FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-280224-09
     

 

BMO 2025-5C12 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Deutsche Bank Securities Inc., KeyBanc Capital Markets Inc., UBS Securities LLC, Academy Securities, Inc., Bancroft Capital, LLC, Drexel Hamilton, LLC, Mischler Financial Group, Inc. and Natixis Securities Americas LLC. or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis.

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

 

   

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address
                1 25    
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 9.99% 100.0% CREFI CREFI NAP NAP 251 Park Avenue South
2 Loan 4 1 Spring Valley Marketplace 8.8% 100.0% AREF2 AREF2 NAP NAP 1-170 Spring Valley Market Place
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 6.3% 100.0% DBRI GACC NAP NAP 300, 400 and 500 Warren Corporate Center Drive and 271, 273, 275, 281, 283, 285 and 289 King George Road
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 5.6%   CREFI CREFI NAP NAP Various
4.01 Property   1 Pine Hill & Pine Manor 1.9% 33.8%         391 Georgia Highway 125 South and 1407 Bill Bowen Road
4.02 Property   1 Highridge 1.8% 31.3%         200 Logan Drive
4.03 Property   1 Crumley Farms 0.9% 15.6%         191 Railroad Street
4.04 Property   1 Boulder Trails 0.8% 14.2%         609 Dewey Street
4.05 Property   1 Sizemore 0.3% 5.0%         3780 Lee Road
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 4.3%   SMC SMC NAP NAP Various
5.01 Property   1 East Bay Inn 1.1% 25.1%         225 East Bay Street
5.02 Property   1 Eliza Thompson House 0.8% 18.2%         5 West Jones Street
5.03 Property   1 Marrero's Guest Mansion 0.7% 15.6%         410 Fleming Street
5.04 Property   1 Hotel Mountain Brook 0.6% 14.9%         57 County Road 23C
5.05 Property   1 The Gastonian 0.6% 13.6%         220 East Gaston Street
5.06 Property   1 Kehoe House 0.5% 12.5%         123 Habersham Street
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 4.2% 100.0% GACC GACC NAP NAP 180 Water Street
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 3.9% 100.0% BMO BMO NAP NAP 4700 Wissahickon Avenue
8 Loan 3, 31 1 Than Tower 3.8% 100.0% BMO BMO NAP NAP 343 West Schiller Street
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 3.7%   KeyBank KeyBank NAP NAP Various
9.01 Property   1 Westlake RV Resort 1.2% 31.7%         18602 Clay Road
9.02 Property   1 Eastlake RV Resort 0.8% 21.2%         11802 Lockwood Road
9.03 Property   1 Northlake RV Resort 0.7% 19.4%         1919 Humble Westfield Road
9.04 Property   1 Westlake Self Storage 0.5% 14.8%         18602 Clay Road
9.05 Property   1 Lakeview Expansion RV Resort 0.5% 12.8%         11991 South Main Street
10 Loan 3, 18, 31 1 321-325 West 42nd Street 3.6% 100.0% BMO BMO NAP NAP 321-325 West 42nd Street
11 Loan 16, 19, 30, 31 1 The Life Hotel 2.9% 100.0% DBRI GACC NAP NAP 19 West 31st Street
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 2.7% 100.0% KeyBank KeyBank NAP NAP 138 Leopard Road and 160 Cougar Street
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 2.4% 100.0% AREF2, CREFI AREF2 NAP NAP 12601 and 12701 Southfield Freeway
14 Loan 16, 23, 29  1 Supreme High Street Retail 2.4% 100.0% DBRI GACC NAP NAP 45 Northeast 41st Street
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 2.0%   Natixis Natixis NAP NAP Various
15.01 Property   1 Beechgrove Self Storage 1.1% 52.3%         4290-4296 Richardson Road
15.02 Property   1 Buttermilk Pike Self Storage 1.0% 47.7%         2550 Schmidt Lane & 2521 High Street
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 1.9% 100.0% AREF2 AREF2 NAP NAP 9919, 9925 and 9963 East Baseline Road
17 Loan 5, 16, 27 1 22 Milford Street 1.7% 100.0% UBS AG UBS AG NAP No 22 Milford Street
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 1.7% 100.0% BMO BMO NAP NAP 1000 Portside Drive
19 Loan 3 1 City Deck Landing  1.7% 100.0% GSC2 GCMC NAP NAP 401 North Washington Street
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio 1.7%   GSC2 GCMC Group 2 NAP Various
20.01 Property   1 Rolling Hills 0.4% 24.9%         131 Bolin Road and 208 Laurin Drive
20.02 Property   1 Pineview 0.3% 20.1%         711 Leasburg Road
20.03 Property   1 Pleasant Acres 0.2% 14.4%         148 Sunnybrook Lane
20.04 Property   1 Carolina Pines 0.2% 13.7%         1904 North William Street
20.05 Property   1 Zion Meadows 0.2% 13.5%         1754 Zion Road
20.06 Property   1 Hildebran Highlands  0.1% 5.6%         216 Second Avenue Southeast
20.07 Property   1 Quaker Meadows 0.1% 4.2%         2353 US-70 West
20.08 Property   1 Green Acres 0.1% 3.6%         1535 Racepath Church Road
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 1.6% 100.0% SMC SMC NAP NAP 7 Slater Drive aka 89-147 Atalanta Plaza
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 1.6% 100.0% MSBNA, JPMCB, BMO, GSBI BMO NAP NAP 11 Fan Pier Boulevard and 50 Northern Avenue
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 1.5% 100.0% SMC SMC NAP NAP 219 and 221 South 4th Street
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 1.5%   CREFI, BANA, MSMCH, BMO, RBC, UBS AG BMO NAP NAP Various
24.01 Property   1 996 Paragon Way 0.1% 5.6%         996 Paragon Way
24.02 Property   1 91-399 Kauhi 0.1% 4.2%         91-399 Kauhi Street
24.03 Property   1 11224 Will Walker Road 0.1% 3.5%         11224 Will Walker Road
24.04 Property   1 10450 Doral Boulevard 0.1% 3.4%         10450 Doral Boulevard
24.05 Property   1 1580, 1590 & 1600 Williams Road 0.0% 3.1%         1580, 1590 and 1600 Williams Road
24.06 Property   1 32150 Just Imagine Drive 0.0% 3.1%         32150 Just Imagine Drive
24.07 Property   1 6850 Weber Boulevard 0.0% 2.9%         6850 Weber Boulevard
24.08 Property   1 1341 N. Clyde Morris Blvd. 0.0% 2.8%         1341 North Clyde Morris Boulevard
24.09 Property   1 27200 SW 127th Avenue 0.0% 2.7%         27200 Southwest 127th Avenue
24.1 Property   1 7410 Magi Road 0.0% 2.6%         7410 Magi Road
24.11 Property   1 2375 East Newlands Road 0.0% 2.5%         2375 East Newlands Road
24.12 Property   1 3800 Midlink Drive 0.0% 2.4%         3800 Midlink Drive
24.13 Property   1 13509 Waterworks Street 0.0% 2.3%         13509 Waterworks Street
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 0.0% 2.3%         13400 East 39th Avenue and 3800 Wheeling Street
24.15 Property   1 91-141 Kalaeloa 0.0% 2.2%         91-141 Kalaeloa Boulevard
24.16 Property   1 9860 West Buckeye Road 0.0% 2.1%         9860 West Buckeye Road
24.17 Property   1 125 North Troy Hill Road 0.0% 2.0%         125 North Troy Hill Road
24.18 Property   1 11900 Trolley Lane 0.0% 1.5%         11900 Trolley Lane
24.19 Property   1 11501 Wilkinson Drive 0.0% 1.5%         11501 Wilkinson Drive
24.2 Property   1 2300 North 33rd Avenue East 0.0% 1.5%         2300 North 33rd Avenue East
24.21 Property   1 5001 West Delbridge Street 0.0% 1.4%         5001 West Delbridge Street
24.22 Property   1 91-238 Kauhi 0.0% 1.4%         91-238 Kauhi Street
24.23 Property   1 1892 Anfield Road 0.0% 1.3%         1892 Anfield Road
24.24 Property   1 9215-9347 E Pendleton Pike 0.0% 1.3%         9215-9347 East Pendleton Pike
24.25 Property   1 955 Aeroplaza Drive 0.0% 1.3%         955 Aeroplaza Drive
24.26 Property   1 3155 Grissom Parkway 0.0% 1.2%         3155 Grissom Parkway
24.27 Property   1 3502 Enterprise Avenue 0.0% 1.2%         3502 Enterprise Avenue
24.28 Property   1 3870 Ronald Reagan Boulevard 0.0% 1.1%         3870 Ronald Reagan Boulevard
24.29 Property   1 700 Marine Drive 0.0% 1.1%         700 Marine Drive
24.3 Property   1 3245 Henry Road 0.0% 1.1%         3245 Henry Road and 3185 Columbia Road
24.31 Property   1 2701 S.W. 18th Street 0.0% 1.0%         2701 Southwest 18th Street
24.32 Property   1 2482 Century Drive 0.0% 1.0%         2482 Century Drive
24.33 Property   1 158 West Yard Road 0.0% 1.0%         158 West Yard Road
24.34 Property   1 55 Commerce Avenue 0.0% 1.0%         55 Commerce Avenue
24.35 Property   1 1415 West Commerce Way 0.0% 1.0%         1415 West Commerce Way

 

 A-1 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address
                1 25    
24.36 Property   1 1095 South 4800 West 0.0% 1.0%         1095 South 4800 West
24.37 Property   1 950 Bennett Road 0.0% 0.9%         950 Bennett Road
24.38 Property   1 985 Kershaw Street 0.0% 0.9%         985 West Kershaw Street
24.39 Property   1 1990 Hood Road 0.0% 0.9%         1980 Hood Road
24.4 Property   1 17200 Manchac Park Lane 0.0% 0.9%         17200 Manchac Park Lane
24.41 Property   1 7409 Magi Road 0.0% 0.8%         7409 Magi Road
24.42 Property   1 91-329 Kauhi 0.0% 0.8%         91-329 Kauhi Street
24.43 Property   1 1985 International Way 0.0% 0.8%         1985 International Way
24.44 Property   1 200 Orange Point Drive 0.0% 0.8%         200 Orange Point Drive
24.45 Property   1 91-241 Kalaeloa 0.0% 0.8%         91-241 Kalaeloa Boulevard
24.46 Property   1 2311 South Park Road 0.0% 0.7%         2311 South Park Road
24.47 Property   1 2820 State Highway 31 0.0% 0.7%         2820 State Highway 31
24.48 Property   1 8000 Mid America Blvd. 0.0% 0.7%         8000 Mid America Boulevard
24.49 Property   1 14257 E. Easter Avenue 0.0% 0.7%         14257 East Easter Avenue
24.5 Property   1 91-080 Hanua 0.0% 0.7%         91-080 Hanua Street
24.51 Property   1 3736 Salisbury Road 0.0% 0.6%         3736 Salisbury Road
24.52 Property   1 91-027 Kaomi Loop 0.0% 0.6%         91-027 Kaomi Loop
24.53 Property   1 150 Greenhorn Drive 0.0% 0.6%         150 Greenhorn Drive
24.54 Property   1 7130 Q Street 0.0% 0.6%         7130 Q Street
24.55 Property   1 235 Great Pond Road 0.0% 0.6%         235 Great Pond Road
24.56 Property   1 510 Production Avenue 0.0% 0.6%         510 Production Avenue
24.57 Property   1 91-150 Kaomi Loop 0.0% 0.5%         91-150 Kaomi Loop
24.58 Property   1 4501 Industrial Drive 0.0% 0.5%         4501 Industrial Drive
24.59 Property   1 91-222 Olai 0.0% 0.5%         91-222 Olai Street
24.6 Property   1 2580 Technology Drive 0.0% 0.5%         2580 Technology Drive
24.61 Property   1 301 Commerce Drive 0.0% 0.4%         301 Commerce Drive
24.62 Property   1 7121 South Fifth Avenue 0.0% 0.4%         7121 South 5th Avenue
24.63 Property   1 590 Assembly Court 0.0% 0.4%         590 Assembly Court
24.64 Property   1 91-250 Komohana 0.0% 0.4%         91-250 Komohana Street
24.65 Property   1 91-220 Kalaeloa 0.0% 0.4%         91-220 Kalaeloa Boulevard
24.66 Property   1 91-185 Kalaeloa 0.0% 0.4%         91-185 Kalaeloa Boulevard
24.67 Property   1 91-300 Hanua 0.0% 0.4%         91-300 Hanua Street
24.68 Property   1 5501 Providence Hill Drive 0.0% 0.4%         5501 Providence Hill Drive
24.69 Property   1 91-259 Olai 0.0% 0.4%         91-259 Olai Street
24.7 Property   1 2 Tower Drive 0.0% 0.3%         2 Tower Drive
24.71 Property   1 91-064 Kaomi Loop 0.0% 0.3%         91-064 Kaomi Loop
24.72 Property   1 91-202 Kalaeloa 0.0% 0.3%         91-202 Kalaeloa Boulevard
24.73 Property   1 2100 NW 82nd Avenue 0.0% 0.3%         2100 Northwest 82nd Avenue
24.74 Property   1 91-102 Kaomi Loop 0.0% 0.3%         91-102 Kaomi Loop
24.75 Property   1 1230 West 171st Street 0.0% 0.3%         1230 West 171st Street
24.76 Property   1 91-400 Komohana 0.0% 0.3%         91-400 Komohana Street
24.77 Property   1 91-265 Hanua 0.0% 0.3%         91-265 Hanua Street
24.78 Property   1 91-255 Hanua 0.0% 0.3%         91-255 Hanua Street
24.79 Property   1 1415 Industrial Drive 0.0% 0.3%         1415 Industrial Drive
24.8 Property   1 209 South Bud Street 0.0% 0.3%         209 South Bud Street
24.81 Property   1 91-110 Kaomi Loop 0.0% 0.3%         91-110 Kaomi Loop
24.82 Property   1 3900 NE 6th Street 0.0% 0.3%         3900 6th Street Northeast
24.83 Property   1 91-218 Olai 0.0% 0.3%         91-218 Olai Street
24.84 Property   1 5795 Logistics Parkway 0.0% 0.3%         5795 Logistics Parkway
24.85 Property   1 91-210 Kauhi 0.0% 0.2%         91-210 Kauhi Street
24.86 Property   1 435 SE 70th Street 0.0% 0.2%         435 Southeast 70th Street
24.87 Property   1 2902 Gun Club Road 0.0% 0.2%         2902 Gun Club Road
24.88 Property   1 91-210 Olai 0.0% 0.2%         91-210 Olai Street
24.89 Property   1 91-95 Hanua 0.0% 0.2%         91-95 Hanua Street
24.9 Property   1 2401 Cram Avenue SE 0.0% 0.2%         2401 Cram Avenue Southeast
24.91 Property   1 91-083 Hanua 0.0% 0.2%         91-083 Hanua Street
24.92 Property   1 91-119 Olai 0.0% 0.2%         91-119 Olai Street
24.93 Property   1 3425 Maple Drive 0.0% 0.2%         3425 Maple Drive
24.94 Property   1 91-174 Olai 0.0% 0.2%         91-174 Olai Street
24.95 Property   1 5156 American Road 0.0% 0.2%         5156 American Road
24.96 Property   1 91-252 Kauhi 0.0% 0.2%         91-252 Kauhi Street
24.97 Property   1 91-349 Kauhi 0.0% 0.1%         91-349 Kauhi Street
24.98 Property   1 91-175 Olai 0.0% 0.1%         91-175 Olai Street
24.99 Property   1 91-087 Hanua 0.0% 0.1%         91-087 Hanua Street
24.1 Property   1 91-171 Olai 0.0% 0.1%         91-171 Olai Street
24.101 Property   1 91-410 Komohana 0.0% 0.1%         91-410 Komohana Street
24.102 Property   1 91-416 Komohana 0.0% 0.1%         91-416 Komohana Street
25 Loan 16, 18 1 East 232nd Street 1.5% 100.0% AREF2 AREF2 NAP NAP 658, 660, 662 and 664 East 232nd Street
26 Loan   1 30-58 and 30-64 34th Street 1.4% 100.0% CREFI CREFI NAP NAP 30-58 and 30-64 34th Street
27 Loan 19 1 The Vue at 214 1.4% 100.0% UBS AG UBS AG NAP NAP 214 Napoleon Road
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 1.3% 100.0% KeyBank, AREF2 KeyBank NAP NAP 4401 Glenview Court
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 1.2% 100.0% SMC SMC NAP NAP 27 Brighton 11th Street
30 Loan   1 Playa Blanca Apartments 1.2% 100.0% AREF2 AREF2 NAP NAP 6436 Highway 90
31 Loan 25 1 Mini U Storage - Fairfax Station 1.0% 100.0% KeyBank KeyBank Group 1 NAP 6111 Ox Road and 10910 Clara Barton Drive
32 Loan 23, 30 1 Waterfront Office 1.0% 100.0% GACC GACC NAP NAP 201 1st Street
33 Loan 16, 25 1 River View MHC 0.9% 100.0% KeyBank KeyBank Group 2 NAP 11 Riverplace Drive
34 Loan 16 1 340 Broadway 0.8% 100.0% GSC2 GCMC NAP NAP 340 Broadway
35 Loan   1 Palisades Apartments 0.8% 100.0% AREF2 AREF2 NAP NAP 245-315 Palisades Avenue
36 Loan   1 6100 Rockside Woods 0.8% 100.0% BMO BMO NAP NAP 6100 Rockside Woods Boulevard
37 Loan 25 1 Mini U Storage - Richmond 0.8% 100.0% KeyBank KeyBank Group 1 NAP 11231 FM 1464
38 Loan 3, 10, 19 1 116 St. Marks 0.7% 100.0% KeyBank KeyBank NAP NAP 116 St. Marks Place
39 Loan 25 1 Mini U Storage - Highlands Ranch 0.7% 100.0% KeyBank KeyBank Group 1 NAP 6678 East County Line Road
40 Loan 7, 15, 16, 19 1 Century Business Center 0.6% 100.0% UBS AG UBS AG NAP NAP 3901 Jack Northrop Avenue
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 0.5%   AREF2 AREF2 Group 3 NAP Various
41.01 Property   1 Shannon Apartments 0.3% 60.3%         1220 Boylston Avenue
41.02 Property   1 Kimberly Apartments 0.2% 39.7%         1519 East Howell Street
42 Loan 2, 16 1 41 North Main Street 0.5% 100.0% UBS AG UBS AG NAP NAP 41 North Main Street
43 Loan 25 1 Mini U Storage - Houston Katy 0.5% 100.0% KeyBank KeyBank Group 1 NAP 18875 Katy Freeway
44 Loan 25 1 Kenneth Apartments 0.4% 100.0% AREF2 AREF2 Group 3 NAP 307 Queen Anne Avenue North
45 Loan 29 1 Ramar Mobile Home Park 0.4% 100.0% SMC SMC NAP NAP 1930 South Ridgewood Avenue

 

 A-2 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure
                  2 2     3  
1 Loan 2, 4, 10, 30 1 251 Park Avenue South New York New York NY 10010 Office CBD 1910 2015 120,594 SF
2 Loan 4 1 Spring Valley Marketplace Spring Valley Rockland NY 10977 Retail Anchored 1989 2024 227,091 SF
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center Warren Somerset NJ 07059 Office Suburban 1996 2024-2025 518,260 SF
4 Loan 6, 12, 29 5 Southeast MHC Portfolio Various Various Various Various Manufactured Housing Manufactured Housing Various Various 703 Pads
4.01 Property   1 Pine Hill & Pine Manor Tifton Tift GA 31794 Manufactured Housing Manufactured Housing 1994 2023 250 Pads
4.02 Property   1 Highridge Phenix City Russell AL 36869 Manufactured Housing Manufactured Housing 1993 2023 201 Pads
4.03 Property   1 Crumley Farms Enigma Berrien GA 31749 Manufactured Housing Manufactured Housing 1935, 1972-2024 NAP 118 Pads
4.04 Property   1 Boulder Trails Sylvester Worth GA 31791 Manufactured Housing Manufactured Housing 2000 2023 100 Pads
4.05 Property   1 Sizemore Opelika Lee AL 36804 Manufactured Housing Manufactured Housing 1980 NAP 34 Pads
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio Various Various Various Various Hospitality Various Various Various 115 Rooms
5.01 Property   1 East Bay Inn Savannah Chatham GA 31401 Hospitality Full Service 1852 1984 28 Rooms
5.02 Property   1 Eliza Thompson House Savannah Chatham GA 31401 Hospitality Full Service 1847 1986 25 Rooms
5.03 Property   1 Marrero's Guest Mansion Key West Monroe FL 33040 Hospitality Limited Service 1928 2021-2024 12 Rooms
5.04 Property   1 Hotel Mountain Brook Tannersville Greene NY 12485 Hospitality Limited Service 1945 2022 20 Rooms
5.05 Property   1 The Gastonian Savannah Chatham GA 31401 Hospitality Full Service 1868 1985 17 Rooms
5.06 Property   1 Kehoe House Savannah Chatham GA 31401 Hospitality Full Service 1892 1992 13 Rooms
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water New York New York NY 10038 Multifamily High Rise 1971 2017 581 Units
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center Philadelphia Philadelphia PA 19144 Mixed Use Office/Industrial 1926 2006 677,766 SF
8 Loan 3, 31 1 Than Tower Chicago Cook IL 60610 Multifamily High Rise 2020 NAP 105 Units
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio Houston Harris TX Various Various Various Various NAP 1,061 Various
9.01 Property   1 Westlake RV Resort Houston Harris TX 77084 Manufactured Housing RV Park 2011 NAP 196 Pads
9.02 Property   1 Eastlake RV Resort Houston Harris TX 77044 Manufactured Housing RV Park 2013 NAP 241 Pads
9.03 Property   1 Northlake RV Resort Houston Harris TX 77073 Manufactured Housing RV Park 2012 NAP 229 Pads
9.04 Property   1 Westlake Self Storage Houston Harris TX 77084 Self Storage Self Storage 2011 NAP 303 Units
9.05 Property   1 Lakeview Expansion RV Resort Houston Harris TX 77035 Manufactured Housing RV Park 2021 NAP 92 Pads
10 Loan 3, 18, 31 1 321-325 West 42nd Street New York New York NY 10036 Multifamily Mid Rise 1920 1995 36 Units
11 Loan 16, 19, 30, 31 1 The Life Hotel New York New York NY 10001 Hospitality Select Service 1894 2017 98 Rooms
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space Rhome Wise TX 76078 Industrial Warehouse 2023 NAP 150,000 SF
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center Detroit Wayne MI 48223 Industrial Warehouse/Distribution 1948, 1957, 1968, 1973, 1976, 1996, and 2022 2020-2023 1,441,839 SF
14 Loan 16, 23, 29  1 Supreme High Street Retail Miami Miami-Dade FL 33137 Retail Single Tenant 2020 NAP 8,370 SF
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio Various Kenton KY Various Self Storage Self Storage Various Various 165,432 SF
15.01 Property   1 Beechgrove Self Storage Independence Kenton KY 41051 Self Storage Self Storage 2000 2015 92,901 SF
15.02 Property   1 Buttermilk Pike Self Storage Crescent Springs Kenton KY 41017 Self Storage Self Storage 2018 2024 72,531 SF
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace Mesa Maricopa AZ 85209 Retail Anchored 2004 NAP 83,743 SF
17 Loan 5, 16, 27 1 22 Milford Street Brooklyn Kings NY 11208 Multifamily Low Rise 1930 2024 43 Units
18 Loan 3, 7, 12, 16 1 1000 Portside Drive Edgewater Bergen NJ 07020 Multifamily High Rise 2024 NAP 86 Units
19 Loan 3 1 City Deck Landing  Green Bay Brown WI 54301 Multifamily Mid Rise 2015 NAP 77 Units
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio Various Various Various Various Manufactured Housing Various Various NAP 365 Pads
20.01 Property   1 Rolling Hills Blacksburg Cherokee SC 29702 Manufactured Housing Manufactured Housing 2001 NAP 96 Pads
20.02 Property   1 Pineview Roxboro Person NC 27573 Manufactured Housing Manufactured Housing 1970 NAP 86 Pads
20.03 Property   1 Pleasant Acres Ellenboro Rutherford NC 28040 Manufactured Housing Manufactured Housing 1989 NAP 50 Pads
20.04 Property   1 Carolina Pines Goldsboro Wayne NC 27530 Manufactured Housing Manufactured Housing 1983 NAP 47 Pads
20.05 Property   1 Zion Meadows Morganton Burke NC 28655 Manufactured Housing Manufactured Housing 1990 NAP 40 Pads
20.06 Property   1 Hildebran Highlands  Hildebran Burke NC 28637 Manufactured Housing Multifamily/Manufactured Housing 2013 NAP 14 Units/Pads
20.07 Property   1 Quaker Meadows Morganton Burke NC 28655 Manufactured Housing Manufactured Housing 1990 NAP 19 Pads
20.08 Property   1 Green Acres Mooresboro Rutherford NC 28114 Manufactured Housing Manufactured Housing 1991 NAP 13 Pads
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive Elizabeth Union NJ 07206 Industrial Warehouse/Distribution 1913 NAP 126,519 SF
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ Boston Suffolk MA 02210 Mixed Use Lab/Office 2013 NAP 1,134,479 SF
23 Loan 2, 16, 31 1 219 and 221 South 4th Street Brooklyn Kings NY 11211 Multifamily Mid Rise 1905, 1920 2023-2024 13 Units
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio Various Various Various Various Various Various Various Various 18,271,519 SF
24.01 Property   1 996 Paragon Way Rock Hill York SC 29730 Industrial Warehouse/Distribution 2014 NAP 945,023 SF
24.02 Property   1 91-399 Kauhi Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 2,237,547 SF
24.03 Property   1 11224 Will Walker Road Vance Tuscaloosa AL 35490 Industrial Warehouse/Distribution 2021 NAP 529,568 SF
24.04 Property   1 10450 Doral Boulevard Doral Miami-Dade FL 33178 Industrial Warehouse/Distribution 1996 2001 240,283 SF
24.05 Property   1 1580, 1590 & 1600 Williams Road Columbus Franklin OH 43207 Industrial Warehouse/Distribution 1992 1999 759,950 SF
24.06 Property   1 32150 Just Imagine Drive Avon Lorain OH 44011 Industrial Warehouse/Distribution 1995 2007 644,850 SF
24.07 Property   1 6850 Weber Boulevard Charleston Charleston SC 29456 Industrial Warehouse/Distribution 2018 NAP 265,318 SF
24.08 Property   1 1341 N. Clyde Morris Blvd. Daytona Beach Volusia FL 32117 Industrial Warehouse/Distribution 2018 NAP 399,440 SF
24.09 Property   1 27200 SW 127th Avenue Homestead Miami-Dade FL 33032 Industrial Warehouse/Distribution 2017 NAP 237,756 SF
24.1 Property   1 7410 Magi Road Hanahan Berkeley SC 29410 Industrial Warehouse/Distribution 2003 2019, 2024 302,400 SF
24.11 Property   1 2375 East Newlands Road Fernley Lyon NV 89408 Industrial Warehouse/Distribution 2007 NAP 337,500 SF
24.12 Property   1 3800 Midlink Drive Kalamazoo Kalamazoo MI 49048 Industrial Cold Storage 2014 NAP 158,497 SF
24.13 Property   1 13509 Waterworks Street Jacksonville Duval FL 32221 Industrial Warehouse/Distribution 2014 NAP 304,859 SF
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street Denver Denver CO 80239 Industrial Warehouse/Distribution 1974 NAP 393,971 SF
24.15 Property   1 91-141 Kalaeloa Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 910,491 SF
24.16 Property   1 9860 West Buckeye Road Tolleson Maricopa AZ 85353 Industrial Warehouse/Distribution 2002 NAP 288,045 SF
24.17 Property   1 125 North Troy Hill Road Colorado Springs El Paso CO 80916 Industrial Warehouse/Distribution 2015 NAP 225,198 SF
24.18 Property   1 11900 Trolley Lane Beltsville Prince George's MD 20705 Industrial Warehouse/Distribution 2000 NAP 148,881 SF
24.19 Property   1 11501 Wilkinson Drive El Paso El Paso TX 79936 Industrial Warehouse/Distribution 2005 2013 144,199 SF
24.2 Property   1 2300 North 33rd Avenue East Newton Jasper IA 50208 Industrial Manufacturing 2008 NAP 337,960 SF
24.21 Property   1 5001 West Delbridge Street Sioux Falls Minnehaha SD 57107 Industrial Warehouse/Distribution 2016 NAP 167,171 SF
24.22 Property   1 91-238 Kauhi Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1981 NAP 85,317 SF
24.23 Property   1 1892 Anfield Road North Charleston Charleston SC 29406 Industrial Warehouse/Distribution 2017 NAP 121,683 SF
24.24 Property   1 9215-9347 E Pendleton Pike Lawrence Marion IN 46236 Industrial Warehouse/Distribution 2009 NAP 534,769 SF
24.25 Property   1 955 Aeroplaza Drive Colorado Springs El Paso CO 80916 Industrial Warehouse/Distribution 2012 NAP 125,060 SF
24.26 Property   1 3155 Grissom Parkway Cocoa Brevard FL 32926 Industrial Warehouse/Distribution 2006 2014 144,138 SF
24.27 Property   1 3502 Enterprise Avenue Joplin Jasper MO 64801 Industrial Warehouse/Distribution 2014 NAP 231,350 SF
24.28 Property   1 3870 Ronald Reagan Boulevard Johnstown Larimer CO 80534 Industrial Warehouse/Distribution 2007 2014 97,187 SF
24.29 Property   1 700 Marine Drive Rock Hill York SC 29730 Industrial Warehouse/Distribution 1987 2018 200,978 SF
24.3 Property   1 3245 Henry Road Richfield Summit OH 44286 Industrial Warehouse/Distribution 2005 2014 131,152 SF
24.31 Property   1 2701 S.W. 18th Street Oklahoma City Oklahoma OK 73108 Industrial Warehouse/Distribution 2011 NAP 158,340 SF
24.32 Property   1 2482 Century Drive Goshen Elkhart IN 46528 Industrial Warehouse/Distribution 2005 2025 250,000 SF
24.33 Property   1 158 West Yard Road Feura Bush Albany NY 12067 Industrial Warehouse/Distribution 1989 2002 354,000 SF
24.34 Property   1 55 Commerce Avenue Albany Albany NY 12206 Industrial Warehouse/Distribution 2013 NAP 125,000 SF
24.35 Property   1 1415 West Commerce Way Lincoln Lancaster NE 68521 Industrial Warehouse/Distribution 1971 1997, 1999, 2006 222,000 SF

 

 A-3 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure
                  2 2     3  
24.36 Property   1 1095 South 4800 West Salt Lake City Salt Lake UT 84104 Industrial Warehouse/Distribution 2012 NAP 150,300 SF
24.37 Property   1 950 Bennett Road Orlando Orange FL 32803 Industrial Warehouse/Distribution 1997 NAP 110,621 SF
24.38 Property   1 985 Kershaw Street Ogden Weber UT 84401 Industrial Warehouse/Distribution 2019 NAP 69,734 SF
24.39 Property   1 1990 Hood Road Greer Greenville SC 29650 Industrial Warehouse/Distribution 2015 NAP 190,000 SF
24.4 Property   1 17200 Manchac Park Lane Baton Rouge East Baton Rouge LA 70817 Industrial Warehouse/Distribution 2014 NAP 125,147 SF
24.41 Property   1 7409 Magi Road Hanahan Berkeley SC 29410 Industrial Warehouse/Distribution 2004 2024 91,776 SF
24.42 Property   1 91-329 Kauhi Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1980 NAP 47,769 SF
24.43 Property   1 1985 International Way Hebron Boone KY 41048 Industrial Warehouse/Distribution 1999 NAP 189,400 SF
24.44 Property   1 200 Orange Point Drive Lewis Center Delaware OH 43035 Industrial Warehouse/Distribution 2013 NAP 125,060 SF
24.45 Property   1 91-241 Kalaeloa Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1981 NAP 45,000 SF
24.46 Property   1 2311 South Park Road Louisville Jefferson KY 40219 Industrial Warehouse/Distribution 2016 2023 137,500 SF
24.47 Property   1 2820 State Highway 31 McAlester Pittsburg OK 74501 Industrial Warehouse/Distribution 2013 2017 59,281 SF
24.48 Property   1 8000 Mid America Blvd. Oklahoma City Oklahoma OK 73135 Industrial Warehouse/Distribution 2017 NAP 110,361 SF
24.49 Property   1 14257 E. Easter Avenue Centennial Arapahoe CO 80112 Industrial Warehouse/Distribution 2004 NAP 69,865 SF
24.5 Property   1 91-080 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 216,537 SF
24.51 Property   1 3736 Salisbury Road Jacksonville Duval FL 32216 Industrial Warehouse/Distribution 1998 2023, 2024 95,883 SF
24.52 Property   1 91-027 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 213,575 SF
24.53 Property   1 150 Greenhorn Drive Pueblo Pueblo CO 81004 Industrial Warehouse/Distribution 2013 NAP 54,199 SF
24.54 Property   1 7130 Q Street Omaha Douglas NE 68117 Industrial Warehouse/Distribution 1998 NAP 89,115 SF
24.55 Property   1 235 Great Pond Road Windsor Hartford CT 06095 Industrial Warehouse/Distribution 2004 NAP 113,753 SF
24.56 Property   1 510 Production Avenue Madison Madison AL 35758 Industrial Warehouse/Distribution 2004 NAP 88,890 SF
24.57 Property   1 91-150 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 249,773 SF
24.58 Property   1 4501 Industrial Drive Fort Smith Sebastian AR 72916 Industrial Warehouse/Distribution 2013 NAP 64,211 SF
24.59 Property   1 91-222 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 158,036 SF
24.6 Property   1 2580 Technology Drive Elgin Kane IL 60124 Industrial Warehouse/Distribution 2002 2020 89,123 SF
24.61 Property   1 301 Commerce Drive South Point Lawrence OH 45680 Industrial Warehouse/Distribution 2013 NAP 75,262 SF
24.62 Property   1 7121 South Fifth Avenue Pocatello Bannock ID 83204 Industrial Warehouse/Distribution 2005 2012 33,394 SF
24.63 Property   1 590 Assembly Court Fayetteville Cumberland NC 28306 Industrial Warehouse/Distribution 1996 NAP 148,000 SF
24.64 Property   1 91-250 Komohana Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 107,288 SF
24.65 Property   1 91-220 Kalaeloa Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1991 NAP 23,040 SF
24.66 Property   1 91-185 Kalaeloa Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 121,750 SF
24.67 Property   1 91-300 Hanua Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1994 NAP 28,320 SF
24.68 Property   1 5501 Providence Hill Drive Saint Joseph Buchanan MO 64507 Industrial Warehouse/Distribution 2014 NAP 66,692 SF
24.69 Property   1 91-259 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 130,679 SF
24.7 Property   1 2 Tower Drive Wallingford New Haven CT 06492 Industrial Warehouse/Distribution 1978 2005 62,390 SF
24.71 Property   1 91-064 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 98,707 SF
24.72 Property   1 91-202 Kalaeloa Kapolei Honolulu HI 96707 Industrial Storage Yard 1964 NAP 83,908 SF
24.73 Property   1 2100 NW 82nd Avenue Miami Miami-Dade FL 33122 Industrial Warehouse/Distribution 1987 NAP 37,002 SF
24.74 Property   1 91-102 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 98,707 SF
24.75 Property   1 1230 West 171st Street Harvey Cook IL 60426 Industrial Warehouse/Distribution 2004 NAP 40,410 SF
24.76 Property   1 91-400 Komohana Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 95,745 SF
24.77 Property   1 91-265 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 95,095 SF
24.78 Property   1 91-255 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 95,095 SF
24.79 Property   1 1415 Industrial Drive Chillicothe Ross OH 45601 Industrial Warehouse/Distribution 2006 2012 43,824 SF
24.8 Property   1 209 South Bud Street Lafayette Lafayette LA 70583 Industrial Warehouse/Distribution 2010 2014 70,293 SF
24.81 Property   1 91-110 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 98,707 SF
24.82 Property   1 3900 NE 6th Street Minot Ward ND 58703 Industrial Warehouse/Distribution 2013 NAP 24,310 SF
24.83 Property   1 91-218 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 106,504 SF
24.84 Property   1 5795 Logistics Parkway Rockford Winnebago IL 61109 Industrial Warehouse/Distribution 1998 NAP 38,833 SF
24.85 Property   1 91-210 Kauhi Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1993 NAP 16,610 SF
24.86 Property   1 435 SE 70th Street Topeka Shawnee KS 66619 Industrial Warehouse/Distribution 2006 NAP 40,000 SF
24.87 Property   1 2902 Gun Club Road Augusta Richmond GA 30907 Industrial Warehouse/Distribution 2004 NAP 59,358 SF
24.88 Property   1 91-210 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 54,362 SF
24.89 Property   1 91-95 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 40,902 SF
24.9 Property   1 2401 Cram Avenue SE Bemidji Beltrami MN 56601 Industrial Warehouse/Distribution 2013 NAP 21,662 SF
24.91 Property   1 91-083 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 47,350 SF
24.92 Property   1 91-119 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 97,923 SF
24.93 Property   1 3425 Maple Drive Fort Dodge Webster IA 50501 Industrial Warehouse/Distribution 2014 NAP 25,398 SF
24.94 Property   1 91-174 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 58,109 SF
24.95 Property   1 5156 American Road Rockford Winnebago IL 61109 Industrial Warehouse/Distribution 1996 NAP 38,360 SF
24.96 Property   1 91-252 Kauhi Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 43,473 SF
24.97 Property   1 91-349 Kauhi Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 47,872 SF
24.98 Property   1 91-175 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 47,916 SF
24.99 Property   1 91-087 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 22,041 SF
24.1 Property   1 91-171 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 23,914 SF
24.101 Property   1 91-410 Komohana Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 20,778 SF
24.102 Property   1 91-416 Komohana Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 26,746 SF
25 Loan 16, 18 1 East 232nd Street Bronx Bronx NY 10466 Multifamily Low Rise 2007 2024 40 Units
26 Loan   1 30-58 and 30-64 34th Street Astoria Queens NY 11103 Multifamily Mid Rise 1928 NAP 70 Units
27 Loan 19 1 The Vue at 214 Bowling Green Wood OH 43402 Multifamily Garden 1966 2019 190 Units
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes North Richland Hills Tarrant TX 76180 Multifamily Garden 1969 2023 241 Units
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street Brooklyn Kings NY 11235 Mixed Use Multifamily/Retail 2024 NAP 16 Units
30 Loan   1 Playa Blanca Apartments Milton Santa Rosa FL 32570 Multifamily Garden 1958-1985 2022 97 Units
31 Loan 25 1 Mini U Storage - Fairfax Station Fairfax Station Fairfax VA 22032 Self Storage Self Storage 1986 NAP 63,610 SF
32 Loan 23, 30 1 Waterfront Office Petaluma Sonoma CA 94952 Office Urban 2005 NAP 47,063 SF
33 Loan 16, 25 1 River View MHC Greenville Greenville SC 29611 Manufactured Housing Manufactured Housing 1980 NAP 90 Pads
34 Loan 16 1 340 Broadway New York Kings NY 11211 Multifamily Low Rise 1930 2025 8 Units
35 Loan   1 Palisades Apartments Bridgeport Fairfield CT 06610 Multifamily Garden 1918 2015 93 Units
36 Loan   1 6100 Rockside Woods Independence Cuyahoga OH 44131 Office Suburban 1980 2023 77,857 SF
37 Loan 25 1 Mini U Storage - Richmond Richmond Fort Bend TX 77407 Self Storage Self Storage 2009 NAP 71,658 SF
38 Loan 3, 10, 19 1 116 St. Marks New York New York NY 10009 Multifamily Mid Rise 1900 2019 6 Units
39 Loan 25 1 Mini U Storage - Highlands Ranch Highlands Ranch Douglas CO 80126 Self Storage Self Storage 1995 NAP 50,440 SF
40 Loan 7, 15, 16, 19 1 Century Business Center Hawthorne Los Angeles CA 90250 Industrial Warehouse/Manufacturing/Flex 1939-1984, 2016 2024 1,402,312 SF
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments Seattle King WA Various Multifamily Low Rise Various NAP 31 Units
41.01 Property   1 Shannon Apartments Seattle King WA 98101 Multifamily Low Rise 1905 NAP 22 Units
41.02 Property   1 Kimberly Apartments Seattle King WA 98122 Multifamily Low Rise 1926 NAP 9 Units
42 Loan 2, 16 1 41 North Main Street Norwalk Fairfield CT 06854 Mixed Use Multifamily/Office 1912 2025 8,813 SF
43 Loan 25 1 Mini U Storage - Houston Katy Houston Harris TX 77094 Self Storage Self Storage 2010 NAP 60,555 SF
44 Loan 25 1 Kenneth Apartments Seattle King WA 98109 Multifamily Mid Rise 1925 NAP 24 Units
45 Loan 29 1 Ramar Mobile Home Park South Daytona Volusia FL 32119 Manufactured Housing Manufactured Housing 1971 NAP 56 Pads

