | 61,858 | 0 | Springing | 381,276 | 3,702 | |
| 8.01 | Property | 1 | Gateway Plaza | ||||||
| 8.02 | Property | 1 | Orland Corners | ||||||
| 8.03 | Property | 1 | Westland Plaza | ||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 81,111 | 127,758 | 14,195 | 0 | 1,550 | |
| 10 | Loan | 1 | Redmond Town Center | 81,900 | 31,904 | 15,952 | 0 | 4,960 | |
| 11 | Loan | 1 | Maple Leaf Apartments | 49,557 | 65,929 | 32,964 | 0 | 11,901 | |
| 12 | Loan | 8 | Project Midway | Springing | 0 | Springing | 0 | 0 | |
| 12.01 | Property | 1 | 500 Kendall Street | ||||||
| 12.02 | Property | 1 | i3 | ||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | ||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | ||||||
| 12.05 | Property | 1 | MODA Sorrento | ||||||
| 12.06 | Property | 1 | Road to the Cure | ||||||
| 12.07 | Property | 1 | 450 Kendall Street | ||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | ||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | Springing | 0 | Springing | 0 | Springing | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 33,789 | 0 | Springing | 0 | Greater of (i) 4% of projected Gross Income or (ii) as required by the Franchise Agreement | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | ||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | ||||||
| 15 | Loan | 1 | 3105 Patrick Henry | 23,535 | 65,004 | 16,251 | 0 | 932 | |
| 16 | Loan | 1 | Las Olas City Centre | 302,185 | 0 | Springing | 0 | 6,843 | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | 1,825 | 28,904 | 2,890 | 150,000 | 2,138 | |
| 17.01 | Property | 1 | Briarwood | ||||||
| 17.02 | Property | 1 | Hollyview | ||||||
| 17.03 | Property | 1 | Mobile Gardens | ||||||
| 18 | Loan | 1 | 310 Graham Avenue | 231 | 12,666 | 1,494 | 0 | 517 | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 9,787 | 16,146 | 8,073 | 0 | 708 | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | ||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | ||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | ||||||
| 20 | Loan | 2 | Riverwalk West | 47,730 | 47,346 | 13,458 | 0 | 6,646 | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | ||||||
| 20.02 | Property | 1 | 350 Merrimack Street | ||||||
| 21 | Loan | 1 | Newport on the Levee | 114,288 | 0 | Springing | 0 | 13,080 | |
| 22 | Loan | 1 | ONX 3 Industrial | 2,457 | 58,778 | 19,593 | 0 | 3,747 | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 14,754 | 0 | Springing | 0 | 2,071 | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | ||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | ||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | ||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | 13,070 | 14,245 | 1,295 | 0 | 935 | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 66,973 | 319,646 | Springing | 0 | 7,810 | |
| 25.01 | Property | 1 | Salem | ||||||
| 25.02 | Property | 1 | Portsmouth | ||||||
| 25.03 | Property | 1 | Virginia Beach | ||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | ||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | ||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | ||||||
| 25.07 | Property | 1 | Hatfield | ||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | ||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | ||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | 7,339 | 0 | Springing | 0 | 561 | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 3,358 | 6,715 | 3,671 | 0 | 838 | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | ||||||
| 27.02 | Property | 1 | 11300 Hessler Road | ||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-25 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 8,410 | 0 | Springing | 0 | 8,148 | |
| 29 | Loan | 2 | Lufkin Portfolio | 2,822 | 44,428 | 4,423 | 0 | 1,341 | |
| 29.01 | Property | 1 | Angelina Lofts | ||||||
| 29.02 | Property | 1 | Pinedale | ||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 15,643 | 0 | Springing | 0 | 7,953 | |
| 31 | Loan | 1 | 324 E 116th St | 4,677 | 3,541 | 1,180 | 0 | 297 | |
| 32 | Loan | 1 | Orchard Station | 7,279 | 5,053 | 505 | 0 | 196 | |
| 33 | Loan | 1 | 294 Schaefer Street | 1,216 | 5,407 | 819 | 0 | 208 | |
| 34 | Loan | 1 | Ogden Apartments | 683 | 0 | 3,341 | 0 | 625 |
| A-26 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
| 1 | Loan | 6 | NJ Asden Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 413,203 | 0 | 0 | |
| 1.01 | Property | 1 | Monroe Tower | |||||||||||
| 1.02 | Property | 1 | Executive House | |||||||||||
| 1.03 | Property | 1 | Washington Towers | |||||||||||
| 1.04 | Property | 1 | Ambassador Tower | |||||||||||
| 1.05 | Property | 1 | Lafayette House | |||||||||||
| 1.06 | Property | 1 | Munn Heritage | |||||||||||
| 2 | Loan | 1 | Marriott JFK | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | Loan | 1 | Muse at Torrey Pines | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | Loan | 1 | Herald Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 502,807 | 34,539,189 | Springing | |
| 5 | Loan | 1 | 1535 Broadway | 441,551 | 100,000 | 17,747 | 532,405 | 0 | 0 | 0 | 0 | 4,135,136 | Springing | |
| 6 | Loan | 1 | Radius Nashville | 113,612 | 3,000,000 | 42,078 | 0 | 0 | 0 | 0 | 0 | 3,598,652 | 0 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,000 | 0 | 45,000 | |
| 8 | Loan | 3 | CPC Retail Portfolio | 0 | 1,750,000 | Springing | 750,000 | 0 | 0 | 0 | 87,313 | 2,137,982 | 0 | |
| 8.01 | Property | 1 | Gateway Plaza | |||||||||||
| 8.02 | Property | 1 | Orland Corners | |||||||||||
| 8.03 | Property | 1 | Westland Plaza | |||||||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 0 | 0 | 873 | 0 | 0 | 0 | 0 | 0 | 263,043 | 0 | |
| 10 | Loan | 1 | Redmond Town Center | 178,560 | 1,562,694 | 44,785 | 1,612,260 | 0 | 0 | 0 | 0 | 15,275 | 0 | |
| 11 | Loan | 1 | Maple Leaf Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108,113 | 0 | 0 | |
| 12 | Loan | 8 | Project Midway | 0 | 0 | Springing | 1,280,399 | 0 | 0 | 0 | 0 | 15,452,130 | Springing | |
| 12.01 | Property | 1 | 500 Kendall Street | |||||||||||
| 12.02 | Property | 1 | i3 | |||||||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | |||||||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | |||||||||||
| 12.05 | Property | 1 | MODA Sorrento | |||||||||||
| 12.06 | Property | 1 | Road to the Cure | |||||||||||
| 12.07 | Property | 1 | 450 Kendall Street | |||||||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | |||||||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 348,192 | 463,705 | 72,540 | 1,740,960 | 0 | 0 | 0 | 0 | 0 | Springing | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48,400 | 70,000 | 78,000 | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | |||||||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | |||||||||||
| 15 | Loan | 1 | 3105 Patrick Henry | 22,378 | 559,440 | 4,662 | 111,888 | 0 | 0 | 0 | 0 | 453,147 | 0 | |
| 16 | Loan | 1 | Las Olas City Centre | 0 | 6,999,322 | 85,534 | 0 | 0 | 0 | 0 | 0 | 4,163,124 | 0 | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48,204 | 0 | 0 | |
| 17.01 | Property | 1 | Briarwood | |||||||||||
| 17.02 | Property | 1 | Hollyview | |||||||||||
| 17.03 | Property | 1 | Mobile Gardens | |||||||||||
| 18 | Loan | 1 | 310 Graham Avenue | 0 | 0 | 83 | 0 | 0 | 0 | 0 | 43,623 | 0 | 0 | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 0 | 0 | 725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | |||||||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | |||||||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | |||||||||||