 

 A-4 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($)
            6, 7 6, 7 6, 7   8   9 9
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 528.63 63,750,000 63,750,000 63,750,000 6.67000% 0.01997% 6.65003% NAP 359,265.19
2 Loan 4 1 Spring Valley Marketplace 246.60 56,000,000 56,000,000 56,000,000 6.31000% 0.01997% 6.29003% NAP 298,556.48
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 192.95 40,000,000 40,000,000 40,000,000 7.76500% 0.01997% 7.74503% NAP 262,428.24
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 51,209.10 36,000,000 36,000,000 36,000,000 6.50000% 0.01997% 6.48003% NAP 197,708.33
4.01 Property   1 Pine Hill & Pine Manor   12,175,000 12,175,000 12,175,000          
4.02 Property   1 Highridge   11,275,000 11,275,000 11,275,000          
4.03 Property   1 Crumley Farms   5,625,000 5,625,000 5,625,000          
4.04 Property   1 Boulder Trails   5,125,000 5,125,000 5,125,000          
4.05 Property   1 Sizemore   1,800,000 1,800,000 1,800,000          
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 239,130.43 27,500,000 27,500,000 26,280,560 7.80000% 0.01997% 7.78003% 197,964.39 NAP
5.01 Property   1 East Bay Inn   6,900,000 6,900,000 6,594,031          
5.02 Property   1 Eliza Thompson House   5,000,000 5,000,000 4,778,284          
5.03 Property   1 Marrero's Guest Mansion   4,300,000 4,300,000 4,109,324          
5.04 Property   1 Hotel Mountain Brook   4,100,000 4,100,000 3,918,193          
5.05 Property   1 The Gastonian   3,750,000 3,750,000 3,583,713          
5.06 Property   1 Kehoe House   3,450,000 3,450,000 3,297,016          
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 254,733.22 27,000,000 27,000,000 27,000,000 5.33300% 0.01912% 5.31388% NAP 121,659.06
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 36.89 25,000,000 25,000,000 25,000,000 5.94500% 0.01997% 5.92503% NAP 125,574.36
8 Loan 3, 31 1 Than Tower 230,476.19 24,200,000 24,200,000 24,200,000 6.60720% 0.01997% 6.58723% NAP 135,095.83
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 22,111.22 23,460,000 23,460,000 23,460,000 6.81000% 0.02872% 6.78128% NAP 134,984.60
9.01 Property   1 Westlake RV Resort   7,440,000 7,440,000 7,440,000          
9.02 Property   1 Eastlake RV Resort   4,980,000 4,980,000 4,980,000          
9.03 Property   1 Northlake RV Resort   4,560,000 4,560,000 4,560,000          
9.04 Property   1 Westlake Self Storage   3,480,000 3,480,000 3,480,000          
9.05 Property   1 Lakeview Expansion RV Resort   3,000,000 3,000,000 3,000,000          
10 Loan 3, 18, 31 1 321-325 West 42nd Street 638,888.89 23,000,000 23,000,000 23,000,000 5.95500% 0.01997% 5.93503% NAP 115,722.74
11 Loan 16, 19, 30, 31 1 The Life Hotel 188,775.51 18,500,000 18,500,000 18,500,000 7.31900% 0.01997% 7.29903% NAP 114,401.73
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 114.80 17,220,000 17,220,000 17,220,000 6.55000% 0.02872% 6.52128% NAP 95,297.95
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 64.50 15,250,000 15,250,000 15,250,000 6.74000% 0.02122% 6.71878% NAP 86,843.81
14 Loan 16, 23, 29  1 Supreme High Street Retail 1,792.11 15,000,000 15,000,000 15,000,000 6.61700% 0.01997% 6.59703% NAP 83,861.29
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 78.58 13,000,000 13,000,000 13,000,000 6.45000% 0.01997% 6.43003% NAP 70,845.49
15.01 Property   1 Beechgrove Self Storage   6,800,000 6,800,000 6,800,000          
15.02 Property   1 Buttermilk Pike Self Storage   6,200,000 6,200,000 6,200,000          
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 143.00 11,975,000 11,975,000 11,975,000 7.01000% 0.01997% 6.99003% NAP 70,925.54
17 Loan 5, 16, 27 1 22 Milford Street 258,139.53 11,100,000 11,100,000 11,100,000 6.98000% 0.01997% 6.96003% NAP 65,461.74
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 418,604.65 11,000,000 11,000,000 11,000,000 6.23500% 0.01997% 6.21503% NAP 57,947.97
19 Loan 3 1 City Deck Landing  139,610.39 10,750,000 10,750,000 10,750,000 6.52000% 0.01997% 6.50003% NAP 59,219.56
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio 29,041.10 10,600,000 10,600,000 10,600,000 6.85000% 0.01997% 6.83003% NAP 61,348.73
20.01 Property   1 Rolling Hills   2,640,000 2,640,000 2,640,000          
20.02 Property   1 Pineview   2,130,000 2,130,000 2,130,000          
20.03 Property   1 Pleasant Acres   1,530,000 1,530,000 1,530,000          
20.04 Property   1 Carolina Pines   1,450,000 1,450,000 1,450,000          
20.05 Property   1 Zion Meadows   1,430,000 1,430,000 1,430,000          
20.06 Property   1 Hildebran Highlands    590,000 590,000 590,000          
20.07 Property   1 Quaker Meadows   450,000 450,000 450,000          
20.08 Property   1 Green Acres   380,000 380,000 380,000          
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 82.99 10,500,000 10,500,000 10,500,000 6.65500% 0.01997% 6.63503% NAP 59,040.02
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 492.56 10,000,000 10,000,000 10,000,000 4.93554% 0.01880% 4.91674% NAP 41,700.74
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 753,846.15 9,800,000 9,800,000 9,800,000 6.50000% 0.01997% 6.48003% NAP 53,820.60
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 40.89 9,571,000 9,571,000 9,571,000 5.37574% 0.01897% 5.35677% NAP 43,471.55
24.01 Property   1 996 Paragon Way   536,059 536,059 536,059          
24.02 Property   1 91-399 Kauhi   399,705 399,705 399,705          
24.03 Property   1 11224 Will Walker Road   334,779 334,779 334,779          
24.04 Property   1 10450 Doral Boulevard   321,289 321,289 321,289          
24.05 Property   1 1580, 1590 & 1600 Williams Road   296,412 296,412 296,412          
24.06 Property   1 32150 Just Imagine Drive   294,556 294,556 294,556          
24.07 Property   1 6850 Weber Boulevard   277,229 277,229 277,229          
24.08 Property   1 1341 N. Clyde Morris Blvd.   264,275 264,275 264,275          
24.09 Property   1 27200 SW 127th Avenue   256,602 256,602 256,602          
24.1 Property   1 7410 Magi Road   250,166 250,166 250,166          
24.11 Property   1 2375 East Newlands Road   243,153 243,153 243,153          
24.12 Property   1 3800 Midlink Drive   233,912 233,912 233,912          
24.13 Property   1 13509 Waterworks Street   217,988 217,988 217,988          
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street   217,410 217,410 217,410          
24.15 Property   1 91-141 Kalaeloa   213,862 213,862 213,862          
24.16 Property   1 9860 West Buckeye Road   197,278 197,278 197,278          
24.17 Property   1 125 North Troy Hill Road   192,740 192,740 192,740          
24.18 Property   1 11900 Trolley Lane   148,268 148,268 148,268          
24.19 Property   1 11501 Wilkinson Drive   146,453 146,453 146,453          
24.2 Property   1 2300 North 33rd Avenue East   141,997 141,997 141,997          
24.21 Property   1 5001 West Delbridge Street   134,902 134,902 134,902          
24.22 Property   1 91-238 Kauhi   134,489 134,489 134,489          
24.23 Property   1 1892 Anfield Road   125,991 125,991 125,991          
24.24 Property   1 9215-9347 E Pendleton Pike   124,753 124,753 124,753          
24.25 Property   1 955 Aeroplaza Drive   120,133 120,133 120,133          
24.26 Property   1 3155 Grissom Parkway   116,007 116,007 116,007          
24.27 Property   1 3502 Enterprise Avenue   115,430 115,430 115,430          
24.28 Property   1 3870 Ronald Reagan Boulevard   108,416 108,416 108,416          
24.29 Property   1 700 Marine Drive   105,281 105,281 105,281          
24.3 Property   1 3245 Henry Road   104,043 104,043 104,043          
24.31 Property   1 2701 S.W. 18th Street   99,588 99,588 99,588          
24.32 Property   1 2482 Century Drive   97,154 97,154 97,154          
24.33 Property   1 158 West Yard Road   95,916 95,916 95,916          
24.34 Property   1 55 Commerce Avenue   95,297 95,297 95,297          
24.35 Property   1 1415 West Commerce Way   91,832 91,832 91,832          

 

 A-5 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($)
            6, 7 6, 7 6, 7   8   9 9
24.36 Property   1 1095 South 4800 West   91,585 91,585 91,585          
24.37 Property   1 950 Bennett Road   87,954 87,954 87,954          
24.38 Property   1 985 Kershaw Street   86,139 86,139 86,139          
24.39 Property   1 1990 Hood Road   82,014 82,014 82,014          
24.4 Property   1 17200 Manchac Park Lane   81,931 81,931 81,931          
24.41 Property   1 7409 Magi Road   80,858 80,858 80,858          
24.42 Property   1 91-329 Kauhi   77,971 77,971 77,971          
24.43 Property   1 1985 International Way   77,393 77,393 77,393          
24.44 Property   1 200 Orange Point Drive   75,908 75,908 75,908          
24.45 Property   1 91-241 Kalaeloa   72,690 72,690 72,690          
24.46 Property   1 2311 South Park Road   69,720 69,720 69,720          
24.47 Property   1 2820 State Highway 31   68,565 68,565 68,565          
24.48 Property   1 8000 Mid America Blvd.   68,243 68,243 68,243          
24.49 Property   1 14257 E. Easter Avenue   63,862 63,862 63,862          
24.5 Property   1 91-080 Hanua   62,872 62,872 62,872          
24.51 Property   1 3736 Salisbury Road   61,551 61,551 61,551          
24.52 Property   1 91-027 Kaomi Loop   59,159 59,159 59,159          
24.53 Property   1 150 Greenhorn Drive   56,271 56,271 56,271          
24.54 Property   1 7130 Q Street   55,446 55,446 55,446          
24.55 Property   1 235 Great Pond Road   54,703 54,703 54,703          
24.56 Property   1 510 Production Avenue   54,538 54,538 54,538          
24.57 Property   1 91-150 Kaomi Loop   46,535 46,535 46,535          
24.58 Property   1 4501 Industrial Drive   45,132 45,132 45,132          
24.59 Property   1 91-222 Olai   44,967 44,967 44,967          
24.6 Property   1 2580 Technology Drive   44,555 44,555 44,555          
24.61 Property   1 301 Commerce Drive   40,429 40,429 40,429          
24.62 Property   1 7121 South Fifth Avenue   39,852 39,852 39,852          
24.63 Property   1 590 Assembly Court   39,852 39,852 39,852          
24.64 Property   1 91-250 Komohana   37,706 37,706 37,706          
24.65 Property   1 91-220 Kalaeloa   37,211 37,211 37,211          
24.66 Property   1 91-185 Kalaeloa   36,716 36,716 36,716          
24.67 Property   1 91-300 Hanua   36,469 36,469 36,469          
24.68 Property   1 5501 Providence Hill Drive   36,386 36,386 36,386          
24.69 Property   1 91-259 Olai   35,891 35,891 35,891          
24.7 Property   1 2 Tower Drive   33,333 33,333 33,333          
24.71 Property   1 91-064 Kaomi Loop   31,353 31,353 31,353          
24.72 Property   1 91-202 Kalaeloa   30,776 30,776 30,776          
24.73 Property   1 2100 NW 82nd Avenue   30,446 30,446 30,446          
24.74 Property   1 91-102 Kaomi Loop   30,363 30,363 30,363          
24.75 Property   1 1230 West 171st Street   30,322 30,322 30,322          
24.76 Property   1 91-400 Komohana   30,116 30,116 30,116          
24.77 Property   1 91-265 Hanua   29,621 29,621 29,621          
24.78 Property   1 91-255 Hanua   29,291 29,291 29,291          
24.79 Property   1 1415 Industrial Drive   29,084 29,084 29,084          
24.8 Property   1 209 South Bud Street   28,094 28,094 28,094          
24.81 Property   1 91-110 Kaomi Loop   27,723 27,723 27,723          
24.82 Property   1 3900 NE 6th Street   26,609 26,609 26,609          
24.83 Property   1 91-218 Olai   25,495 25,495 25,495          
24.84 Property   1 5795 Logistics Parkway   24,134 24,134 24,134          
24.85 Property   1 91-210 Kauhi   21,122 21,122 21,122          
24.86 Property   1 435 SE 70th Street   20,875 20,875 20,875          
24.87 Property   1 2902 Gun Club Road   20,297 20,297 20,297          
24.88 Property   1 91-210 Olai   19,472 19,472 19,472          
24.89 Property   1 91-95 Hanua   18,399 18,399 18,399          
24.9 Property   1 2401 Cram Avenue SE   18,234 18,234 18,234          
24.91 Property   1 91-083 Hanua   18,234 18,234 18,234          
24.92 Property   1 91-119 Olai   18,152 18,152 18,152          
24.93 Property   1 3425 Maple Drive   17,244 17,244 17,244          
24.94 Property   1 91-174 Olai   15,842 15,842 15,842          
24.95 Property   1 5156 American Road   15,264 15,264 15,264          
24.96 Property   1 91-252 Kauhi   14,522 14,522 14,522          
24.97 Property   1 91-349 Kauhi   13,614 13,614 13,614          
24.98 Property   1 91-175 Olai   12,871 12,871 12,871          
24.99 Property   1 91-087 Hanua   7,013 7,013 7,013          
24.1 Property   1 91-171 Olai   7,013 7,013 7,013          
24.101 Property   1 91-410 Komohana   6,106 6,106 6,106          
24.102 Property   1 91-416 Komohana   5,528 5,528 5,528          
25 Loan 16, 18 1 East 232nd Street 237,500.00 9,500,000 9,500,000 9,500,000 6.30000% 0.01997% 6.28003% NAP 50,567.71
26 Loan   1 30-58 and 30-64 34th Street 128,571.43 9,000,000 9,000,000 9,000,000 6.15000% 0.01997% 6.13003% NAP 46,765.63
27 Loan 19 1 The Vue at 214 46,715.79 8,876,000 8,876,000 8,876,000 6.55700% 0.01997% 6.53703% NAP 49,173.55
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 96,473.03 8,137,500 8,137,500 8,137,500 7.23000% 0.02122% 7.20878% NAP 49,709.39
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 484,375.00 7,750,000 7,750,000 7,750,000 5.99800% 0.01997% 5.97803% NAP 39,275.10
30 Loan   1 Playa Blanca Apartments 78,865.98 7,650,000 7,650,000 7,650,000 6.73000% 0.01997% 6.71003% NAP 43,499.64
31 Loan 25 1 Mini U Storage - Fairfax Station 102.19 6,500,000 6,500,000 6,500,000 5.95000% 0.02872% 5.92128% NAP 32,676.79
32 Loan 23, 30 1 Waterfront Office 138.11 6,500,000 6,500,000 6,500,000 6.73200% 0.05997% 6.67203% NAP 36,971.46
33 Loan 16, 25 1 River View MHC 60,305.56 5,427,500 5,427,500 5,427,500 6.75000% 0.02872% 6.72128% NAP 30,953.71
34 Loan 16 1 340 Broadway 662,500.00 5,300,000 5,300,000 5,300,000 6.35000% 0.01997% 6.33003% NAP 28,435.36
35 Loan   1 Palisades Apartments 55,913.98 5,200,000 5,200,000 5,200,000 6.60000% 0.01997% 6.58003% NAP 28,997.22
36 Loan   1 6100 Rockside Woods 66.28 5,160,000 5,160,000 5,160,000 7.30000% 0.01997% 7.28003% NAP 31,825.97
37 Loan 25 1 Mini U Storage - Richmond 70.01 5,017,000 5,017,000 5,017,000 6.87000% 0.02872% 6.84128% NAP 29,121.25
38 Loan 3, 10, 19 1 116 St. Marks 770,833.33 4,625,000 4,625,000 4,625,000 5.63000% 0.02872% 5.60128% NAP 22,000.33
39 Loan 25 1 Mini U Storage - Highlands Ranch 91.59 4,620,000 4,620,000 4,620,000 6.82000% 0.02872% 6.79128% NAP 26,621.68
40 Loan 7, 15, 16, 19 1 Century Business Center 45.07 3,700,000 3,700,000 3,700,000 6.63500% 0.02122% 6.61378% NAP 20,742.05
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 106,451.61 3,300,000 3,300,000 3,300,000 6.80000% 0.01997% 6.78003% NAP 18,959.72
41.01 Property   1 Shannon Apartments   1,990,000 1,990,000 1,990,000          
41.02 Property   1 Kimberly Apartments   1,310,000 1,310,000 1,310,000          
42 Loan 2, 16 1 41 North Main Street 374.45 3,300,000 3,300,000 3,300,000 6.13400% 0.01997% 6.11403% NAP 17,102.79
43 Loan 25 1 Mini U Storage - Houston Katy 54.30 3,288,000 3,288,000 3,288,000 6.95000% 0.02872% 6.92128% NAP 19,307.49
44 Loan 25 1 Kenneth Apartments 111,875.00 2,685,000 2,685,000 2,685,000 6.85000% 0.01997% 6.83003% NAP 15,539.75
45 Loan 29 1 Ramar Mobile Home Park 44,642.86 2,500,000 2,500,000 2,500,000 7.75000% 0.01997% 7.73003% NAP 16,370.08

 

 A-6 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
          9 9          
1 Loan 2, 4, 10, 30 1 251 Park Avenue South NAP 4,311,182.29 Interest Only No Actual/360 60 60
2 Loan 4 1 Spring Valley Marketplace NAP 3,582,677.78 Interest Only No Actual/360 60 59
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center NAP 3,149,138.89 Interest Only No Actual/360 60 57
4 Loan 6, 12, 29 5 Southeast MHC Portfolio NAP 2,372,500.00 Interest Only No Actual/360 60 59
4.01 Property   1 Pine Hill & Pine Manor              
4.02 Property   1 Highridge              
4.03 Property   1 Crumley Farms              
4.04 Property   1 Boulder Trails              
4.05 Property   1 Sizemore              
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 2,375,572.68 NAP Amortizing Balloon No Actual/360 0 0
5.01 Property   1 East Bay Inn              
5.02 Property   1 Eliza Thompson House              
5.03 Property   1 Marrero's Guest Mansion              
5.04 Property   1 Hotel Mountain Brook              
5.05 Property   1 The Gastonian              
5.06 Property   1 Kehoe House              
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water NAP 1,459,908.75 Interest Only No Actual/360 60 58
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center NAP 1,506,892.36 Interest Only No Actual/360 60 60
8 Loan 3, 31 1 Than Tower NAP 1,621,149.93 Interest Only No Actual/360 60 59
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio NAP 1,619,815.25 Interest Only No Actual/360 60 59
9.01 Property   1 Westlake RV Resort              
9.02 Property   1 Eastlake RV Resort              
9.03 Property   1 Northlake RV Resort              
9.04 Property   1 Westlake Self Storage              
9.05 Property   1 Lakeview Expansion RV Resort              
10 Loan 3, 18, 31 1 321-325 West 42nd Street NAP 1,388,672.92 Interest Only No Actual/360 60 59
11 Loan 16, 19, 30, 31 1 The Life Hotel NAP 1,372,820.76 Interest Only No Actual/360 60 59
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space NAP 1,143,575.42 Interest Only No Actual/360 60 58
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center NAP 1,042,125.69 Interest Only No Actual/360 61 57
14 Loan 16, 23, 29  1 Supreme High Street Retail NAP 1,006,335.42 Interest Only No Actual/360 60 58
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio NAP 850,145.83 Interest Only No Actual/360 60 60
15.01 Property   1 Beechgrove Self Storage              
15.02 Property   1 Buttermilk Pike Self Storage              
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace NAP 851,106.49 Interest Only No Actual/360 60 59
17 Loan 5, 16, 27 1 22 Milford Street NAP 785,540.83 Interest Only No Actual/360 60 57
18 Loan 3, 7, 12, 16 1 1000 Portside Drive NAP 695,375.69 Interest Only No Actual/360 60 59
19 Loan 3 1 City Deck Landing  NAP 710,634.72 Interest Only No Actual/360 60 60
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio NAP 736,184.72 Interest Only No Actual/360 60 59
20.01 Property   1 Rolling Hills              
20.02 Property   1 Pineview              
20.03 Property   1 Pleasant Acres              
20.04 Property   1 Carolina Pines              
20.05 Property   1 Zion Meadows              
20.06 Property   1 Hildebran Highlands               
20.07 Property   1 Quaker Meadows              
20.08 Property   1 Green Acres              
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive NAP 708,480.21 Interest Only No Actual/360 60 59
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ NAP 500,408.92 Interest Only No Actual/360 60 59
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAP 645,847.22 Interest Only No Actual/360 60 57
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio NAP 521,658.55 Interest Only No Actual/360 60 57
24.01 Property   1 996 Paragon Way              
24.02 Property   1 91-399 Kauhi              
24.03 Property   1 11224 Will Walker Road              
24.04 Property   1 10450 Doral Boulevard              
24.05 Property   1 1580, 1590 & 1600 Williams Road              
24.06 Property   1 32150 Just Imagine Drive              
24.07 Property   1 6850 Weber Boulevard              
24.08 Property   1 1341 N. Clyde Morris Blvd.              
24.09 Property   1 27200 SW 127th Avenue              
24.1 Property   1 7410 Magi Road              
24.11 Property   1 2375 East Newlands Road              
24.12 Property   1 3800 Midlink Drive              
24.13 Property   1 13509 Waterworks Street              
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street              
24.15 Property   1 91-141 Kalaeloa              
24.16 Property   1 9860 West Buckeye Road              
24.17 Property   1 125 North Troy Hill Road              
24.18 Property   1 11900 Trolley Lane              
24.19 Property   1 11501 Wilkinson Drive              
24.2 Property   1 2300 North 33rd Avenue East              
24.21 Property   1 5001 West Delbridge Street              
24.22 Property   1 91-238 Kauhi              
24.23 Property   1 1892 Anfield Road              
24.24 Property   1 9215-9347 E Pendleton Pike              
24.25 Property   1 955 Aeroplaza Drive              
24.26 Property   1 3155 Grissom Parkway              
24.27 Property   1 3502 Enterprise Avenue              
24.28 Property   1 3870 Ronald Reagan Boulevard              
24.29 Property   1 700 Marine Drive              
24.3 Property   1 3245 Henry Road              
24.31 Property   1 2701 S.W. 18th Street              
24.32 Property   1 2482 Century Drive              
24.33 Property   1 158 West Yard Road              
24.34 Property   1 55 Commerce Avenue              
24.35 Property   1 1415 West Commerce Way              

 

 A-7 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
          9 9          
24.36 Property   1 1095 South 4800 West              
24.37 Property   1 950 Bennett Road              
24.38 Property   1 985 Kershaw Street              
24.39 Property   1 1990 Hood Road              
24.4 Property   1 17200 Manchac Park Lane              
24.41 Property   1 7409 Magi Road              
24.42 Property   1 91-329 Kauhi              
24.43 Property   1 1985 International Way              
24.44 Property   1 200 Orange Point Drive              
24.45 Property   1 91-241 Kalaeloa              
24.46 Property   1 2311 South Park Road              
24.47 Property   1 2820 State Highway 31              
24.48 Property   1 8000 Mid America Blvd.              
24.49 Property   1 14257 E. Easter Avenue              
24.5 Property   1 91-080 Hanua              
24.51 Property   1 3736 Salisbury Road              
24.52 Property   1 91-027 Kaomi Loop              
24.53 Property   1 150 Greenhorn Drive              
24.54 Property   1 7130 Q Street              
24.55 Property   1 235 Great Pond Road              
24.56 Property   1 510 Production Avenue              
24.57 Property   1 91-150 Kaomi Loop              
24.58 Property   1 4501 Industrial Drive              
24.59 Property   1 91-222 Olai              
24.6 Property   1 2580 Technology Drive              
24.61 Property   1 301 Commerce Drive              
24.62 Property   1 7121 South Fifth Avenue              
24.63 Property   1 590 Assembly Court              
24.64 Property   1 91-250 Komohana              
24.65 Property   1 91-220 Kalaeloa              
24.66 Property   1 91-185 Kalaeloa              
24.67 Property   1 91-300 Hanua              
24.68 Property   1 5501 Providence Hill Drive              
24.69 Property   1 91-259 Olai              
24.7 Property   1 2 Tower Drive              
24.71 Property   1 91-064 Kaomi Loop              
24.72 Property   1 91-202 Kalaeloa              
24.73 Property   1 2100 NW 82nd Avenue              
24.74 Property   1 91-102 Kaomi Loop              
24.75 Property   1 1230 West 171st Street              
24.76 Property   1 91-400 Komohana              
24.77 Property   1 91-265 Hanua              
24.78 Property   1 91-255 Hanua              
24.79 Property   1 1415 Industrial Drive              
24.8 Property   1 209 South Bud Street              
24.81 Property   1 91-110 Kaomi Loop              
24.82 Property   1 3900 NE 6th Street              
24.83 Property   1 91-218 Olai              
24.84 Property   1 5795 Logistics Parkway              
24.85 Property   1 91-210 Kauhi              
24.86 Property   1 435 SE 70th Street              
24.87 Property   1 2902 Gun Club Road              
24.88 Property   1 91-210 Olai              
24.89 Property   1 91-95 Hanua              
24.9 Property   1 2401 Cram Avenue SE              
24.91 Property   1 91-083 Hanua              
24.92 Property   1 91-119 Olai              
24.93 Property   1 3425 Maple Drive              
24.94 Property   1 91-174 Olai              
24.95 Property   1 5156 American Road              
24.96 Property   1 91-252 Kauhi              
24.97 Property   1 91-349 Kauhi              
24.98 Property   1 91-175 Olai              
24.99 Property   1 91-087 Hanua              
24.1 Property   1 91-171 Olai              
24.101 Property   1 91-410 Komohana              
24.102 Property   1 91-416 Komohana              
25 Loan 16, 18 1 East 232nd Street NAP 606,812.50 Interest Only No Actual/360 60 59
26 Loan   1 30-58 and 30-64 34th Street NAP 561,187.50 Interest Only No Actual/360 60 60
27 Loan 19 1 The Vue at 214 NAP 590,082.64 Interest Only No Actual/360 60 59
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes NAP 596,512.66 Interest Only No Actual/360 60 55
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street NAP 471,301.18 Interest Only No Actual/360 60 59
30 Loan   1 Playa Blanca Apartments NAP 521,995.63 Interest Only No Actual/360 60 59
31 Loan 25 1 Mini U Storage - Fairfax Station NAP 392,121.53 Interest Only No Actual/360 60 58
32 Loan 23, 30 1 Waterfront Office NAP 443,657.50 Interest Only No Actual/360 60 58
33 Loan 16, 25 1 River View MHC NAP 371,444.53 Interest Only No Actual/360 60 59
34 Loan 16 1 340 Broadway NAP 341,224.31 Interest Only No Actual/360 60 56
35 Loan   1 Palisades Apartments NAP 347,966.67 Interest Only No Actual/360 60 60
36 Loan   1 6100 Rockside Woods NAP 381,911.67 Interest Only No Actual/360 60 58
37 Loan 25 1 Mini U Storage - Richmond NAP 349,454.95 Interest Only No Actual/360 60 58
38 Loan 3, 10, 19 1 116 St. Marks NAP 264,003.99 Interest Only No Actual/360 60 60
39 Loan 25 1 Mini U Storage - Highlands Ranch NAP 319,460.17 Interest Only No Actual/360 60 58
40 Loan 7, 15, 16, 19 1 Century Business Center NAP 248,904.65 Interest Only No Actual/360 60 56
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments NAP 227,516.67 Interest Only No Actual/360 60 58
41.01 Property   1 Shannon Apartments              
41.02 Property   1 Kimberly Apartments              
42 Loan 2, 16 1 41 North Main Street NAP 205,233.42 Interest Only No Actual/360 60 59
43 Loan 25 1 Mini U Storage - Houston Katy NAP 231,689.83 Interest Only No Actual/360 60 58
44 Loan 25 1 Kenneth Apartments NAP 186,476.98 Interest Only No Actual/360 60 58
45 Loan 29 1 Ramar Mobile Home Park NAP 196,440.97 Interest Only No Actual/360 60 59

 

 A-8 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date
                         
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 60 60 0 0 9/11/2025 0 6 11/6/2025
2 Loan 4 1 Spring Valley Marketplace 60 59 0 0 9/5/2025 1 6 10/6/2025
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 60 57 0 0 6/20/2025 3 6 8/6/2025
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 60 59 0 0 8/25/2025 1 6 10/6/2025
4.01 Property   1 Pine Hill & Pine Manor                
4.02 Property   1 Highridge                
4.03 Property   1 Crumley Farms                
4.04 Property   1 Boulder Trails                
4.05 Property   1 Sizemore                
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 60 60 360 360 9/8/2025 0 6 11/6/2025
5.01 Property   1 East Bay Inn                
5.02 Property   1 Eliza Thompson House                
5.03 Property   1 Marrero's Guest Mansion                
5.04 Property   1 Hotel Mountain Brook                
5.05 Property   1 The Gastonian                
5.06 Property   1 Kehoe House                
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 60 58 0 0 7/29/2025 2 6 9/6/2025
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 60 60 0 0 9/9/2025 0 6 11/6/2025
8 Loan 3, 31 1 Than Tower 60 59 0 0 8/29/2025 1 6 10/6/2025
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 60 59 0 0 8/29/2025 1 1 10/1/2025
9.01 Property   1 Westlake RV Resort                
9.02 Property   1 Eastlake RV Resort                
9.03 Property   1 Northlake RV Resort                
9.04 Property   1 Westlake Self Storage                
9.05 Property   1 Lakeview Expansion RV Resort                
10 Loan 3, 18, 31 1 321-325 West 42nd Street 60 59 0 0 8/28/2025 1 6 10/6/2025
11 Loan 16, 19, 30, 31 1 The Life Hotel 60 59 0 0 8/8/2025 1 6 10/6/2025
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 60 58 0 0 7/18/2025 2 1 9/1/2025
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 61 57 0 0 6/9/2025 4 6 7/6/2025
14 Loan 16, 23, 29  1 Supreme High Street Retail 60 58 0 0 8/4/2025 2 6 9/6/2025
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 60 60 0 0 9/11/2025 0 6 11/6/2025
15.01 Property   1 Beechgrove Self Storage                
15.02 Property   1 Buttermilk Pike Self Storage                
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 60 59 0 0 8/7/2025 1 6 10/6/2025
17 Loan 5, 16, 27 1 22 Milford Street 60 57 0 0 6/16/2025 3 6 8/6/2025
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 60 59 0 0 8/21/2025 1 6 10/6/2025
19 Loan 3 1 City Deck Landing  60 60 0 0 9/10/2025 0 6 11/6/2025
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio 60 59 0 0 8/18/2025 1 6 10/6/2025
20.01 Property   1 Rolling Hills                
20.02 Property   1 Pineview                
20.03 Property   1 Pleasant Acres                
20.04 Property   1 Carolina Pines                
20.05 Property   1 Zion Meadows                
20.06 Property   1 Hildebran Highlands                 
20.07 Property   1 Quaker Meadows                
20.08 Property   1 Green Acres                
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 60 59 0 0 8/22/2025 1 6 10/6/2025
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 60 59 0 0 8/6/2025 1 1 10/1/2025
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 60 57 0 0 7/2/2025 3 6 8/6/2025
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 60 57 0 0 6/26/2025 3 9 8/9/2025
24.01 Property   1 996 Paragon Way                
24.02 Property   1 91-399 Kauhi                
24.03 Property   1 11224 Will Walker Road                
24.04 Property   1 10450 Doral Boulevard                
24.05 Property   1 1580, 1590 & 1600 Williams Road                
24.06 Property   1 32150 Just Imagine Drive                
24.07 Property   1 6850 Weber Boulevard                
24.08 Property   1 1341 N. Clyde Morris Blvd.                
24.09 Property   1 27200 SW 127th Avenue                
24.1 Property   1 7410 Magi Road                
24.11 Property   1 2375 East Newlands Road                
24.12 Property   1 3800 Midlink Drive                
24.13 Property   1 13509 Waterworks Street                
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                
24.15 Property   1 91-141 Kalaeloa                
24.16 Property   1 9860 West Buckeye Road                
24.17 Property   1 125 North Troy Hill Road                
24.18 Property   1 11900 Trolley Lane                
24.19 Property   1 11501 Wilkinson Drive                
24.2 Property   1 2300 North 33rd Avenue East                
24.21 Property   1 5001 West Delbridge Street                
24.22 Property   1 91-238 Kauhi                
24.23 Property   1 1892 Anfield Road                
24.24 Property   1 9215-9347 E Pendleton Pike                
24.25 Property   1 955 Aeroplaza Drive                
24.26 Property   1 3155 Grissom Parkway                
24.27 Property   1 3502 Enterprise Avenue                
24.28 Property   1 3870 Ronald Reagan Boulevard                
24.29 Property   1 700 Marine Drive                
24.3 Property   1 3245 Henry Road                
24.31 Property   1 2701 S.W. 18th Street                
24.32 Property   1 2482 Century Drive                
24.33 Property   1 158 West Yard Road                
24.34 Property   1 55 Commerce Avenue                
24.35 Property   1 1415 West Commerce Way                

 