| 20 | Loan | 2 | Riverwalk West | 200,000 | 2,000,000 | Springing | 1,500,000 | 0 | 0 | 0 | 3,250 | 14,009,465 | Springing | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | |||||||||||
| 20.02 | Property | 1 | 350 Merrimack Street | |||||||||||
| 21 | Loan | 1 | Newport on the Levee | 0 | 0 | 30,466 | 0 | 0 | 0 | 0 | 4,000 | 1,025,212 | 0 | |
| 22 | Loan | 1 | ONX 3 Industrial | 0 | 0 | 6,113 | 0 | 0 | 0 | 0 | 32,880 | 160,000 | 0 | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 0 | 0 | 993 | 0 | 0 | 0 | 0 | 35,125 | 0 | 0 | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | |||||||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | |||||||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | |||||||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500 | 0 | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 0 | 0 | 1,317 | 0 | 0 | 0 | 0 | 124,250 | 0 | Springing | |
| 25.01 | Property | 1 | Salem | |||||||||||
| 25.02 | Property | 1 | Portsmouth | |||||||||||
| 25.03 | Property | 1 | Virginia Beach | |||||||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | |||||||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | |||||||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | |||||||||||
| 25.07 | Property | 1 | Hatfield | |||||||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | |||||||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | |||||||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | |||||||||||
| 27.02 | Property | 1 | 11300 Hessler Road | |||||||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-27 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,116,293 | 4,200 | |
| 29 | Loan | 2 | Lufkin Portfolio | 0 | 0 | 883 | 0 | 0 | 0 | 0 | 216,375 | 0 | 0 | |
| 29.01 | Property | 1 | Angelina Lofts | |||||||||||
| 29.02 | Property | 1 | Pinedale | |||||||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,650 | 1,060,000 | 6,400 | |
| 31 | Loan | 1 | 324 E 116th St | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 32 | Loan | 1 | Orchard Station | 0 | 0 | 781 | 0 | 0 | 0 | 0 | 0 | 98,435 | 0 | |
| 33 | Loan | 1 | 294 Schaefer Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,875 | 10,000 | 0 | |
| 34 | Loan | 1 | Ogden Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 |
| A-28 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description |
| 1 | Loan | 6 | NJ Asden Portfolio | ||
| 1.01 | Property | 1 | Monroe Tower | ||
| 1.02 | Property | 1 | Executive House | ||
| 1.03 | Property | 1 | Washington Towers | ||
| 1.04 | Property | 1 | Ambassador Tower | ||
| 1.05 | Property | 1 | Lafayette House | ||
| 1.06 | Property | 1 | Munn Heritage | ||
| 2 | Loan | 1 | Marriott JFK | ||
| 3 | Loan | 1 | Muse at Torrey Pines | ||
| 4 | Loan | 1 | Herald Center | Yeshiva Reserve (Upfront: $31,005,000), Yeshiva Seller Work Reserve (Upfront: $2,465,548), JIBEI Reserve (Upfront: $800,250), Rent Concession Reserve (Upfront: $268,391), Underlying Lease Rent Reserve (Monthly: Springing), Material Tenant Reserve (Monthly: Springing, Cap: two years of full annual, unabated gross rent for the applicable Material Tenant), Leasehold Condominium Common Charges Reserve (Monthly: Springing) | |
| 5 | Loan | 1 | 1535 Broadway | Free Rent Reserve (Upfront: $4,135,136.44); Critical Tenant TI/LC Reserve (Monthly: Springing) | |
| 6 | Loan | 1 | Radius Nashville | Unfunded Obligations Reserve | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | Seasonality Reserve | |
| 8 | Loan | 3 | CPC Retail Portfolio | Existing TI/LC Reserve (Upfront: $1,333,171), Rent Concession Reserve (Upfront: $504,811), Burlington Reserve (Upfront: $300,000); Springing DY Trigger Event Reserve (Upfront: $0, Monthly: Springing); Springing DSCR Trigger Event Reserve (Upfront: $0, Monthly: Springing) | |
| 8.01 | Property | 1 | Gateway Plaza | ||
| 8.02 | Property | 1 | Orland Corners | ||
| 8.03 | Property | 1 | Westland Plaza | ||
| 9 | Loan | 1 | 9-11 Maiden Lane | Malt House Rent Reserve Funds | |
| 10 | Loan | 1 | Redmond Town Center | Free Rent Reserve | |
| 11 | Loan | 1 | Maple Leaf Apartments | ||
| 12 | Loan | 8 | Project Midway | Unfunded Obligations Reserve (Upfront: $15,452,130); Ground Lease Reserve (Monthly: Springing) | |
| 12.01 | Property | 1 | 500 Kendall Street | ||
| 12.02 | Property | 1 | i3 | ||
| 12.03 | Property | 1 | Science Center at Oyster Point | ||
| 12.04 | Property | 1 | 500 Fairview Avenue | ||
| 12.05 | Property | 1 | MODA Sorrento | ||
| 12.06 | Property | 1 | Road to the Cure | ||
| 12.07 | Property | 1 | 450 Kendall Street | ||
| 12.08 | Property | 1 | 10240 Science Center Drive | ||
| 13 | Loan | 1 | Pinnacle Hills Promenade | Anchor Tenant Reserve | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | ADA Work Reserve (Upfront: $50,000); Seasonality Reserve (Upfront: $20,000; Monthly: $78,000) | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | ||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | ||
| 15 | Loan | 1 | 3105 Patrick Henry | Free Rent Reserve | |
| 16 | Loan | 1 | Las Olas City Centre | Free Rent Reserve ($3,783,141.46), Outstanding TI/LC Reserve ($379,982.40) | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | ||
| 17.01 | Property | 1 | Briarwood | ||
| 17.02 | Property | 1 | Hollyview | ||
| 17.03 | Property | 1 | Mobile Gardens | ||
| 18 | Loan | 1 | 310 Graham Avenue | ||
| 19 | Loan | 3 | Malul Mixed Use Portfolio | ||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | ||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | ||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | ||
| 20 | Loan | 2 | Riverwalk West | NxStage Medical Reserve (Upfront: $10,528,048.54), Outstanding TI Reserve: (Upfront: $2,025,648), Free Rent Reserve (Upfront: $1,455,768), Major Tenant Reserve Fund (Monthly: Springing) | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | ||
| 20.02 | Property | 1 | 350 Merrimack Street | ||
| 21 | Loan | 1 | Newport on the Levee | Outstanding TI/LC Reserve ($656,703.85); Gap Rent Reserve ($328,564.54); Free Rent Reserve ($39,943.40) | |
| 22 | Loan | 1 | ONX 3 Industrial | Master Lease Earnout Reserve | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | ||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | ||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | ||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | ||
| 24 | Loan | 1 | Moove In Self Storage Andover | Water Sampling Reserve | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | Rent Replication Funds | |
| 25.01 | Property | 1 | Salem | ||
| 25.02 | Property | 1 | Portsmouth | ||
| 25.03 | Property | 1 | Virginia Beach | ||
| 25.04 | Property | 1 | Lexington (Enterprise) | ||
| 25.05 | Property | 1 | Nicholasville (Industry) | ||
| 25.06 | Property | 1 | Nicholasville (Etter) | ||
| 25.07 | Property | 1 | Hatfield | ||
| 25.08 | Property | 1 | Lexington (Frankfort) | ||
| 25.09 | Property | 1 | Nicholasville (Lexington) | ||
| 26 | Loan | 1 | Lake Fenton Self Storage | ||
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | ||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | ||
| 27.02 | Property | 1 | 11300 Hessler Road | ||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-29 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | PIP Reserve (Upfront: $2,116,293); Seasonality Reserve (Monthly: $4,200) | |
| 29 | Loan | 2 | Lufkin Portfolio | ||
| 29.01 | Property | 1 | Angelina Lofts | ||
| 29.02 | Property | 1 | Pinedale | ||
| 30 | Loan | 1 | Hampton Inn Carbondale | PIP Reserve (Upfront: $1,060,000); Seasonality Reserve (Monthly: $6,400) | |
| 31 | Loan | 1 | 324 E 116th St | ||