 A-9 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date
                         
24.36 Property   1 1095 South 4800 West                
24.37 Property   1 950 Bennett Road                
24.38 Property   1 985 Kershaw Street                
24.39 Property   1 1990 Hood Road                
24.4 Property   1 17200 Manchac Park Lane                
24.41 Property   1 7409 Magi Road                
24.42 Property   1 91-329 Kauhi                
24.43 Property   1 1985 International Way                
24.44 Property   1 200 Orange Point Drive                
24.45 Property   1 91-241 Kalaeloa                
24.46 Property   1 2311 South Park Road                
24.47 Property   1 2820 State Highway 31                
24.48 Property   1 8000 Mid America Blvd.                
24.49 Property   1 14257 E. Easter Avenue                
24.5 Property   1 91-080 Hanua                
24.51 Property   1 3736 Salisbury Road                
24.52 Property   1 91-027 Kaomi Loop                
24.53 Property   1 150 Greenhorn Drive                
24.54 Property   1 7130 Q Street                
24.55 Property   1 235 Great Pond Road                
24.56 Property   1 510 Production Avenue                
24.57 Property   1 91-150 Kaomi Loop                
24.58 Property   1 4501 Industrial Drive                
24.59 Property   1 91-222 Olai                
24.6 Property   1 2580 Technology Drive                
24.61 Property   1 301 Commerce Drive                
24.62 Property   1 7121 South Fifth Avenue                
24.63 Property   1 590 Assembly Court                
24.64 Property   1 91-250 Komohana                
24.65 Property   1 91-220 Kalaeloa                
24.66 Property   1 91-185 Kalaeloa                
24.67 Property   1 91-300 Hanua                
24.68 Property   1 5501 Providence Hill Drive                
24.69 Property   1 91-259 Olai                
24.7 Property   1 2 Tower Drive                
24.71 Property   1 91-064 Kaomi Loop                
24.72 Property   1 91-202 Kalaeloa                
24.73 Property   1 2100 NW 82nd Avenue                
24.74 Property   1 91-102 Kaomi Loop                
24.75 Property   1 1230 West 171st Street                
24.76 Property   1 91-400 Komohana                
24.77 Property   1 91-265 Hanua                
24.78 Property   1 91-255 Hanua                
24.79 Property   1 1415 Industrial Drive                
24.8 Property   1 209 South Bud Street                
24.81 Property   1 91-110 Kaomi Loop                
24.82 Property   1 3900 NE 6th Street                
24.83 Property   1 91-218 Olai                
24.84 Property   1 5795 Logistics Parkway                
24.85 Property   1 91-210 Kauhi                
24.86 Property   1 435 SE 70th Street                
24.87 Property   1 2902 Gun Club Road                
24.88 Property   1 91-210 Olai                
24.89 Property   1 91-95 Hanua                
24.9 Property   1 2401 Cram Avenue SE                
24.91 Property   1 91-083 Hanua                
24.92 Property   1 91-119 Olai                
24.93 Property   1 3425 Maple Drive                
24.94 Property   1 91-174 Olai                
24.95 Property   1 5156 American Road                
24.96 Property   1 91-252 Kauhi                
24.97 Property   1 91-349 Kauhi                
24.98 Property   1 91-175 Olai                
24.99 Property   1 91-087 Hanua                
24.1 Property   1 91-171 Olai                
24.101 Property   1 91-410 Komohana                
24.102 Property   1 91-416 Komohana                
25 Loan 16, 18 1 East 232nd Street 60 59 0 0 9/4/2025 1 6 10/6/2025
26 Loan   1 30-58 and 30-64 34th Street 60 60 0 0 9/9/2025 0 6 11/6/2025
27 Loan 19 1 The Vue at 214 60 59 0 0 8/21/2025 1 6 10/6/2025
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 60 55 0 0 4/29/2025 5 6 6/6/2025
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 60 59 0 0 9/4/2025 1 6 10/6/2025
30 Loan   1 Playa Blanca Apartments 60 59 0 0 8/11/2025 1 6 10/6/2025
31 Loan 25 1 Mini U Storage - Fairfax Station 60 58 0 0 7/10/2025 2 1 9/1/2025
32 Loan 23, 30 1 Waterfront Office 60 58 0 0 8/5/2025 2 6 9/6/2025
33 Loan 16, 25 1 River View MHC 60 59 0 0 8/6/2025 1 1 10/1/2025
34 Loan 16 1 340 Broadway 60 56 0 0 5/30/2025 4 6 7/6/2025
35 Loan   1 Palisades Apartments 60 60 0 0 9/9/2025 0 6 11/6/2025
36 Loan   1 6100 Rockside Woods 60 58 0 0 8/1/2025 2 6 9/6/2025
37 Loan 25 1 Mini U Storage - Richmond 60 58 0 0 7/11/2025 2 1 9/1/2025
38 Loan 3, 10, 19 1 116 St. Marks 60 60 0 0 9/9/2025 0 1 11/1/2025
39 Loan 25 1 Mini U Storage - Highlands Ranch 60 58 0 0 7/10/2025 2 1 9/1/2025
40 Loan 7, 15, 16, 19 1 Century Business Center 60 56 0 0 5/29/2025 4 6 7/6/2025
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 60 58 0 0 8/5/2025 2 6 9/6/2025
41.01 Property   1 Shannon Apartments                
41.02 Property   1 Kimberly Apartments                
42 Loan 2, 16 1 41 North Main Street 60 59 0 0 9/9/2025 1 6 10/6/2025
43 Loan 25 1 Mini U Storage - Houston Katy 60 58 0 0 7/11/2025 2 1 9/1/2025
44 Loan 25 1 Kenneth Apartments 60 58 0 0 8/5/2025 2 6 9/6/2025
45 Loan 29 1 Ramar Mobile Home Park 60 59 0 0 8/29/2025 1 6 10/6/2025

 

 A-10 

 

BMO 2025-5C12

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 ($)
                10   12  
1 Loan 2, 4, 10, 30 1 251 Park Avenue South NAP 10/6/2030 10/6/2030 5 (One time during the Term) 0 L(24),D(29),O(7) 12,346,590
2 Loan 4 1 Spring Valley Marketplace NAP 9/6/2030 9/6/2030 0 0 L(25),D(30),O(5) 6,746,215
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center NAP 7/6/2030 7/6/2030 5 (One time during the Term) 0 YM1(27),DorYM1(28),O(5) NAV
4 Loan 6, 12, 29 5 Southeast MHC Portfolio NAP 9/6/2030 9/6/2030 0 0 YM1(53),O(7) 4,525,723
4.01 Property   1 Pine Hill & Pine Manor             1,526,896
4.02 Property   1 Highridge             1,465,412
4.03 Property   1 Crumley Farms             710,202
4.04 Property   1 Boulder Trails             608,997
4.05 Property   1 Sizemore             214,215
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 11/6/2025 10/6/2030 10/6/2030 0 0 L(24),D(32),O(4) 11,194,875
5.01 Property   1 East Bay Inn             2,333,991
5.02 Property   1 Eliza Thompson House             2,228,459
5.03 Property   1 Marrero's Guest Mansion             1,556,581
5.04 Property   1 Hotel Mountain Brook             1,459,038
5.05 Property   1 The Gastonian             1,997,645
5.06 Property   1 Kehoe House             1,619,161
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water NAP 8/6/2030 8/6/2030 0 0 L(26),D(30),O(4) 34,365,738
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center NAP 10/6/2030 10/6/2030 0 0 L(24),D(29),O(7) 6,447,210
8 Loan 3, 31 1 Than Tower NAP 9/6/2030 9/6/2030 0 0 L(25),D(28),O(7) 2,923,901
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio NAP 9/1/2030 9/1/2030 5 5 L(25),YM1(29),O(6) 6,555,069
9.01 Property   1 Westlake RV Resort             2,062,449
9.02 Property   1 Eastlake RV Resort             1,593,141
9.03 Property   1 Northlake RV Resort             1,593,723
9.04 Property   1 Westlake Self Storage             573,042
9.05 Property   1 Lakeview Expansion RV Resort             732,714
10 Loan 3, 18, 31 1 321-325 West 42nd Street NAP 9/6/2030 9/6/2030 0 0 L(13),YM1(42),O(5) 2,134,116
11 Loan 16, 19, 30, 31 1 The Life Hotel NAP 9/6/2030 9/6/2030 0 0 L(25),D(31),O(4) 7,625,356
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space NAP 8/1/2030 8/1/2030 0 0 L(26),D(31),O(3) 1,273,431
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center NAP 7/6/2030 7/6/2030 0 0 L(28),D(26),O(7) 9,844,984
14 Loan 16, 23, 29  1 Supreme High Street Retail NAP 8/6/2030 8/6/2030 0 0 L(24),YM1(32),O(4) NAV
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio NAP 10/6/2030 10/6/2030 0 0 L(24),D(32),O(4) 1,926,130
15.01 Property   1 Beechgrove Self Storage             1,206,973
15.02 Property   1 Buttermilk Pike Self Storage             719,157
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace NAP 9/6/2030 9/6/2030 5 (Once per trailing 12-month period) 0 L(25),D(31),O(4) 1,754,781
17 Loan 5, 16, 27 1 22 Milford Street NAP 7/6/2030 7/6/2030 0 0 L(12),YM1(42),O(6) NAV
18 Loan 3, 7, 12, 16 1 1000 Portside Drive NAP 9/6/2030 9/6/2030 0 0 L(25),D(28),O(7) 2,467,116
19 Loan 3 1 City Deck Landing  NAP 10/6/2030 10/6/2030 0 0 L(24),D(32),O(4) 1,512,397
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio NAP 9/6/2030 9/6/2030 0 0 L(25),D(31),O(4) NAV
20.01 Property   1 Rolling Hills             NAV
20.02 Property   1 Pineview             NAV
20.03 Property   1 Pleasant Acres             NAV
20.04 Property   1 Carolina Pines             NAV
20.05 Property   1 Zion Meadows             NAV
20.06 Property   1 Hildebran Highlands              NAV
20.07 Property   1 Quaker Meadows             NAV
20.08 Property   1 Green Acres             NAV
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive NAP 9/6/2030 9/6/2030 0 0 L(25),D(30),O(5) 1,148,332
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ NAP 9/1/2030 9/1/2030 0 0 L(25),D(29),O(6) 95,879,656
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAP 7/6/2030 7/6/2030 0 0 L(12),YM1(43),O(5) 173,420
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio NAP 7/9/2030 7/9/2030 0 0 YM0.5(53),O(7) 103,218,908
24.01 Property   1 996 Paragon Way             4,860,778
24.02 Property   1 91-399 Kauhi             23,454
24.03 Property   1 11224 Will Walker Road             3,745,803
24.04 Property   1 10450 Doral Boulevard             2,362,787
24.05 Property   1 1580, 1590 & 1600 Williams Road             3,282,351
24.06 Property   1 32150 Just Imagine Drive             2,966,310
24.07 Property   1 6850 Weber Boulevard             3,566,981
24.08 Property   1 1341 N. Clyde Morris Blvd.             3,139,400
24.09 Property   1 27200 SW 127th Avenue             2,790,192
24.1 Property   1 7410 Magi Road             2,123,341
24.11 Property   1 2375 East Newlands Road             1,778,111
24.12 Property   1 3800 Midlink Drive             2,453,356
24.13 Property   1 13509 Waterworks Street             2,725,923
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street             1,586,563
24.15 Property   1 91-141 Kalaeloa             2,244,189
24.16 Property   1 9860 West Buckeye Road             1,752,642
24.17 Property   1 125 North Troy Hill Road             2,218,583
24.18 Property   1 11900 Trolley Lane             1,762,534
24.19 Property   1 11501 Wilkinson Drive             1,852,857
24.2 Property   1 2300 North 33rd Avenue East             1,718,477
24.21 Property   1 5001 West Delbridge Street             1,476,539
24.22 Property   1 91-238 Kauhi             1,603,139
24.23 Property   1 1892 Anfield Road             1,711,149
24.24 Property   1 9215-9347 E Pendleton Pike             1,232,658
24.25 Property   1 955 Aeroplaza Drive             1,386,117
24.26 Property   1 3155 Grissom Parkway             1,327,652
24.27 Property   1 3502 Enterprise Avenue             1,527,866
24.28 Property   1 3870 Ronald Reagan Boulevard             1,577,373
24.29 Property   1 700 Marine Drive             1,089,645
24.3 Property   1 3245 Henry Road             1,550,676
24.31 Property   1 2701 S.W. 18th Street             1,302,000
24.32 Property   1 2482 Century Drive             1,177,435
24.33 Property   1 158 West Yard Road             1,758,992
24.34 Property   1 55 Commerce Avenue             1,480,222
24.35 Property   1 1415 West Commerce Way             1,323,546

 

 A-11 

 

BMO 2025-5C12

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 ($)
                10   12  
24.36 Property   1 1095 South 4800 West             (13,278)
24.37 Property   1 950 Bennett Road             857,645
24.38 Property   1 985 Kershaw Street             771,816
24.39 Property   1 1990 Hood Road             1,308,500
24.4 Property   1 17200 Manchac Park Lane             1,128,456
24.41 Property   1 7409 Magi Road             1,119,029
24.42 Property   1 91-329 Kauhi             967,555
24.43 Property   1 1985 International Way             1,310,583
24.44 Property   1 200 Orange Point Drive             1,196,709
24.45 Property   1 91-241 Kalaeloa             946,328
24.46 Property   1 2311 South Park Road             892,504
24.47 Property   1 2820 State Highway 31             833,174
24.48 Property   1 8000 Mid America Blvd.             830,579
24.49 Property   1 14257 E. Easter Avenue             861,594
24.5 Property   1 91-080 Hanua             627,449
24.51 Property   1 3736 Salisbury Road             537,693
24.52 Property   1 91-027 Kaomi Loop             133,104
24.53 Property   1 150 Greenhorn Drive             669,160
24.54 Property   1 7130 Q Street             574,723
24.55 Property   1 235 Great Pond Road             1,396,522
24.56 Property   1 510 Production Avenue             657,822
24.57 Property   1 91-150 Kaomi Loop             476,811
24.58 Property   1 4501 Industrial Drive             527,373
24.59 Property   1 91-222 Olai             516,528
24.6 Property   1 2580 Technology Drive             561,933
24.61 Property   1 301 Commerce Drive             594,407
24.62 Property   1 7121 South Fifth Avenue             481,411
24.63 Property   1 590 Assembly Court             525,602
24.64 Property   1 91-250 Komohana             364,635
24.65 Property   1 91-220 Kalaeloa             398,531
24.66 Property   1 91-185 Kalaeloa             355,379
24.67 Property   1 91-300 Hanua             502,739
24.68 Property   1 5501 Providence Hill Drive             533,669
24.69 Property   1 91-259 Olai             407,772
24.7 Property   1 2 Tower Drive             463,143
24.71 Property   1 91-064 Kaomi Loop             348,418
24.72 Property   1 91-202 Kalaeloa             459,771
24.73 Property   1 2100 NW 82nd Avenue             335,009
24.74 Property   1 91-102 Kaomi Loop             405,078
24.75 Property   1 1230 West 171st Street             413,739
24.76 Property   1 91-400 Komohana             290,086
24.77 Property   1 91-265 Hanua             284,018
24.78 Property   1 91-255 Hanua             289,208
24.79 Property   1 1415 Industrial Drive             398,115
24.8 Property   1 209 South Bud Street             493,220
24.81 Property   1 91-110 Kaomi Loop             297,048
24.82 Property   1 3900 NE 6th Street             376,991
24.83 Property   1 91-218 Olai             254,906
24.84 Property   1 5795 Logistics Parkway             590,096
24.85 Property   1 91-210 Kauhi             291,980
24.86 Property   1 435 SE 70th Street             287,806
24.87 Property   1 2902 Gun Club Road             159,657
24.88 Property   1 91-210 Olai             225,085
24.89 Property   1 91-95 Hanua             176,657
24.9 Property   1 2401 Cram Avenue SE             211,638
24.91 Property   1 91-083 Hanua             174,094
24.92 Property   1 91-119 Olai             248,093
24.93 Property   1 3425 Maple Drive             291,071
24.94 Property   1 91-174 Olai             201,211
24.95 Property   1 5156 American Road             206,965
24.96 Property   1 91-252 Kauhi             150,693
24.97 Property   1 91-349 Kauhi             148,450
24.98 Property   1 91-175 Olai             120,024
24.99 Property   1 91-087 Hanua             73,303
24.1 Property   1 91-171 Olai             68,712
24.101 Property   1 91-410 Komohana             65,404
24.102 Property   1 91-416 Komohana             85,122
25 Loan 16, 18 1 East 232nd Street NAP 9/6/2030 9/6/2030 0 0 L(25),D(28),O(7) NAV
26 Loan   1 30-58 and 30-64 34th Street NAP 10/6/2030 10/6/2030 0 0 L(24),D(31),O(5) 1,666,127
27 Loan 19 1 The Vue at 214 NAP 9/6/2030 9/6/2030 0 0 L(25),D(30),O(5) 1,843,753
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes NAP 5/6/2030 5/6/2030 5 (Once per trailing 12-month period) 0 L(6),YM2(50),O(4) 4,265,844
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street NAP 9/6/2030 9/6/2030 0 0 L(25),D(30),O(5) 450,441
30 Loan   1 Playa Blanca Apartments NAP 9/6/2030 9/6/2030 0 0 L(25),D(28),O(7) 1,178,229
31 Loan 25 1 Mini U Storage - Fairfax Station NAP 8/1/2030 8/1/2030 0 0 L(25),YM1(32),O(3) 1,504,001
32 Loan 23, 30 1 Waterfront Office NAP 8/6/2030 8/6/2030 0 0 L(26),D(27),O(7) 1,542,338
33 Loan 16, 25 1 River View MHC NAP 9/1/2030 9/1/2030 0 0 L(25),D(32),O(3) 565,504
34 Loan 16 1 340 Broadway NAP 6/6/2030 6/6/2030 0 0 L(28),D(28),O(4) NAV
35 Loan   1 Palisades Apartments NAP 10/6/2030 10/6/2030 0 0 L(24),D(32),O(4) 1,071,581
36 Loan   1 6100 Rockside Woods NAP 8/6/2030 8/6/2030 0 0 L(26),D(29),O(5) 1,270,088
37 Loan 25 1 Mini U Storage - Richmond NAP 8/1/2030 8/1/2030 0 0 L(25),YM1(32),O(3) 1,032,489
38 Loan 3, 10, 19 1 116 St. Marks NAP 10/1/2030 10/1/2030 5 5 L(24),D(30),O(6) 472,562
39 Loan 25 1 Mini U Storage - Highlands Ranch NAP 8/1/2030 8/1/2030 0 0 L(25),YM1(32),O(3) 874,144
40 Loan 7, 15, 16, 19 1 Century Business Center NAP 6/6/2030 6/6/2030 0 0 L(28),D(25),O(7) NAV
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments NAP 8/6/2030 8/6/2030 0 0 L(26),D(31),O(3) 572,057
41.01 Property   1 Shannon Apartments             365,017
41.02 Property   1 Kimberly Apartments             207,040
42 Loan 2, 16 1 41 North Main Street NAP 9/6/2030 9/6/2030 0 0 L(25),D(31),O(4) NAV
43 Loan 25 1 Mini U Storage - Houston Katy NAP 8/1/2030 8/1/2030 0 0 L(25),YM1(32),O(3) 844,699
44 Loan 25 1 Kenneth Apartments NAP 8/6/2030 8/6/2030 0 0 L(26),D(31),O(3) 390,388
45 Loan 29 1 Ramar Mobile Home Park NAP 9/6/2030 9/6/2030 0 0 L(24),YM1(31),O(5) 415,752

 

 A-12 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Most Recent Expenses ($)   Most Recent NOI ($)   Most Recent NOI Date   Most Recent Description  Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)  Second Most Recent NOI Date  Second Most Recent Description  Third Most Recent EGI ($) 
            31 16         16    
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 3,762,959 8,583,631 6/30/2025 T-12 12,134,359 3,636,275 8,498,084 12/31/2024 T-12 11,526,437
2 Loan 4 1 Spring Valley Marketplace 2,647,973 4,098,241 6/30/2025 T-12 6,306,484 2,648,142 3,658,341 12/31/2024 T-12 5,955,500
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 987,542 3,538,181 6/30/2025 T-12 4,209,653 955,200 3,254,452 12/31/2024 T-12 3,325,648
4.01 Property   1 Pine Hill & Pine Manor 312,769 1,214,128 6/30/2025 T-12 1,433,781 300,733 1,133,048 12/31/2024 T-12 1,162,289
4.02 Property   1 Highridge 372,116 1,093,297 6/30/2025 T-12 1,386,709 341,787 1,044,922 12/31/2024 T-12 1,038,991
4.03 Property   1 Crumley Farms 153,991 556,211 6/30/2025 T-12 651,883 168,363 483,520 12/31/2024 T-12 544,574
4.04 Property   1 Boulder Trails 111,183 497,814 6/30/2025 T-12 540,681 104,582 436,098 12/31/2024 T-12 420,705
4.05 Property   1 Sizemore 37,483 176,732 6/30/2025 T-12 196,599 39,735 156,864 12/31/2024 T-12 159,089
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 6,452,157 4,742,718 6/30/2025 T-12 11,101,877 6,567,509 4,534,367 12/31/2024 T-12 10,933,022
5.01 Property   1 East Bay Inn 1,233,251 1,100,740 6/30/2025 T-12 2,327,949 1,249,766 1,078,183 12/31/2024 T-12 2,415,549
5.02 Property   1 Eliza Thompson House 1,388,779 839,680 6/30/2025 T-12 2,212,978 1,423,866 789,111 12/31/2024 T-12 2,195,678
5.03 Property   1 Marrero's Guest Mansion 620,003 936,578 6/30/2025 T-12 1,533,601 613,851 919,750 12/31/2024 T-12 1,331,722
5.04 Property   1 Hotel Mountain Brook 814,711 644,327 6/30/2025 T-12 1,450,401 834,961 615,440 12/31/2024 T-12 1,363,703
5.05 Property   1 The Gastonian 1,360,176 637,469 6/30/2025 T-12 1,983,233 1,375,945 607,288 12/31/2024 T-12 1,988,092
5.06 Property   1 Kehoe House 1,035,237 583,924 6/30/2025 T-12 1,593,715 1,069,119 524,595 12/31/2024 T-12 1,638,278
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 16,303,717 18,062,021 5/31/2025 T-12 33,678,198 16,364,690 17,313,508 12/31/2024 T-12 31,605,097
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 2,534,790 3,912,420 6/30/2025 T-12 6,817,445 2,542,488 4,274,957 12/31/2024 T-12 5,962,165
8 Loan 3, 31 1 Than Tower 1,191,709 1,732,193 7/31/2025 T-12 2,869,423 1,179,294 1,690,128 12/31/2024 T-12 2,819,193
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 3,685,843 2,869,226 6/30/2025 T-12 6,352,829 3,727,017 2,625,812 12/31/2024 T-12 6,727,442
9.01 Property   1 Westlake RV Resort 1,040,005 1,022,443 6/30/2025 T-12 2,101,428 1,074,515 1,026,913 12/31/2024 T-12 2,155,430
9.02 Property   1 Eastlake RV Resort 997,303 595,837 6/30/2025 T-12 1,458,217 996,122 462,096 12/31/2024 T-12 1,452,950
9.03 Property   1 Northlake RV Resort 1,030,417 563,306 6/30/2025 T-12 1,579,477 1,064,635 514,842 12/31/2024 T-12 1,956,206
9.04 Property   1 Westlake Self Storage 168,400 404,641 6/30/2025 T-12 574,431 174,653 399,777 12/31/2024 T-12 558,486
9.05 Property   1 Lakeview Expansion RV Resort 449,716 282,998 6/30/2025 T-12 639,277 417,092 222,184 12/31/2024 T-12 604,371
10 Loan 3, 18, 31 1 321-325 West 42nd Street 854,967 1,279,148 7/31/2025 T-12 2,043,046 839,280 1,203,765 12/31/2024 T-12 806,794
11 Loan 16, 19, 30, 31 1 The Life Hotel 5,597,427 2,027,929 6/30/2025 T-12 7,252,967 5,620,570 1,632,397 12/31/2024 T-12 NAV
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 464,149 809,282 4/30/2025 T-12 949,458 431,660 517,798 12/31/2024 T-12 NAV
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 3,734,484 6,110,500 4/30/2025 T-12 9,590,218 3,699,195 5,891,023 12/31/2024 T-12 8,294,359
14 Loan 16, 23, 29  1 Supreme High Street Retail NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 701,792 1,224,339 4/30/2025 T-12 1,932,471 721,022 1,211,449 12/31/2024 T-12 1,940,976
15.01 Property   1 Beechgrove Self Storage 468,444 738,530 4/30/2025 T-12 1,219,591 483,256 736,335 12/31/2024 T-12 1,263,392
15.02 Property   1 Buttermilk Pike Self Storage 233,348 485,809 4/30/2025 T-12 712,881 237,766 475,115 12/31/2024 T-12 677,583
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 436,855 1,317,926 5/31/2025 T-12 1,794,685 443,325 1,351,360 12/31/2024 T-12 1,689,670
17 Loan 5, 16, 27 1 22 Milford Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 866,814 1,600,302 6/30/2025 T-12 NAV NAV NAV NAV NAV NAV
19 Loan 3 1 City Deck Landing  467,738 1,044,659 6/30/2025 T-12 1,477,197 464,105 1,013,092 12/31/2024 T-12 1,376,582
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20.01 Property   1 Rolling Hills NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20.02 Property   1 Pineview NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20.03 Property   1 Pleasant Acres NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20.04 Property   1 Carolina Pines NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20.05 Property   1 Zion Meadows NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20.06 Property   1 Hildebran Highlands  NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20.07 Property   1 Quaker Meadows NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
20.08 Property   1 Green Acres NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 944,287 204,046 6/30/2025 T-12 NAV NAV NAV NAV NAV NAV
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 32,761,422 63,118,234 5/31/2025 T-12 95,871,378 32,799,316 63,072,063 12/31/2024 T-12 109,672,924
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 8,411 165,009 6/25/2025 T-3 NAV NAV NAV NAV NAV NAV
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 23,277,304 79,941,604 4/30/2025 T-12 104,587,817 24,224,960 80,362,857 12/31/2024 T-12 106,146,461
24.01 Property   1 996 Paragon Way 286,429 4,574,349 4/30/2025 T-12 4,257,780 208,611 4,049,169 12/31/2024 T-12 3,291,254
24.02 Property   1 91-399 Kauhi 659,919 (636,465) 4/30/2025 T-12 754,153 653,402 100,751 12/31/2024 T-12 2,905,835
24.03 Property   1 11224 Will Walker Road 619,914 3,125,889 4/30/2025 T-12 3,738,157 650,539 3,087,618 12/31/2024 T-12 3,677,395
24.04 Property   1 10450 Doral Boulevard 104,712 2,258,076 4/30/2025 T-12 2,343,487 107,865 2,235,622 12/31/2024 T-12 2,264,934
24.05 Property   1 1580, 1590 & 1600 Williams Road 189,738 3,092,613 4/30/2025 T-12 3,249,420 187,832 3,061,587 12/31/2024 T-12 2,863,522
24.06 Property   1 32150 Just Imagine Drive 135,202 2,831,108 4/30/2025 T-12 2,966,310 136,317 2,829,993 12/31/2024 T-12 2,923,320
24.07 Property   1 6850 Weber Boulevard 993,435 2,573,545 4/30/2025 T-12 3,559,504 979,419 2,580,086 12/31/2024 T-12 3,530,055
24.08 Property   1 1341 N. Clyde Morris Blvd. 926,449 2,212,951 4/30/2025 T-12 3,161,381 943,421 2,217,960 12/31/2024 T-12 3,037,835
24.09 Property   1 27200 SW 127th Avenue 520,416 2,269,777 4/30/2025 T-12 2,808,020 573,936 2,234,084 12/31/2024 T-12 2,785,835
24.1 Property   1 7410 Magi Road 15,377 2,107,964 4/30/2025 T-12 2,908,934 971,543 1,937,391 12/31/2024 T-12 2,617,185
24.11 Property   1 2375 East Newlands Road 378,359 1,399,752 4/30/2025 T-12 1,761,080 374,317 1,386,763 12/31/2024 T-12 1,699,095
24.12 Property   1 3800 Midlink Drive 109,897 2,343,460 4/30/2025 T-12 2,377,283 107,465 2,269,818 12/31/2024 T-12 2,282,192
24.13 Property   1 13509 Waterworks Street 846,625 1,879,298 4/30/2025 T-12 2,737,466 856,862 1,880,604 12/31/2024 T-12 2,689,568
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 198,511 1,388,052 4/30/2025 T-12 1,578,945 188,616 1,390,329 12/31/2024 T-12 1,521,425
24.15 Property   1 91-141 Kalaeloa 519,696 1,724,493 4/30/2025 T-12 2,225,615 502,152 1,723,463 12/31/2024 T-12 2,157,598
24.16 Property   1 9860 West Buckeye Road 447,041 1,305,601 4/30/2025 T-12 1,757,392 440,017 1,317,376 12/31/2024 T-12 1,739,793
24.17 Property   1 125 North Troy Hill Road 488,124 1,730,459 4/30/2025 T-12 2,189,193 458,083 1,731,110 12/31/2024 T-12 2,210,158
24.18 Property   1 11900 Trolley Lane 408,126 1,354,408 4/30/2025 T-12 1,762,459 403,248 1,359,210 12/31/2024 T-12 1,793,442
24.19 Property   1 11501 Wilkinson Drive 452,869 1,399,988 4/30/2025 T-12 1,991,986 593,684 1,398,303 12/31/2024 T-12 1,784,335
24.2 Property   1 2300 North 33rd Avenue East 96,261 1,622,216 4/30/2025 T-12 1,701,544 128,197 1,573,347 12/31/2024 T-12 1,691,543
24.21 Property   1 5001 West Delbridge Street 110,857 1,365,682 4/30/2025 T-12 1,465,990 110,881 1,355,109 12/31/2024 T-12 1,435,311
24.22 Property   1 91-238 Kauhi 345,008 1,258,131 4/30/2025 T-12 1,600,954 355,077 1,245,877 12/31/2024 T-12 1,551,520
24.23 Property   1 1892 Anfield Road 478,818 1,232,331 4/30/2025 T-12 1,713,827 482,214 1,231,612 12/31/2024 T-12 1,697,438
24.24 Property   1 9215-9347 E Pendleton Pike 1,353,699 (121,041) 4/30/2025 T-12 2,553,527 1,077,406 1,476,121 12/31/2024 T-12 4,123,674
24.25 Property   1 955 Aeroplaza Drive 296,643 1,089,474 4/30/2025 T-12 1,400,238 289,259 1,110,979 12/31/2024 T-12 1,031,667
24.26 Property   1 3155 Grissom Parkway 236,862 1,090,790 4/30/2025 T-12 1,287,048 225,664 1,061,385 12/31/2024 T-12 1,266,453
24.27 Property   1 3502 Enterprise Avenue 295,514 1,232,352 4/30/2025 T-12 1,429,959 291,807 1,138,152 12/31/2024 T-12 1,361,072
24.28 Property   1 3870 Ronald Reagan Boulevard 537,899 1,039,474 4/30/2025 T-12 1,520,250 565,154 955,096 12/31/2024 T-12 1,458,083
24.29 Property   1 700 Marine Drive 77,661 1,011,984 4/30/2025 T-12 992,153 75,615 916,538 12/31/2024 T-12 842,547
24.3 Property   1 3245 Henry Road 239,719 1,310,957 4/30/2025 T-12 1,593,897 221,056 1,372,841 12/31/2024 T-12 1,894,953
24.31 Property   1 2701 S.W. 18th Street 316,890 985,110 4/30/2025 T-12 1,294,458 314,900 979,558 12/31/2024 T-12 1,272,418
24.32 Property   1 2482 Century Drive 424,395 753,040 4/30/2025 T-12 1,249,216 438,693 810,523 12/31/2024 T-12 1,222,255
24.33 Property   1 158 West Yard Road 585,503 1,173,489 4/30/2025 T-12 1,699,022 557,680 1,141,341 12/31/2024 T-12 1,673,892
24.34 Property   1 55 Commerce Avenue 364,572 1,115,650 4/30/2025 T-12 1,499,171 383,696 1,115,475 12/31/2024 T-12 1,356,463
24.35 Property   1 1415 West Commerce Way 273,629 1,049,918 4/30/2025 T-12 1,360,568 291,904 1,068,664 12/31/2024 T-12 1,308,384

 