| 32 | Loan | 1 | Orchard Station | Outstanding TI/LC Reserve ($42,900); Roof Replacement Reserve ($34,145); Rent Concession Reserve ($21,390) | |
| 33 | Loan | 1 | 294 Schaefer Street | DOB Violation Reserve | |
| 34 | Loan | 1 | Ogden Apartments | Billboard Lease Funds |
| A-30 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Cap ($) | 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) |
| 1 | Loan | 6 | NJ Asden Portfolio | 0 | NAP | NAP | Springing | Springing | Yes | No | Yes | Yes | |
| 1.01 | Property | 1 | Monroe Tower | ||||||||||
| 1.02 | Property | 1 | Executive House | ||||||||||
| 1.03 | Property | 1 | Washington Towers | ||||||||||
| 1.04 | Property | 1 | Ambassador Tower | ||||||||||
| 1.05 | Property | 1 | Lafayette House | ||||||||||
| 1.06 | Property | 1 | Munn Heritage | ||||||||||
| 2 | Loan | 1 | Marriott JFK | 0 | NAP | NAP | Hard | Springing | Yes | No | Yes | Yes | |
| 3 | Loan | 1 | Muse at Torrey Pines | 0 | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | |
| 4 | Loan | 1 | Herald Center | Material Tenant Reserve: two years of full annual, unabated gross rent for the applicable Material Tenant |
NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | |
| 5 | Loan | 1 | 1535 Broadway | 0 | NAP | NAP | Hard | In Place | Yes | Yes | Yes | No | |
| 6 | Loan | 1 | Radius Nashville | 0 | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 0 | NAP | NAP | Hard | Springing | Yes | No | No | NAP | |
| 8 | Loan | 3 | CPC Retail Portfolio | 0 | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | |
| 8.01 | Property | 1 | Gateway Plaza | ||||||||||
| 8.02 | Property | 1 | Orland Corners | ||||||||||
| 8.03 | Property | 1 | Westland Plaza | ||||||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 10 | Loan | 1 | Redmond Town Center | 0 | NAP | NAP | Hard | Springing | Yes | No | Yes | No | |
| 11 | Loan | 1 | Maple Leaf Apartments | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 12 | Loan | 8 | Project Midway | 0 | NAP | NAP | Hard | Springing | Yes | No | Yes | No | |
| 12.01 | Property | 1 | 500 Kendall Street | ||||||||||
| 12.02 | Property | 1 | i3 | ||||||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | ||||||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | ||||||||||
| 12.05 | Property | 1 | MODA Sorrento | ||||||||||
| 12.06 | Property | 1 | Road to the Cure | ||||||||||
| 12.07 | Property | 1 | 450 Kendall Street | ||||||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | ||||||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 0 | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 0 | NAP | NAP | Hard | Springing | Yes | No | No | NAP | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | ||||||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | ||||||||||
| 15 | Loan | 1 | 3105 Patrick Henry | 0 | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | |
| 16 | Loan | 1 | Las Olas City Centre | 0 | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | 0 | NAP | NAP | Soft | Springing | Yes | No | No | NAP | |
| 17.01 | Property | 1 | Briarwood | ||||||||||
| 17.02 | Property | 1 | Hollyview | ||||||||||
| 17.03 | Property | 1 | Mobile Gardens | ||||||||||
| 18 | Loan | 1 | 310 Graham Avenue | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | ||||||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | ||||||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | ||||||||||
| 20 | Loan | 2 | Riverwalk West | 0 | NAP | NAP | Soft | In Place | Yes | Yes | Yes | No | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | ||||||||||
| 20.02 | Property | 1 | 350 Merrimack Street | ||||||||||
| 21 | Loan | 1 | Newport on the Levee | 0 | NAP | NAP | Hard | In Place | Yes | Yes | Yes | No | |
| 22 | Loan | 1 | ONX 3 Industrial | 0 | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | ||||||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | ||||||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | ||||||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 0 | NAP | NAP | Hard | Springing | Yes | No | Yes | No | |
| 25.01 | Property | 1 | Salem | ||||||||||
| 25.02 | Property | 1 | Portsmouth | ||||||||||
| 25.03 | Property | 1 | Virginia Beach | ||||||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | ||||||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | ||||||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | ||||||||||
| 25.07 | Property | 1 | Hatfield | ||||||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | ||||||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | ||||||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | 0 | NAP | NAP | Springing | Springing | No | No | No | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | 0 | NAP | NAP | Soft | Springing | Yes | No | No | NAP | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | ||||||||||
| 27.02 | Property | 1 | 11300 Hessler Road | ||||||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-31 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 0 | NAP | NAP | Hard | Springing | Yes | No | No | NAP | |
| 29 | Loan | 2 | Lufkin Portfolio | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 29.01 | Property | 1 | Angelina Lofts | ||||||||||
| 29.02 | Property | 1 | Pinedale | ||||||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 0 | NAP | NAP | Hard | Springing | Yes | No | No | NAP | |
| 31 | Loan | 1 | 324 E 116th St | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 32 | Loan | 1 | Orchard Station | 0 | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | |
| 33 | Loan | 1 | 294 Schaefer Street | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | |
| 34 | Loan | 1 | Ogden Apartments | 0 | NAP | NAP | Springing | Springing | Yes | No | No | NAP |
| A-32 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate |
| 1 | Loan | 6 | NJ Asden Portfolio | 60,000,000 | 30,000,000 | 155,378.48 | 466,135.42 | NAP | NAP | |
| 1.01 | Property | 1 | Monroe Tower | |||||||
| 1.02 | Property | 1 | Executive House | |||||||
| 1.03 | Property | 1 | Washington Towers | |||||||
| 1.04 | Property | 1 | Ambassador Tower | |||||||
| 1.05 | Property | 1 | Lafayette House | |||||||
| 1.06 | Property | 1 | Munn Heritage | |||||||
| 2 | Loan | 1 | Marriott JFK | 60,000,000 | 40,000,000 | 256,851.85 | 642,129.63 | NAP | NAP | |
| 3 | Loan | 1 | Muse at Torrey Pines | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 1 | Herald Center | 31,000,000 | 128,000,000 | 587,353.06 | 729,602.63 | 141,000,000 | 7.90376110673759% | |
| 5 | Loan | 1 | 1535 Broadway | 30,000,000 | 247,100,000 | 1,321,963.13 | 1,482,460.47 | 172,900,000 | 7.80783% | |
| 6 | Loan | 1 | Radius Nashville | 30,000,000 | 48,000,000 | 326,553.33 | 530,649.17 | NAP | NAP | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 3 | CPC Retail Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8.01 | Property | 1 | Gateway Plaza | |||||||
| 8.02 | Property | 1 | Orland Corners | |||||||
| 8.03 | Property | 1 | Westland Plaza | |||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10 | Loan | 1 | Redmond Town Center | 21,125,000 | 100,375,000 | 568,210.80 | 687,796.88 | NAP | NAP | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 8 | Project Midway | 19,000,000 | 511,000,000 | 2,821,616.89 | 2,916,517.98 | 235,000,000 | 6.97400% | |
| 12.01 | Property | 1 | 500 Kendall Street | |||||||
| 12.02 | Property | 1 | i3 | |||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | |||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | |||||||
| 12.05 | Property | 1 | MODA Sorrento | |||||||
| 12.06 | Property | 1 | Road to the Cure | |||||||