 A-13 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Most Recent Expenses ($)   Most Recent NOI ($)   Most Recent NOI Date   Most Recent Description  Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)  Second Most Recent NOI Date  Second Most Recent Description  Third Most Recent EGI ($) 
            31 16         16    
24.36 Property   1 1095 South 4800 West 366,861 (380,140) 4/30/2025 T-12 (13,278) 407,520 (420,798) 12/31/2024 T-12 1,106,860
24.37 Property   1 950 Bennett Road 245,993 611,651 4/30/2025 T-12 856,634 244,129 612,505 12/31/2024 T-12 852,711
24.38 Property   1 985 Kershaw Street 49,334 722,482 4/30/2025 T-12 771,816 50,606 721,210 12/31/2024 T-12 771,765
24.39 Property   1 1990 Hood Road 345,318 963,182 4/30/2025 T-12 1,303,278 344,161 959,117 12/31/2024 T-12 1,285,197
24.4 Property   1 17200 Manchac Park Lane 150,160 978,296 4/30/2025 T-12 1,071,165 148,336 922,829 12/31/2024 T-12 964,995
24.41 Property   1 7409 Magi Road 324,075 794,954 4/30/2025 T-12 1,088,748 374,664 714,085 12/31/2024 T-12 1,093,392
24.42 Property   1 91-329 Kauhi 385,453 582,101 4/30/2025 T-12 930,603 378,026 552,577 12/31/2024 T-12 983,331
24.43 Property   1 1985 International Way 186,925 1,123,658 4/30/2025 T-12 919,515 188,370 731,146 12/31/2024 T-12 927,174
24.44 Property   1 200 Orange Point Drive 380,054 816,655 4/30/2025 T-12 1,198,016 407,888 790,128 12/31/2024 T-12 1,119,470
24.45 Property   1 91-241 Kalaeloa 226,293 720,035 4/30/2025 T-12 951,595 229,019 722,576 12/31/2024 T-12 932,662
24.46 Property   1 2311 South Park Road 61,886 830,619 4/30/2025 T-12 886,661 60,743 825,918 12/31/2024 T-12 867,483
24.47 Property   1 2820 State Highway 31 102,115 731,059 4/30/2025 T-12 814,290 102,341 711,950 12/31/2024 T-12 824,317
24.48 Property   1 8000 Mid America Blvd. 89,665 740,913 4/30/2025 T-12 807,586 84,013 723,573 12/31/2024 T-12 774,934
24.49 Property   1 14257 E. Easter Avenue 308,896 552,699 4/30/2025 T-12 835,255 277,721 557,534 12/31/2024 T-12 826,674
24.5 Property   1 91-080 Hanua 207,553 419,897 4/30/2025 T-12 633,903 207,247 426,656 12/31/2024 T-12 581,888
24.51 Property   1 3736 Salisbury Road 46,637 491,056 4/30/2025 T-12 538,173 47,924 490,249 12/31/2024 T-12 755,235
24.52 Property   1 91-027 Kaomi Loop 154,570 (21,466) 4/30/2025 T-12 129,025 149,641 (20,616) 12/31/2024 T-12 84,049
24.53 Property   1 150 Greenhorn Drive 148,200 520,960 4/30/2025 T-12 669,497 157,771 511,726 12/31/2024 T-12 603,081
24.54 Property   1 7130 Q Street 47,273 527,450 4/30/2025 T-12 586,622 49,883 536,738 12/31/2024 T-12 541,460
24.55 Property   1 235 Great Pond Road 1,054,872 341,650 4/30/2025 T-12 1,531,718 1,023,658 508,060 12/31/2024 T-12 1,301,312
24.56 Property   1 510 Production Avenue 97,294 560,527 4/30/2025 T-12 657,822 98,223 559,599 12/31/2024 T-12 657,822
24.57 Property   1 91-150 Kaomi Loop 150,650 326,161 4/30/2025 T-12 478,746 149,977 328,769 12/31/2024 T-12 470,508
24.58 Property   1 4501 Industrial Drive 88,268 439,104 4/30/2025 T-12 529,440 91,219 438,221 12/31/2024 T-12 501,923
24.59 Property   1 91-222 Olai 134,989 381,539 4/30/2025 T-12 515,572 137,540 378,032 12/31/2024 T-12 496,692
24.6 Property   1 2580 Technology Drive 65,063 496,870 4/30/2025 T-12 558,145 66,046 492,099 12/31/2024 T-12 545,188
24.61 Property   1 301 Commerce Drive 118,086 476,322 4/30/2025 T-12 585,379 112,696 472,682 12/31/2024 T-12 571,834
24.62 Property   1 7121 South Fifth Avenue 59,339 422,072 4/30/2025 T-12 480,959 61,247 419,712 12/31/2024 T-12 479,612
24.63 Property   1 590 Assembly Court 57,795 467,806 4/30/2025 T-12 523,050 83,619 439,431 12/31/2024 T-12 507,816
24.64 Property   1 91-250 Komohana 96,171 268,464 4/30/2025 T-12 360,820 94,093 266,727 12/31/2024 T-12 345,504
24.65 Property   1 91-220 Kalaeloa 204,474 194,056 4/30/2025 T-12 390,493 206,261 184,232 12/31/2024 T-12 422,762
24.66 Property   1 91-185 Kalaeloa 101,118 254,261 4/30/2025 T-12 350,899 97,777 253,121 12/31/2024 T-12 338,159
24.67 Property   1 91-300 Hanua 125,791 376,948 4/30/2025 T-12 492,591 131,494 361,097 12/31/2024 T-12 480,299
24.68 Property   1 5501 Providence Hill Drive 165,947 367,722 4/30/2025 T-12 498,729 163,161 335,568 12/31/2024 T-12 480,766
24.69 Property   1 91-259 Olai 166,153 241,619 4/30/2025 T-12 380,182 164,921 215,261 12/31/2024 T-12 371,867
24.7 Property   1 2 Tower Drive 129,298 333,845 4/30/2025 T-12 461,484 130,850 330,635 12/31/2024 T-12 442,396
24.71 Property   1 91-064 Kaomi Loop 92,457 255,961 4/30/2025 T-12 348,278 92,976 255,302 12/31/2024 T-12 335,807
24.72 Property   1 91-202 Kalaeloa 166,571 293,200 4/30/2025 T-12 452,752 165,798 286,954 12/31/2024 T-12 501,342
24.73 Property   1 2100 NW 82nd Avenue 188,936 146,073 4/30/2025 T-12 331,791 190,987 140,804 12/31/2024 T-12 323,340
24.74 Property   1 91-102 Kaomi Loop 88,399 316,679 4/30/2025 T-12 399,988 86,148 313,840 12/31/2024 T-12 387,540
24.75 Property   1 1230 West 171st Street 47,424 366,316 4/30/2025 T-12 453,257 126,010 327,248 12/31/2024 T-12 556,497
24.76 Property   1 91-400 Komohana 102,706 187,380 4/30/2025 T-12 285,368 99,600 185,768 12/31/2024 T-12 272,834
24.77 Property   1 91-265 Hanua 79,998 204,021 4/30/2025 T-12 281,493 81,420 200,074 12/31/2024 T-12 299,938
24.78 Property   1 91-255 Hanua 81,892 207,316 4/30/2025 T-12 284,565 78,688 205,877 12/31/2024 T-12 273,866
24.79 Property   1 1415 Industrial Drive 39,250 358,865 4/30/2025 T-12 398,115 40,140 357,976 12/31/2024 T-12 398,115
24.8 Property   1 209 South Bud Street 110,731 382,489 4/30/2025 T-12 491,753 110,277 381,476 12/31/2024 T-12 479,971
24.81 Property   1 91-110 Kaomi Loop 91,184 205,864 4/30/2025 T-12 295,917 90,280 205,637 12/31/2024 T-12 290,785
24.82 Property   1 3900 NE 6th Street 79,766 297,225 4/30/2025 T-12 376,306 79,012 297,294 12/31/2024 T-12 366,235
24.83 Property   1 91-218 Olai 86,415 168,492 4/30/2025 T-12 250,248 82,552 167,696 12/31/2024 T-12 239,566
24.84 Property   1 5795 Logistics Parkway 111,737 478,359 4/30/2025 T-12 433,542 109,391 324,151 12/31/2024 T-12 436,861
24.85 Property   1 91-210 Kauhi 92,112 199,868 4/30/2025 T-12 292,176 92,161 200,015 12/31/2024 T-12 282,168
24.86 Property   1 435 SE 70th Street 35,627 252,178 4/30/2025 T-12 285,442 38,652 246,789 12/31/2024 T-12 278,480
24.87 Property   1 2902 Gun Club Road 108,918 50,739 4/30/2025 T-12 243,878 89,521 154,356 12/31/2024 T-12 836,989
24.88 Property   1 91-210 Olai 55,069 170,016 4/30/2025 T-12 222,460 55,246 167,214 12/31/2024 T-12 212,813
24.89 Property   1 91-95 Hanua 51,734 124,922 4/30/2025 T-12 174,793 52,180 122,613 12/31/2024 T-12 166,726
24.9 Property   1 2401 Cram Avenue SE 34,043 177,595 4/30/2025 T-12 211,638 37,119 174,519 12/31/2024 T-12 199,735
24.91 Property   1 91-083 Hanua 56,891 117,203 4/30/2025 T-12 172,568 57,171 115,397 12/31/2024 T-12 165,847
24.92 Property   1 91-119 Olai 34,151 213,942 4/30/2025 T-12 247,960 34,348 213,612 12/31/2024 T-12 247,377
24.93 Property   1 3425 Maple Drive 109,155 181,916 4/30/2025 T-12 279,112 110,698 168,414 12/31/2024 T-12 268,090
24.94 Property   1 91-174 Olai 52,599 148,612 4/30/2025 T-12 197,974 53,079 144,895 12/31/2024 T-12 188,162
24.95 Property   1 5156 American Road 45,881 161,084 4/30/2025 T-12 204,951 43,421 161,530 12/31/2024 T-12 187,215
24.96 Property   1 91-252 Kauhi 50,760 99,932 4/30/2025 T-12 149,100 51,079 98,021 12/31/2024 T-12 142,171
24.97 Property   1 91-349 Kauhi 58,649 89,801 4/30/2025 T-12 147,443 59,305 88,138 12/31/2024 T-12 141,811
24.98 Property   1 91-175 Olai 38,608 81,416 4/30/2025 T-12 119,022 38,983 80,039 12/31/2024 T-12 114,305
24.99 Property   1 91-087 Hanua 28,726 44,576 4/30/2025 T-12 72,876 28,968 43,908 12/31/2024 T-12 69,308
24.1 Property   1 91-171 Olai 26,139 42,573 4/30/2025 T-12 68,194 26,434 41,760 12/31/2024 T-12 65,471
24.101 Property   1 91-410 Komohana 24,048 41,356 4/30/2025 T-12 64,890 24,320 40,570 12/31/2024 T-12 62,359
24.102 Property   1 91-416 Komohana 29,391 55,731 4/30/2025 T-12 84,446 29,679 54,766 12/31/2024 T-12 81,147
25 Loan 16, 18 1 East 232nd Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
26 Loan   1 30-58 and 30-64 34th Street 775,421 890,706 6/30/2025 T-12 1,595,258 726,696 868,562 12/31/2024 T-12 1,535,960
27 Loan 19 1 The Vue at 214 864,666 979,087 7/31/2025 T-12 1,773,766 844,023 929,743 12/31/2024 T-12 1,642,578
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 2,513,392 1,752,452 2/28/2025 T-12 4,213,753 2,561,683 1,652,070 12/31/2024 T-12 3,889,256
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 71,577 378,864 7/31/2025 T-10 NAV NAV NAV NAV NAV NAV
30 Loan   1 Playa Blanca Apartments 489,234 688,995 6/30/2025 T-12 1,153,267 452,109 701,158 12/31/2024 T-12 938,714
31 Loan 25 1 Mini U Storage - Fairfax Station 617,790 886,211 5/31/2025 T-12 1,479,708 648,778 830,930 12/31/2024 T-12 1,424,382
32 Loan 23, 30 1 Waterfront Office 639,248 903,090 6/30/2025 T-12 1,455,228 622,406 832,822 12/31/2024 T-12 1,412,070
33 Loan 16, 25 1 River View MHC 135,410 430,095 5/31/2025 T-11 Annualized NAV NAV NAV NAV NAV NAV
34 Loan 16 1 340 Broadway NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
35 Loan   1 Palisades Apartments 492,165 579,416 7/31/2025 T-12 1,053,736 487,798 565,938 12/31/2024 T-12 1,044,652
36 Loan   1 6100 Rockside Woods 621,835 648,253 3/31/2025 T-12 1,306,119 640,735 665,385 12/31/2024 T-12 1,355,974
37 Loan 25 1 Mini U Storage - Richmond 514,917 517,572 5/31/2025 T-12 1,047,297 588,616 458,681 12/31/2024 T-12 1,105,961
38 Loan 3, 10, 19 1 116 St. Marks 100,049 372,513 6/30/2025 T-12 464,839 91,760 373,080 12/31/2024 T-12 453,755
39 Loan 25 1 Mini U Storage - Highlands Ranch 434,174 439,970 5/31/2025 T-12 891,867 449,229 442,638 12/31/2024 T-12 948,548
40 Loan 7, 15, 16, 19 1 Century Business Center NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 321,900 250,157 5/31/2025 T-12 557,593 313,872 243,722 12/31/2024 T-12 546,018
41.01 Property   1 Shannon Apartments 218,210 146,807 5/31/2025 T-12 353,449 211,973 141,476 12/31/2024 T-12 345,273
41.02 Property   1 Kimberly Apartments 103,689 103,350 5/31/2025 T-12 204,144 101,899 102,246 12/31/2024 T-12 200,746
42 Loan 2, 16 1 41 North Main Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
43 Loan 25 1 Mini U Storage - Houston Katy 505,991 338,708 5/31/2025 T-12 873,351 503,505 369,846 12/31/2024 T-12 930,349
44 Loan 25 1 Kenneth Apartments 194,653 195,735 5/31/2025 T-12 379,082 191,380 187,702 12/31/2024 T-12 379,360
45 Loan 29 1 Ramar Mobile Home Park 136,405 279,347 7/31/2025 T-12 422,622 131,506 291,116 12/31/2024 T-12 333,651

 

 A-14 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)
              16         31  
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 3,509,417 8,017,020 12/31/2023 T-12 90.0% 11,429,033 3,976,022 7,453,011 24,119
2 Loan 4 1 Spring Valley Marketplace 2,616,894 3,338,605 12/31/2023 T-12 92.6% 8,081,170 2,740,112 5,341,058 34,063
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center NAV NAV NAV NAV 96.4% 18,030,540 6,620,194 11,410,346 103,652
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 786,272 2,539,376 12/31/2023 T-12 95.0% 4,677,285 1,011,982 3,665,303 35,150
4.01 Property   1 Pine Hill & Pine Manor 306,538 855,752 12/31/2023 T-12 95.0% 1,563,327 323,092 1,240,235 12,500
4.02 Property   1 Highridge 219,344 819,647 12/31/2023 T-12 95.0% 1,525,878 382,215 1,143,663 10,050
4.03 Property   1 Crumley Farms 126,236 418,339 12/31/2023 T-12 95.0% 731,623 157,523 574,100 5,900
4.04 Property   1 Boulder Trails 104,568 316,137 12/31/2023 T-12 95.0% 633,115 107,168 525,947 5,000
4.05 Property   1 Sizemore 29,587 129,502 12/31/2023 T-12 95.0% 223,342 41,984 181,358 1,700
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 6,572,984 4,360,039 12/31/2023 T-12 71.3% 11,208,075 6,764,311 4,443,764 448,323
5.01 Property   1 East Bay Inn 1,271,777 1,143,772 12/31/2023 T-12 73.8% 2,347,191 1,249,510 1,097,681 93,888
5.02 Property   1 Eliza Thompson House 1,388,602 807,076 12/31/2023 T-12 76.2% 2,228,459 1,419,467 808,992 89,138
5.03 Property   1 Marrero's Guest Mansion 601,231 730,491 12/31/2023 T-12 74.8% 1,556,581 835,631 720,950 62,263
5.04 Property   1 Hotel Mountain Brook 819,852 543,851 12/31/2023 T-12 56.3% 1,459,038 815,539 643,499 58,362
5.05 Property   1 The Gastonian 1,364,859 623,233 12/31/2023 T-12 71.1% 1,997,645 1,381,939 615,706 79,906
5.06 Property   1 Kehoe House 1,126,662 511,616 12/31/2023 T-12 77.1% 1,619,161 1,062,225 556,936 64,766
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 16,076,190 15,528,907 12/31/2023 T-12 94.7% 36,402,924 16,332,560 20,070,365 0
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 2,564,012 3,398,153 12/31/2023 T-12 89.1% 6,558,035 2,520,582 4,037,453 135,553
8 Loan 3, 31 1 Than Tower 1,175,393 1,643,800 12/31/2023 T-12 95.0% 3,294,304 1,243,938 2,050,366 21,000
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 3,669,591 3,057,851 12/31/2023 T-12 80.4% 6,555,069 3,937,519 2,617,550 44,369
9.01 Property   1 Westlake RV Resort 1,001,641 1,153,789 12/31/2023 T-12 87.9% 2,062,449 1,113,738 948,710 9,800
9.02 Property   1 Eastlake RV Resort 1,024,293 428,657 12/31/2023 T-12 71.7% 1,593,141 1,027,032 566,108 12,050
9.03 Property   1 Northlake RV Resort 1,069,454 886,753 12/31/2023 T-12 71.2% 1,593,723 1,097,675 496,048 11,450
9.04 Property   1 Westlake Self Storage 178,834 379,652 12/31/2023 T-12 86.0% 573,042 226,035 347,007 6,469
9.05 Property   1 Lakeview Expansion RV Resort 395,369 209,002 12/31/2023 T-12 65.1% 732,714 473,037 259,677 4,600
10 Loan 3, 18, 31 1 321-325 West 42nd Street 497,214 309,580 12/31/2023 T-12 97.0% 2,670,561 875,215 1,795,346 10,374
11 Loan 16, 19, 30, 31 1 The Life Hotel NAV NAV NAV NAV 82.4% 7,925,356 5,558,007 2,367,349 317,014
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space NAV NAV NAV NAV 90.0% 2,218,496 543,708 1,674,788 27,500
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 2,904,901 5,389,457 12/31/2023 T-12 79.3% 12,092,176 3,804,601 8,287,574 144,184
14 Loan 16, 23, 29  1 Supreme High Street Retail NAV NAV NAV NAV 95.0% 1,369,017 41,071 1,327,946 1,674
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 736,403 1,204,572 12/31/2023 T-12 81.0% 2,048,211 813,064 1,235,147 16,543
15.01 Property   1 Beechgrove Self Storage 478,273 785,120 12/31/2023 T-12 88.5% 1,221,976 531,093 690,883 9,290
15.02 Property   1 Buttermilk Pike Self Storage 258,131 419,453 12/31/2023 T-12 71.9% 826,235 281,972 544,264 7,253
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 455,935 1,233,735 12/31/2023 T-12 95.0% 1,657,615 427,610 1,230,004 14,236
17 Loan 5, 16, 27 1 22 Milford Street NAV NAV NAV NAV 95.0% 1,240,024 181,251 1,058,774 10,750
18 Loan 3, 7, 12, 16 1 1000 Portside Drive NAV NAV NAV NAV 95.0% 4,337,155 1,293,246 3,043,910 22,250
19 Loan 3 1 City Deck Landing  481,349 895,232 12/31/2023 T-12 92.4% 1,451,568 483,831 967,738 20,645
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio NAV NAV NAV NAV 85.4% 1,496,333 430,423 1,065,910 19,450
20.01 Property   1 Rolling Hills NAV NAV NAV NAV 79.3% 350,840 126,088 224,752 4,800
20.02 Property   1 Pineview NAV NAV NAV NAV 74.8% 322,300 135,270 187,030 4,300
20.03 Property   1 Pleasant Acres NAV NAV NAV NAV 94.9% 191,230 45,948 145,282 2,500
20.04 Property   1 Carolina Pines NAV NAV NAV NAV 93.1% 196,400 38,064 158,336 2,550
20.05 Property   1 Zion Meadows NAV NAV NAV NAV 95.0% 195,370 30,543 164,827 2,000
20.06 Property   1 Hildebran Highlands  NAV NAV NAV NAV 88.6% 93,000 20,628 72,372 1,700
20.07 Property   1 Quaker Meadows NAV NAV NAV NAV 95.0% 92,910 21,648 71,262 950
20.08 Property   1 Green Acres NAV NAV NAV NAV 95.0% 54,283 12,234 42,049 650
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive NAV NAV NAV NAV 95.0% 1,926,172 751,325 1,174,847 18,978
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 32,467,786 77,205,139 12/31/2023 T-12 95.0% 124,653,510 32,447,856 92,205,654 283,620
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAV NAV NAV NAV 95.9% 912,760 100,616 812,144 3,250
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 23,492,800 82,653,662 12/31/2023 T-12 82.9% 109,122,615 24,773,246 84,349,369 2,541,179
24.01 Property   1 996 Paragon Way 255,484 3,035,770 12/31/2023 T-12 100.0% 5,869,214 344,439 5,524,775 189,005
24.02 Property   1 91-399 Kauhi 658,666 2,247,170 12/31/2023 T-12 0.5% 20,532 666,448 (645,916) 0
24.03 Property   1 11224 Will Walker Road 630,080 3,047,315 12/31/2023 T-12 100.0% 3,954,274 613,308 3,340,965 105,914
24.04 Property   1 10450 Doral Boulevard 106,957 2,157,977 12/31/2023 T-12 100.0% 2,438,872 102,706 2,336,166 48,057
24.05 Property   1 1580, 1590 & 1600 Williams Road 179,918 2,683,604 12/31/2023 T-12 100.0% 3,463,099 177,615 3,285,484 151,990
24.06 Property   1 32150 Just Imagine Drive 138,220 2,785,100 12/31/2023 T-12 100.0% 3,030,795 128,555 2,902,240 128,970
24.07 Property   1 6850 Weber Boulevard 982,667 2,547,388 12/31/2023 T-12 100.0% 3,581,948 977,856 2,604,092 53,064
24.08 Property   1 1341 N. Clyde Morris Blvd. 880,636 2,157,199 12/31/2023 T-12 100.0% 3,188,164 889,027 2,299,137 79,888
24.09 Property   1 27200 SW 127th Avenue 790,646 1,995,188 12/31/2023 T-12 100.0% 2,773,877 762,963 2,010,913 47,551
24.1 Property   1 7410 Magi Road 949,341 1,667,844 12/31/2023 T-12 100.0% 2,517,764 253,922 2,263,842 60,480
24.11 Property   1 2375 East Newlands Road 356,749 1,342,346 12/31/2023 T-12 100.0% 2,415,904 392,307 2,023,597 67,500
24.12 Property   1 3800 Midlink Drive 105,332 2,176,860 12/31/2023 T-12 100.0% 2,510,592 110,897 2,399,696 31,699
24.13 Property   1 13509 Waterworks Street 815,819 1,873,749 12/31/2023 T-12 100.0% 2,691,349 813,412 1,877,937 60,972
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 150,042 1,371,383 12/31/2023 T-12 100.0% 2,814,543 231,358 2,583,185 78,794
24.15 Property   1 91-141 Kalaeloa 471,823 1,685,775 12/31/2023 T-12 100.0% 2,384,076 579,987 1,804,089 0
24.16 Property   1 9860 West Buckeye Road 435,847 1,303,946 12/31/2023 T-12 100.0% 1,925,372 491,060 1,434,312 57,609
24.17 Property   1 125 North Troy Hill Road 485,162 1,724,996 12/31/2023 T-12 100.0% 2,465,056 496,502 1,968,554 45,040
24.18 Property   1 11900 Trolley Lane 436,265 1,357,177 12/31/2023 T-12 100.0% 1,801,638 401,120 1,400,518 29,776
24.19 Property   1 11501 Wilkinson Drive 486,828 1,297,508 12/31/2023 T-12 100.0% 2,032,496 634,058 1,398,438 28,840
24.2 Property   1 2300 North 33rd Avenue East 121,983 1,569,560 12/31/2023 T-12 100.0% 1,808,086 106,693 1,701,393 67,592
24.21 Property   1 5001 West Delbridge Street 104,155 1,331,156 12/31/2023 T-12 100.0% 1,517,778 107,988 1,409,790 33,434
24.22 Property   1 91-238 Kauhi 330,806 1,220,714 12/31/2023 T-12 100.0% 1,665,010 354,752 1,310,258 17,063
24.23 Property   1 1892 Anfield Road 491,223 1,206,215 12/31/2023 T-12 100.0% 1,715,916 476,992 1,238,924 24,337
24.24 Property   1 9215-9347 E Pendleton Pike 954,762 3,168,913 12/31/2023 T-12 0.0% 0 1,230,119 (1,230,119) 106,954
24.25 Property   1 955 Aeroplaza Drive 225,073 806,594 12/31/2023 T-12 100.0% 1,417,930 274,899 1,143,031 25,012
24.26 Property   1 3155 Grissom Parkway 203,312 1,063,141 12/31/2023 T-12 100.0% 1,390,856 208,850 1,182,006 28,828
24.27 Property   1 3502 Enterprise Avenue 252,933 1,108,139 12/31/2023 T-12 100.0% 1,466,281 257,694 1,208,587 46,270
24.28 Property   1 3870 Ronald Reagan Boulevard 488,595 969,488 12/31/2023 T-12 100.0% 1,554,429 533,346 1,021,084 19,437
24.29 Property   1 700 Marine Drive 71,497 771,050 12/31/2023 T-12 100.0% 1,204,613 81,108 1,123,505 40,196
24.3 Property   1 3245 Henry Road 251,645 1,643,308 12/31/2023 T-12 100.0% 1,460,632 239,921 1,220,711 26,230
24.31 Property   1 2701 S.W. 18th Street 293,067 979,351 12/31/2023 T-12 100.0% 1,406,998 317,077 1,089,921 31,668
24.32 Property   1 2482 Century Drive 418,599 803,656 12/31/2023 T-12 100.0% 1,779,223 485,100 1,294,123 50,000
24.33 Property   1 158 West Yard Road 595,805 1,078,087 12/31/2023 T-12 100.0% 1,738,587 558,993 1,179,595 70,800
24.34 Property   1 55 Commerce Avenue 397,716 958,747 12/31/2023 T-12 100.0% 1,576,348 407,388 1,168,960 25,000
24.35 Property   1 1415 West Commerce Way 263,059 1,045,325 12/31/2023 T-12 100.0% 1,330,665 276,453 1,054,212 44,400

 

 A-15 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)
              16         31  
24.36 Property   1 1095 South 4800 West 306,814 800,046 12/31/2023 T-12 0.0% 0 414,083 (414,083) 30,060
24.37 Property   1 950 Bennett Road 292,443 560,267 12/31/2023 T-12 100.0% 893,514 254,381 639,133 22,124
24.38 Property   1 985 Kershaw Street 52,821 718,945 12/31/2023 T-12 100.0% 771,955 44,761 727,195 13,947
24.39 Property   1 1990 Hood Road 344,311 940,886 12/31/2023 T-12 100.0% 1,348,863 348,927 999,936 38,000
24.4 Property   1 17200 Manchac Park Lane 142,145 822,851 12/31/2023 T-12 100.0% 1,141,925 139,966 1,001,959 25,029
24.41 Property   1 7409 Magi Road 365,490 727,902 12/31/2023 T-12 100.0% 1,232,228 385,054 847,174 18,355
24.42 Property   1 91-329 Kauhi 365,109 618,221 12/31/2023 T-12 87.9% 991,014 384,760 606,254 9,554
24.43 Property   1 1985 International Way 200,854 726,320 12/31/2023 T-12 100.0% 944,739 192,195 752,544 37,880
24.44 Property   1 200 Orange Point Drive 354,129 765,341 12/31/2023 T-12 100.0% 1,300,769 396,840 903,929 25,012
24.45 Property   1 91-241 Kalaeloa 218,476 714,186 12/31/2023 T-12 100.0% 945,967 233,734 712,233 9,000
24.46 Property   1 2311 South Park Road 63,120 804,364 12/31/2023 T-12 100.0% 911,625 57,355 854,270 27,500
24.47 Property   1 2820 State Highway 31 92,578 731,739 12/31/2023 T-12 100.0% 855,007 101,942 753,065 11,856
24.48 Property   1 8000 Mid America Blvd. 63,939 710,995 12/31/2023 T-12 100.0% 966,125 95,115 871,010 22,072
24.49 Property   1 14257 E. Easter Avenue 275,571 551,103 12/31/2023 T-12 100.0% 878,903 276,485 602,418 13,973
24.5 Property   1 91-080 Hanua 414,411 167,477 12/31/2023 T-12 100.0% 696,385 236,432 459,954 0
24.51 Property   1 3736 Salisbury Road 284,517 470,718 12/31/2023 T-12 100.0% 535,986 43,752 492,234 19,177
24.52 Property   1 91-027 Kaomi Loop 231,898 (147,849) 12/31/2023 T-12 100.0% 180,994 186,424 (5,430) 0
24.53 Property   1 150 Greenhorn Drive 123,886 479,195 12/31/2023 T-12 100.0% 685,272 142,702 542,569 10,840
24.54 Property   1 7130 Q Street 122,197 419,263 12/31/2023 T-12 100.0% 647,420 42,021 605,400 17,823
24.55 Property   1 235 Great Pond Road 91,292 1,210,020 12/31/2023 T-12 100.0% 1,715,189 1,317,519 397,670 22,751
24.56 Property   1 510 Production Avenue 102,264 555,558 12/31/2023 T-12 100.0% 681,228 97,213 584,015 17,778
24.57 Property   1 91-150 Kaomi Loop 149,881 320,627 12/31/2023 T-12 100.0% 548,697 210,480 338,217 0
24.58 Property   1 4501 Industrial Drive 95,434 406,489 12/31/2023 T-12 100.0% 557,490 95,846 461,645 12,842
24.59 Property   1 91-222 Olai 141,402 355,290 12/31/2023 T-12 100.0% 596,191 169,996 426,195 0
24.6 Property   1 2580 Technology Drive 63,445 481,743 12/31/2023 T-12 100.0% 587,427 58,769 528,658 17,825
24.61 Property   1 301 Commerce Drive 109,807 462,027 12/31/2023 T-12 100.0% 626,100 126,328 499,772 15,052
24.62 Property   1 7121 South Fifth Avenue 73,219 406,393 12/31/2023 T-12 100.0% 508,270 61,679 446,591 6,679
24.63 Property   1 590 Assembly Court 60,836 446,980 12/31/2023 T-12 0.0% 0 36,439 (36,439) 29,600
24.64 Property   1 91-250 Komohana 95,470 250,034 12/31/2023 T-12 100.0% 402,387 111,907 290,481 0
24.65 Property   1 91-220 Kalaeloa 184,276 238,487 12/31/2023 T-12 100.0% 556,966 189,137 367,829 4,608
24.66 Property   1 91-185 Kalaeloa 98,807 239,351 12/31/2023 T-12 100.0% 397,288 120,659 276,629 0
24.67 Property   1 91-300 Hanua 124,265 356,034 12/31/2023 T-12 100.0% 529,629 135,159 394,470 5,664
24.68 Property   1 5501 Providence Hill Drive 166,408 314,358 12/31/2023 T-12 100.0% 549,893 155,567 394,326 13,338
24.69 Property   1 91-259 Olai 160,974 210,893 12/31/2023 T-12 100.0% 411,617 150,755 260,862 0
24.7 Property   1 2 Tower Drive 137,619 304,776 12/31/2023 T-12 100.0% 465,086 131,662 333,424 12,478
24.71 Property   1 91-064 Kaomi Loop 94,717 241,090 12/31/2023 T-12 100.0% 401,069 121,915 279,154 0
24.72 Property   1 91-202 Kalaeloa 174,375 326,967 12/31/2023 T-12 100.0% 550,133 187,950 362,183 16,782
24.73 Property   1 2100 NW 82nd Avenue 192,329 131,012 12/31/2023 T-12 100.0% 422,186 201,109 221,077 7,400
24.74 Property   1 91-102 Kaomi Loop 89,557 297,982 12/31/2023 T-12 100.0% 472,417 105,054 367,364 0
24.75 Property   1 1230 West 171st Street 213,507 342,991 12/31/2023 T-12 100.0% 631,667 231,456 400,211 8,082
24.76 Property   1 91-400 Komohana 102,048 170,786 12/31/2023 T-12 100.0% 344,732 123,349 221,383 0
24.77 Property   1 91-265 Hanua 85,369 214,569 12/31/2023 T-12 100.0% 317,815 85,700 232,115 0
24.78 Property   1 91-255 Hanua 80,497 193,369 12/31/2023 T-12 100.0% 369,758 101,652 268,106 0
24.79 Property   1 1415 Industrial Drive 50,481 347,634 12/31/2023 T-12 100.0% 397,922 35,772 362,150 8,765
24.8 Property   1 209 South Bud Street 108,286 371,684 12/31/2023 T-12 100.0% 526,800 108,864 417,936 14,059
24.81 Property   1 91-110 Kaomi Loop 93,103 197,683 12/31/2023 T-12 100.0% 317,127 101,589 215,538 0
24.82 Property   1 3900 NE 6th Street 83,109 283,126 12/31/2023 T-12 100.0% 413,000 84,078 328,922 4,862
24.83 Property   1 91-218 Olai 83,246 156,320 12/31/2023 T-12 100.0% 293,241 108,201 185,040 0
24.84 Property   1 5795 Logistics Parkway 110,350 326,511 12/31/2023 T-12 100.0% 443,083 109,224 333,858 7,767
24.85 Property   1 91-210 Kauhi 91,658 190,511 12/31/2023 T-12 100.0% 349,732 94,446 255,286 3,322
24.86 Property   1 435 SE 70th Street 41,168 237,311 12/31/2023 T-12 100.0% 298,000 29,836 268,164 8,000
24.87 Property   1 2902 Gun Club Road 113,436 723,553 12/31/2023 T-12 0.0% 0 110,923 (110,923) 11,872
24.88 Property   1 91-210 Olai 60,562 152,251 12/31/2023 T-12 100.0% 246,211 57,350 188,860 0
24.89 Property   1 91-95 Hanua 57,023 109,703 12/31/2023 T-12 100.0% 196,108 54,335 141,773 0
24.9 Property   1 2401 Cram Avenue SE 37,978 161,758 12/31/2023 T-12 100.0% 211,638 27,453 184,185 4,332
24.91 Property   1 91-083 Hanua 60,953 104,894 12/31/2023 T-12 100.0% 191,858 59,352 132,506 0
24.92 Property   1 91-119 Olai 39,787 207,590 12/31/2023 T-12 100.0% 265,250 36,233 229,016 0
24.93 Property   1 3425 Maple Drive 101,143 166,946 12/31/2023 T-12 100.0% 291,132 107,104 184,028 5,080
24.94 Property   1 91-174 Olai 57,375 130,788 12/31/2023 T-12 91.4% 210,019 54,790 155,229 0
24.95 Property   1 5156 American Road 32,288 154,927 12/31/2023 T-12 100.0% 223,447 36,772 186,675 7,672
24.96 Property   1 91-252 Kauhi 54,850 87,321 12/31/2023 T-12 100.0% 158,251 52,894 105,357 0
24.97 Property   1 91-349 Kauhi 62,254 79,557 12/31/2023 T-12 100.0% 159,688 61,075 98,613 0
24.98 Property   1 91-175 Olai 42,364 71,941 12/31/2023 T-12 100.0% 134,075 40,828 93,247 0
24.99 Property   1 91-087 Hanua 33,675 35,633 12/31/2023 T-12 100.0% 83,049 29,997 53,052 0
24.1 Property   1 91-171 Olai 31,042 34,429 12/31/2023 T-12 100.0% 80,602 27,540 53,062 0
24.101 Property   1 91-410 Komohana 29,222 33,137 12/31/2023 T-12 100.0% 77,460 25,346 52,115 0
24.102 Property   1 91-416 Komohana 34,228 46,919 12/31/2023 T-12 100.0% 70,075 30,104 39,970 0
25 Loan 16, 18 1 East 232nd Street NAV NAV NAV NAV 79.7% 954,245 202,573 751,672 10,000
26 Loan   1 30-58 and 30-64 34th Street 687,754 848,206 12/31/2023 T-12 97.0% 1,651,151 832,442 818,709 17,500
27 Loan 19 1 The Vue at 214 752,134 890,444 12/31/2023 T-12 92.5% 1,855,488 857,114 998,374 47,500
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 2,163,857 1,725,400 12/31/2023 T-12 91.3% 4,302,885 1,882,947 2,419,938 62,901
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street NAV NAV NAV NAV 96.1% 813,601 136,300 677,300 4,728
30 Loan   1 Playa Blanca Apartments 408,834 529,880 12/31/2023 T-12 94.0% 1,305,896 459,600 846,296 29,100
31 Loan 25 1 Mini U Storage - Fairfax Station 650,182 774,200 12/31/2023 T-12 92.7% 1,504,001 629,274 874,727 8,269
32 Loan 23, 30 1 Waterfront Office 579,592 832,478 12/31/2023 T-12 95.0% 1,486,449 648,380 838,069 11,766
33 Loan 16, 25 1 River View MHC NAV NAV NAV NAV 92.5% 694,140 196,897 497,243 4,625
34 Loan 16 1 340 Broadway NAV NAV NAV NAV 97.0% 514,660 86,894 427,766 2,000
35 Loan   1 Palisades Apartments 490,737 553,915 12/31/2023 T-12 95.0% 1,085,734 491,117 594,617 23,250
36 Loan   1 6100 Rockside Woods 628,419 727,555 12/31/2023 T-12 85.3% 1,304,643 571,426 733,217 16,350
37 Loan 25 1 Mini U Storage - Richmond 623,493 482,468 12/31/2023 T-12 90.1% 1,020,862 553,730 467,132 8,599
38 Loan 3, 10, 19 1 116 St. Marks 93,496 360,259 12/31/2023 T-12 95.0% 483,013 95,890 387,123 1,700
39 Loan 25 1 Mini U Storage - Highlands Ranch 448,358 500,190 12/31/2023 T-12 83.1% 874,144 439,436 434,708 6,053
40 Loan 7, 15, 16, 19 1 Century Business Center NAV NAV NAV NAV 95.0% 8,091,378 371,141 7,720,237 210,000
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 273,009 273,010 12/31/2023 T-12 92.1% 579,459 291,322 288,137 10,443
41.01 Property   1 Shannon Apartments 191,400 153,873 12/31/2023 T-12 91.3% 372,836 199,162 173,674 6,600
41.02 Property   1 Kimberly Apartments 81,609 119,137 12/31/2023 T-12 93.9% 206,623 92,160 114,463 3,843
42 Loan 2, 16 1 41 North Main Street NAV NAV NAV NAV 95.0% 445,761 138,015 307,746 12,206
43 Loan 25 1 Mini U Storage - Houston Katy 520,555 409,794 12/31/2023 T-12 79.2% 818,864 511,111 307,753 6,056
44 Loan 25 1 Kenneth Apartments 170,886 208,474 12/31/2023 T-12 92.4% 402,115 165,337 236,777 7,200
45 Loan 29 1 Ramar Mobile Home Park 88,229 245,422 12/31/2023 T-12 94.6% 419,473 162,943 256,530 2,750

 