| 12.07 | Property | 1 | 450 Kendall Street | |||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | |||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 18,000,000 | 112,000,000 | 675,655.56 | 784,243.06 | NAP | NAP | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | |||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | |||||||
| 15 | Loan | 1 | 3105 Patrick Henry | NAP | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Las Olas City Centre | 15,000,000 | 130,000,000 | 731,301.16 | 815,682.06 | NAP | NAP | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.01 | Property | 1 | Briarwood | |||||||
| 17.02 | Property | 1 | Hollyview | |||||||
| 17.03 | Property | 1 | Mobile Gardens | |||||||
| 18 | Loan | 1 | 310 Graham Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | |||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | |||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | |||||||
| 20 | Loan | 2 | Riverwalk West | 12,500,000 | 67,500,000 | 399,789.06 | 473,824.08 | NAP | NAP | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | |||||||
| 20.02 | Property | 1 | 350 Merrimack Street | |||||||
| 21 | Loan | 1 | Newport on the Levee | 11,965,292 | 29,913,229 | 228,657.27 | 320,120.18 | NAP | NAP | |
| 22 | Loan | 1 | ONX 3 Industrial | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | |||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | |||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | |||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 7,500,000 | 60,000,000 | 341,731.25 | 384,447.66 | NAP | NAP | |
| 25.01 | Property | 1 | Salem | |||||||
| 25.02 | Property | 1 | Portsmouth | |||||||
| 25.03 | Property | 1 | Virginia Beach | |||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | |||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | |||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | |||||||
| 25.07 | Property | 1 | Hatfield | |||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | |||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | |||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | |||||||
| 27.02 | Property | 1 | 11300 Hessler Road | |||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-33 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 2 | Lufkin Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29.01 | Property | 1 | Angelina Lofts | |||||||
| 29.02 | Property | 1 | Pinedale | |||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | NAP | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | 324 E 116th St | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | Orchard Station | NAP | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Ogden Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| A-34 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) |
| 1 | Loan | 6 | NJ Asden Portfolio | 90,000,000 | 466,135.42 | 62.8% | 1.37 | 8.9% | NAP | NAP | |
| 1.01 | Property | 1 | Monroe Tower | ||||||||
| 1.02 | Property | 1 | Executive House | ||||||||
| 1.03 | Property | 1 | Washington Towers | ||||||||
| 1.04 | Property | 1 | Ambassador Tower | ||||||||
| 1.05 | Property | 1 | Lafayette House | ||||||||
| 1.06 | Property | 1 | Munn Heritage | ||||||||
| 2 | Loan | 1 | Marriott JFK | 100,000,000 | 642,129.63 | 65.8% | 1.52 | 13.0% | NAP | NAP | |
| 3 | Loan | 1 | Muse at Torrey Pines | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 1 | Herald Center | 300,000,000 | 1,671,193.06 | 65.2% | 1.35 | 9.1% | NAP | NAP | |
| 5 | Loan | 1 | 1535 Broadway | 450,000,000 | 2,623,063.41 | 43.3% | 1.89 | 13.3% | NAP | NAP | |
| 6 | Loan | 1 | Radius Nashville | 78,000,000 | 530,649.17 | 57.4% | 1.67 | 14.2% | NAP | NAP | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 3 | CPC Retail Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8.01 | Property | 1 | Gateway Plaza | ||||||||
| 8.02 | Property | 1 | Orland Corners | ||||||||
| 8.03 | Property | 1 | Westland Plaza | ||||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10 | Loan | 1 | Redmond Town Center | 121,500,000 | 687,796.88 | 67.5% | 1.48 | 10.6% | NAP | NAP | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 8 | Project Midway | 765,000,000 | 4,301,228.28 | 59.3% | 1.51 | 10.3% | NAP | NAP | |
| 12.01 | Property | 1 | 500 Kendall Street | ||||||||
| 12.02 | Property | 1 | i3 | ||||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | ||||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | ||||||||
| 12.05 | Property | 1 | MODA Sorrento | ||||||||
| 12.06 | Property | 1 | Road to the Cure | ||||||||
| 12.07 | Property | 1 | 450 Kendall Street | ||||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | ||||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 130,000,000 | 784,243.06 | 43.5% | 1.77 | 13.6% | NAP | NAP | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | ||||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | ||||||||
| 15 | Loan | 1 | 3105 Patrick Henry | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Las Olas City Centre | 145,000,000 | 815,682.06 | 65.1% | 1.78 | 12.8% | NAP | NAP | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.01 | Property | 1 | Briarwood | ||||||||
| 17.02 | Property | 1 | Hollyview | ||||||||
| 17.03 | Property | 1 | Mobile Gardens | ||||||||
| 18 | Loan | 1 | 310 Graham Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | ||||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | ||||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | ||||||||
| 20 | Loan | 2 | Riverwalk West | 80,000,000 | 473,824.07 | 61.6% | 1.50 | 11.1% | NAP | NAP | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | ||||||||
| 20.02 | Property | 1 | 350 Merrimack Street | ||||||||
| 21 | Loan | 1 | Newport on the Levee | 41,878,521 | 320,120.18 | 39.8% | 1.44 | 14.5% | NAP | NAP | |
| 22 | Loan | 1 | ONX 3 Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | ||||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | ||||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | ||||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | 67,500,000 | 384,447.66 | 62.7% | 1.30 | 9.0% | NAP | NAP | |
| 25.01 | Property | 1 | Salem | ||||||||
| 25.02 | Property | 1 | Portsmouth | ||||||||
| 25.03 | Property | 1 | Virginia Beach | ||||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | ||||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | ||||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | ||||||||
| 25.07 | Property | 1 | Hatfield | ||||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | ||||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | ||||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | ||||||||
| 27.02 | Property | 1 | 11300 Hessler Road | ||||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-35 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29 | Loan | 2 | Lufkin Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29.01 | Property | 1 | Angelina Lofts | ||||||||
| 29.02 | Property | 1 | Pinedale | ||||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 31 | Loan | 1 | 324 E 116th St | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | Orchard Station | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Ogden Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-36 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Cut-off Date Balance ($) | 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) | Future Debt Permitted Type |
| 1 | Loan | 6 | NJ Asden Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 1.01 | Property | 1 | Monroe Tower | ||||||||
| 1.02 | Property | 1 | Executive House | ||||||||
| 1.03 | Property | 1 | Washington Towers | ||||||||
| 1.04 | Property | 1 | Ambassador Tower | ||||||||
| 1.05 | Property | 1 | Lafayette House | ||||||||
| 1.06 | Property | 1 | Munn Heritage | ||||||||
| 2 | Loan | 1 | Marriott JFK | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 3 | Loan | 1 | Muse at Torrey Pines | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 4 | Loan | 1 | Herald Center | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 5 | Loan | 1 | 1535 Broadway | NAP | NAP | NAP | NAP | NAP | Yes | Mezzanine | |
| 6 | Loan | 1 | Radius Nashville | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan | |
| 8 | Loan | 3 | CPC Retail Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 8.01 | Property | 1 | Gateway Plaza | ||||||||
| 8.02 | Property | 1 | Orland Corners | ||||||||
| 8.03 | Property | 1 | Westland Plaza | ||||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 10 | Loan | 1 | Redmond Town Center | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 12 | Loan | 8 | Project Midway | NAP | NAP | NAP | NAP | NAP | Yes | One time right to incur additional indebtedness in the form of a mezzanine loan provided, among other things, (i) aggregate LTV not greater than 59.3% and (ii) DY not less than Closing Date Debt Yield. | |
| 12.01 | Property | 1 | 500 Kendall Street | ||||||||
| 12.02 | Property | 1 | i3 | ||||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | ||||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | ||||||||
| 12.05 | Property | 1 | MODA Sorrento | ||||||||
| 12.06 | Property | 1 | Road to the Cure | ||||||||
| 12.07 | Property | 1 | 450 Kendall Street | ||||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | ||||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | ||||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | ||||||||
| 15 | Loan | 1 | 3105 Patrick Henry | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 16 | Loan | 1 | Las Olas City Centre | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 17.01 | Property | 1 | Briarwood | ||||||||
| 17.02 | Property | 1 | Hollyview | ||||||||
| 17.03 | Property | 1 | Mobile Gardens | ||||||||
| 18 | Loan | 1 | 310 Graham Avenue | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | ||||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | ||||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | ||||||||
| 20 | Loan | 2 | Riverwalk West | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | ||||||||
| 20.02 | Property | 1 | 350 Merrimack Street | ||||||||
| 21 | Loan | 1 | Newport on the Levee | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan | |
| 22 | Loan | 1 | ONX 3 Industrial | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | ||||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | ||||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | ||||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 25.01 | Property | 1 | Salem | ||||||||
| 25.02 | Property | 1 | Portsmouth | ||||||||
| 25.03 | Property | 1 | Virginia Beach | ||||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | ||||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | ||||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | ||||||||
| 25.07 | Property | 1 | Hatfield | ||||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | ||||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | ||||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | ||||||||
| 27.02 | Property | 1 | 11300 Hessler Road | ||||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-37 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) | Future Debt Permitted Type |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 29 | Loan | 2 | Lufkin Portfolio | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 29.01 | Property | 1 | Angelina Lofts | ||||||||
| 29.02 | Property | 1 | Pinedale | ||||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 31 | Loan | 1 | 324 E 116th St | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 32 | Loan | 1 | Orchard Station | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 34 | Loan | 1 | Ogden Apartments | NAP | NAP | NAP | NAP | NAP | No | NAP |
| A-38 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) |
Tenants-in-common (Y/N) |
| 1 | Loan | 6 | NJ Asden Portfolio | Asden (US) Inc. | Asden (US) Inc. | No | No | |
| 1.01 | Property | 1 | Monroe Tower | |||||
| 1.02 | Property | 1 | Executive House | |||||
| 1.03 | Property | 1 | Washington Towers | |||||
| 1.04 | Property | 1 | Ambassador Tower | |||||
| 1.05 | Property | 1 | Lafayette House | |||||
| 1.06 | Property | 1 | Munn Heritage | |||||
| 2 | Loan | 1 | Marriott JFK | Nicholas D. Newman | Nicholas D. Newman and Robert G. Schaedle, III | No | No | |
| 3 | Loan | 1 | Muse at Torrey Pines | Breakthrough Properties LLC | NAP | No | No | |
| 4 | Loan | 1 | Herald Center | J.E.M.B. Realty Corp. | Joseph Jerome and Bailey Family 1998 Grandchildren’s Trust | No | No | |
| 5 | Loan | 1 | 1535 Broadway | Vornado Realty Trust | Manhattan High Street Holdings LP | No | No | |
| 6 | Loan | 1 | Radius Nashville | Lifeway - MRE Rubicon LLC | Gabriel Coltea | No | Yes | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | Michael Lee Vite II, not individually, but solely as Trustee of the Michael Lee Vite II Living Trust U/A/D May 23, 2022, Peter G. Dumon, not individually, but solely as Trustee of the Peter G. Dumon Declaration of Trust U/A/D March 24, 2006 and Harp TP Sponsor, LLC |
Michael Lee Vite II, not individually, but solely as Trustee of the Michael Lee Vite II Living Trust U/A/D May 23, 2022, Peter G. Dumon, not individually, but solely as Trustee of the Peter G. Dumon Declaration of Trust U/A/D March 24, 2006 and Harp TP Sponsor, LLC |
No | No | |
| 8 | Loan | 3 | CPC Retail Portfolio | Thomas Clarence Lund and John Joseph Graham | Thomas Clarence Lund and John Joseph Graham | No | No | |
| 8.01 | Property | 1 | Gateway Plaza | |||||
| 8.02 | Property | 1 | Orland Corners | |||||
| 8.03 | Property | 1 | Westland Plaza | |||||
| 9 | Loan | 1 | 9-11 Maiden Lane | Howard Lifshitz | Howard Lifshitz | No | Yes | |
| 10 | Loan | 1 | Redmond Town Center | Fairbourne Properties, LLC | Fairbourne Properties, LLC | No | No | |
| 11 | Loan | 1 | Maple Leaf Apartments | Paras Ram Sharma, Indra Sharma, Vishal Sharma, Veekash Sharma and Arun Sharma | Paras Ram Sharma, Indra Sharma, Vishal Sharma, Veekash Sharma and Arun Sharma | No | No | |
| 12 | Loan | 8 | Project Midway | BRE Edison L.P. | BRE Edison L.P. | No | No | |
| 12.01 | Property | 1 | 500 Kendall Street | |||||
| 12.02 | Property | 1 | i3 | |||||
| 12.03 | Property | 1 | Science Center at Oyster Point | |||||
| 12.04 | Property | 1 | 500 Fairview Avenue | |||||
| 12.05 | Property | 1 | MODA Sorrento | |||||
| 12.06 | Property | 1 | Road to the Cure | |||||
| 12.07 | Property | 1 | 450 Kendall Street | |||||
| 12.08 | Property | 1 | 10240 Science Center Drive | |||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | Brookfield Properties Retail Holding LLC and JH Retail Holdings, LLC | BPR Nimbus LLC | No | No | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | Carlos Rodriguez, Sr., David Buddemeyer, Daniel Klinger and Sami Shiro | Carlos Rodriguez, Sr., David Buddemeyer, Daniel Klinger and Sami Shiro | No | Yes | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | |||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | |||||
| 15 | Loan | 1 | 3105 Patrick Henry | Cross Lake Partners LLC | Paulson Real Estate Master Fund II LLC | No | No | |