 A-16 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)  Underwritten NOI DSCR (x)  Underwritten NCF DSCR (x)   Underwritten NOI Debt Yield (%)   Underwritten NCF Debt Yield (%)   Appraised Value ($)  Appraised Value Type
          15   7, 14 7, 14 7 7 5  
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 241,188 7,187,704 1.73 1.67 11.7% 11.3% 107,000,000 As Is
2 Loan 4 1 Spring Valley Marketplace 113,546 5,193,449 1.49 1.45 9.5% 9.3% 80,000,000 As Is
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 0 11,306,694 1.45 1.44 11.4% 11.3% 160,100,000 Prospective As Complete and As Stabilized
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 0 3,630,153 1.54 1.53 10.2% 10.1% 70,200,000 As Is
4.01 Property   1 Pine Hill & Pine Manor 0 1,227,735         24,100,000 As Is
4.02 Property   1 Highridge 0 1,133,613         21,800,000 As Is
4.03 Property   1 Crumley Farms 0 568,200         11,200,000 As Is
4.04 Property   1 Boulder Trails 0 520,947         9,700,000 As Is
4.05 Property   1 Sizemore 0 179,658         3,400,000 As Is
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 0 3,995,440 1.87 1.68 16.2% 14.5% 46,900,000 As Is
5.01 Property   1 East Bay Inn 0 1,003,794         11,300,000 As Is
5.02 Property   1 Eliza Thompson House 0 719,854         7,700,000 As Is
5.03 Property   1 Marrero's Guest Mansion 0 658,686         9,500,000 As Is
5.04 Property   1 Hotel Mountain Brook 0 585,137         6,100,000 As Is
5.05 Property   1 The Gastonian 0 535,800         6,200,000 As Is
5.06 Property   1 Kehoe House 0 492,170         6,100,000 As Is
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 0 20,070,365 2.50 2.50 13.6% 13.6% 378,000,000 As Is
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 338,883 3,563,017 2.68 2.36 16.1% 14.3% 45,000,000 As Is
8 Loan 3, 31 1 Than Tower 0 2,029,366 1.26 1.25 8.5% 8.4% 35,300,000 As Is
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 0 2,573,181 1.62 1.59 11.2% 11.0% 39,100,000 As Is
9.01 Property   1 Westlake RV Resort 0 938,910         12,400,000 As Is
9.02 Property   1 Eastlake RV Resort 0 554,058         8,300,000 As Is
9.03 Property   1 Northlake RV Resort 0 484,598         7,600,000 As Is
9.04 Property   1 Westlake Self Storage 0 340,538         5,800,000 As Is
9.05 Property   1 Lakeview Expansion RV Resort 0 255,077         5,000,000 As Is
10 Loan 3, 18, 31 1 321-325 West 42nd Street 3,000 1,781,972 1.29 1.28 7.8% 7.7% 33,200,000 As Is
11 Loan 16, 19, 30, 31 1 The Life Hotel 0 2,050,334 1.72 1.49 12.8% 11.1% 42,500,000 As Is
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 36,067 1,611,221 1.46 1.41 9.7% 9.4% 25,600,000 As Is
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 218,538 7,924,853 1.30 1.25 8.9% 8.5% 160,300,000 As Stabilized
14 Loan 16, 23, 29  1 Supreme High Street Retail 8,370 1,317,902 1.32 1.31 8.9% 8.8% 21,600,000 As Is
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 0 1,218,604 1.45 1.43 9.5% 9.4% 24,950,000 As Is
15.01 Property   1 Beechgrove Self Storage 0 681,593         13,050,000 As Is
15.02 Property   1 Buttermilk Pike Self Storage 0 537,011         11,900,000 As Is
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 41,246 1,174,522 1.45 1.38 10.3% 9.8% 21,900,000 As Is
17 Loan 5, 16, 27 1 22 Milford Street 0 1,048,024 1.35 1.33 9.5% 9.4% 18,100,000 As Stabilized
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 0 3,021,660 1.34 1.33 8.5% 8.4% 59,100,000 As Is
19 Loan 3 1 City Deck Landing  6,975 940,118 1.36 1.32 9.0% 8.7% 16,000,000 As Is
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio 0 1,046,460 1.45 1.42 10.1% 9.9% 19,690,000 As Is
20.01 Property   1 Rolling Hills 0 219,952         4,900,000 As Is
20.02 Property   1 Pineview 0 182,730         3,950,000 As Is
20.03 Property   1 Pleasant Acres 0 142,782         2,850,000 As Is
20.04 Property   1 Carolina Pines 0 155,786         2,700,000 As Is
20.05 Property   1 Zion Meadows 0 162,827         2,650,000 As Is
20.06 Property   1 Hildebran Highlands  0 70,672         1,100,000 As Is
20.07 Property   1 Quaker Meadows 0 70,312         840,000 As Is
20.08 Property   1 Green Acres 0 41,399         700,000 As Is
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 37,956 1,117,913 1.66 1.58 11.2% 10.6% 23,400,000 As Is
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 0 91,922,034 3.30 3.29 16.5% 16.4% 1,644,000,000 As Is with Escrow Reserve
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 0 808,894 1.26 1.25 8.3% 8.3% 15,600,000 As Is
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 1,905,885 79,902,305 2.07 1.96 11.3% 10.7% 1,706,541,600 As Portfolio
24.01 Property   1 996 Paragon Way 141,753 5,194,017         91,500,000 As Is
24.02 Property   1 91-399 Kauhi 0 (645,916)         80,740,000 As Is
24.03 Property   1 11224 Will Walker Road 79,435 3,155,617         54,100,000 As Is
24.04 Property   1 10450 Doral Boulevard 36,042 2,252,067         70,600,000 As Is
24.05 Property   1 1580, 1590 & 1600 Williams Road 113,993 3,019,502         47,900,000 As Is
24.06 Property   1 32150 Just Imagine Drive 96,728 2,676,543         47,600,000 As Is
24.07 Property   1 6850 Weber Boulevard 39,798 2,511,230         44,800,000 As Is
24.08 Property   1 1341 N. Clyde Morris Blvd. 59,916 2,159,333         45,100,000 As Is
24.09 Property   1 27200 SW 127th Avenue 35,663 1,927,699         43,800,000 As Is
24.1 Property   1 7410 Magi Road 45,360 2,158,002         42,700,000 As Is
24.11 Property   1 2375 East Newlands Road 50,625 1,905,472         41,500,000 As Is
24.12 Property   1 3800 Midlink Drive 23,775 2,344,222         37,800,000 As Is
24.13 Property   1 13509 Waterworks Street 45,729 1,771,236         37,200,000 As Is
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 59,096 2,445,295         37,100,000 As Is
24.15 Property   1 91-141 Kalaeloa 0 1,804,089         36,500,000 As Is
24.16 Property   1 9860 West Buckeye Road 43,207 1,333,496         41,800,000 As Is
24.17 Property   1 125 North Troy Hill Road 33,780 1,889,735         32,900,000 As Is
24.18 Property   1 11900 Trolley Lane 22,332 1,348,410         25,300,000 As Is
24.19 Property   1 11501 Wilkinson Drive 21,630 1,347,968         25,000,000 As Is
24.2 Property   1 2300 North 33rd Avenue East 50,694 1,583,107         24,230,000 As Is
24.21 Property   1 5001 West Delbridge Street 25,076 1,351,280         23,020,000 As Is
24.22 Property   1 91-238 Kauhi 12,798 1,280,397         22,950,000 As Is
24.23 Property   1 1892 Anfield Road 18,252 1,196,335         21,500,000 As Is
24.24 Property   1 9215-9347 E Pendleton Pike 80,215 (1,417,288)         25,200,000 As Is
24.25 Property   1 955 Aeroplaza Drive 18,759 1,099,260         20,500,000 As Is
24.26 Property   1 3155 Grissom Parkway 21,621 1,131,558         19,800,000 As Is
24.27 Property   1 3502 Enterprise Avenue 34,703 1,127,614         19,700,000 As Is
24.28 Property   1 3870 Ronald Reagan Boulevard 14,578 987,068         18,500,000 As Is
24.29 Property   1 700 Marine Drive 30,147 1,053,162         17,960,000 As Is
24.3 Property   1 3245 Henry Road 19,673 1,174,808         17,750,000 As Is
24.31 Property   1 2701 S.W. 18th Street 23,751 1,034,502         17,000,000 As Is
24.32 Property   1 2482 Century Drive 37,500 1,206,623         15,700,000 As Is
24.33 Property   1 158 West Yard Road 53,100 1,055,695         15,500,000 As Is
24.34 Property   1 55 Commerce Avenue 18,750 1,125,210         15,400,000 As Is
24.35 Property   1 1415 West Commerce Way 33,300 976,512         15,670,000 As Is

 

 A-17 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)  Underwritten NOI DSCR (x)  Underwritten NCF DSCR (x)   Underwritten NOI Debt Yield (%)   Underwritten NCF Debt Yield (%)   Appraised Value ($)  Appraised Value Type
          15   7, 14 7, 14 7 7 5  
24.36 Property   1 1095 South 4800 West 22,545 (466,688)         18,500,000 As Is
24.37 Property   1 950 Bennett Road 16,593 600,416         15,900,000 As Is
24.38 Property   1 985 Kershaw Street 10,460 702,788         14,700,000 As Is
24.39 Property   1 1990 Hood Road 28,500 933,436         14,000,000 As Is
24.4 Property   1 17200 Manchac Park Lane 18,772 958,158         13,980,000 As Is
24.41 Property   1 7409 Magi Road 13,766 815,052         13,800,000 As Is
24.42 Property   1 91-329 Kauhi 7,165 589,534         13,300,000 As Is
24.43 Property   1 1985 International Way 28,410 686,254         13,200,000 As Is
24.44 Property   1 200 Orange Point Drive 18,759 860,158         12,950,000 As Is
24.45 Property   1 91-241 Kalaeloa 6,750 696,483         12,400,000 As Is
24.46 Property   1 2311 South Park Road 20,625 806,145         11,900,000 As Is
24.47 Property   1 2820 State Highway 31 8,892 732,316         11,700,000 As Is
24.48 Property   1 8000 Mid America Blvd. 16,554 832,384         11,000,000 As Is
24.49 Property   1 14257 E. Easter Avenue 10,480 577,965         10,900,000 As Is
24.5 Property   1 91-080 Hanua 0 459,954         10,720,000 As Is
24.51 Property   1 3736 Salisbury Road 14,382 458,675         10,500,000 As Is
24.52 Property   1 91-027 Kaomi Loop 0 (5,430)         11,950,000 As Is
24.53 Property   1 150 Greenhorn Drive 8,130 523,600         9,600,000 As Is
24.54 Property   1 7130 Q Street 13,367 574,210         9,460,000 As Is
24.55 Property   1 235 Great Pond Road 17,063 357,857         13,180,000 As Is
24.56 Property   1 510 Production Avenue 13,334 552,904         9,300,000 As Is
24.57 Property   1 91-150 Kaomi Loop 0 338,217         8,940,000 As Is
24.58 Property   1 4501 Industrial Drive 9,632 439,171         7,700,000 As Is
24.59 Property   1 91-222 Olai 0 426,195         7,670,000 As Is
24.6 Property   1 2580 Technology Drive 13,368 497,465         7,600,000 As Is
24.61 Property   1 301 Commerce Drive 11,289 473,430         6,900,000 As Is
24.62 Property   1 7121 South Fifth Avenue 5,009 434,903         6,800,000 As Is
24.63 Property   1 590 Assembly Court 22,200 (88,239)         8,050,000 As Is
24.64 Property   1 91-250 Komohana 0 290,481         6,425,000 As Is
24.65 Property   1 91-220 Kalaeloa 3,456 359,765         6,350,000 As Is
24.66 Property   1 91-185 Kalaeloa 0 276,629         6,265,000 As Is
24.67 Property   1 91-300 Hanua 4,248 384,558         6,225,000 As Is
24.68 Property   1 5501 Providence Hill Drive 10,004 370,984         6,500,000 As Is
24.69 Property   1 91-259 Olai 0 260,862         6,435,000 As Is
24.7 Property   1 2 Tower Drive 9,359 311,588         5,690,000 As Is
24.71 Property   1 91-064 Kaomi Loop 0 279,154         5,345,000 As Is
24.72 Property   1 91-202 Kalaeloa 12,586 332,815         5,250,000 As Is
24.73 Property   1 2100 NW 82nd Avenue 5,550 208,126         7,200,000 As Is
24.74 Property   1 91-102 Kaomi Loop 0 367,364         5,175,000 As Is
24.75 Property   1 1230 West 171st Street 6,062 386,068         4,900,000 As Is
24.76 Property   1 91-400 Komohana 0 221,383         5,135,000 As Is
24.77 Property   1 91-265 Hanua 0 232,115         5,055,000 As Is
24.78 Property   1 91-255 Hanua 0 268,106         5,000,000 As Is
24.79 Property   1 1415 Industrial Drive 6,574 346,812         4,700,000 As Is
24.8 Property   1 209 South Bud Street 10,544 393,333         4,540,000 As Is
24.81 Property   1 91-110 Kaomi Loop 0 215,538         4,730,000 As Is
24.82 Property   1 3900 NE 6th Street 3,647 320,414         4,300,000 As Is
24.83 Property   1 91-218 Olai 0 185,040         4,855,000 As Is
24.84 Property   1 5795 Logistics Parkway 5,825 320,267         3,900,000 As Is
24.85 Property   1 91-210 Kauhi 2,492 249,473         3,600,000 As Is
24.86 Property   1 435 SE 70th Street 6,000 254,164         3,550,000 As Is
24.87 Property   1 2902 Gun Club Road 8,904 (131,698)         4,100,000 As Is
24.88 Property   1 91-210 Olai 0 188,860         3,310,000 As Is
24.89 Property   1 91-95 Hanua 0 141,773         3,130,000 As Is
24.9 Property   1 2401 Cram Avenue SE 3,249 176,603         3,100,000 As Is
24.91 Property   1 91-083 Hanua 0 132,506         3,160,000 As Is
24.92 Property   1 91-119 Olai 0 229,016         3,085,000 As Is
24.93 Property   1 3425 Maple Drive 3,810 175,138         2,940,000 As Is
24.94 Property   1 91-174 Olai 0 155,229         2,700,000 As Is
24.95 Property   1 5156 American Road 5,754 173,249         2,600,000 As Is
24.96 Property   1 91-252 Kauhi 0 105,357         3,205,000 As Is
24.97 Property   1 91-349 Kauhi 0 98,613         2,585,000 As Is
24.98 Property   1 91-175 Olai 0 93,247         2,205,000 As Is
24.99 Property   1 91-087 Hanua 0 53,052         1,195,000 As Is
24.1 Property   1 91-171 Olai 0 53,062         1,190,000 As Is
24.101 Property   1 91-410 Komohana 0 52,115         1,040,000 As Is
24.102 Property   1 91-416 Komohana 0 39,970         1,490,000 As Is
25 Loan 16, 18 1 East 232nd Street 0 741,672 1.38 1.37 8.8% 8.7% 13,400,000 As Is
26 Loan   1 30-58 and 30-64 34th Street 0 801,209 1.46 1.43 9.1% 8.9% 13,800,000 As Is
27 Loan 19 1 The Vue at 214 0 950,874 1.69 1.61 11.2% 10.7% 12,680,000 As Is
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 0 2,357,037 1.42 1.38 10.4% 10.1% 41,500,000 Hypothetical Market Value Encumbered by HFC
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 0 672,572 1.44 1.43 8.7% 8.7% 12,300,000 As Is
30 Loan   1 Playa Blanca Apartments 0 817,196 1.62 1.57 11.1% 10.7% 12,650,000 As Is
31 Loan 25 1 Mini U Storage - Fairfax Station 0 866,457 2.23 2.21 13.5% 13.3% 16,550,000 As Is
32 Loan 23, 30 1 Waterfront Office 60,595 765,709 1.89 1.73 12.9% 11.8% 10,850,000 As Is - Assuming Pisenti executes the extension
33 Loan 16, 25 1 River View MHC 0 492,618 1.34 1.33 9.2% 9.1% 8,950,000 As Is
34 Loan 16 1 340 Broadway 0 425,766 1.25 1.25 8.1% 8.0% 7,450,000 As Is
35 Loan   1 Palisades Apartments 0 571,367 1.71 1.64 11.4% 11.0% 9,000,000 As Is
36 Loan   1 6100 Rockside Woods 93,428 623,438 1.92 1.63 14.2% 12.1% 8,300,000 As Is
37 Loan 25 1 Mini U Storage - Richmond 0 458,533 1.34 1.31 9.3% 9.1% 10,300,000 As Is
38 Loan 3, 10, 19 1 116 St. Marks 1,500 383,923 1.47 1.45 8.4% 8.3% 6,670,000 As Is
39 Loan 25 1 Mini U Storage - Highlands Ranch 0 428,655 1.36 1.34 9.4% 9.3% 9,575,000 As Is
40 Loan 7, 15, 16, 19 1 Century Business Center 0 7,510,237 1.82 1.77 12.2% 11.9% 166,000,000 As Is
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 0 277,694 1.27 1.22 8.7% 8.4% 6,800,000 As Is
41.01 Property   1 Shannon Apartments 0 167,074         4,390,000 As Is
41.02 Property   1 Kimberly Apartments 0 110,620         2,410,000 As Is
42 Loan 2, 16 1 41 North Main Street 0 295,540 1.50 1.44 9.3% 9.0% 4,800,000 As Is
43 Loan 25 1 Mini U Storage - Houston Katy 0 301,698 1.33 1.30 9.4% 9.2% 9,800,000 As Is
44 Loan 25 1 Kenneth Apartments 0 229,577 1.27 1.23 8.8% 8.6% 4,710,000 As Is
45 Loan 29 1 Ramar Mobile Home Park 0 253,780 1.31 1.29 10.3% 10.2% 5,000,000 As Is

 

 A-18 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity / ARD (%)   Leased Occupancy (%)   Occupancy Date   Single Tenant (Y/N)   Largest Tenant 
             5, 7   5, 7   3,4       4, 21, 22, 23, 28 
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 7/16/2025 59.6% 59.6% 100.0% 7/8/2025 No Herman Miller Inc.
2 Loan 4 1 Spring Valley Marketplace 8/30/2025 70.0% 70.0% 89.8% 8/29/2025 No BINGO Wholesale
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 5/1/2027 62.5% 62.5% 95.1% 8/1/2025 No MetLife
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 7/10/2025 51.3% 51.3% 96.4% 7/1/2025    
4.01 Property   1 Pine Hill & Pine Manor 7/10/2025     98.8% 7/1/2025 NAP NAP
4.02 Property   1 Highridge 7/10/2025     93.0% 7/1/2025 NAP NAP
4.03 Property   1 Crumley Farms 7/10/2025     98.3% 7/1/2025 NAP NAP
4.04 Property   1 Boulder Trails 7/10/2025     94.0% 7/1/2025 NAP NAP
4.05 Property   1 Sizemore 7/10/2025     100.0% 7/1/2025 NAP NAP
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio Various 58.6% 56.0% 71.3% 6/30/2025    
5.01 Property   1 East Bay Inn 5/7/2025     73.8% 6/30/2025 NAP NAP
5.02 Property   1 Eliza Thompson House 5/7/2025     76.2% 6/30/2025 NAP NAP
5.03 Property   1 Marrero's Guest Mansion 5/12/2025     74.8% 6/30/2025 NAP NAP
5.04 Property   1 Hotel Mountain Brook 5/6/2025     56.3% 6/30/2025 NAP NAP
5.05 Property   1 The Gastonian 5/7/2025     71.1% 6/30/2025 NAP NAP
5.06 Property   1 Kehoe House 5/7/2025     77.1% 6/30/2025 NAP NAP
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 4/30/2025 39.2% 39.2% 97.6% 7/2/2025 NAP NAP
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 7/28/2025 55.6% 55.6% 85.3% 8/18/2025 No Resources for Human
8 Loan 3, 31 1 Than Tower 8/6/2025 68.6% 68.6% 95.2% 8/7/2025 NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio Various 60.0% 60.0% 78.4% Various    
9.01 Property   1 Westlake RV Resort 6/16/2025     87.9% 6/30/2025 NAP NAP
9.02 Property   1 Eastlake RV Resort 6/19/2025     71.7% 6/30/2025 NAP NAP
9.03 Property   1 Northlake RV Resort 6/19/2025     71.2% 6/30/2025 NAP NAP
9.04 Property   1 Westlake Self Storage 6/16/2025     87.1% 7/1/2025 NAP NAP
9.05 Property   1 Lakeview Expansion RV Resort 6/16/2025     65.1% 6/30/2025 NAP NAP
10 Loan 3, 18, 31 1 321-325 West 42nd Street 7/29/2025 69.3% 69.3% 94.4% 7/31/2025 NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel 5/15/2025 43.5% 43.5% 82.4% 6/30/2025 NAP NAP
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 6/24/2025 67.3% 67.3% 100.0% 7/15/2025 No Commercial Van Interiors
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 6/1/2026 58.0% 58.0% 78.1% 6/1/2025 No Detroit Manufacturing Systems, LLC
14 Loan 16, 23, 29  1 Supreme High Street Retail 6/16/2025 69.4% 69.4% 100.0% 10/6/2025 Yes Supreme
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 6/11/2025 52.1% 52.1% 81.9% 9/6/2025    
15.01 Property   1 Beechgrove Self Storage 6/11/2025     86.4% 9/6/2025 NAP NAP
15.02 Property   1 Buttermilk Pike Self Storage 6/11/2025     76.1% 9/6/2025 NAP NAP
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 4/18/2025 54.7% 54.7% 100.0% 7/1/2025 No Bashas #155
17 Loan 5, 16, 27 1 22 Milford Street 9/1/2025 61.3% 61.3% 100.0% 8/7/2025 NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 6/18/2025 60.9% 60.9% 95.3% 8/1/2025 NAP NAP
19 Loan 3 1 City Deck Landing  6/2/2025 67.2% 67.2% 93.5% 8/27/2025 NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio Various 53.8% 53.8% 87.7% 7/1/2025    
20.01 Property   1 Rolling Hills 6/25/2025     80.2% 7/1/2025 NAP NAP
20.02 Property   1 Pineview 6/11/2025     76.7% 7/1/2025 NAP NAP
20.03 Property   1 Pleasant Acres 6/25/2025     96.0% 7/1/2025 NAP NAP
20.04 Property   1 Carolina Pines 6/25/2025     93.6% 7/1/2025 NAP NAP
20.05 Property   1 Zion Meadows 6/12/2025     100.0% 7/1/2025 NAP NAP
20.06 Property   1 Hildebran Highlands  6/12/2025     92.9% 7/1/2025 NAP NAP
20.07 Property   1 Quaker Meadows 6/12/2025     100.0% 7/1/2025 NAP NAP
20.08 Property   1 Green Acres 6/25/2025     100.0% 7/1/2025 NAP NAP
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 4/9/2025 44.9% 44.9% 100.0% 8/20/2025 No VINMAX
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 6/10/2025 34.0% 34.0% 99.6% 7/1/2025 No Vertex Pharmaceuticals Incorporated
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 6/30/2025 62.8% 62.8% 100.0% 6/30/2025 NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 4/10/2025 43.8% 43.8% 82.9% Various    
24.01 Property   1 996 Paragon Way 4/4/2025     100.0% 10/9/2025 Yes Exel Inc.
24.02 Property   1 91-399 Kauhi 4/7/2025     0.5% 5/1/2025 No Board of Water Supply, City and County of Honolulu
24.03 Property   1 11224 Will Walker Road 4/8/2025     100.0% 10/9/2025 Yes Mercedes Benz US International, Inc.
24.04 Property   1 10450 Doral Boulevard 4/8/2025     100.0% 10/9/2025 Yes Hellmann Worldwide Logistics Inc.
24.05 Property   1 1580, 1590 & 1600 Williams Road 4/10/2025     100.0% 10/9/2025 Yes ODW Logistics, Inc.
24.06 Property   1 32150 Just Imagine Drive 4/8/2025     100.0% 10/9/2025 Yes Shurtape Technologies, LLC
24.07 Property   1 6850 Weber Boulevard 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.08 Property   1 1341 N. Clyde Morris Blvd. 4/7/2025     100.0% 10/9/2025 Yes B Braun Melsungen Aktiengesellschaft
24.09 Property   1 27200 SW 127th Avenue 4/8/2025     100.0% 10/9/2025 Yes FedEx
24.1 Property   1 7410 Magi Road 4/7/2025     100.0% 10/9/2025 Yes Science Applications International Corporation
24.11 Property   1 2375 East Newlands Road 4/4/2025     100.0% 10/9/2025 Yes Trex Company, Inc.
24.12 Property   1 3800 Midlink Drive 4/7/2025     100.0% 10/9/2025 Yes General Mills Operations, LLC
24.13 Property   1 13509 Waterworks Street 4/4/2025     100.0% 10/9/2025 Yes FedEx
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 4/4/2025     100.0% 10/9/2025 Yes Packaging Corp of America
24.15 Property   1 91-141 Kalaeloa 4/7/2025     100.0% 10/9/2025 Yes Par Hawaii Refining, LLC
24.16 Property   1 9860 West Buckeye Road 4/7/2025     100.0% 10/9/2025 Yes Western Container Corporation
24.17 Property   1 125 North Troy Hill Road 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.18 Property   1 11900 Trolley Lane 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.19 Property   1 11501 Wilkinson Drive 4/3/2025     100.0% 10/9/2025 Yes FedEx
24.2 Property   1 2300 North 33rd Avenue East 4/9/2025     100.0% 10/9/2025 Yes TPI Iowa, LLC
24.21 Property   1 5001 West Delbridge Street 4/8/2025     100.0% 10/9/2025 Yes Amesbury Truth
24.22 Property   1 91-238 Kauhi 4/7/2025     100.0% 10/9/2025 Yes Fileminders of Hawaii, LLC
24.23 Property   1 1892 Anfield Road 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.24 Property   1 9215-9347 E Pendleton Pike 4/7/2025     0.0% 5/1/2025 No NAP
24.25 Property   1 955 Aeroplaza Drive 4/7/2025     100.0% 10/9/2025 Yes American Tire Distributors, Inc.
24.26 Property   1 3155 Grissom Parkway 4/4/2025     100.0% 10/9/2025 Yes FedEx
24.27 Property   1 3502 Enterprise Avenue 4/4/2025     100.0% 10/9/2025 Yes Refresco Beverages US Inc.
24.28 Property   1 3870 Ronald Reagan Boulevard 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.29 Property   1 700 Marine Drive 4/4/2025     100.0% 10/9/2025 Yes 3D Systems, Inc.
24.3 Property   1 3245 Henry Road 4/8/2025     100.0% 10/9/2025 Yes FedEx
24.31 Property   1 2701 S.W. 18th Street 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.32 Property   1 2482 Century Drive 4/4/2025     100.0% 10/9/2025 Yes Brinkley RV
24.33 Property   1 158 West Yard Road 4/7/2025     100.0% 10/9/2025 Yes Owens Corning Insulating Systems, LLC
24.34 Property   1 55 Commerce Avenue 4/7/2025     100.0% 10/9/2025 Yes American Tire Distributors, Inc.
24.35 Property   1 1415 West Commerce Way 4/9/2025     100.0% 10/9/2025 Yes American Tire Distributors, Inc.

 

 A-19 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity / ARD (%)   Leased Occupancy (%)   Occupancy Date   Single Tenant (Y/N)   Largest Tenant 
             5, 7   5, 7   3,4       4, 21, 22, 23, 28 
24.36 Property   1 1095 South 4800 West 4/3/2025     0.0% 5/1/2025 No NAP
24.37 Property   1 950 Bennett Road 4/3/2025     100.0% 10/9/2025 Yes FedEx
24.38 Property   1 985 Kershaw Street 4/3/2025     100.0% 10/9/2025 Yes FedEx
24.39 Property   1 1990 Hood Road 4/3/2025     100.0% 10/9/2025 Yes Refresco Beverages US Inc.
24.4 Property   1 17200 Manchac Park Lane 4/7/2025     100.0% 10/9/2025 Yes American Tire Distributors, Inc.
24.41 Property   1 7409 Magi Road 4/7/2025     100.0% 10/9/2025 Yes Amazon.com, Inc.
24.42 Property   1 91-329 Kauhi 4/7/2025     87.9% 5/1/2025 No GSA - Animal and Plant Health Inspection Services (GS-09B-02288)
24.43 Property   1 1985 International Way 4/9/2025     100.0% 10/9/2025 Yes Verst Group Logistics, Inc.
24.44 Property   1 200 Orange Point Drive 4/10/2025     100.0% 10/9/2025 Yes American Tire Distributors, Inc.
24.45 Property   1 91-241 Kalaeloa 4/7/2025     100.0% 5/1/2025 No The Kelleher Corporation
24.46 Property   1 2311 South Park Road 4/8/2025     100.0% 10/9/2025 Yes Challenger Lifts, Inc.
24.47 Property   1 2820 State Highway 31 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.48 Property   1 8000 Mid America Blvd. 4/7/2025     100.0% 10/9/2025 Yes Bunzl
24.49 Property   1 14257 E. Easter Avenue 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.5 Property   1 91-080 Hanua 4/7/2025     100.0% 10/9/2025 Yes National Industrial Tire of Hawaii Inc.
24.51 Property   1 3736 Salisbury Road 4/4/2025     100.0% 10/9/2025 Yes FedEx
24.52 Property   1 91-027 Kaomi Loop 4/7/2025     100.0% 10/9/2025 Yes Simonpietri Enterprises
24.53 Property   1 150 Greenhorn Drive 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.54 Property   1 7130 Q Street 4/8/2025     100.0% 10/9/2025 Yes FedEx
24.55 Property   1 235 Great Pond Road 4/3/2025     100.0% 10/9/2025 Yes Central National Gottesman
24.56 Property   1 510 Production Avenue 4/8/2025     100.0% 10/9/2025 Yes FedEx
24.57 Property   1 91-150 Kaomi Loop 4/7/2025     100.0% 10/9/2025 Yes Phoenix V LLC
24.58 Property   1 4501 Industrial Drive 4/4/2025     100.0% 10/9/2025 Yes FedEx
24.59 Property   1 91-222 Olai 4/7/2025     100.0% 10/9/2025 Yes Discount Auto Parts
24.6 Property   1 2580 Technology Drive 4/8/2025     100.0% 10/9/2025 Yes Joseph T. Ryerson and Son, Inc.
24.61 Property   1 301 Commerce Drive 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.62 Property   1 7121 South Fifth Avenue 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.63 Property   1 590 Assembly Court 4/7/2025     0.0% 5/1/2025 No NAP
24.64 Property   1 91-250 Komohana 4/7/2025     100.0% 10/9/2025 Yes Mendocino Forest Products Company LLC
24.65 Property   1 91-220 Kalaeloa 4/7/2025     100.0% 10/9/2025 Yes Clean Harbors Environmental Services, Inc.
24.66 Property   1 91-185 Kalaeloa 4/7/2025     100.0% 10/9/2025 Yes Lenox Metals, LLC
24.67 Property   1 91-300 Hanua 4/7/2025     100.0% 10/9/2025 Yes HPM Building Supply
24.68 Property   1 5501 Providence Hill Drive 4/4/2025     100.0% 10/9/2025 Yes FedEx
24.69 Property   1 91-259 Olai 4/7/2025     100.0% 5/1/2025 No Energetic Construction, LLC
24.7 Property   1 2 Tower Drive 4/4/2025     100.0% 10/9/2025 Yes Specialty Cable Corporation
24.71 Property   1 91-064 Kaomi Loop 4/7/2025     100.0% 10/9/2025 Yes Kila Construction, Inc.
24.72 Property   1 91-202 Kalaeloa 4/7/2025     100.0% 5/1/2025 No Confluence Corporation
24.73 Property   1 2100 NW 82nd Avenue 4/8/2025     100.0% 10/9/2025 Yes V.A. Leasing Corporation
24.74 Property   1 91-102 Kaomi Loop 4/7/2025     100.0% 10/9/2025 Yes Airgas USA, LLC
24.75 Property   1 1230 West 171st Street 4/3/2025     100.0% 10/9/2025 Yes The American Bottling Company
24.76 Property   1 91-400 Komohana 4/7/2025     100.0% 10/9/2025 Yes Bomat Holding Company, Inc.
24.77 Property   1 91-265 Hanua 4/7/2025     100.0% 5/1/2025 No Mira Image Construction
24.78 Property   1 91-255 Hanua 4/7/2025     100.0% 10/9/2025 Yes Sunbelt Rentals, Inc.
24.79 Property   1 1415 Industrial Drive 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.8 Property   1 209 South Bud Street 4/7/2025     100.0% 10/9/2025 Yes VRC Companies, LLC
24.81 Property   1 91-110 Kaomi Loop 4/7/2025     100.0% 10/9/2025 Yes Pacific Allied Products, Ltd.
24.82 Property   1 3900 NE 6th Street 4/4/2025     100.0% 10/9/2025 Yes FedEx
24.83 Property   1 91-218 Olai 4/7/2025     100.0% 10/9/2025 Yes McClone Construction
24.84 Property   1 5795 Logistics Parkway 4/8/2025     100.0% 10/9/2025 Yes BE Aerospace, Inc.
24.85 Property   1 91-210 Kauhi 4/7/2025     100.0% 10/9/2025 Yes Sunbelt Rentals, Inc.
24.86 Property   1 435 SE 70th Street 4/4/2025     100.0% 10/9/2025 Yes Heartland Coca-Cola Bottling Company, LLC
24.87 Property   1 2902 Gun Club Road 4/4/2025     0.0% 5/1/2025 No NAP
24.88 Property   1 91-210 Olai 4/7/2025     100.0% 10/9/2025 Yes Michael Joseph Signaigo and Alicia Maria Signaigo
24.89 Property   1 91-95 Hanua 4/7/2025     100.0% 10/9/2025 Yes Michael Joseph Signaigo and Alicia Maria Signaigo
24.9 Property   1 2401 Cram Avenue SE 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.91 Property   1 91-083 Hanua 4/7/2025     100.0% 10/9/2025 Yes ACA Services, Inc.
24.92 Property   1 91-119 Olai 4/7/2025     100.0% 10/9/2025 Yes Robert's Hawaii, Inc
24.93 Property   1 3425 Maple Drive 4/7/2025     100.0% 10/9/2025 Yes FedEx
24.94 Property   1 91-174 Olai 4/7/2025     91.4% 5/1/2025 No Kainoa J. Ahsing
24.95 Property   1 5156 American Road 4/8/2025     100.0% 10/9/2025 Yes FedEx
24.96 Property   1 91-252 Kauhi 4/7/2025     100.0% 10/9/2025 Yes Kila Construction, Inc.
24.97 Property   1 91-349 Kauhi 4/7/2025     100.0% 10/9/2025 Yes Bomat Holding Company, Inc.
24.98 Property   1 91-175 Olai 4/7/2025     100.0% 10/9/2025 Yes Doc Bailey Cranes & Equipment of Hawaii, Inc.
24.99 Property   1 91-087 Hanua 4/7/2025     100.0% 10/9/2025 Yes Specialty Surfacing Company, Hawaii, Inc.
24.1 Property   1 91-171 Olai 4/7/2025     100.0% 10/9/2025 Yes Windward Moving and Storage Company Inc.
24.101 Property   1 91-410 Komohana 4/7/2025     100.0% 10/9/2025 Yes CPH, LLC
24.102 Property   1 91-416 Komohana 4/7/2025     100.0% 10/9/2025 Yes CPH, LLC
25 Loan 16, 18 1 East 232nd Street 3/5/2025 63.4% 63.4% 80.0% 8/26/2025 NAP NAP
26 Loan   1 30-58 and 30-64 34th Street 7/2/2025 65.2% 65.2% 100.0% 7/24/2025 NAP NAP
27 Loan 19 1 The Vue at 214 7/11/2025 70.0% 70.0% 97.9% 8/1/2025 NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 4/4/2025 56.0% 56.0% 93.8% 4/4/2025 NAP NAP
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 4/9/2025 63.0% 63.0% 100.0% 9/2/2025 No Sahakyan Bagramyan Fund Inc
30 Loan   1 Playa Blanca Apartments 7/7/2025 60.5% 60.5% 95.9% 7/1/2025 NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station 5/31/2025 39.3% 39.3% 90.5% 5/31/2025 NAP NAP
32 Loan 23, 30 1 Waterfront Office 6/11/2025 59.9% 59.9% 95.4% 7/31/2025 No Solarius Aviation
33 Loan 16, 25 1 River View MHC 6/19/2025 60.6% 60.6% 93.3% 7/1/2025 NAP NAP
34 Loan 16 1 340 Broadway 4/22/2025 71.1% 71.1% 100.0% 5/7/2025 NAP NAP
35 Loan   1 Palisades Apartments 7/25/2025 57.8% 57.8% 96.8% 8/6/2025 NAP NAP
36 Loan   1 6100 Rockside Woods 6/17/2025 62.2% 62.2% 84.2% 6/24/2025 No Lighthouse Insurance Group
37 Loan 25 1 Mini U Storage - Richmond 6/13/2025 48.7% 48.7% 89.5% 5/31/2025 NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks 8/1/2025 69.3% 69.3% 100.0% 7/17/2025 NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch 6/7/2025 48.3% 48.3% 90.4% 5/31/2025 NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center 3/5/2025 38.1% 38.1% 100.0% 10/6/2025 Yes SpaceX
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 5/8/2025 48.5% 48.5% 93.5% 7/15/2025    
41.01 Property   1 Shannon Apartments 5/8/2025     90.9% 7/15/2025 NAP NAP
41.02 Property   1 Kimberly Apartments 5/8/2025     100.0% 7/15/2025 NAP NAP
42 Loan 2, 16 1 41 North Main Street 7/7/2025 68.8% 68.8% 100.0% 8/1/2025 No Fyzical
43 Loan 25 1 Mini U Storage - Houston Katy 6/13/2025 33.6% 33.6% 81.3% 5/31/2025 NAP NAP
44 Loan 25 1 Kenneth Apartments 5/8/2025 57.0% 57.0% 95.8% 7/30/2025 NAP NAP
45 Loan 29 1 Ramar Mobile Home Park 7/1/2025 50.0% 50.0% 94.6% 8/21/2025 NAP NAP

 