| 16 | Loan | 1 | Las Olas City Centre | Lone Star R.E. Management Co. VII, Ltd., LSREF VII REIT Holdings I, L.P., and LSREF7 REIT Holdings, L.P. | Lone Star Real Estate Fund VII, L.P. | No | No | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | Kenneth Burnham | Kenneth Burnham | No | No | |
| 17.01 | Property | 1 | Briarwood | |||||
| 17.02 | Property | 1 | Hollyview | |||||
| 17.03 | Property | 1 | Mobile Gardens | |||||
| 18 | Loan | 1 | 310 Graham Avenue | Zalmen Schwartz | Zalmen Schwartz | No | No | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | Shalom Malul | Shalom Malul | No | No | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | |||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | |||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | |||||
| 20 | Loan | 2 | Riverwalk West | Salvatore Lupoli | Salvatore Lupoli | No | No | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | |||||
| 20.02 | Property | 1 | 350 Merrimack Street | |||||
| 21 | Loan | 1 | Newport on the Levee | NAP-JT Propco LLC | North American Ventures LLC | No | No | |
| 22 | Loan | 1 | ONX 3 Industrial | Robert J. Trafford | Robert J. Trafford | No | No | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | Mini Mall U.S. Storage Properties Master LP | Mini Mall U.S. Storage Properties Master LP | No | No | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | |||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | |||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | |||||
| 24 | Loan | 1 | Moove In Self Storage Andover | John H. Gilliland | John H. Gilliland | No | No | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | Thomas Egils Katis | Thomas Egils Katis | No | No | |
| 25.01 | Property | 1 | Salem | |||||
| 25.02 | Property | 1 | Portsmouth | |||||
| 25.03 | Property | 1 | Virginia Beach | |||||
| 25.04 | Property | 1 | Lexington (Enterprise) | |||||
| 25.05 | Property | 1 | Nicholasville (Industry) | |||||
| 25.06 | Property | 1 | Nicholasville (Etter) | |||||
| 25.07 | Property | 1 | Hatfield | |||||
| 25.08 | Property | 1 | Lexington (Frankfort) | |||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | |||||
| 26 | Loan | 1 | Lake Fenton Self Storage | Michael Pogoda | Michael Pogoda | No | No | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | Michael J. Kucera | Michael J. Kucera | No | No | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | |||||
| 27.02 | Property | 1 | 11300 Hessler Road | |||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive |
| A-39 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) |
Tenants-in-common (Y/N) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | Sanjeev K. Amin and Rupesh Amin | Sanjeev K. Amin and Rupesh Amin | No | No | |
| 29 | Loan | 2 | Lufkin Portfolio | Mark Hicks | Mark Hicks | No | No | |
| 29.01 | Property | 1 | Angelina Lofts | |||||
| 29.02 | Property | 1 | Pinedale | |||||
| 30 | Loan | 1 | Hampton Inn Carbondale | Sanjeev K. Amin and Rupesh Amin | Sanjeev K. Amin and Rupesh Amin | No | No | |
| 31 | Loan | 1 | 324 E 116th St | Mendel Fleischman | Mendel Fleischman | No | No | |
| 32 | Loan | 1 | Orchard Station | Mark Frost | Mark Frost | No | No | |
| 33 | Loan | 1 | 294 Schaefer Street | Cheskel Salamon | Cheskel Salamon | No | No | |
| 34 | Loan | 1 | Ogden Apartments | Alex Love Li and Andrea Casson | Alex Love Li and Andrea Casson | No | No |
| A-40 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Uses: Purchase Price ($) |
| 1 | Loan | 6 | NJ Asden Portfolio | Refinance | 90,000,000 | 14,040,330 | 0 | 0 | 104,040,330 | 97,864,638 | 0 | ||
| 1.01 | Property | 1 | Monroe Tower | No | |||||||||
| 1.02 | Property | 1 | Executive House | No | |||||||||
| 1.03 | Property | 1 | Washington Towers | No | |||||||||
| 1.04 | Property | 1 | Ambassador Tower | No | |||||||||
| 1.05 | Property | 1 | Lafayette House | No | |||||||||
| 1.06 | Property | 1 | Munn Heritage | No | |||||||||
| 2 | Loan | 1 | Marriott JFK | Refinance | No | 100,000,000 | 0 | 0 | 0 | 100,000,000 | 63,544,204 | 0 | |
| 3 | Loan | 1 | Muse at Torrey Pines | Acquisition | No | 45,000,000 | 70,071,310 | 0 | 0 | 115,071,310 | 0 | 114,000,000 | |
| 4 | Loan | 1 | Herald Center | Refinance | No | 159,000,000 | 7,866,518 | 141,000,000 | 30,000,000 | 337,866,518 | 268,199,965 | 0 | |
| 5 | Loan | 1 | 1535 Broadway | Recapitalization | No | 277,100,000 | 0 | 172,900,000 | 0 | 450,000,000 | 0 | 0 | |
| 6 | Loan | 1 | Radius Nashville | Refinance | No | 78,000,000 | 3,525,787 | 0 | 0 | 81,525,787 | 73,301,481 | 0 | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | Refinance | No | 28,500,000 | 0 | 0 | 0 | 28,500,000 | 23,748,003 | 0 | |
| 8 | Loan | 3 | CPC Retail Portfolio | Refinance | Various | 27,500,000 | 0 | 0 | 0 | 27,500,000 | 21,508,401 | 0 | |
| 8.01 | Property | 1 | Gateway Plaza | No | |||||||||
| 8.02 | Property | 1 | Orland Corners | No | |||||||||
| 8.03 | Property | 1 | Westland Plaza | Yes | |||||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | Refinance | No | 25,500,000 | 2,041,469 | 0 | 0 | 27,541,469 | 26,445,374 | 0 | |
| 10 | Loan | 1 | Redmond Town Center | Refinance | No | 121,500,000 | 0 | 0 | 0 | 121,500,000 | 96,437,598 | 0 | |
| 11 | Loan | 1 | Maple Leaf Apartments | Refinance | No | 20,000,000 | 0 | 0 | 0 | 20,000,000 | 15,912,774 | 0 | |
| 12 | Loan | 8 | Project Midway | Refinance | 530,000,000 | 322,245,136 | 235,000,000 | 0 | 1,087,245,136 | 1,056,493,006 | 0 | ||
| 12.01 | Property | 1 | 500 Kendall Street | No | |||||||||
| 12.02 | Property | 1 | i3 | No | |||||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | No | |||||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | No | |||||||||
| 12.05 | Property | 1 | MODA Sorrento | No | |||||||||
| 12.06 | Property | 1 | Road to the Cure | No | |||||||||
| 12.07 | Property | 1 | 450 Kendall Street | No | |||||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | No | |||||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | Refinance | No | 130,000,000 | 0 | 0 | 0 | 130,000,000 | 97,957,785 | 0 | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | Refinance | 17,000,000 | 0 | 0 | 0 | 17,000,000 | 15,258,442 | 0 | ||
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | No | |||||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | No | |||||||||
| 15 | Loan | 1 | 3105 Patrick Henry | Refinance | No | 16,600,000 | 637,627 | 0 | 0 | 17,237,627 | 15,012,147 | 0 | |
| 16 | Loan | 1 | Las Olas City Centre | Acquisition | No | ||||||||
| 17 | Loan | 3 | Mobile Gardens Portfolio | Refinance | |||||||||
| 17.01 | Property | 1 | Briarwood | No | |||||||||
| 17.02 | Property | 1 | Hollyview | No | |||||||||
| 17.03 | Property | 1 | Mobile Gardens | No | |||||||||
| 18 | Loan | 1 | 310 Graham Avenue | Refinance | No | ||||||||
| 19 | Loan | 3 | Malul Mixed Use Portfolio | Refinance | |||||||||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | No | |||||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | No | |||||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | No | |||||||||
| 20 | Loan | 2 | Riverwalk West | Refinance | |||||||||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | Yes | |||||||||
| 20.02 | Property | 1 | 350 Merrimack Street | Yes | |||||||||
| 21 | Loan | 1 | Newport on the Levee | Refinance | No | ||||||||
| 22 | Loan | 1 | ONX 3 Industrial | Refinance | No | ||||||||
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | Refinance | |||||||||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | No | |||||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | No | |||||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | No | |||||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | Acquisition | No | ||||||||