 A-20 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Largest Tenant SF   Largest Tenant % of NRA  Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA
                 4, 21, 22, 23, 28     
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 59,317 49.2% 2/28/2031 Maharam Fabric Corporation 22,623 18.8%
2 Loan 4 1 Spring Valley Marketplace 50,411 22.2% 1/13/2041 SkyZone (SZ Park 226 LLC) 30,795 13.6%
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 180,859 34.9% 12/31/2042 PTC Therapeutics 180,859 34.9%
4 Loan 6, 12, 29 5 Southeast MHC Portfolio            
4.01 Property   1 Pine Hill & Pine Manor NAP NAP NAP NAP NAP NAP
4.02 Property   1 Highridge NAP NAP NAP NAP NAP NAP
4.03 Property   1 Crumley Farms NAP NAP NAP NAP NAP NAP
4.04 Property   1 Boulder Trails NAP NAP NAP NAP NAP NAP
4.05 Property   1 Sizemore NAP NAP NAP NAP NAP NAP
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio            
5.01 Property   1 East Bay Inn NAP NAP NAP NAP NAP NAP
5.02 Property   1 Eliza Thompson House NAP NAP NAP NAP NAP NAP
5.03 Property   1 Marrero's Guest Mansion NAP NAP NAP NAP NAP NAP
5.04 Property   1 Hotel Mountain Brook NAP NAP NAP NAP NAP NAP
5.05 Property   1 The Gastonian NAP NAP NAP NAP NAP NAP
5.06 Property   1 Kehoe House NAP NAP NAP NAP NAP NAP
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water NAP NAP NAP NAP NAP NAP
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 98,156 14.5% 9/30/2026 Southeastern Pennsyl 88,509 13.1%
8 Loan 3, 31 1 Than Tower NAP NAP NAP NAP NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio            
9.01 Property   1 Westlake RV Resort NAP NAP NAP NAP NAP NAP
9.02 Property   1 Eastlake RV Resort NAP NAP NAP NAP NAP NAP
9.03 Property   1 Northlake RV Resort NAP NAP NAP NAP NAP NAP
9.04 Property   1 Westlake Self Storage NAP NAP NAP NAP NAP NAP
9.05 Property   1 Lakeview Expansion RV Resort NAP NAP NAP NAP NAP NAP
10 Loan 3, 18, 31 1 321-325 West 42nd Street NAP NAP NAP NAP NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel NAP NAP NAP NAP NAP NAP
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 25,000 16.7% 5/31/2029 114 Industrial Park II, LLC 25,000 16.7%
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 727,535 50.5% 9/30/2027 (572,610 SF); 10/31/2027 (154,925 SF) Tiberina Detroit, Inc. 200,000 13.9%
14 Loan 16, 23, 29  1 Supreme High Street Retail 8,370 100.0% 2/28/2035 NAP NAP NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio            
15.01 Property   1 Beechgrove Self Storage NAP NAP NAP NAP NAP NAP
15.02 Property   1 Buttermilk Pike Self Storage NAP NAP NAP NAP NAP NAP
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 54,405 65.0% 2/28/2035 Fat Willy's 4,599 5.5%
17 Loan 5, 16, 27 1 22 Milford Street NAP NAP NAP NAP NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive NAP NAP NAP NAP NAP NAP
19 Loan 3 1 City Deck Landing  NAP NAP NAP NAP NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio            
20.01 Property   1 Rolling Hills NAP NAP NAP NAP NAP NAP
20.02 Property   1 Pineview NAP NAP NAP NAP NAP NAP
20.03 Property   1 Pleasant Acres NAP NAP NAP NAP NAP NAP
20.04 Property   1 Carolina Pines NAP NAP NAP NAP NAP NAP
20.05 Property   1 Zion Meadows NAP NAP NAP NAP NAP NAP
20.06 Property   1 Hildebran Highlands  NAP NAP NAP NAP NAP NAP
20.07 Property   1 Quaker Meadows NAP NAP NAP NAP NAP NAP
20.08 Property   1 Green Acres NAP NAP NAP NAP NAP NAP
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 97,000 76.7% 8/31/2029 LS Rack, Inc. 29,519 23.3%
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 1,082,417 95.4% 6/30/2044 Bright Horizons Children's Centers LLC 12,665 1.1%
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAP NAP NAP NAP NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio            
24.01 Property   1 996 Paragon Way 945,023 100.0% 8/31/2029 NAP NAP NAP
24.02 Property   1 91-399 Kauhi 10,800 0.5% 3/31/2026 NAP NAP NAP
24.03 Property   1 11224 Will Walker Road 529,568 100.0% 11/30/2031 NAP NAP NAP
24.04 Property   1 10450 Doral Boulevard 240,283 100.0% 6/30/2028 NAP NAP NAP
24.05 Property   1 1580, 1590 & 1600 Williams Road 759,950 100.0% 5/31/2026 NAP NAP NAP
24.06 Property   1 32150 Just Imagine Drive 644,850 100.0% 5/31/2031 NAP NAP NAP
24.07 Property   1 6850 Weber Boulevard 265,318 100.0% 6/30/2033 NAP NAP NAP
24.08 Property   1 1341 N. Clyde Morris Blvd. 399,440 100.0% 2/28/2033 NAP NAP NAP
24.09 Property   1 27200 SW 127th Avenue 237,756 100.0% 3/31/2032 NAP NAP NAP
24.1 Property   1 7410 Magi Road 302,400 100.0% 6/30/2031 NAP NAP NAP
24.11 Property   1 2375 East Newlands Road 337,500 100.0% 5/31/2035 NAP NAP NAP
24.12 Property   1 3800 Midlink Drive 158,497 100.0% 7/31/2029 NAP NAP NAP
24.13 Property   1 13509 Waterworks Street 304,859 100.0% 12/31/2029 NAP NAP NAP
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 393,971 100.0% 7/31/2035 NAP NAP NAP
24.15 Property   1 91-141 Kalaeloa 910,491 100.0% 12/31/2029 NAP NAP NAP
24.16 Property   1 9860 West Buckeye Road 288,045 100.0% 4/30/2027 NAP NAP NAP
24.17 Property   1 125 North Troy Hill Road 225,198 100.0% 1/31/2031 NAP NAP NAP
24.18 Property   1 11900 Trolley Lane 148,881 100.0% 7/31/2028 NAP NAP NAP
24.19 Property   1 11501 Wilkinson Drive 144,199 100.0% 9/30/2028 NAP NAP NAP
24.2 Property   1 2300 North 33rd Avenue East 337,960 100.0% 1/31/2033 NAP NAP NAP
24.21 Property   1 5001 West Delbridge Street 167,171 100.0% 2/28/2037 NAP NAP NAP
24.22 Property   1 91-238 Kauhi 85,317 100.0% 10/31/2027 NAP NAP NAP
24.23 Property   1 1892 Anfield Road 121,683 100.0% 8/31/2032 NAP NAP NAP
24.24 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP NAP NAP
24.25 Property   1 955 Aeroplaza Drive 125,060 100.0% 9/30/2033 NAP NAP NAP
24.26 Property   1 3155 Grissom Parkway 144,138 100.0% 9/30/2029 NAP NAP NAP
24.27 Property   1 3502 Enterprise Avenue 231,350 100.0% 12/31/2029 NAP NAP NAP
24.28 Property   1 3870 Ronald Reagan Boulevard 97,187 100.0% 8/31/2029 NAP NAP NAP
24.29 Property   1 700 Marine Drive 200,978 100.0% 6/30/2029 NAP NAP NAP
24.3 Property   1 3245 Henry Road 131,152 100.0% 9/30/2029 NAP NAP NAP
24.31 Property   1 2701 S.W. 18th Street 158,340 100.0% 7/31/2030 NAP NAP NAP
24.32 Property   1 2482 Century Drive 250,000 100.0% 3/31/2030 NAP NAP NAP
24.33 Property   1 158 West Yard Road 354,000 100.0% 7/31/2029 NAP NAP NAP
24.34 Property   1 55 Commerce Avenue 125,000 100.0% 6/30/2033 NAP NAP NAP
24.35 Property   1 1415 West Commerce Way 222,000 100.0% 6/30/2030 NAP NAP NAP

 

 A-21 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Largest Tenant SF   Largest Tenant % of NRA  Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA
                 4, 21, 22, 23, 28     
24.36 Property   1 1095 South 4800 West NAP NAP NAP NAP NAP NAP
24.37 Property   1 950 Bennett Road 110,621 100.0% 11/30/2027 NAP NAP NAP
24.38 Property   1 985 Kershaw Street 69,734 100.0% 3/31/2035 NAP NAP NAP
24.39 Property   1 1990 Hood Road 190,000 100.0% 6/30/2030 NAP NAP NAP
24.4 Property   1 17200 Manchac Park Lane 125,147 100.0% 2/28/2034 NAP NAP NAP
24.41 Property   1 7409 Magi Road 91,776 100.0% 6/30/2029 NAP NAP NAP
24.42 Property   1 91-329 Kauhi 12,300 25.7% 9/29/2028 Upright Fencing Hawaii LLC 7,500 15.7%
24.43 Property   1 1985 International Way 189,400 100.0% MTM NAP NAP NAP
24.44 Property   1 200 Orange Point Drive 125,060 100.0% 12/31/2029 NAP NAP NAP
24.45 Property   1 91-241 Kalaeloa 24,000 53.3% 4/30/2029 Strategic Building Products Hawaii, LLC 21,000 46.7%
24.46 Property   1 2311 South Park Road 137,500 100.0% 6/7/2026 NAP NAP NAP
24.47 Property   1 2820 State Highway 31 59,281 100.0% 8/31/2027 NAP NAP NAP
24.48 Property   1 8000 Mid America Blvd. 110,361 100.0% 9/30/2029 NAP NAP NAP
24.49 Property   1 14257 E. Easter Avenue 69,865 100.0% 10/31/2028 NAP NAP NAP
24.5 Property   1 91-080 Hanua 216,537 100.0% 6/30/2034 NAP NAP NAP
24.51 Property   1 3736 Salisbury Road 95,883 100.0% 5/31/2029 NAP NAP NAP
24.52 Property   1 91-027 Kaomi Loop 213,575 100.0% 12/31/2025 NAP NAP NAP
24.53 Property   1 150 Greenhorn Drive 54,199 100.0% 5/31/2030 NAP NAP NAP
24.54 Property   1 7130 Q Street 89,115 100.0% 10/31/2028 NAP NAP NAP
24.55 Property   1 235 Great Pond Road 113,753 100.0% 9/30/2028 NAP NAP NAP
24.56 Property   1 510 Production Avenue 88,890 100.0% 7/31/2026 NAP NAP NAP
24.57 Property   1 91-150 Kaomi Loop 249,773 100.0% 8/31/2042 NAP NAP NAP
24.58 Property   1 4501 Industrial Drive 64,211 100.0% 7/31/2030 NAP NAP NAP
24.59 Property   1 91-222 Olai 158,036 100.0% 12/31/2029 NAP NAP NAP
24.6 Property   1 2580 Technology Drive 89,123 100.0% 1/31/2028 NAP NAP NAP
24.61 Property   1 301 Commerce Drive 75,262 100.0% 2/28/2027 NAP NAP NAP
24.62 Property   1 7121 South Fifth Avenue 33,394 100.0% 9/30/2026 NAP NAP NAP
24.63 Property   1 590 Assembly Court NAP NAP NAP NAP NAP NAP
24.64 Property   1 91-250 Komohana 107,288 100.0% 11/30/2028 NAP NAP NAP
24.65 Property   1 91-220 Kalaeloa 23,040 100.0% 4/30/2032 NAP NAP NAP
24.66 Property   1 91-185 Kalaeloa 121,750 100.0% 2/29/2040 NAP NAP NAP
24.67 Property   1 91-300 Hanua 28,320 100.0% 12/31/2039 NAP NAP NAP
24.68 Property   1 5501 Providence Hill Drive 66,692 100.0% 4/30/2029 NAP NAP NAP
24.69 Property   1 91-259 Olai 91,758 70.2% 12/31/2027 J&M Blasting and Painting, Inc. 38,921 29.8%
24.7 Property   1 2 Tower Drive 62,390 100.0% 1/31/2034 NAP NAP NAP
24.71 Property   1 91-064 Kaomi Loop 98,707 100.0% 10/31/2033 NAP NAP NAP
24.72 Property   1 91-202 Kalaeloa 35,752 42.6% 4/30/2027 IG Steel LLC 22,726 27.1%
24.73 Property   1 2100 NW 82nd Avenue 37,002 100.0% 7/31/2032 NAP NAP NAP
24.74 Property   1 91-102 Kaomi Loop 98,707 100.0% 8/31/2034 NAP NAP NAP
24.75 Property   1 1230 West 171st Street 40,410 100.0% 3/31/2029 NAP NAP NAP
24.76 Property   1 91-400 Komohana 95,745 100.0% 12/31/2038 NAP NAP NAP
24.77 Property   1 91-265 Hanua 52,316 55.0% 8/31/2028 Cornerstone Construction Material, LLC 42,779 45.0%
24.78 Property   1 91-255 Hanua 95,095 100.0% 1/31/2037 NAP NAP NAP
24.79 Property   1 1415 Industrial Drive 43,824 100.0% 9/30/2027 NAP NAP NAP
24.8 Property   1 209 South Bud Street 70,293 100.0% 12/31/2032 NAP NAP NAP
24.81 Property   1 91-110 Kaomi Loop 98,707 100.0% 2/28/2031 NAP NAP NAP
24.82 Property   1 3900 NE 6th Street 24,310 100.0% 5/31/2026 NAP NAP NAP
24.83 Property   1 91-218 Olai 106,504 100.0% 1/31/2028 NAP NAP NAP
24.84 Property   1 5795 Logistics Parkway 38,833 100.0% 6/30/2027 NAP NAP NAP
24.85 Property   1 91-210 Kauhi 16,610 100.0% 1/31/2037 NAP NAP NAP
24.86 Property   1 435 SE 70th Street 40,000 100.0% 9/30/2026 NAP NAP NAP
24.87 Property   1 2902 Gun Club Road NAP NAP NAP NAP NAP NAP
24.88 Property   1 91-210 Olai 54,362 100.0% 8/31/2039 NAP NAP NAP
24.89 Property   1 91-95 Hanua 40,902 100.0% 8/31/2039 NAP NAP NAP
24.9 Property   1 2401 Cram Avenue SE 21,662 100.0% 5/31/2027 NAP NAP NAP
24.91 Property   1 91-083 Hanua 47,350 100.0% 12/31/2027 NAP NAP NAP
24.92 Property   1 91-119 Olai 97,923 100.0% 9/30/2030 NAP NAP NAP
24.93 Property   1 3425 Maple Drive 25,398 100.0% 5/31/2029 NAP NAP NAP
24.94 Property   1 91-174 Olai 46,067 79.3% 12/31/2025 New Cingular Wireless PCS, LLC 7,057 12.1%
24.95 Property   1 5156 American Road 38,360 100.0% 6/30/2028 NAP NAP NAP
24.96 Property   1 91-252 Kauhi 43,473 100.0% 9/30/2045 NAP NAP NAP
24.97 Property   1 91-349 Kauhi 47,872 100.0% 12/31/2038 NAP NAP NAP
24.98 Property   1 91-175 Olai 47,916 100.0% 6/30/2031 NAP NAP NAP
24.99 Property   1 91-087 Hanua 22,041 100.0% 7/31/2039 NAP NAP NAP
24.1 Property   1 91-171 Olai 23,914 100.0% 4/30/2030 NAP NAP NAP
24.101 Property   1 91-410 Komohana 20,778 100.0% 10/31/2027 NAP NAP NAP
24.102 Property   1 91-416 Komohana 26,746 100.0% 10/31/2027 NAP NAP NAP
25 Loan 16, 18 1 East 232nd Street NAP NAP NAP NAP NAP NAP
26 Loan   1 30-58 and 30-64 34th Street NAP NAP NAP NAP NAP NAP
27 Loan 19 1 The Vue at 214 NAP NAP NAP NAP NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes NAP NAP NAP NAP NAP NAP
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 3,642 100.0% 12/31/2034 NAP NAP NAP
30 Loan   1 Playa Blanca Apartments NAP NAP NAP NAP NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station NAP NAP NAP NAP NAP NAP
32 Loan 23, 30 1 Waterfront Office 12,611 26.8% 7/31/2028 Muir Wood, LLC 7,598 16.1%
33 Loan 16, 25 1 River View MHC NAP NAP NAP NAP NAP NAP
34 Loan 16 1 340 Broadway NAP NAP NAP NAP NAP NAP
35 Loan   1 Palisades Apartments NAP NAP NAP NAP NAP NAP
36 Loan   1 6100 Rockside Woods 12,630 16.2% 2/28/2027 Cushman & Wakefield 11,410 14.7%
37 Loan 25 1 Mini U Storage - Richmond NAP NAP NAP NAP NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks NAP NAP NAP NAP NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch NAP NAP NAP NAP NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center 1,402,312 100.0% 12/31/2030 NAP NAP NAP
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments            
41.01 Property   1 Shannon Apartments NAP NAP NAP NAP NAP NAP
41.02 Property   1 Kimberly Apartments NAP NAP NAP NAP NAP NAP
42 Loan 2, 16 1 41 North Main Street 3,100 35.2% 9/30/2028 Mendola Artists 2,165 24.6%
43 Loan 25 1 Mini U Storage - Houston Katy NAP NAP NAP NAP NAP NAP
44 Loan 25 1 Kenneth Apartments NAP NAP NAP NAP NAP NAP
45 Loan 29 1 Ramar Mobile Home Park NAP NAP NAP NAP NAP NAP

 

 A-22 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant
             4, 21, 22, 23, 28         4, 21, 22, 23, 28 
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 2/28/2031 Carl Hansen & Son Corp. 8,015 6.6% 5/31/2027 Tusk Strategies Inc.
2 Loan 4 1 Spring Valley Marketplace 4/8/2035 Kids Empire Spring Valley 9,700 4.3% 10/29/2035 Chic Lingerie Inc
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 5/31/2039 Regeneron 127,263 24.6% 7/31/2036 Café Space
4 Loan 6, 12, 29 5 Southeast MHC Portfolio            
4.01 Property   1 Pine Hill & Pine Manor NAP NAP NAP NAP NAP NAP
4.02 Property   1 Highridge NAP NAP NAP NAP NAP NAP
4.03 Property   1 Crumley Farms NAP NAP NAP NAP NAP NAP
4.04 Property   1 Boulder Trails NAP NAP NAP NAP NAP NAP
4.05 Property   1 Sizemore NAP NAP NAP NAP NAP NAP
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio            
5.01 Property   1 East Bay Inn NAP NAP NAP NAP NAP NAP
5.02 Property   1 Eliza Thompson House NAP NAP NAP NAP NAP NAP
5.03 Property   1 Marrero's Guest Mansion NAP NAP NAP NAP NAP NAP
5.04 Property   1 Hotel Mountain Brook NAP NAP NAP NAP NAP NAP
5.05 Property   1 The Gastonian NAP NAP NAP NAP NAP NAP
5.06 Property   1 Kehoe House NAP NAP NAP NAP NAP NAP
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water NAP NAP NAP NAP NAP NAP
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 7/31/2030 East Philadelphia Fu 60,000 8.9% 11/30/2027 Wissahickon Charter
8 Loan 3, 31 1 Than Tower NAP NAP NAP NAP NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio            
9.01 Property   1 Westlake RV Resort NAP NAP NAP NAP NAP NAP
9.02 Property   1 Eastlake RV Resort NAP NAP NAP NAP NAP NAP
9.03 Property   1 Northlake RV Resort NAP NAP NAP NAP NAP NAP
9.04 Property   1 Westlake Self Storage NAP NAP NAP NAP NAP NAP
9.05 Property   1 Lakeview Expansion RV Resort NAP NAP NAP NAP NAP NAP
10 Loan 3, 18, 31 1 321-325 West 42nd Street NAP NAP NAP NAP NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel NAP NAP NAP NAP NAP NAP
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 6/30/2026 Oncor Electric Delivery Company, LLC 20,000 13.3% 7/31/2029 J2 Collective, LLC dba Power Pickle
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 12/31/2033 Quaker Houghton PA, Inc. 117,700 8.2% 9/30/2028 General Services Administration
14 Loan 16, 23, 29  1 Supreme High Street Retail NAP NAP NAP NAP NAP NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio            
15.01 Property   1 Beechgrove Self Storage NAP NAP NAP NAP NAP NAP
15.02 Property   1 Buttermilk Pike Self Storage NAP NAP NAP NAP NAP NAP
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 8/31/2026 A Quilter's Oasis 3,600 4.3% 6/30/2029 Eastridge Family Dental
17 Loan 5, 16, 27 1 22 Milford Street NAP NAP NAP NAP NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive NAP NAP NAP NAP NAP NAP
19 Loan 3 1 City Deck Landing  NAP NAP NAP NAP NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio            
20.01 Property   1 Rolling Hills NAP NAP NAP NAP NAP NAP
20.02 Property   1 Pineview NAP NAP NAP NAP NAP NAP
20.03 Property   1 Pleasant Acres NAP NAP NAP NAP NAP NAP
20.04 Property   1 Carolina Pines NAP NAP NAP NAP NAP NAP
20.05 Property   1 Zion Meadows NAP NAP NAP NAP NAP NAP
20.06 Property   1 Hildebran Highlands  NAP NAP NAP NAP NAP NAP
20.07 Property   1 Quaker Meadows NAP NAP NAP NAP NAP NAP
20.08 Property   1 Green Acres NAP NAP NAP NAP NAP NAP
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 2/28/2030 NAP NAP NAP NAP NAP
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 5/31/2035 11 Fan Pier Restaurant, LLC (dba Serafina) 8,747 0.8% 6/30/2032 Pier 50, LLC (dba Committee)
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAP NAP NAP NAP NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio            
24.01 Property   1 996 Paragon Way NAP NAP NAP NAP NAP NAP
24.02 Property   1 91-399 Kauhi NAP NAP NAP NAP NAP NAP
24.03 Property   1 11224 Will Walker Road NAP NAP NAP NAP NAP NAP
24.04 Property   1 10450 Doral Boulevard NAP NAP NAP NAP NAP NAP
24.05 Property   1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP NAP NAP
24.06 Property   1 32150 Just Imagine Drive NAP NAP NAP NAP NAP NAP
24.07 Property   1 6850 Weber Boulevard NAP NAP NAP NAP NAP NAP
24.08 Property   1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP NAP NAP
24.09 Property   1 27200 SW 127th Avenue NAP NAP NAP NAP NAP NAP
24.1 Property   1 7410 Magi Road NAP NAP NAP NAP NAP NAP
24.11 Property   1 2375 East Newlands Road NAP NAP NAP NAP NAP NAP
24.12 Property   1 3800 Midlink Drive NAP NAP NAP NAP NAP NAP
24.13 Property   1 13509 Waterworks Street NAP NAP NAP NAP NAP NAP
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street NAP NAP NAP NAP NAP NAP
24.15 Property   1 91-141 Kalaeloa NAP NAP NAP NAP NAP NAP
24.16 Property   1 9860 West Buckeye Road NAP NAP NAP NAP NAP NAP
24.17 Property   1 125 North Troy Hill Road NAP NAP NAP NAP NAP NAP
24.18 Property   1 11900 Trolley Lane NAP NAP NAP NAP NAP NAP
24.19 Property   1 11501 Wilkinson Drive NAP NAP NAP NAP NAP NAP
24.2 Property   1 2300 North 33rd Avenue East NAP NAP NAP NAP NAP NAP
24.21 Property   1 5001 West Delbridge Street NAP NAP NAP NAP NAP NAP
24.22 Property   1 91-238 Kauhi NAP NAP NAP NAP NAP NAP
24.23 Property   1 1892 Anfield Road NAP NAP NAP NAP NAP NAP
24.24 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP NAP NAP
24.25 Property   1 955 Aeroplaza Drive NAP NAP NAP NAP NAP NAP
24.26 Property   1 3155 Grissom Parkway NAP NAP NAP NAP NAP NAP
24.27 Property   1 3502 Enterprise Avenue NAP NAP NAP NAP NAP NAP
24.28 Property   1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP NAP NAP
24.29 Property   1 700 Marine Drive NAP NAP NAP NAP NAP NAP
24.3 Property   1 3245 Henry Road NAP NAP NAP NAP NAP NAP
24.31 Property   1 2701 S.W. 18th Street NAP NAP NAP NAP NAP NAP
24.32 Property   1 2482 Century Drive NAP NAP NAP NAP NAP NAP
24.33 Property   1 158 West Yard Road NAP NAP NAP NAP NAP NAP
24.34 Property   1 55 Commerce Avenue NAP NAP NAP NAP NAP NAP
24.35 Property   1 1415 West Commerce Way NAP NAP NAP NAP NAP NAP

 

 A-23 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant
             4, 21, 22, 23, 28         4, 21, 22, 23, 28 
24.36 Property   1 1095 South 4800 West NAP NAP NAP NAP NAP NAP
24.37 Property   1 950 Bennett Road NAP NAP NAP NAP NAP NAP
24.38 Property   1 985 Kershaw Street NAP NAP NAP NAP NAP NAP
24.39 Property   1 1990 Hood Road NAP NAP NAP NAP NAP NAP
24.4 Property   1 17200 Manchac Park Lane NAP NAP NAP NAP NAP NAP
24.41 Property   1 7409 Magi Road NAP NAP NAP NAP NAP NAP
24.42 Property   1 91-329 Kauhi 12/31/2026 The True Vine 5,400 11.3% MTM Price Enterprises, Inc.
24.43 Property   1 1985 International Way NAP NAP NAP NAP NAP NAP
24.44 Property   1 200 Orange Point Drive NAP NAP NAP NAP NAP NAP
24.45 Property   1 91-241 Kalaeloa 7/31/2027 NAP NAP NAP NAP NAP
24.46 Property   1 2311 South Park Road NAP NAP NAP NAP NAP NAP
24.47 Property   1 2820 State Highway 31 NAP NAP NAP NAP NAP NAP
24.48 Property   1 8000 Mid America Blvd. NAP NAP NAP NAP NAP NAP
24.49 Property   1 14257 E. Easter Avenue NAP NAP NAP NAP NAP NAP
24.5 Property   1 91-080 Hanua NAP NAP NAP NAP NAP NAP
24.51 Property   1 3736 Salisbury Road NAP NAP NAP NAP NAP NAP
24.52 Property   1 91-027 Kaomi Loop NAP NAP NAP NAP NAP NAP
24.53 Property   1 150 Greenhorn Drive NAP NAP NAP NAP NAP NAP
24.54 Property   1 7130 Q Street NAP NAP NAP NAP NAP NAP
24.55 Property   1 235 Great Pond Road NAP NAP NAP NAP NAP NAP
24.56 Property   1 510 Production Avenue NAP NAP NAP NAP NAP NAP
24.57 Property   1 91-150 Kaomi Loop NAP NAP NAP NAP NAP NAP
24.58 Property   1 4501 Industrial Drive NAP NAP NAP NAP NAP NAP
24.59 Property   1 91-222 Olai NAP NAP NAP NAP NAP NAP
24.6 Property   1 2580 Technology Drive NAP NAP NAP NAP NAP NAP
24.61 Property   1 301 Commerce Drive NAP NAP NAP NAP NAP NAP
24.62 Property   1 7121 South Fifth Avenue NAP NAP NAP NAP NAP NAP
24.63 Property   1 590 Assembly Court NAP NAP NAP NAP NAP NAP
24.64 Property   1 91-250 Komohana NAP NAP NAP NAP NAP NAP
24.65 Property   1 91-220 Kalaeloa NAP NAP NAP NAP NAP NAP
24.66 Property   1 91-185 Kalaeloa NAP NAP NAP NAP NAP NAP
24.67 Property   1 91-300 Hanua NAP NAP NAP NAP NAP NAP
24.68 Property   1 5501 Providence Hill Drive NAP NAP NAP NAP NAP NAP
24.69 Property   1 91-259 Olai 10/31/2026 NAP NAP NAP NAP NAP
24.7 Property   1 2 Tower Drive NAP NAP NAP NAP NAP NAP
24.71 Property   1 91-064 Kaomi Loop NAP NAP NAP NAP NAP NAP
24.72 Property   1 91-202 Kalaeloa 12/31/2028 Surecan LLC 16,770 20.0% 1/8/2029 RD's Welding & Repair LLC
24.73 Property   1 2100 NW 82nd Avenue NAP NAP NAP NAP NAP NAP
24.74 Property   1 91-102 Kaomi Loop NAP NAP NAP NAP NAP NAP
24.75 Property   1 1230 West 171st Street NAP NAP NAP NAP NAP NAP
24.76 Property   1 91-400 Komohana NAP NAP NAP NAP NAP NAP
24.77 Property   1 91-265 Hanua 3/31/2030 NAP NAP NAP NAP NAP
24.78 Property   1 91-255 Hanua NAP NAP NAP NAP NAP NAP
24.79 Property   1 1415 Industrial Drive NAP NAP NAP NAP NAP NAP
24.8 Property   1 209 South Bud Street NAP NAP NAP NAP NAP NAP
24.81 Property   1 91-110 Kaomi Loop NAP NAP NAP NAP NAP NAP
24.82 Property   1 3900 NE 6th Street NAP NAP NAP NAP NAP NAP
24.83 Property   1 91-218 Olai NAP NAP NAP NAP NAP NAP
24.84 Property   1 5795 Logistics Parkway NAP NAP NAP NAP NAP NAP
24.85 Property   1 91-210 Kauhi NAP NAP NAP NAP NAP NAP
24.86 Property   1 435 SE 70th Street NAP NAP NAP NAP NAP NAP
24.87 Property   1 2902 Gun Club Road NAP NAP NAP NAP NAP NAP
24.88 Property   1 91-210 Olai NAP NAP NAP NAP NAP NAP
24.89 Property   1 91-95 Hanua NAP NAP NAP NAP NAP NAP
24.9 Property   1 2401 Cram Avenue SE NAP NAP NAP NAP NAP NAP
24.91 Property   1 91-083 Hanua NAP NAP NAP NAP NAP NAP
24.92 Property   1 91-119 Olai NAP NAP NAP NAP NAP NAP
24.93 Property   1 3425 Maple Drive NAP NAP NAP NAP NAP NAP
24.94 Property   1 91-174 Olai 6/30/2027 NAP NAP NAP NAP NAP
24.95 Property   1 5156 American Road NAP NAP NAP NAP NAP NAP
24.96 Property   1 91-252 Kauhi NAP NAP NAP NAP NAP NAP
24.97 Property   1 91-349 Kauhi NAP NAP NAP NAP NAP NAP
24.98 Property   1 91-175 Olai NAP NAP NAP NAP NAP NAP
24.99 Property   1 91-087 Hanua NAP NAP NAP NAP NAP NAP
24.1 Property   1 91-171 Olai NAP NAP NAP NAP NAP NAP
24.101 Property   1 91-410 Komohana NAP NAP NAP NAP NAP NAP
24.102 Property   1 91-416 Komohana NAP NAP NAP NAP NAP NAP
25 Loan 16, 18 1 East 232nd Street NAP NAP NAP NAP NAP NAP
26 Loan   1 30-58 and 30-64 34th Street NAP NAP NAP NAP NAP NAP
27 Loan 19 1 The Vue at 214 NAP NAP NAP NAP NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes NAP NAP NAP NAP NAP NAP
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street NAP NAP NAP NAP NAP NAP
30 Loan   1 Playa Blanca Apartments NAP NAP NAP NAP NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station NAP NAP NAP NAP NAP NAP
32 Loan 23, 30 1 Waterfront Office 7/30/2026 Pisenti & Brinker 7,048 15.0% 7/31/2027 Accelitas, Inc
33 Loan 16, 25 1 River View MHC NAP NAP NAP NAP NAP NAP
34 Loan 16 1 340 Broadway NAP NAP NAP NAP NAP NAP
35 Loan   1 Palisades Apartments NAP NAP NAP NAP NAP NAP
36 Loan   1 6100 Rockside Woods 12/31/2033 Vox Mobile 8,881 11.4% 9/30/2029 Suncrest Health Services
37 Loan 25 1 Mini U Storage - Richmond NAP NAP NAP NAP NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks NAP NAP NAP NAP NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch NAP NAP NAP NAP NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center NAP NAP NAP NAP NAP NAP
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments            
41.01 Property   1 Shannon Apartments NAP NAP NAP NAP NAP NAP
41.02 Property   1 Kimberly Apartments NAP NAP NAP NAP NAP NAP
42 Loan 2, 16 1 41 North Main Street 4/30/2028 Mod Equities, LLC 1,500 17.0% 6/30/2032 Abilis, Inc.
43 Loan 25 1 Mini U Storage - Houston Katy NAP NAP NAP NAP NAP NAP
44 Loan 25 1 Kenneth Apartments NAP NAP NAP NAP NAP NAP
45 Loan 29 1 Ramar Mobile Home Park NAP NAP NAP NAP NAP NAP

 

 A-24 

 

BMO 2025-5C12

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
                 4, 21, 22, 23, 28           
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 7,663 6.4% 7/31/2037 605 LLC 7,661 6.4% 9/30/2027 7/15/2025 NAP
2 Loan 4 1 Spring Valley Marketplace 7,703 3.4% 2/28/2033 Cuff & Co. 7,466 3.3% 6/30/2033 9/3/2025 NAP
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 3,652 0.7% MTM NAP NAP NAP NAP 4/7/2025 NAP
4 Loan 6, 12, 29 5 Southeast MHC Portfolio                  
4.01 Property   1 Pine Hill & Pine Manor NAP NAP NAP NAP NAP NAP NAP 7/17/2025 NAP
4.02 Property   1 Highridge NAP NAP NAP NAP NAP NAP NAP 7/17/2025 NAP
4.03 Property   1 Crumley Farms NAP NAP NAP NAP NAP NAP NAP 7/17/2025 NAP
4.04 Property   1 Boulder Trails NAP NAP NAP NAP NAP NAP NAP 7/17/2025 NAP
4.05 Property   1 Sizemore NAP NAP NAP NAP NAP NAP NAP 7/17/2025 NAP
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio                  
5.01 Property   1 East Bay Inn NAP NAP NAP NAP NAP NAP NAP 5/15/2025 NAP
5.02 Property   1 Eliza Thompson House NAP NAP NAP NAP NAP NAP NAP 5/15/2025 NAP
5.03 Property   1 Marrero's Guest Mansion NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP
5.04 Property   1 Hotel Mountain Brook NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP
5.05 Property   1 The Gastonian NAP NAP NAP NAP NAP NAP NAP 5/15/2025 NAP
5.06 Property   1 Kehoe House NAP NAP NAP NAP NAP NAP NAP 5/15/2025 NAP
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water NAP NAP NAP NAP NAP NAP NAP 5/9/2025 NAP
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 53,889 8.0% 7/31/2033 New Material Culture 49,584 7.3% 8/31/2026 8/8/2025 NAP
8 Loan 3, 31 1 Than Tower NAP NAP NAP NAP NAP NAP NAP 8/15/2025 NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio                  
9.01 Property   1 Westlake RV Resort NAP NAP NAP NAP NAP NAP NAP 6/24/2025 NAP
9.02 Property   1 Eastlake RV Resort NAP NAP NAP NAP NAP NAP NAP 6/24/2025 NAP
9.03 Property   1 Northlake RV Resort NAP NAP NAP NAP NAP NAP NAP 6/24/2025 NAP
9.04 Property   1 Westlake Self Storage NAP NAP NAP NAP NAP NAP NAP 6/24/2025 NAP
9.05 Property   1 Lakeview Expansion RV Resort NAP NAP NAP NAP NAP NAP NAP 6/24/2025 NAP
10 Loan 3, 18, 31 1 321-325 West 42nd Street NAP NAP NAP NAP NAP NAP NAP 8/5/2025 NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel NAP NAP NAP NAP NAP NAP NAP 5/22/2025 NAP
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 15,000 10.0% 8/31/2034 Plasti-Fab Incorporated 15,000 10.0% 1/31/2032 1/27/2025 NAP
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 80,556 5.6% 4/30/2038 Parsec, Inc. 1 0.0% 11/30/2026 6/6/2025 NAP
14 Loan 16, 23, 29  1 Supreme High Street Retail NAP NAP NAP NAP NAP NAP NAP 6/26/2025 NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio                  
15.01 Property   1 Beechgrove Self Storage NAP NAP NAP NAP NAP NAP NAP 6/6/2025 NAP
15.02 Property   1 Buttermilk Pike Self Storage NAP NAP NAP NAP NAP NAP NAP 6/6/2025 NAP
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 2,400 2.9% 2/28/2026 Hippo Vet Group 2,110 2.5% 7/31/2028 7/14/2025 NAP
17 Loan 5, 16, 27 1 22 Milford Street NAP NAP NAP NAP NAP NAP NAP 1/7/2025 NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive NAP NAP NAP NAP NAP NAP NAP 6/23/2025 NAP
19 Loan 3 1 City Deck Landing  NAP NAP NAP NAP NAP NAP NAP 6/9/2025 NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio                  
20.01 Property   1 Rolling Hills NAP NAP NAP NAP NAP NAP NAP 7/2/2025 NAP
20.02 Property   1 Pineview NAP NAP NAP NAP NAP NAP NAP 7/9/2025 NAP
20.03 Property   1 Pleasant Acres NAP NAP NAP NAP NAP NAP NAP 7/2/2025 NAP
20.04 Property   1 Carolina Pines NAP NAP NAP NAP NAP NAP NAP 7/2/2025 NAP
20.05 Property   1 Zion Meadows NAP NAP NAP NAP NAP NAP NAP 7/2/2025 NAP
20.06 Property   1 Hildebran Highlands  NAP NAP NAP NAP NAP NAP NAP 7/2/2025 NAP
20.07 Property   1 Quaker Meadows NAP NAP NAP NAP NAP NAP NAP 7/2/2025 NAP
20.08 Property   1 Green Acres NAP NAP NAP NAP NAP NAP NAP 7/2/2025 NAP
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 7,404 0.7% 5/31/2035 Third Sector New England, Inc. 4,355 0.4% 2/28/2029 6/16/2025 NAP
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAP NAP NAP NAP NAP NAP NAP 4/28/2025 NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio                  
24.01 Property   1 996 Paragon Way NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.02 Property   1 91-399 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.03 Property   1 11224 Will Walker Road NAP NAP NAP NAP NAP NAP NAP 4/22/2025 NAP
24.04 Property   1 10450 Doral Boulevard NAP NAP NAP NAP NAP NAP NAP 4/17/2025 NAP
24.05 Property   1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.06 Property   1 32150 Just Imagine Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.07 Property   1 6850 Weber Boulevard NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.08 Property   1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP NAP NAP NAP 4/16/2025 NAP
24.09 Property   1 27200 SW 127th Avenue NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.1 Property   1 7410 Magi Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.11 Property   1 2375 East Newlands Road NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.12 Property   1 3800 Midlink Drive NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.13 Property   1 13509 Waterworks Street NAP NAP NAP NAP NAP NAP NAP 4/16/2025 NAP
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.15 Property   1 91-141 Kalaeloa NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.16 Property   1 9860 West Buckeye Road NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.17 Property   1 125 North Troy Hill Road NAP NAP NAP NAP NAP NAP NAP 4/22/2025 NAP
24.18 Property   1 11900 Trolley Lane NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.19 Property   1 11501 Wilkinson Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.2 Property   1 2300 North 33rd Avenue East NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP
24.21 Property   1 5001 West Delbridge Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.22 Property   1 91-238 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP
24.23 Property   1 1892 Anfield Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.24 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.25 Property   1 955 Aeroplaza Drive NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP
24.26 Property   1 3155 Grissom Parkway NAP NAP NAP NAP NAP NAP NAP 4/11/2025 NAP
24.27 Property   1 3502 Enterprise Avenue NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.28 Property   1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP NAP NAP NAP 4/17/2025 NAP
24.29 Property   1 700 Marine Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.3 Property   1 3245 Henry Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.31 Property   1 2701 S.W. 18th Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.32 Property   1 2482 Century Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.33 Property   1 158 West Yard Road NAP NAP NAP NAP NAP NAP NAP 4/17/2025 NAP
24.34 Property   1 55 Commerce Avenue NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.35 Property   1 1415 West Commerce Way NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP

 

 A-25 

 

BMO 2025-5C12

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
                 4, 21, 22, 23, 28           
24.36 Property   1 1095 South 4800 West NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.37 Property   1 950 Bennett Road NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.38 Property   1 985 Kershaw Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.39 Property   1 1990 Hood Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.4 Property   1 17200 Manchac Park Lane NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.41 Property   1 7409 Magi Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.42 Property   1 91-329 Kauhi 4,200 8.8% 8/31/2026 Foundations Hawaii, Inc. 4,200 8.8% 5/31/2027 5/19/2025 NAP
24.43 Property   1 1985 International Way NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.44 Property   1 200 Orange Point Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.45 Property   1 91-241 Kalaeloa NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.46 Property   1 2311 South Park Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.47 Property   1 2820 State Highway 31 NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.48 Property   1 8000 Mid America Blvd. NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.49 Property   1 14257 E. Easter Avenue NAP NAP NAP NAP NAP NAP NAP 4/16/2025 NAP
24.5 Property   1 91-080 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.51 Property   1 3736 Salisbury Road NAP NAP NAP NAP NAP NAP NAP 4/15/2025 NAP
24.52 Property   1 91-027 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.53 Property   1 150 Greenhorn Drive NAP NAP NAP NAP NAP NAP NAP 4/22/2025 NAP
24.54 Property   1 7130 Q Street NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.55 Property   1 235 Great Pond Road NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.56 Property   1 510 Production Avenue NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP
24.57 Property   1 91-150 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.58 Property   1 4501 Industrial Drive NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP
24.59 Property   1 91-222 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.6 Property   1 2580 Technology Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.61 Property   1 301 Commerce Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.62 Property   1 7121 South Fifth Avenue NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.63 Property   1 590 Assembly Court NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.64 Property   1 91-250 Komohana NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.65 Property   1 91-220 Kalaeloa NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP
24.66 Property   1 91-185 Kalaeloa NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.67 Property   1 91-300 Hanua NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP
24.68 Property   1 5501 Providence Hill Drive NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP
24.69 Property   1 91-259 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.7 Property   1 2 Tower Drive NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.71 Property   1 91-064 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.72 Property   1 91-202 Kalaeloa 8,660 10.3% 12/31/2027 NAP NAP NAP NAP 5/20/2025 NAP
24.73 Property   1 2100 NW 82nd Avenue NAP NAP NAP NAP NAP NAP NAP 4/18/2025 NAP
24.74 Property   1 91-102 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.75 Property   1 1230 West 171st Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.76 Property   1 91-400 Komohana NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.77 Property   1 91-265 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.78 Property   1 91-255 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.79 Property   1 1415 Industrial Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.8 Property   1 209 South Bud Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.81 Property   1 91-110 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.82 Property   1 3900 NE 6th Street NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP
24.83 Property   1 91-218 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.84 Property   1 5795 Logistics Parkway NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.85 Property   1 91-210 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP
24.86 Property   1 435 SE 70th Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.87 Property   1 2902 Gun Club Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.88 Property   1 91-210 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.89 Property   1 91-95 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.9 Property   1 2401 Cram Avenue SE NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP
24.91 Property   1 91-083 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.92 Property   1 91-119 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.93 Property   1 3425 Maple Drive NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP
24.94 Property   1 91-174 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.95 Property   1 5156 American Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.96 Property   1 91-252 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.97 Property   1 91-349 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.98 Property   1 91-175 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.99 Property   1 91-087 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.1 Property   1 91-171 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.101 Property   1 91-410 Komohana NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
24.102 Property   1 91-416 Komohana NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP
25 Loan 16, 18 1 East 232nd Street NAP NAP NAP NAP NAP NAP NAP 3/13/2025 NAP
26 Loan   1 30-58 and 30-64 34th Street NAP NAP NAP NAP NAP NAP NAP 7/16/2025 NAP
27 Loan 19 1 The Vue at 214 NAP NAP NAP NAP NAP NAP NAP 7/21/2025 NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes NAP NAP NAP NAP NAP NAP NAP 2/21/2025 NAP
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street NAP NAP NAP NAP NAP NAP NAP 4/2/2025 NAP
30 Loan   1 Playa Blanca Apartments NAP NAP NAP NAP NAP NAP NAP 7/7/2025 NAP
31 Loan 25 1 Mini U Storage - Fairfax Station NAP NAP NAP NAP NAP NAP NAP 6/11/2025 NAP
32 Loan 23, 30 1 Waterfront Office 4,826 10.3% 7/30/2027 Audience View 4,389 9.3% 10/31/2026 6/30/2025 NAP
33 Loan 16, 25 1 River View MHC NAP NAP NAP NAP NAP NAP NAP 7/2/2025 NAP
34 Loan 16 1 340 Broadway NAP NAP NAP NAP NAP NAP NAP 5/2/2025 NAP
35 Loan   1 Palisades Apartments NAP NAP NAP NAP NAP NAP NAP 7/29/2025 NAP
36 Loan   1 6100 Rockside Woods 6,164 7.9% 7/31/2033 Impact Architects 5,066 6.5% 11/30/2030 6/18/2025 NAP
37 Loan 25 1 Mini U Storage - Richmond NAP NAP NAP NAP NAP NAP NAP 6/17/2025 NAP
38 Loan 3, 10, 19 1 116 St. Marks NAP NAP NAP NAP NAP NAP NAP 4/15/2025 NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch NAP NAP NAP NAP NAP NAP NAP 6/10/2025 NAP
40 Loan 7, 15, 16, 19 1 Century Business Center NAP NAP NAP NAP NAP NAP NAP 3/4/2025 NAP
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments                  
41.01 Property   1 Shannon Apartments NAP NAP NAP NAP NAP NAP NAP 5/16/2025 NAP
41.02 Property   1 Kimberly Apartments NAP NAP NAP NAP NAP NAP NAP 5/12/2025 NAP
42 Loan 2, 16 1 41 North Main Street 1,100 12.5% 4/30/2026 Michael Smith Architects 948 10.8% 8/31/2030 7/15/2025 NAP
43 Loan 25 1 Mini U Storage - Houston Katy NAP NAP NAP NAP NAP NAP NAP 6/17/2025 NAP
44 Loan 25 1 Kenneth Apartments NAP NAP NAP NAP NAP NAP NAP 5/12/2025 NAP
45 Loan 29 1 Ramar Mobile Home Park NAP NAP NAP NAP NAP NAP NAP 7/8/2025 NAP

 

 A-26 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($)
                  17         18
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 7/15/2025 NAP NAP No Fee NAP NAP  NAP  NAP 1,079,950
2 Loan 4 1 Spring Valley Marketplace 3/7/2025 NAP NAP No Fee NAP NAP  NAP  NAP 149,231
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 4/10/2025 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP 138,469
4 Loan 6, 12, 29 5 Southeast MHC Portfolio                    35,654
4.01 Property   1 Pine Hill & Pine Manor 7/17/2025 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP  
4.02 Property   1 Highridge 7/17/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
4.03 Property   1 Crumley Farms 7/17/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
4.04 Property   1 Boulder Trails 7/17/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
4.05 Property   1 Sizemore 7/17/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio                    144,830
5.01 Property   1 East Bay Inn 4/16/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
5.02 Property   1 Eliza Thompson House 5/15/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
5.03 Property   1 Marrero's Guest Mansion 5/15/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
5.04 Property   1 Hotel Mountain Brook 5/15/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
5.05 Property   1 The Gastonian 5/15/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
5.06 Property   1 Kehoe House 5/14/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 5/9/2025 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP 726,573
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 8/5/2025 NAP NAP No Fee NAP NAP  NAP  NAP 213,896
8 Loan 3, 31 1 Than Tower 8/18/2025 NAP NAP No Fee NAP NAP  NAP  NAP 271,676
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio                    318,805
9.01 Property   1 Westlake RV Resort 6/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
9.02 Property   1 Eastlake RV Resort 6/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
9.03 Property   1 Northlake RV Resort 6/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
9.04 Property   1 Westlake Self Storage 6/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
9.05 Property   1 Lakeview Expansion RV Resort 6/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
10 Loan 3, 18, 31 1 321-325 West 42nd Street 8/5/2025 NAP NAP No Fee NAP NAP  NAP  NAP 195,101
11 Loan 16, 19, 30, 31 1 The Life Hotel 5/27/2025 NAP NAP No Fee NAP NAP  NAP  NAP 0
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 1/27/2025 NAP NAP No Fee NAP NAP  NAP  NAP 129,163
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 6/5/2025 NAP NAP No Fee NAP NAP  NAP  NAP 0
14 Loan 16, 23, 29  1 Supreme High Street Retail 6/26/2025 NAP NAP No Fee NAP NAP  NAP  NAP 57,041
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio                    87,797
15.01 Property   1 Beechgrove Self Storage 6/6/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
15.02 Property   1 Buttermilk Pike Self Storage 6/6/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 7/14/2025 NAP NAP No Fee NAP NAP  NAP  NAP 81,435
17 Loan 5, 16, 27 1 22 Milford Street 1/3/2025 NAP NAP No Fee NAP NAP  NAP  NAP 0
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 6/25/2025 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP 80,791
19 Loan 3 1 City Deck Landing  6/6/2025 NAP NAP No Fee NAP NAP  NAP  NAP 67,191
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio                    48,117
20.01 Property   1 Rolling Hills 7/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
20.02 Property   1 Pineview 7/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
20.03 Property   1 Pleasant Acres 7/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
20.04 Property   1 Carolina Pines 7/2/2025 NAP NAP Yes - X & AE Fee NAP NAP  NAP  NAP  
20.05 Property   1 Zion Meadows 7/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
20.06 Property   1 Hildebran Highlands  7/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
20.07 Property   1 Quaker Meadows 7/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
20.08 Property   1 Green Acres 7/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP 65,331
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 6/16/2025 NAP NAP No Fee NAP NAP  NAP  NAP 0
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 4/29/2025 NAP NAP No Fee NAP NAP  NAP  NAP 520
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio                    0
24.01 Property   1 996 Paragon Way 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.02 Property   1 91-399 Kauhi NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.03 Property   1 11224 Will Walker Road 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.04 Property   1 10450 Doral Boulevard 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.05 Property   1 1580, 1590 & 1600 Williams Road 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.06 Property   1 32150 Just Imagine Drive 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.07 Property   1 6850 Weber Boulevard 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.08 Property   1 1341 N. Clyde Morris Blvd. 4/14/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.09 Property   1 27200 SW 127th Avenue 4/22/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.1 Property   1 7410 Magi Road 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.11 Property   1 2375 East Newlands Road 5/13/2025 4/18/2025 7% No Fee NAP NAP  NAP  NAP  
24.12 Property   1 3800 Midlink Drive 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.13 Property   1 13509 Waterworks Street 4/18/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.15 Property   1 91-141 Kalaeloa NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.16 Property   1 9860 West Buckeye Road 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.17 Property   1 125 North Troy Hill Road 4/21/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.18 Property   1 11900 Trolley Lane 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.19 Property   1 11501 Wilkinson Drive 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.2 Property   1 2300 North 33rd Avenue East 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.21 Property   1 5001 West Delbridge Street 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.22 Property   1 91-238 Kauhi 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.23 Property   1 1892 Anfield Road 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.24 Property   1 9215-9347 E Pendleton Pike 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.25 Property   1 955 Aeroplaza Drive 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.26 Property   1 3155 Grissom Parkway 4/14/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.27 Property   1 3502 Enterprise Avenue 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.28 Property   1 3870 Ronald Reagan Boulevard 4/18/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.29 Property   1 700 Marine Drive 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.3 Property   1 3245 Henry Road 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.31 Property   1 2701 S.W. 18th Street 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.32 Property   1 2482 Century Drive 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.33 Property   1 158 West Yard Road 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.34 Property   1 55 Commerce Avenue 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.35 Property   1 1415 West Commerce Way 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  

 

 A-27 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($)
                  17         18
24.36 Property   1 1095 South 4800 West 5/13/2025 4/18/2025 7% No Fee NAP NAP  NAP  NAP  
24.37 Property   1 950 Bennett Road 4/14/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.38 Property   1 985 Kershaw Street 5/13/2025 4/18/2025 7% No Fee NAP NAP  NAP  NAP  
24.39 Property   1 1990 Hood Road 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.4 Property   1 17200 Manchac Park Lane 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.41 Property   1 7409 Magi Road 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.42 Property   1 91-329 Kauhi 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.43 Property   1 1985 International Way 4/22/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.44 Property   1 200 Orange Point Drive 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.45 Property   1 91-241 Kalaeloa 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.46 Property   1 2311 South Park Road 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.47 Property   1 2820 State Highway 31 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.48 Property   1 8000 Mid America Blvd. 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.49 Property   1 14257 E. Easter Avenue 4/18/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.5 Property   1 91-080 Hanua NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.51 Property   1 3736 Salisbury Road 4/18/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.52 Property   1 91-027 Kaomi Loop NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.53 Property   1 150 Greenhorn Drive 4/18/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.54 Property   1 7130 Q Street 5/13/2025 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP  
24.55 Property   1 235 Great Pond Road 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.56 Property   1 510 Production Avenue 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.57 Property   1 91-150 Kaomi Loop NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.58 Property   1 4501 Industrial Drive 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.59 Property   1 91-222 Olai NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.6 Property   1 2580 Technology Drive 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.61 Property   1 301 Commerce Drive 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.62 Property   1 7121 South Fifth Avenue 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.63 Property   1 590 Assembly Court 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.64 Property   1 91-250 Komohana NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.65 Property   1 91-220 Kalaeloa 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.66 Property   1 91-185 Kalaeloa NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.67 Property   1 91-300 Hanua 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.68 Property   1 5501 Providence Hill Drive 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.69 Property   1 91-259 Olai NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.7 Property   1 2 Tower Drive 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.71 Property   1 91-064 Kaomi Loop NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.72 Property   1 91-202 Kalaeloa 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.73 Property   1 2100 NW 82nd Avenue 4/22/2025 NAP NAP Yes - AH Fee NAP NAP  NAP  NAP  
24.74 Property   1 91-102 Kaomi Loop NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.75 Property   1 1230 West 171st Street 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.76 Property   1 91-400 Komohana NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.77 Property   1 91-265 Hanua NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.78 Property   1 91-255 Hanua NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.79 Property   1 1415 Industrial Drive 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.8 Property   1 209 South Bud Street 5/13/2025 NAP NAP Yes - AH Fee NAP NAP  NAP  NAP  
24.81 Property   1 91-110 Kaomi Loop NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.82 Property   1 3900 NE 6th Street 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.83 Property   1 91-218 Olai NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.84 Property   1 5795 Logistics Parkway 4/14/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.85 Property   1 91-210 Kauhi 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.86 Property   1 435 SE 70th Street 4/24/2025 NAP NAP No Leasehold 9/30/2027 8, 5-year options and 1, 1-year option 30,205 Yes  
24.87 Property   1 2902 Gun Club Road 4/16/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.88 Property   1 91-210 Olai NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.89 Property   1 91-95 Hanua NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.9 Property   1 2401 Cram Avenue SE 5/13/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.91 Property   1 91-083 Hanua NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.92 Property   1 91-119 Olai NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.93 Property   1 3425 Maple Drive 4/24/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.94 Property   1 91-174 Olai NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.95 Property   1 5156 American Road 4/22/2025 NAP NAP No Fee NAP NAP  NAP  NAP  
24.96 Property   1 91-252 Kauhi NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.97 Property   1 91-349 Kauhi NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.98 Property   1 91-175 Olai NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.99 Property   1 91-087 Hanua NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.1 Property   1 91-171 Olai NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.101 Property   1 91-410 Komohana NAP NAP NAP No Fee NAP NAP  NAP  NAP  
24.102 Property   1 91-416 Komohana NAP NAP NAP No Fee NAP NAP  NAP  NAP  
25 Loan 16, 18 1 East 232nd Street 3/11/2025 NAP NAP No Fee NAP NAP  NAP  NAP 14,032
26 Loan   1 30-58 and 30-64 34th Street 7/16/2025 NAP NAP No Fee NAP NAP  NAP  NAP 145,286
27 Loan 19 1 The Vue at 214 8/20/2025 NAP NAP No Fee NAP NAP  NAP  NAP 32,517
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 2/21/2025 NAP NAP No Fee/Leasehold 4/30/2124 None                                                                             -    Yes 230,559
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 4/2/2025 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP 2,802
30 Loan   1 Playa Blanca Apartments 7/9/2025 NAP NAP No Fee NAP NAP  NAP  NAP 23,947
31 Loan 25 1 Mini U Storage - Fairfax Station 6/11/2025 NAP NAP No Fee NAP NAP  NAP  NAP 46,947
32 Loan 23, 30 1 Waterfront Office 6/30/2025 6/27/2025 9% Yes - AE Fee NAP NAP  NAP  NAP 38,125
33 Loan 16, 25 1 River View MHC 7/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP 66,871
34 Loan 16 1 340 Broadway 5/2/2025 NAP NAP No Fee NAP NAP  NAP  NAP 19,090
35 Loan   1 Palisades Apartments 7/29/2025 NAP NAP No Fee NAP NAP  NAP  NAP 51,480
36 Loan   1 6100 Rockside Woods 6/18/2025 NAP NAP No Fee NAP NAP  NAP  NAP 23,251
37 Loan 25 1 Mini U Storage - Richmond 6/17/2025 NAP NAP No Fee NAP NAP  NAP  NAP 73,574
38 Loan 3, 10, 19 1 116 St. Marks 4/14/2025 NAP NAP No Fee NAP NAP  NAP  NAP 11,066
39 Loan 25 1 Mini U Storage - Highlands Ranch 6/10/2025 NAP NAP No Fee NAP NAP  NAP  NAP 28,451
40 Loan 7, 15, 16, 19 1 Century Business Center 3/4/2025 3/4/2025 14% No Fee NAP NAP  NAP  NAP 342,855
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments                    25,410
41.01 Property   1 Shannon Apartments 5/16/2025 5/12/2025 12% No Fee NAP NAP  NAP  NAP  
41.02 Property   1 Kimberly Apartments 5/12/2025 5/12/2025 11% No Fee NAP NAP  NAP  NAP  
42 Loan 2, 16 1 41 North Main Street 7/15/2025 NAP NAP No Fee NAP NAP  NAP  NAP 10,407
43 Loan 25 1 Mini U Storage - Houston Katy 6/17/2025 NAP NAP No Fee NAP NAP  NAP  NAP 71,105
44 Loan 25 1 Kenneth Apartments 5/12/2025 5/12/2025 12% No Fee NAP NAP  NAP  NAP 20,000
45 Loan 29 1 Ramar Mobile Home Park 7/14/2025 NAP NAP No Fee NAP NAP  NAP  NAP 37,079

 

 A-28 

 

BMO 2025-5C12

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 ($) Replacement Reserve Caps ($)
          19 18 19 18 19 20
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 215,990 0 Springing 0 2,010 0
2 Loan 4 1 Spring Valley Marketplace 149,231 33,207 16,604 0 2,839 0
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 46,156 0 Springing 0 8,638 0
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 5,942 34,925 11,642 0 2,929 0
4.01 Property   1 Pine Hill & Pine Manor            
4.02 Property   1 Highridge            
4.03 Property   1 Crumley Farms            
4.04 Property   1 Boulder Trails            
4.05 Property   1 Sizemore            
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 26,458 86,230 43,095 0 37,260 0
5.01 Property   1 East Bay Inn            
5.02 Property   1 Eliza Thompson House            
5.03 Property   1 Marrero's Guest Mansion            
5.04 Property   1 Hotel Mountain Brook            
5.05 Property   1 The Gastonian            
5.06 Property   1 Kehoe House            
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 908,216 197,336 101,195 0 12,104 0
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 23,766 149,571 29,914 300,000 11,296 0
8 Loan 3, 31 1 Than Tower 45,279 65,307 6,020 0 1,750 0
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 39,851 0 Springing 3,697 3,697 133,107
9.01 Property   1 Westlake RV Resort            
9.02 Property   1 Eastlake RV Resort            
9.03 Property   1 Northlake RV Resort            
9.04 Property   1 Westlake Self Storage            
9.05 Property   1 Lakeview Expansion RV Resort            
10 Loan 3, 18, 31 1 321-325 West 42nd Street 48,775 29,313 4,886 0 864 0
11 Loan 16, 19, 30, 31 1 The Life Hotel 98,188 0 Springing 0 The greatest of (i) 4.0% of the projected Gross Revenue for the Property for the prior month, (ii) the then-current amount required by
the Management Agreement, and (iii) the then-current amount required by the Franchise Agreement for Approved Capital
Expenditures
0
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 18,452 28,096 9,365 82,500 Springing 82,500
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 432,301 0 Springing 0 12,015 0
14 Loan 16, 23, 29  1 Supreme High Street Retail 5,704 10,558 5,279 0 140 0
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 8,780 14,471 2,894 0 1,379 0
15.01 Property   1 Beechgrove Self Storage            
15.02 Property   1 Buttermilk Pike Self Storage            
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 13,572 8,210 2,737 0 1,186 37,682
17 Loan 5, 16, 27 1 22 Milford Street 5,040 8,739 1,900 0 896 0
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 26,930 31,669 10,556 0 1,854 0
19 Loan 3 1 City Deck Landing  16,798 8,431 2,810 0 1,720 0
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio 8,020 40,868 3,406 0 1,621 0
20.01 Property   1 Rolling Hills            
20.02 Property   1 Pineview            
20.03 Property   1 Pleasant Acres            
20.04 Property   1 Carolina Pines            
20.05 Property   1 Zion Meadows            
20.06 Property   1 Hildebran Highlands             
20.07 Property   1 Quaker Meadows            
20.08 Property   1 Green Acres            
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 32,665 29,806 7,695 0 1,581 0
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ Springing 0 Springing 0 0 0
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 260 8,793 1,465 0 271 0
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio Springing 0 Springing 0 Springing 0
24.01 Property   1 996 Paragon Way            
24.02 Property   1 91-399 Kauhi            
24.03 Property   1 11224 Will Walker Road            
24.04 Property   1 10450 Doral Boulevard            
24.05 Property   1 1580, 1590 & 1600 Williams Road            
24.06 Property   1 32150 Just Imagine Drive            
24.07 Property   1 6850 Weber Boulevard            
24.08 Property   1 1341 N. Clyde Morris Blvd.            
24.09 Property   1 27200 SW 127th Avenue            
24.1 Property   1 7410 Magi Road            
24.11 Property   1 2375 East Newlands Road            
24.12 Property   1 3800 Midlink Drive            
24.13 Property   1 13509 Waterworks Street            
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street            
24.15 Property   1 91-141 Kalaeloa            
24.16 Property   1 9860 West Buckeye Road            
24.17 Property   1 125 North Troy Hill Road            
24.18 Property   1 11900 Trolley Lane            
24.19 Property   1 11501 Wilkinson Drive            
24.2 Property   1 2300 North 33rd Avenue East            
24.21 Property   1 5001 West Delbridge Street            
24.22 Property   1 91-238 Kauhi            
24.23 Property   1 1892 Anfield Road            
24.24 Property   1 9215-9347 E Pendleton Pike            
24.25 Property   1 955 Aeroplaza Drive            
24.26 Property   1 3155 Grissom Parkway            
24.27 Property   1 3502 Enterprise Avenue            
24.28 Property   1 3870 Ronald Reagan Boulevard            
24.29 Property   1 700 Marine Drive            
24.3 Property   1 3245 Henry Road            
24.31 Property   1 2701 S.W. 18th Street            
24.32 Property   1 2482 Century Drive            
24.33 Property   1 158 West Yard Road            
24.34 Property   1 55 Commerce Avenue            
24.35 Property   1 1415 West Commerce Way            

 

 A-29 

 

BMO 2025-5C12

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 ($) Replacement Reserve Caps ($)
          19 18 19 18 19 20
24.36 Property   1 1095 South 4800 West            
24.37 Property   1 950 Bennett Road            
24.38 Property   1 985 Kershaw Street            
24.39 Property   1 1990 Hood Road            
24.4 Property   1 17200 Manchac Park Lane            
24.41 Property   1 7409 Magi Road            
24.42 Property   1 91-329 Kauhi            
24.43 Property   1 1985 International Way            
24.44 Property   1 200 Orange Point Drive            
24.45 Property   1 91-241 Kalaeloa            
24.46 Property   1 2311 South Park Road            
24.47 Property   1 2820 State Highway 31            
24.48 Property   1 8000 Mid America Blvd.            
24.49 Property   1 14257 E. Easter Avenue            
24.5 Property   1 91-080 Hanua            
24.51 Property   1 3736 Salisbury Road            
24.52 Property   1 91-027 Kaomi Loop            
24.53 Property   1 150 Greenhorn Drive            
24.54 Property   1 7130 Q Street            
24.55 Property   1 235 Great Pond Road            
24.56 Property   1 510 Production Avenue            
24.57 Property   1 91-150 Kaomi Loop            
24.58 Property   1 4501 Industrial Drive            
24.59 Property   1 91-222 Olai            
24.6 Property   1 2580 Technology Drive            
24.61 Property   1 301 Commerce Drive            
24.62 Property   1 7121 South Fifth Avenue            
24.63 Property   1 590 Assembly Court            
24.64 Property   1 91-250 Komohana            
24.65 Property   1 91-220 Kalaeloa            
24.66 Property   1 91-185 Kalaeloa            
24.67 Property   1 91-300 Hanua            
24.68 Property   1 5501 Providence Hill Drive            
24.69 Property   1 91-259 Olai            
24.7 Property   1 2 Tower Drive            
24.71 Property   1 91-064 Kaomi Loop            
24.72 Property   1 91-202 Kalaeloa            
24.73 Property   1 2100 NW 82nd Avenue            
24.74 Property   1 91-102 Kaomi Loop            
24.75 Property   1 1230 West 171st Street            
24.76 Property   1 91-400 Komohana            
24.77 Property   1 91-265 Hanua            
24.78 Property   1 91-255 Hanua            
24.79 Property   1 1415 Industrial Drive            
24.8 Property   1 209 South Bud Street            
24.81 Property   1 91-110 Kaomi Loop            
24.82 Property   1 3900 NE 6th Street            
24.83 Property   1 91-218 Olai            
24.84 Property   1 5795 Logistics Parkway            
24.85 Property   1 91-210 Kauhi            
24.86 Property   1 435 SE 70th Street            
24.87 Property   1 2902 Gun Club Road            
24.88 Property   1 91-210 Olai            
24.89 Property   1 91-95 Hanua            
24.9 Property   1 2401 Cram Avenue SE            
24.91 Property   1 91-083 Hanua            
24.92 Property   1 91-119 Olai            
24.93 Property   1 3425 Maple Drive            
24.94 Property   1 91-174 Olai            
24.95 Property   1 5156 American Road            
24.96 Property   1 91-252 Kauhi            
24.97 Property   1 91-349 Kauhi            
24.98 Property   1 91-175 Olai            
24.99 Property   1 91-087 Hanua            
24.1 Property   1 91-171 Olai            
24.101 Property   1 91-410 Komohana            
24.102 Property   1 91-416 Komohana            
25 Loan 16, 18 1 East 232nd Street 3,508 30,190 5,032 0 833 0
26 Loan   1 30-58 and 30-64 34th Street 36,321 0 Springing 0 1,458 0
27 Loan 19 1 The Vue at 214 9,033 21,977 6,105 237,500 Springing 0
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 46,112 111,053 22,211 0 5,242 0
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 934 29,530 4,033 0 394 0
30 Loan   1 Playa Blanca Apartments 3,421 31,167 Springing 120,000 2,425 0
31 Loan 25 1 Mini U Storage - Fairfax Station 15,649 4,014 1,003 689 689 0
32 Loan 23, 30 1 Waterfront Office 9,531 0 Springing 0 980 23,532
33 Loan 16, 25 1 River View MHC 7,430 13,801 1,110 385 385 0
34 Loan 16 1 340 Broadway 3,182 6,144 1,223 0 167 0
35 Loan   1 Palisades Apartments 12,870 39,709 6,618 0 1,938 0
36 Loan   1 6100 Rockside Woods 11,626 0 Springing 0 1,363 0
37 Loan 25 1 Mini U Storage - Richmond 10,511 10,236 2,559 717 717 0
38 Loan 3, 10, 19 1 116 St. Marks 2,766 7,589 839 11,017 142 0
39 Loan 25 1 Mini U Storage - Highlands Ranch 9,484 6,569 1,642 504 504 0
40 Loan 7, 15, 16, 19 1 Century Business Center 95,237 7,725 4,828 0 Springing 0
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 5,082 5,309 Springing 0 871 0
41.01 Property   1 Shannon Apartments            
41.02 Property   1 Kimberly Apartments            
42 Loan 2, 16 1 41 North Main Street 2,891 7,037 2,707 0 283 0
43 Loan 25 1 Mini U Storage - Houston Katy 11,405 11,888 2,972 505 505 0
44 Loan 25 1 Kenneth Apartments 4,000 3,993 Springing 0 600 0
45 Loan 29 1 Ramar Mobile Home Park 3,371 2,656 2,656 0 229 0

 

 A-30 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  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 ($)  Upfront Other Reserve ($)
          18 19 20 18 19 20 18 18
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 0 20,099 0 0 0 0 0 874,975
2 Loan 4 1 Spring Valley Marketplace 1,000,000 9,462 0 0 0 0 0 1,979,062
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 1,425,320 0 0 0 0 0 13,031 12,622,150
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 0 0 0 0 0 0 0 0
4.01 Property   1 Pine Hill & Pine Manor                
4.02 Property   1 Highridge                
4.03 Property   1 Crumley Farms                
4.04 Property   1 Boulder Trails                
4.05 Property   1 Sizemore                
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 0 0 0 0 0 0 36,250 300,000
5.01 Property   1 East Bay Inn                
5.02 Property   1 Eliza Thompson House                
5.03 Property   1 Marrero's Guest Mansion                
5.04 Property   1 Hotel Mountain Brook                
5.05 Property   1 The Gastonian                
5.06 Property   1 Kehoe House                
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 0 3,178 0 0 0 0 1,209,250 4,600,000
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 300,000 28,240 1,016,649 0 0 0 0 310,000
8 Loan 3, 31 1 Than Tower 0 0 0 0 0 0 0 0
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 0 0 0 0 0 0 0 0
9.01 Property   1 Westlake RV Resort                
9.02 Property   1 Eastlake RV Resort                
9.03 Property   1 Northlake RV Resort                
9.04 Property   1 Westlake Self Storage                
9.05 Property   1 Lakeview Expansion RV Resort                
10 Loan 3, 18, 31 1 321-325 West 42nd Street 0 250 0 0 0 0 83,358 147,600
11 Loan 16, 19, 30, 31 1 The Life Hotel 0 0 0 0 0 0 437,500 0
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 270,504 Springing 270,504 0 0 0 0 0
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 1,000,000 114,146 0 0 0 0 0 14,943,426
14 Loan 16, 23, 29  1 Supreme High Street Retail 0 Springing 0 0 0 0 0 0
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 0 0 0 0 0 0 0 18,750
15.01 Property   1 Beechgrove Self Storage                
15.02 Property   1 Buttermilk Pike Self Storage                
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 90,000 4,187 200,000 0 0 0 60,313 0
17 Loan 5, 16, 27 1 22 Milford Street 0 0 0 219,893 0 0 0 94,000
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 0 0 0 0 0 0 0 0
19 Loan 3 1 City Deck Landing  0 581 0 0 0 0 0 73,000
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio 0 0 0 0 0 0 0 0
20.01 Property   1 Rolling Hills                
20.02 Property   1 Pineview                
20.03 Property   1 Pleasant Acres                
20.04 Property   1 Carolina Pines                
20.05 Property   1 Zion Meadows                
20.06 Property   1 Hildebran Highlands                 
20.07 Property   1 Quaker Meadows                
20.08 Property   1 Green Acres                
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive 0 3,163 0 0 0 0 85,750 0
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 0 0 0 0 0 0 0 233,384,025
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 0 0 0 0 0 0 41,250 510,000
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 0 Springing 0 0 0 0 0 2,476,942
24.01 Property   1 996 Paragon Way                
24.02 Property   1 91-399 Kauhi                
24.03 Property   1 11224 Will Walker Road                
24.04 Property   1 10450 Doral Boulevard                
24.05 Property   1 1580, 1590 & 1600 Williams Road                
24.06 Property   1 32150 Just Imagine Drive                
24.07 Property   1 6850 Weber Boulevard                
24.08 Property   1 1341 N. Clyde Morris Blvd.                
24.09 Property   1 27200 SW 127th Avenue                
24.1 Property   1 7410 Magi Road                
24.11 Property   1 2375 East Newlands Road                
24.12 Property   1 3800 Midlink Drive                
24.13 Property   1 13509 Waterworks Street                
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                
24.15 Property   1 91-141 Kalaeloa                
24.16 Property   1 9860 West Buckeye Road                
24.17 Property   1 125 North Troy Hill Road                
24.18 Property   1 11900 Trolley Lane                
24.19 Property   1 11501 Wilkinson Drive                
24.2 Property   1 2300 North 33rd Avenue East                
24.21 Property   1 5001 West Delbridge Street                
24.22 Property   1 91-238 Kauhi                
24.23 Property   1 1892 Anfield Road                
24.24 Property   1 9215-9347 E Pendleton Pike                
24.25 Property   1 955 Aeroplaza Drive                
24.26 Property   1 3155 Grissom Parkway                
24.27 Property   1 3502 Enterprise Avenue                
24.28 Property   1 3870 Ronald Reagan Boulevard                
24.29 Property   1 700 Marine Drive                
24.3 Property   1 3245 Henry Road                
24.31 Property   1 2701 S.W. 18th Street                
24.32 Property   1 2482 Century Drive                
24.33 Property   1 158 West Yard Road                
24.34 Property   1 55 Commerce Avenue                
24.35 Property   1 1415 West Commerce Way                

 

 A-31 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  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 ($)  Upfront Other Reserve ($)
          18 19 20 18 19 20 18 18
24.36 Property   1 1095 South 4800 West                
24.37 Property   1 950 Bennett Road                
24.38 Property   1 985 Kershaw Street                
24.39 Property   1 1990 Hood Road                
24.4 Property   1 17200 Manchac Park Lane                
24.41 Property   1 7409 Magi Road                
24.42 Property   1 91-329 Kauhi                
24.43 Property   1 1985 International Way                
24.44 Property   1 200 Orange Point Drive                
24.45 Property   1 91-241 Kalaeloa                
24.46 Property   1 2311 South Park Road                
24.47 Property   1 2820 State Highway 31                
24.48 Property   1 8000 Mid America Blvd.                
24.49 Property   1 14257 E. Easter Avenue                
24.5 Property   1 91-080 Hanua                
24.51 Property   1 3736 Salisbury Road                
24.52 Property   1 91-027 Kaomi Loop                
24.53 Property   1 150 Greenhorn Drive                
24.54 Property   1 7130 Q Street                
24.55 Property   1 235 Great Pond Road                
24.56 Property   1 510 Production Avenue                
24.57 Property   1 91-150 Kaomi Loop                
24.58 Property   1 4501 Industrial Drive                
24.59 Property   1 91-222 Olai                
24.6 Property   1 2580 Technology Drive                
24.61 Property   1 301 Commerce Drive                
24.62 Property   1 7121 South Fifth Avenue                
24.63 Property   1 590 Assembly Court                
24.64 Property   1 91-250 Komohana                
24.65 Property   1 91-220 Kalaeloa                
24.66 Property   1 91-185 Kalaeloa                
24.67 Property   1 91-300 Hanua                
24.68 Property   1 5501 Providence Hill Drive                
24.69 Property   1 91-259 Olai                
24.7 Property   1 2 Tower Drive                
24.71 Property   1 91-064 Kaomi Loop                
24.72 Property   1 91-202 Kalaeloa                
24.73 Property   1 2100 NW 82nd Avenue                
24.74 Property   1 91-102 Kaomi Loop                
24.75 Property   1 1230 West 171st Street                
24.76 Property   1 91-400 Komohana                
24.77 Property   1 91-265 Hanua                
24.78 Property   1 91-255 Hanua                
24.79 Property   1 1415 Industrial Drive                
24.8 Property   1 209 South Bud Street                
24.81 Property   1 91-110 Kaomi Loop                
24.82 Property   1 3900 NE 6th Street                
24.83 Property   1 91-218 Olai                
24.84 Property   1 5795 Logistics Parkway                
24.85 Property   1 91-210 Kauhi                
24.86 Property   1 435 SE 70th Street                
24.87 Property   1 2902 Gun Club Road                
24.88 Property   1 91-210 Olai                
24.89 Property   1 91-95 Hanua                
24.9 Property   1 2401 Cram Avenue SE                
24.91 Property   1 91-083 Hanua                
24.92 Property   1 91-119 Olai                
24.93 Property   1 3425 Maple Drive                
24.94 Property   1 91-174 Olai                
24.95 Property   1 5156 American Road                
24.96 Property   1 91-252 Kauhi                
24.97 Property   1 91-349 Kauhi                
24.98 Property   1 91-175 Olai                
24.99 Property   1 91-087 Hanua                
24.1 Property   1 91-171 Olai                
24.101 Property   1 91-410 Komohana                
24.102 Property   1 91-416 Komohana                
25 Loan 16, 18 1 East 232nd Street 0 0 0 0 0 0 0 0
26 Loan   1 30-58 and 30-64 34th Street 0 0 0 0 0 0 0 0
27 Loan 19 1 The Vue at 214 0 0 0 0 0 0 0 0
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 0 0 0 0 0 0 79,688 0
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 0 0 0 0 0 0 0 103,638
30 Loan   1 Playa Blanca Apartments 0 0 0 0 0 0 134,651 0
31 Loan 25 1 Mini U Storage - Fairfax Station 0 0 0 0 0 0 0 0
32 Loan 23, 30 1 Waterfront Office 100,000 5,883 141,189 0 0 0 0 0
33 Loan 16, 25 1 River View MHC 0 0 0 0 0 0 0 0
34 Loan 16 1 340 Broadway 0 0 0 0 0 0 0 0
35 Loan   1 Palisades Apartments 0 0 0 0 0 0 229,028 0
36 Loan   1 6100 Rockside Woods 0 7,786 280,296 0 0 0 22,234 53,159
37 Loan 25 1 Mini U Storage - Richmond 0 0 0 0 0 0 0 0
38 Loan 3, 10, 19 1 116 St. Marks 125 125 0 0 0 0 0 0
39 Loan 25 1 Mini U Storage - Highlands Ranch 0 0 0 0 0 0 0 0
40 Loan 7, 15, 16, 19 1 Century Business Center 3,800,000 29,215 0 349,443 0 0 0 0
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 0 0 0 0 0 0 14,150 0
41.01 Property   1 Shannon Apartments                
41.02 Property   1 Kimberly Apartments                
42 Loan 2, 16 1 41 North Main Street 0 734 0 0 0 0 0 0
43 Loan 25 1 Mini U Storage - Houston Katy 0 0 0 0 0 0 0 0
44 Loan 25 1 Kenneth Apartments 0 0 0 0 0 0 33,313 0
45 Loan 29 1 Ramar Mobile Home Park 0 0 0 0 0 0 0 13,628