| 25 | Loan | 9 | Commando Self Storage Portfolio | Refinance | |||||||||
| 25.01 | Property | 1 | Salem | No | |||||||||
| 25.02 | Property | 1 | Portsmouth | No | |||||||||
| 25.03 | Property | 1 | Virginia Beach | No | |||||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | No | |||||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | No | |||||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | No | |||||||||
| 25.07 | Property | 1 | Hatfield | No | |||||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | No | |||||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | No | |||||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | Acquisition | No | ||||||||
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | Acquisition | |||||||||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | No | |||||||||
| 27.02 | Property | 1 | 11300 Hessler Road | No | |||||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | No |
| A-41 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | Refinance | No | ||||||||
| 29 | Loan | 2 | Lufkin Portfolio | Refinance | |||||||||
| 29.01 | Property | 1 | Angelina Lofts | No | |||||||||
| 29.02 | Property | 1 | Pinedale | No | |||||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | Refinance | No | ||||||||
| 31 | Loan | 1 | 324 E 116th St | Refinance | No | ||||||||
| 32 | Loan | 1 | Orchard Station | Refinance | No | ||||||||
| 33 | Loan | 1 | 294 Schaefer Street | Refinance | No | ||||||||
| 34 | Loan | 1 | Ogden Apartments | Refinance | No |
| A-42 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) |
| 1 | Loan | 6 | NJ Asden Portfolio | 5,278,803 | 896,889 | 0 | 0 | 104,040,330 | NAP | NAP | NAP | NAP | |
| 1.01 | Property | 1 | Monroe Tower | NAP | NAP | NAP | NAP | ||||||
| 1.02 | Property | 1 | Executive House | NAP | NAP | NAP | NAP | ||||||
| 1.03 | Property | 1 | Washington Towers | NAP | NAP | NAP | NAP | ||||||
| 1.04 | Property | 1 | Ambassador Tower | NAP | NAP | NAP | NAP | ||||||
| 1.05 | Property | 1 | Lafayette House | NAP | NAP | NAP | NAP | ||||||
| 1.06 | Property | 1 | Munn Heritage | NAP | NAP | NAP | NAP | ||||||
| 2 | Loan | 1 | Marriott JFK | 3,338,761 | 293,351 | 32,823,684 | 0 | 100,000,000 | 11/30/2048 | 272.46 | 237.81 | 87.3% | |
| 3 | Loan | 1 | Muse at Torrey Pines | 1,071,310 | 0 | 0 | 0 | 115,071,310 | NAP | NAP | NAP | NAP | |
| 4 | Loan | 1 | Herald Center | 33,428,531 | 36,238,022 | 0 | 0 | 337,866,518 | NAP | NAP | NAP | NAP | |
| 5 | Loan | 1 | 1535 Broadway | 19,741,750 | 4,235,136 | 426,023,114 | 0 | 450,000,000 | NAP | NAP | NAP | NAP | |
| 6 | Loan | 1 | Radius Nashville | 1,326,351 | 6,897,955 | 0 | 0 | 81,525,787 | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 3,437,297 | 301,605 | 1,013,095 | 0 | 28,500,000 | 12/13/2029 | 138.10 | 88.49 | 64.1% | |
| 8 | Loan | 3 | CPC Retail Portfolio | 1,141,164 | 4,696,509 | 153,926 | 0 | 27,500,000 | NAP | NAP | NAP | NAP | |
| 8.01 | Property | 1 | Gateway Plaza | NAP | NAP | NAP | NAP | ||||||
| 8.02 | Property | 1 | Orland Corners | NAP | NAP | NAP | NAP | ||||||
| 8.03 | Property | 1 | Westland Plaza | NAP | NAP | NAP | NAP | ||||||
| 9 | Loan | 1 | 9-11 Maiden Lane | 299,739 | 796,356 | 0 | 0 | 27,541,469 | NAP | NAP | NAP | NAP | |
| 10 | Loan | 1 | Redmond Town Center | 1,564,388 | 1,609,873 | 21,888,141 | 0 | 121,500,000 | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Maple Leaf Apartments | 414,676 | 273,155 | 3,399,395 | 0 | 20,000,000 | NAP | NAP | NAP | NAP | |
| 12 | Loan | 8 | Project Midway | 15,300,000 | 15,452,130 | 0 | 0 | 1,087,245,136 | NAP | NAP | NAP | NAP | |
| 12.01 | Property | 1 | 500 Kendall Street | NAP | NAP | NAP | NAP | ||||||
| 12.02 | Property | 1 | i3 | NAP | NAP | NAP | NAP | ||||||
| 12.03 | Property | 1 | Science Center at Oyster Point | NAP | NAP | NAP | NAP | ||||||
| 12.04 | Property | 1 | 500 Fairview Avenue | NAP | NAP | NAP | NAP | ||||||
| 12.05 | Property | 1 | MODA Sorrento | NAP | NAP | NAP | NAP | ||||||
| 12.06 | Property | 1 | Road to the Cure | NAP | NAP | NAP | NAP | ||||||
| 12.07 | Property | 1 | 450 Kendall Street | NAP | NAP | NAP | NAP | ||||||
| 12.08 | Property | 1 | 10240 Science Center Drive | NAP | NAP | NAP | NAP | ||||||
| 13 | Loan | 1 | Pinnacle Hills Promenade | 1,008,449 | 463,705 | 30,570,061 | 0 | 130,000,000 | NAP | NAP | NAP | NAP | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 536,159 | 321,136 | 884,263 | 0 | 17,000,000 | Various | 116.78 | 63.96 | 54.8% | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | 1/5/2035 | 118.95 | 62.55 | 52.6% | ||||||
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | 1/25/2035 | 112.83 | 66.85 | 59.3% | ||||||
| 15 | Loan | 1 | 3105 Patrick Henry | 1,147,889 | 1,077,590 | 0 | 0 | 17,237,627 | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Las Olas City Centre | NAP | NAP | NAP | NAP | ||||||
| 17 | Loan | 3 | Mobile Gardens Portfolio | NAP | NAP | NAP | NAP | ||||||
| 17.01 | Property | 1 | Briarwood | NAP | NAP | NAP | NAP | ||||||
| 17.02 | Property | 1 | Hollyview | NAP | NAP | NAP | NAP | ||||||
| 17.03 | Property | 1 | Mobile Gardens | NAP | NAP | NAP | NAP | ||||||
| 18 | Loan | 1 | 310 Graham Avenue | NAP | NAP | NAP | NAP | ||||||
| 19 | Loan | 3 | Malul Mixed Use Portfolio | NAP | NAP | NAP | NAP | ||||||
| 19.01 | Property | 1 | 205-16 Linden Boulevard | NAP | NAP | NAP | NAP | ||||||
| 19.02 | Property | 1 | 1719 Pitkin Avenue | NAP | NAP | NAP | NAP | ||||||
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | NAP | NAP | NAP | NAP | ||||||
| 20 | Loan | 2 | Riverwalk West | NAP | NAP | NAP | NAP | ||||||
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | NAP | NAP | NAP | NAP | ||||||
| 20.02 | Property | 1 | 350 Merrimack Street | NAP | NAP | NAP | NAP | ||||||
| 21 | Loan | 1 | Newport on the Levee | NAP | NAP | NAP | NAP | ||||||
| 22 | Loan | 1 | ONX 3 Industrial | NAP | NAP | NAP | NAP | ||||||
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | NAP | NAP | NAP | NAP | ||||||
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | NAP | NAP | NAP | NAP | ||||||
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | NAP | NAP | NAP | NAP | ||||||
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | NAP | NAP | NAP | NAP | ||||||
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | NAP | NAP | NAP | ||||||
| 25 | Loan | 9 | Commando Self Storage Portfolio | NAP | NAP | NAP | NAP | ||||||
| 25.01 | Property | 1 | Salem | NAP | NAP | NAP | NAP | ||||||
| 25.02 | Property | 1 | Portsmouth | NAP | NAP | NAP | NAP | ||||||
| 25.03 | Property | 1 | Virginia Beach | NAP | NAP | NAP | NAP | ||||||
| 25.04 | Property | 1 | Lexington (Enterprise) | NAP | NAP | NAP | NAP | ||||||
| 25.05 | Property | 1 | Nicholasville (Industry) | NAP | NAP | NAP | NAP | ||||||
| 25.06 | Property | 1 | Nicholasville (Etter) | NAP | NAP | NAP | NAP | ||||||
| 25.07 | Property | 1 | Hatfield | NAP | NAP | NAP | NAP | ||||||
| 25.08 | Property | 1 | Lexington (Frankfort) | NAP | NAP | NAP | NAP | ||||||
| 25.09 | Property | 1 | Nicholasville (Lexington) | NAP | NAP | NAP | NAP | ||||||
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | NAP | NAP | NAP | ||||||
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | NAP | NAP | NAP | NAP | ||||||
| 27.01 | Property | 1 | 11319-11327 Hessler Road | NAP | NAP | NAP | NAP | ||||||
| 27.02 | Property | 1 | 11300 Hessler Road | NAP | NAP | NAP | NAP | ||||||
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | NAP | NAP | NAP | NAP |
| A-43 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 6/30/2038 | 104.55 | 65.00 | 62.2% | ||||||
| 29 | Loan | 2 | Lufkin Portfolio | NAP | NAP | NAP | NAP | ||||||
| 29.01 | Property | 1 | Angelina Lofts | NAP | NAP | NAP | NAP | ||||||
| 29.02 | Property | 1 | Pinedale | NAP | NAP | NAP | NAP | ||||||
| 30 | Loan | 1 | Hampton Inn Carbondale | 3/31/2040 | 123.64 | 81.38 | 65.8% | ||||||
| 31 | Loan | 1 | 324 E 116th St | NAP | NAP | NAP | NAP | ||||||
| 32 | Loan | 1 | Orchard Station | NAP | NAP | NAP | NAP | ||||||
| 33 | Loan | 1 | 294 Schaefer Street | NAP | NAP | NAP | NAP | ||||||
| 34 | Loan | 1 | Ogden Apartments | NAP | NAP | NAP | NAP |
| A-44 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
| 1 | Loan | 6 | NJ Asden Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.01 | Property | 1 | Monroe Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Executive House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.03 | Property | 1 | Washington Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.04 | Property | 1 | Ambassador Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.05 | Property | 1 | Lafayette House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.06 | Property | 1 | Munn Heritage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2 | Loan | 1 | Marriott JFK | 272.46 | 237.81 | 87.3% | 274.46 | 228.60 | 83.3% | NAV | NAV | NAV | |
| 3 | Loan | 1 | Muse at Torrey Pines | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 1 | Herald Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5 | Loan | 1 | 1535 Broadway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 6 | Loan | 1 | Radius Nashville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7 | Loan | 1 | EVEN Hotel Chicago – Tinley Park | 138.10 | 88.49 | 64.1% | 143.60 | 84.38 | 58.8% | 136.28 | 94.34 | 69.2% | |
| 8 | Loan | 3 | CPC Retail Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8.01 | Property | 1 | Gateway Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8.02 | Property | 1 | Orland Corners | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8.03 | Property | 1 | Westland Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 9 | Loan | 1 | 9-11 Maiden Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 10 | Loan | 1 | Redmond Town Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Maple Leaf Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 8 | Project Midway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.01 | Property | 1 | 500 Kendall Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.02 | Property | 1 | i3 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.03 | Property | 1 | Science Center at Oyster Point | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.04 | Property | 1 | 500 Fairview Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.05 | Property | 1 | MODA Sorrento | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.06 | Property | 1 | Road to the Cure | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.07 | Property | 1 | 450 Kendall Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.08 | Property | 1 | 10240 Science Center Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Pinnacle Hills Promenade | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 2 | Springfield Hotel Portfolio | 118.38 | 65.31 | 55.2% | 113.18 | 61.36 | 54.2% | 109.65 | 52.32 | 47.7% | |
| 14.01 | Property | 1 | Crowne Plaza Springfield – Convention CTR | 120.23 | 63.52 | 52.8% | 114.41 | 60.87 | 53.2% | 110.51 | 51.40 | 46.5% | |
| 14.02 | Property | 1 | Holiday Inn Express & Suites Springfield | 114.98 | 69.02 | 60.0% | 110.80 | 62.37 | 56.3% | 108.02 | 54.22 | 50.2% | |
| 15 | Loan | 1 | 3105 Patrick Henry | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 16 | Loan | 1 | Las Olas City Centre | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 3 | Mobile Gardens Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.01 | Property | 1 | Briarwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Hollyview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Mobile Gardens | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 1 | 310 Graham Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 3 | Malul Mixed Use Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19.01 | Property | 1 | 205-16 Linden Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19.02 | Property | 1 | 1719 Pitkin Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19.03 | Property | 1 | 20-22 Rockaway Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 2 | Riverwalk West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.01 | Property | 1 | 280 and 290 Merrimack Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 350 Merrimack Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 1 | Newport on the Levee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 1 | ONX 3 Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 3 | Myrtle Beach Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.01 | Property | 1 | Mini Mall Storage - 2352 Highway 9 East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.02 | Property | 1 | Mini Mall Storage - 1730 US Highway 17 North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23.03 | Property | 1 | Mini Mall Storage - 414 South Carolina 90 East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 1 | Moove In Self Storage Andover | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 9 | Commando Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.01 | Property | 1 | Salem | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.02 | Property | 1 | Portsmouth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.03 | Property | 1 | Virginia Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.04 | Property | 1 | Lexington (Enterprise) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.05 | Property | 1 | Nicholasville (Industry) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.06 | Property | 1 | Nicholasville (Etter) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.07 | Property | 1 | Hatfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.08 | Property | 1 | Lexington (Frankfort) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.09 | Property | 1 | Nicholasville (Lexington) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26 | Loan | 1 | Lake Fenton Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 3 | Hessler and Ford University Circle Student Housing Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.01 | Property | 1 | 11319-11327 Hessler Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.02 | Property | 1 | 11300 Hessler Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.03 | Property | 1 | 1975 and 1981 Ford Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-45 |
BMO 2025-5C10
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
| 28 | Loan | 1 | Hampton Inn & Suites Pittsburgh - Meadow Lands | 104.55 | 65.00 | 62.2% | 104.98 | 65.31 | 62.2% | NAV | NAV | NAV | |
| 29 | Loan | 2 | Lufkin Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29.01 | Property | 1 | Angelina Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 29.02 | Property | 1 | Pinedale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 30 | Loan | 1 | Hampton Inn Carbondale | 123.64 | 81.38 | 65.8% | 125.46 | 82.35 | 65.6% | NAV | NAV | NAV | |
| 31 | Loan | 1 | 324 E 116th St | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 32 | Loan | 1 | Orchard Station | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 33 | Loan | 1 | 294 Schaefer Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 34 | Loan | 1 | Ogden Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-46 |