 

 A-32 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Other Reserve ($)  Other Reserve Description  Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description
          19   20    
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 0 Free Rent Reserve (Upfront: $155,176); Unfunded Obligations Reserve (Upfront: $719,799) 0 NAP NAP
2 Loan 4 1 Spring Valley Marketplace 0 Outstanding TI/LC Reserve (Upfront: $1,906,450); Free Rent Reserve (Upfront: $51,350); Outstanding Tenant
Charges (Upfront: $21,262)
0 NAP NAP
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 0 Rent Replication Reserve (Upfront: $4,401,644); MetLife and Regeneron Construction Reserve (Upfront:
$8,220,506.41)
0 NAP NAP
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 0   0 NAP NAP
4.01 Property   1 Pine Hill & Pine Manor          
4.02 Property   1 Highridge          
4.03 Property   1 Crumley Farms          
4.04 Property   1 Boulder Trails          
4.05 Property   1 Sizemore          
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio Springing Seasonality Reserve 300,000 NAP NAP
5.01 Property   1 East Bay Inn          
5.02 Property   1 Eliza Thompson House          
5.03 Property   1 Marrero's Guest Mansion          
5.04 Property   1 Hotel Mountain Brook          
5.05 Property   1 The Gastonian          
5.06 Property   1 Kehoe House          
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 0 Amenity Space Reserve 0 NAP NAP
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center Springing RHD Leasing Reserve (Upfront: $310,000; Monthly: Springing), Unfunded Obligations Reserve (Springing) 2,450,000 NAP NAP
8 Loan 3, 31 1 Than Tower 0 NAP 0 NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 0   0 NAP NAP
9.01 Property   1 Westlake RV Resort          
9.02 Property   1 Eastlake RV Resort          
9.03 Property   1 Northlake RV Resort          
9.04 Property   1 Westlake Self Storage          
9.05 Property   1 Lakeview Expansion RV Resort          
10 Loan 3, 18, 31 1 321-325 West 42nd Street Springing Multifamily Rent Reserve (Upfront: $75,600; Monthly: Springing), Free Rent Reserve (Upfront: $72,000) 0 NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel 145,000 Seasonality Reserve (Monthly: $145,000); PIP Reserve (Monthly: Springing) 0 NAP NAP
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 0   0 NAP NAP
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 0 Unfunded Obligations Reserve (Upfront: $12,999,018); Gap Rent Reserve (Upfront: $1,944,408) 0 NAP NAP
14 Loan 16, 23, 29  1 Supreme High Street Retail 0   0 NAP NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 0 Flagpole Removal Reserve 0 NAP NAP
15.01 Property   1 Beechgrove Self Storage          
15.02 Property   1 Buttermilk Pike Self Storage          
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace 0   0 NAP NAP
17 Loan 5, 16, 27 1 22 Milford Street 0 Section 467-m Reserve Funds 0 NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 0   0 NAP NAP
19 Loan 3 1 City Deck Landing  0 Waterfront Market Reserve 0 NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio 0   0 NAP NAP
20.01 Property   1 Rolling Hills          
20.02 Property   1 Pineview          
20.03 Property   1 Pleasant Acres          
20.04 Property   1 Carolina Pines          
20.05 Property   1 Zion Meadows          
20.06 Property   1 Hildebran Highlands           
20.07 Property   1 Quaker Meadows          
20.08 Property   1 Green Acres          
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive Springing Free Rent Reserve (Monthly: Springing), Major Tenant Reserve (Monthly: Springing) 0 NAP NAP
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 0 Vertex Tenant Improvements (Upfront: $173,530,598); Vertex Free Rent (Upfront: $58,450,518); Vertex Parking
Garage Credit (Upfront: $1,402,908)
0 NAP NAP
23 Loan 2, 16, 31 1 219 and 221 South 4th Street 0 Rent Reserve 0 NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio Springing Unfunded Obligations Reserve (Upfront: $2,476,941.61); Ground Lease Reserve (Monthly: Springing) 0 NAP NAP
24.01 Property   1 996 Paragon Way          
24.02 Property   1 91-399 Kauhi          
24.03 Property   1 11224 Will Walker Road          
24.04 Property   1 10450 Doral Boulevard          
24.05 Property   1 1580, 1590 & 1600 Williams Road          
24.06 Property   1 32150 Just Imagine Drive          
24.07 Property   1 6850 Weber Boulevard          
24.08 Property   1 1341 N. Clyde Morris Blvd.          
24.09 Property   1 27200 SW 127th Avenue          
24.1 Property   1 7410 Magi Road          
24.11 Property   1 2375 East Newlands Road          
24.12 Property   1 3800 Midlink Drive          
24.13 Property   1 13509 Waterworks Street          
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street          
24.15 Property   1 91-141 Kalaeloa          
24.16 Property   1 9860 West Buckeye Road          
24.17 Property   1 125 North Troy Hill Road          
24.18 Property   1 11900 Trolley Lane          
24.19 Property   1 11501 Wilkinson Drive          
24.2 Property   1 2300 North 33rd Avenue East          
24.21 Property   1 5001 West Delbridge Street          
24.22 Property   1 91-238 Kauhi          
24.23 Property   1 1892 Anfield Road          
24.24 Property   1 9215-9347 E Pendleton Pike          
24.25 Property   1 955 Aeroplaza Drive          
24.26 Property   1 3155 Grissom Parkway          
24.27 Property   1 3502 Enterprise Avenue          
24.28 Property   1 3870 Ronald Reagan Boulevard          
24.29 Property   1 700 Marine Drive          
24.3 Property   1 3245 Henry Road          
24.31 Property   1 2701 S.W. 18th Street          
24.32 Property   1 2482 Century Drive          
24.33 Property   1 158 West Yard Road          
24.34 Property   1 55 Commerce Avenue          
24.35 Property   1 1415 West Commerce Way          

 

 A-33 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Other Reserve ($)  Other Reserve Description  Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description
          19   20    
24.36 Property   1 1095 South 4800 West          
24.37 Property   1 950 Bennett Road          
24.38 Property   1 985 Kershaw Street          
24.39 Property   1 1990 Hood Road          
24.4 Property   1 17200 Manchac Park Lane          
24.41 Property   1 7409 Magi Road          
24.42 Property   1 91-329 Kauhi          
24.43 Property   1 1985 International Way          
24.44 Property   1 200 Orange Point Drive          
24.45 Property   1 91-241 Kalaeloa          
24.46 Property   1 2311 South Park Road          
24.47 Property   1 2820 State Highway 31          
24.48 Property   1 8000 Mid America Blvd.          
24.49 Property   1 14257 E. Easter Avenue          
24.5 Property   1 91-080 Hanua          
24.51 Property   1 3736 Salisbury Road          
24.52 Property   1 91-027 Kaomi Loop          
24.53 Property   1 150 Greenhorn Drive          
24.54 Property   1 7130 Q Street          
24.55 Property   1 235 Great Pond Road          
24.56 Property   1 510 Production Avenue          
24.57 Property   1 91-150 Kaomi Loop          
24.58 Property   1 4501 Industrial Drive          
24.59 Property   1 91-222 Olai          
24.6 Property   1 2580 Technology Drive          
24.61 Property   1 301 Commerce Drive          
24.62 Property   1 7121 South Fifth Avenue          
24.63 Property   1 590 Assembly Court          
24.64 Property   1 91-250 Komohana          
24.65 Property   1 91-220 Kalaeloa          
24.66 Property   1 91-185 Kalaeloa          
24.67 Property   1 91-300 Hanua          
24.68 Property   1 5501 Providence Hill Drive          
24.69 Property   1 91-259 Olai          
24.7 Property   1 2 Tower Drive          
24.71 Property   1 91-064 Kaomi Loop          
24.72 Property   1 91-202 Kalaeloa          
24.73 Property   1 2100 NW 82nd Avenue          
24.74 Property   1 91-102 Kaomi Loop          
24.75 Property   1 1230 West 171st Street          
24.76 Property   1 91-400 Komohana          
24.77 Property   1 91-265 Hanua          
24.78 Property   1 91-255 Hanua          
24.79 Property   1 1415 Industrial Drive          
24.8 Property   1 209 South Bud Street          
24.81 Property   1 91-110 Kaomi Loop          
24.82 Property   1 3900 NE 6th Street          
24.83 Property   1 91-218 Olai          
24.84 Property   1 5795 Logistics Parkway          
24.85 Property   1 91-210 Kauhi          
24.86 Property   1 435 SE 70th Street          
24.87 Property   1 2902 Gun Club Road          
24.88 Property   1 91-210 Olai          
24.89 Property   1 91-95 Hanua          
24.9 Property   1 2401 Cram Avenue SE          
24.91 Property   1 91-083 Hanua          
24.92 Property   1 91-119 Olai          
24.93 Property   1 3425 Maple Drive          
24.94 Property   1 91-174 Olai          
24.95 Property   1 5156 American Road          
24.96 Property   1 91-252 Kauhi          
24.97 Property   1 91-349 Kauhi          
24.98 Property   1 91-175 Olai          
24.99 Property   1 91-087 Hanua          
24.1 Property   1 91-171 Olai          
24.101 Property   1 91-410 Komohana          
24.102 Property   1 91-416 Komohana          
25 Loan 16, 18 1 East 232nd Street 0   0 1,000,000 $1,000,000 earnout released upon i) EGI ≥ $93,900, ii) Occupancy ≥ 95.0%, iii) DY ≥ 9.5% or iv) DSCR  1.35x
26 Loan   1 30-58 and 30-64 34th Street 0   0 NAP NAP
27 Loan 19 1 The Vue at 214 0   0 NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes Springing PHFC Payments Subaccount 0 NAP NAP
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street 0 421-a Tax Abatement Reserve 0 NAP NAP
30 Loan   1 Playa Blanca Apartments 0   0 NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station 0   0 NAP NAP
32 Loan 23, 30 1 Waterfront Office 0   0 NAP NAP
33 Loan 16, 25 1 River View MHC 0   0 NAP NAP
34 Loan 16 1 340 Broadway 0   0 NAP NAP
35 Loan   1 Palisades Apartments 0   0 NAP NAP
36 Loan   1 6100 Rockside Woods 0 Gap Rent Reserve 0 NAP NAP
37 Loan 25 1 Mini U Storage - Richmond 0   0 NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks 0   0 NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch 0   0 NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center Springing Material Tenant Funds Reserve 7,500,000 NAP NAP
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments 0   0 NAP NAP
41.01 Property   1 Shannon Apartments          
41.02 Property   1 Kimberly Apartments          
42 Loan 2, 16 1 41 North Main Street 0   0 NAP NAP
43 Loan 25 1 Mini U Storage - Houston Katy 0   0 NAP NAP
44 Loan 25 1 Kenneth Apartments 0   0 NAP NAP
45 Loan 29 1 Ramar Mobile Home Park 0 Insurance Waiver Funds 0 NAP NAP

 

 A-34 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)
          26 26            
1 Loan 2, 4, 10, 30 1 251 Park Avenue South Hard Springing Yes Yes No NAP NAP NAP
2 Loan 4 1 Spring Valley Marketplace Hard Springing Yes Yes No NAP NAP NAP
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center Hard Springing Yes Yes Yes No 40,000,000 60,000,000
4 Loan 6, 12, 29 5 Southeast MHC Portfolio Springing Springing Yes No No NAP NAP NAP
4.01 Property   1 Pine Hill & Pine Manor                
4.02 Property   1 Highridge                
4.03 Property   1 Crumley Farms                
4.04 Property   1 Boulder Trails                
4.05 Property   1 Sizemore                
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio Springing Springing Yes No No NAP NAP NAP
5.01 Property   1 East Bay Inn                
5.02 Property   1 Eliza Thompson House                
5.03 Property   1 Marrero's Guest Mansion                
5.04 Property   1 Hotel Mountain Brook                
5.05 Property   1 The Gastonian                
5.06 Property   1 Kehoe House                
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water Soft (Residential); Hard (Commercial) Springing Yes No Yes No 27,000,000 121,000,000
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center Hard Springing Yes No No NAP NAP NAP
8 Loan 3, 31 1 Than Tower None NAP Yes No No NAP NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio Springing Springing Yes No No NAP NAP NAP
9.01 Property   1 Westlake RV Resort                
9.02 Property   1 Eastlake RV Resort                
9.03 Property   1 Northlake RV Resort                
9.04 Property   1 Westlake Self Storage                
9.05 Property   1 Lakeview Expansion RV Resort                
10 Loan 3, 18, 31 1 321-325 West 42nd Street Springing Springing Yes Yes No NAP NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel Hard Springing Yes No No NAP NAP NAP
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space Hard Springing Yes Yes No NAP NAP NAP
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center Hard Springing Yes Yes Yes No 15,250,000 77,750,000
14 Loan 16, 23, 29  1 Supreme High Street Retail Hard Springing Yes Yes No NAP NAP NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio Soft Springing Yes No No NAP NAP NAP
15.01 Property   1 Beechgrove Self Storage                
15.02 Property   1 Buttermilk Pike Self Storage                
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace Springing Springing Yes Yes No NAP NAP NAP
17 Loan 5, 16, 27 1 22 Milford Street Springing Springing Yes No No NAP NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive Hard Springing Yes No Yes No 11,000,000 25,000,000
19 Loan 3 1 City Deck Landing  Soft Springing Yes No No NAP NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio Springing Springing Yes No No NAP NAP NAP
20.01 Property   1 Rolling Hills                
20.02 Property   1 Pineview                
20.03 Property   1 Pleasant Acres                
20.04 Property   1 Carolina Pines                
20.05 Property   1 Zion Meadows                
20.06 Property   1 Hildebran Highlands                 
20.07 Property   1 Quaker Meadows                
20.08 Property   1 Green Acres                
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive Hard Springing Yes Yes No NAP NAP NAP
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ Hard Springing Yes Yes Yes No 10,000,000 548,800,000
23 Loan 2, 16, 31 1 219 and 221 South 4th Street Springing Springing Yes No No NAP NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio Hard Springing Yes No Yes No 9,571,000 737,629,000
24.01 Property   1 996 Paragon Way                
24.02 Property   1 91-399 Kauhi                
24.03 Property   1 11224 Will Walker Road                
24.04 Property   1 10450 Doral Boulevard                
24.05 Property   1 1580, 1590 & 1600 Williams Road                
24.06 Property   1 32150 Just Imagine Drive                
24.07 Property   1 6850 Weber Boulevard                
24.08 Property   1 1341 N. Clyde Morris Blvd.                
24.09 Property   1 27200 SW 127th Avenue                
24.1 Property   1 7410 Magi Road                
24.11 Property   1 2375 East Newlands Road                
24.12 Property   1 3800 Midlink Drive                
24.13 Property   1 13509 Waterworks Street                
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                
24.15 Property   1 91-141 Kalaeloa                
24.16 Property   1 9860 West Buckeye Road                
24.17 Property   1 125 North Troy Hill Road                
24.18 Property   1 11900 Trolley Lane                
24.19 Property   1 11501 Wilkinson Drive                
24.2 Property   1 2300 North 33rd Avenue East                
24.21 Property   1 5001 West Delbridge Street                
24.22 Property   1 91-238 Kauhi                
24.23 Property   1 1892 Anfield Road                
24.24 Property   1 9215-9347 E Pendleton Pike                
24.25 Property   1 955 Aeroplaza Drive                
24.26 Property   1 3155 Grissom Parkway                
24.27 Property   1 3502 Enterprise Avenue                
24.28 Property   1 3870 Ronald Reagan Boulevard                
24.29 Property   1 700 Marine Drive                
24.3 Property   1 3245 Henry Road                
24.31 Property   1 2701 S.W. 18th Street                
24.32 Property   1 2482 Century Drive                
24.33 Property   1 158 West Yard Road                
24.34 Property   1 55 Commerce Avenue                
24.35 Property   1 1415 West Commerce Way                

 

 A-35 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)
          26 26            
24.36 Property   1 1095 South 4800 West                
24.37 Property   1 950 Bennett Road                
24.38 Property   1 985 Kershaw Street                
24.39 Property   1 1990 Hood Road                
24.4 Property   1 17200 Manchac Park Lane                
24.41 Property   1 7409 Magi Road                
24.42 Property   1 91-329 Kauhi                
24.43 Property   1 1985 International Way                
24.44 Property   1 200 Orange Point Drive                
24.45 Property   1 91-241 Kalaeloa                
24.46 Property   1 2311 South Park Road                
24.47 Property   1 2820 State Highway 31                
24.48 Property   1 8000 Mid America Blvd.                
24.49 Property   1 14257 E. Easter Avenue                
24.5 Property   1 91-080 Hanua                
24.51 Property   1 3736 Salisbury Road                
24.52 Property   1 91-027 Kaomi Loop                
24.53 Property   1 150 Greenhorn Drive                
24.54 Property   1 7130 Q Street                
24.55 Property   1 235 Great Pond Road                
24.56 Property   1 510 Production Avenue                
24.57 Property   1 91-150 Kaomi Loop                
24.58 Property   1 4501 Industrial Drive                
24.59 Property   1 91-222 Olai                
24.6 Property   1 2580 Technology Drive                
24.61 Property   1 301 Commerce Drive                
24.62 Property   1 7121 South Fifth Avenue                
24.63 Property   1 590 Assembly Court                
24.64 Property   1 91-250 Komohana                
24.65 Property   1 91-220 Kalaeloa                
24.66 Property   1 91-185 Kalaeloa                
24.67 Property   1 91-300 Hanua                
24.68 Property   1 5501 Providence Hill Drive                
24.69 Property   1 91-259 Olai                
24.7 Property   1 2 Tower Drive                
24.71 Property   1 91-064 Kaomi Loop                
24.72 Property   1 91-202 Kalaeloa                
24.73 Property   1 2100 NW 82nd Avenue                
24.74 Property   1 91-102 Kaomi Loop                
24.75 Property   1 1230 West 171st Street                
24.76 Property   1 91-400 Komohana                
24.77 Property   1 91-265 Hanua                
24.78 Property   1 91-255 Hanua                
24.79 Property   1 1415 Industrial Drive                
24.8 Property   1 209 South Bud Street                
24.81 Property   1 91-110 Kaomi Loop                
24.82 Property   1 3900 NE 6th Street                
24.83 Property   1 91-218 Olai                
24.84 Property   1 5795 Logistics Parkway                
24.85 Property   1 91-210 Kauhi                
24.86 Property   1 435 SE 70th Street                
24.87 Property   1 2902 Gun Club Road                
24.88 Property   1 91-210 Olai                
24.89 Property   1 91-95 Hanua                
24.9 Property   1 2401 Cram Avenue SE                
24.91 Property   1 91-083 Hanua                
24.92 Property   1 91-119 Olai                
24.93 Property   1 3425 Maple Drive                
24.94 Property   1 91-174 Olai                
24.95 Property   1 5156 American Road                
24.96 Property   1 91-252 Kauhi                
24.97 Property   1 91-349 Kauhi                
24.98 Property   1 91-175 Olai                
24.99 Property   1 91-087 Hanua                
24.1 Property   1 91-171 Olai                
24.101 Property   1 91-410 Komohana                
24.102 Property   1 91-416 Komohana                
25 Loan 16, 18 1 East 232nd Street Springing Springing Yes No No NAP NAP NAP
26 Loan   1 30-58 and 30-64 34th Street Springing Springing Yes No No NAP NAP NAP
27 Loan 19 1 The Vue at 214 Springing Springing Yes No No NAP NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes Soft Springing Yes No Yes No 8,137,500 15,112,500
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street Springing Springing Yes Yes No NAP NAP NAP
30 Loan   1 Playa Blanca Apartments Springing Springing Yes No No NAP NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station Springing Springing Yes No No NAP NAP NAP
32 Loan 23, 30 1 Waterfront Office Springing Springing Yes No No NAP NAP NAP
33 Loan 16, 25 1 River View MHC Springing Springing Yes No No NAP NAP NAP
34 Loan 16 1 340 Broadway Springing Springing Yes No No NAP NAP NAP
35 Loan   1 Palisades Apartments Soft Springing Yes No No NAP NAP NAP
36 Loan   1 6100 Rockside Woods Hard Springing Yes Yes No NAP NAP NAP
37 Loan 25 1 Mini U Storage - Richmond Springing Springing Yes No No NAP NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks Springing Springing Yes Yes No NAP NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch Springing Springing Yes No No NAP NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center Hard Springing Yes Yes Yes No 3,700,000 59,500,000
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments Soft Springing Yes No No NAP NAP NAP
41.01 Property   1 Shannon Apartments                
41.02 Property   1 Kimberly Apartments                
42 Loan 2, 16 1 41 North Main Street Springing Springing Yes No No NAP NAP NAP
43 Loan 25 1 Mini U Storage - Houston Katy Springing Springing Yes No No NAP NAP NAP
44 Loan 25 1 Kenneth Apartments Soft Springing Yes No No NAP NAP NAP
45 Loan 29 1 Ramar Mobile Home Park Springing Springing Yes No No NAP NAP NAP

 

 A-36 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%)
          9 9       9  
1 Loan 2, 4, 10, 30 1 251 Park Avenue South NAP NAP NAP NAP NAP NAP NAP
2 Loan 4 1 Spring Valley Marketplace NAP NAP NAP NAP NAP NAP NAP
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 393,642.36 656,070.60 NAP NAP 100,000,000 656,070.60 62.5%
4 Loan 6, 12, 29 5 Southeast MHC Portfolio NAP NAP NAP NAP NAP NAP NAP
4.01 Property   1 Pine Hill & Pine Manor              
4.02 Property   1 Highridge              
4.03 Property   1 Crumley Farms              
4.04 Property   1 Boulder Trails              
4.05 Property   1 Sizemore              
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 East Bay Inn              
5.02 Property   1 Eliza Thompson House              
5.03 Property   1 Marrero's Guest Mansion              
5.04 Property   1 Hotel Mountain Brook              
5.05 Property   1 The Gastonian              
5.06 Property   1 Kehoe House              
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 546,967.71 668,626.77 132,000,000 7.41000% 280,000,000 1,495,047.60 74.1%
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center NAP NAP NAP NAP NAP NAP NAP
8 Loan 3, 31 1 Than Tower NAP NAP NAP NAP NAP NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Westlake RV Resort              
9.02 Property   1 Eastlake RV Resort              
9.03 Property   1 Northlake RV Resort              
9.04 Property   1 Westlake Self Storage              
9.05 Property   1 Lakeview Expansion RV Resort              
10 Loan 3, 18, 31 1 321-325 West 42nd Street NAP NAP NAP NAP NAP NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel NAP NAP NAP NAP NAP NAP NAP
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space NAP NAP NAP NAP NAP NAP NAP
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 442,761.05 529,604.86 NAP NAP 93,000,000 529,604.86 58.0%
14 Loan 16, 23, 29  1 Supreme High Street Retail NAP NAP NAP NAP NAP NAP NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 Beechgrove Self Storage              
15.02 Property   1 Buttermilk Pike Self Storage              
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace NAP NAP NAP NAP NAP NAP NAP
17 Loan 5, 16, 27 1 22 Milford Street NAP NAP NAP NAP NAP NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 131,699.95 189,647.92 NAP NAP 36,000,000 189,647.92 60.9%
19 Loan 3 1 City Deck Landing  NAP NAP NAP NAP NAP NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio NAP NAP NAP NAP NAP NAP NAP
20.01 Property   1 Rolling Hills              
20.02 Property   1 Pineview              
20.03 Property   1 Pleasant Acres              
20.04 Property   1 Carolina Pines              
20.05 Property   1 Zion Meadows              
20.06 Property   1 Hildebran Highlands               
20.07 Property   1 Quaker Meadows              
20.08 Property   1 Green Acres              
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive NAP NAP NAP NAP NAP NAP NAP
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 2,288,536.78 2,330,237.52 441,200,000 6.43192% 1,000,000,000 4,727,883.50 60.8%
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAP NAP NAP NAP NAP NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 3,350,315.82 3,393,787.37 412,800,000 8.25105% 1,160,000,000 6,271,570.59 68.0%
24.01 Property   1 996 Paragon Way              
24.02 Property   1 91-399 Kauhi              
24.03 Property   1 11224 Will Walker Road              
24.04 Property   1 10450 Doral Boulevard              
24.05 Property   1 1580, 1590 & 1600 Williams Road              
24.06 Property   1 32150 Just Imagine Drive              
24.07 Property   1 6850 Weber Boulevard              
24.08 Property   1 1341 N. Clyde Morris Blvd.              
24.09 Property   1 27200 SW 127th Avenue              
24.1 Property   1 7410 Magi Road              
24.11 Property   1 2375 East Newlands Road              
24.12 Property   1 3800 Midlink Drive              
24.13 Property   1 13509 Waterworks Street              
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street              
24.15 Property   1 91-141 Kalaeloa              
24.16 Property   1 9860 West Buckeye Road              
24.17 Property   1 125 North Troy Hill Road              
24.18 Property   1 11900 Trolley Lane              
24.19 Property   1 11501 Wilkinson Drive              
24.2 Property   1 2300 North 33rd Avenue East              
24.21 Property   1 5001 West Delbridge Street              
24.22 Property   1 91-238 Kauhi              
24.23 Property   1 1892 Anfield Road              
24.24 Property   1 9215-9347 E Pendleton Pike              
24.25 Property   1 955 Aeroplaza Drive              
24.26 Property   1 3155 Grissom Parkway              
24.27 Property   1 3502 Enterprise Avenue              
24.28 Property   1 3870 Ronald Reagan Boulevard              
24.29 Property   1 700 Marine Drive              
24.3 Property   1 3245 Henry Road              
24.31 Property   1 2701 S.W. 18th Street              
24.32 Property   1 2482 Century Drive              
24.33 Property   1 158 West Yard Road              
24.34 Property   1 55 Commerce Avenue              
24.35 Property   1 1415 West Commerce Way              

 

 A-37 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%)
          9 9       9  
24.36 Property   1 1095 South 4800 West              
24.37 Property   1 950 Bennett Road              
24.38 Property   1 985 Kershaw Street              
24.39 Property   1 1990 Hood Road              
24.4 Property   1 17200 Manchac Park Lane              
24.41 Property   1 7409 Magi Road              
24.42 Property   1 91-329 Kauhi              
24.43 Property   1 1985 International Way              
24.44 Property   1 200 Orange Point Drive              
24.45 Property   1 91-241 Kalaeloa              
24.46 Property   1 2311 South Park Road              
24.47 Property   1 2820 State Highway 31              
24.48 Property   1 8000 Mid America Blvd.              
24.49 Property   1 14257 E. Easter Avenue              
24.5 Property   1 91-080 Hanua              
24.51 Property   1 3736 Salisbury Road              
24.52 Property   1 91-027 Kaomi Loop              
24.53 Property   1 150 Greenhorn Drive              
24.54 Property   1 7130 Q Street              
24.55 Property   1 235 Great Pond Road              
24.56 Property   1 510 Production Avenue              
24.57 Property   1 91-150 Kaomi Loop              
24.58 Property   1 4501 Industrial Drive              
24.59 Property   1 91-222 Olai              
24.6 Property   1 2580 Technology Drive              
24.61 Property   1 301 Commerce Drive              
24.62 Property   1 7121 South Fifth Avenue              
24.63 Property   1 590 Assembly Court              
24.64 Property   1 91-250 Komohana              
24.65 Property   1 91-220 Kalaeloa              
24.66 Property   1 91-185 Kalaeloa              
24.67 Property   1 91-300 Hanua              
24.68 Property   1 5501 Providence Hill Drive              
24.69 Property   1 91-259 Olai              
24.7 Property   1 2 Tower Drive              
24.71 Property   1 91-064 Kaomi Loop              
24.72 Property   1 91-202 Kalaeloa              
24.73 Property   1 2100 NW 82nd Avenue              
24.74 Property   1 91-102 Kaomi Loop              
24.75 Property   1 1230 West 171st Street              
24.76 Property   1 91-400 Komohana              
24.77 Property   1 91-265 Hanua              
24.78 Property   1 91-255 Hanua              
24.79 Property   1 1415 Industrial Drive              
24.8 Property   1 209 South Bud Street              
24.81 Property   1 91-110 Kaomi Loop              
24.82 Property   1 3900 NE 6th Street              
24.83 Property   1 91-218 Olai              
24.84 Property   1 5795 Logistics Parkway              
24.85 Property   1 91-210 Kauhi              
24.86 Property   1 435 SE 70th Street              
24.87 Property   1 2902 Gun Club Road              
24.88 Property   1 91-210 Olai              
24.89 Property   1 91-95 Hanua              
24.9 Property   1 2401 Cram Avenue SE              
24.91 Property   1 91-083 Hanua              
24.92 Property   1 91-119 Olai              
24.93 Property   1 3425 Maple Drive              
24.94 Property   1 91-174 Olai              
24.95 Property   1 5156 American Road              
24.96 Property   1 91-252 Kauhi              
24.97 Property   1 91-349 Kauhi              
24.98 Property   1 91-175 Olai              
24.99 Property   1 91-087 Hanua              
24.1 Property   1 91-171 Olai              
24.101 Property   1 91-410 Komohana              
24.102 Property   1 91-416 Komohana              
25 Loan 16, 18 1 East 232nd Street NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 30-58 and 30-64 34th Street NAP NAP NAP NAP NAP NAP NAP
27 Loan 19 1 The Vue at 214 NAP NAP NAP NAP NAP NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 92,317.43 142,026.82 NAP NAP 23,250,000 142,026.82 56.0%
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Playa Blanca Apartments NAP NAP NAP NAP NAP NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station NAP NAP NAP NAP NAP NAP NAP
32 Loan 23, 30 1 Waterfront Office NAP NAP NAP NAP NAP NAP NAP
33 Loan 16, 25 1 River View MHC NAP NAP NAP NAP NAP NAP NAP
34 Loan 16 1 340 Broadway NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 Palisades Apartments NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 6100 Rockside Woods NAP NAP NAP NAP NAP NAP NAP
37 Loan 25 1 Mini U Storage - Richmond NAP NAP NAP NAP NAP NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks NAP NAP NAP NAP NAP NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch NAP NAP NAP NAP NAP NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center 333,554.66 354,296.71 NAP NAP 63,200,000 354,296.71 38.1%
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 Shannon Apartments              
41.02 Property   1 Kimberly Apartments              
42 Loan 2, 16 1 41 North Main Street NAP NAP NAP NAP NAP NAP NAP
43 Loan 25 1 Mini U Storage - Houston Katy NAP NAP NAP NAP NAP NAP NAP
44 Loan 25 1 Kenneth Apartments NAP NAP NAP NAP NAP NAP NAP
45 Loan 29 1 Ramar Mobile Home Park NAP NAP NAP NAP NAP NAP NAP

 

 A-38 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
          13         9   13  
1 Loan 2, 4, 10, 30 1 251 Park Avenue South NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 4 1 Spring Valley Marketplace NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 1.44 11.4% NAP NAP NAP NAP NAP NAP NAP
4 Loan 6, 12, 29 5 Southeast MHC Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.01 Property   1 Pine Hill & Pine Manor                  
4.02 Property   1 Highridge                  
4.03 Property   1 Crumley Farms                  
4.04 Property   1 Boulder Trails                  
4.05 Property   1 Sizemore                  
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio NAP NAP 6,100,000 13.00000% 33,600,000 264,965.55 71.6% 1.26 13.2%
5.01 Property   1 East Bay Inn                  
5.02 Property   1 Eliza Thompson House                  
5.03 Property   1 Marrero's Guest Mansion                  
5.04 Property   1 Hotel Mountain Brook                  
5.05 Property   1 The Gastonian                  
5.06 Property   1 Kehoe House                  
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 1.12 7.2% 100,000,000 18.00000% 380,000,000 3,015,880.93 100.5% 0.55 5.3%
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 3, 31 1 Than Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Westlake RV Resort                  
9.02 Property   1 Eastlake RV Resort                  
9.03 Property   1 Northlake RV Resort                  
9.04 Property   1 Westlake Self Storage                  
9.05 Property   1 Lakeview Expansion RV Resort                  
10 Loan 3, 18, 31 1 321-325 West 42nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 1.25 8.9% NAP NAP NAP NAP NAP NAP NAP
14 Loan 16, 23, 29  1 Supreme High Street Retail NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 Beechgrove Self Storage                  
15.02 Property   1 Buttermilk Pike Self Storage                  
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 5, 16, 27 1 22 Milford Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive 1.33 8.5% NAP NAP NAP NAP NAP NAP NAP
19 Loan 3 1 City Deck Landing  NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.01 Property   1 Rolling Hills                  
20.02 Property   1 Pineview                  
20.03 Property   1 Pleasant Acres                  
20.04 Property   1 Carolina Pines                  
20.05 Property   1 Zion Meadows                  
20.06 Property   1 Hildebran Highlands                   
20.07 Property   1 Quaker Meadows                  
20.08 Property   1 Green Acres                  
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ 1.62 9.2% NAP NAP NAP NAP NAP NAP NAP
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio 1.06 7.3% NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 996 Paragon Way                  
24.02 Property   1 91-399 Kauhi                  
24.03 Property   1 11224 Will Walker Road                  
24.04 Property   1 10450 Doral Boulevard                  
24.05 Property   1 1580, 1590 & 1600 Williams Road                  
24.06 Property   1 32150 Just Imagine Drive                  
24.07 Property   1 6850 Weber Boulevard                  
24.08 Property   1 1341 N. Clyde Morris Blvd.                  
24.09 Property   1 27200 SW 127th Avenue                  
24.1 Property   1 7410 Magi Road                  
24.11 Property   1 2375 East Newlands Road                  
24.12 Property   1 3800 Midlink Drive                  
24.13 Property   1 13509 Waterworks Street                  
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                  
24.15 Property   1 91-141 Kalaeloa                  
24.16 Property   1 9860 West Buckeye Road                  
24.17 Property   1 125 North Troy Hill Road                  
24.18 Property   1 11900 Trolley Lane                  
24.19 Property   1 11501 Wilkinson Drive                  
24.2 Property   1 2300 North 33rd Avenue East                  
24.21 Property   1 5001 West Delbridge Street                  
24.22 Property   1 91-238 Kauhi                  
24.23 Property   1 1892 Anfield Road                  
24.24 Property   1 9215-9347 E Pendleton Pike                  
24.25 Property   1 955 Aeroplaza Drive                  
24.26 Property   1 3155 Grissom Parkway                  
24.27 Property   1 3502 Enterprise Avenue                  
24.28 Property   1 3870 Ronald Reagan Boulevard                  
24.29 Property   1 700 Marine Drive                  
24.3 Property   1 3245 Henry Road                  
24.31 Property   1 2701 S.W. 18th Street                  
24.32 Property   1 2482 Century Drive                  
24.33 Property   1 158 West Yard Road                  
24.34 Property   1 55 Commerce Avenue                  
24.35 Property   1 1415 West Commerce Way                  

 

 A-39 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
          13         9   13  
24.36 Property   1 1095 South 4800 West                  
24.37 Property   1 950 Bennett Road                  
24.38 Property   1 985 Kershaw Street                  
24.39 Property   1 1990 Hood Road                  
24.4 Property   1 17200 Manchac Park Lane                  
24.41 Property   1 7409 Magi Road                  
24.42 Property   1 91-329 Kauhi                  
24.43 Property   1 1985 International Way                  
24.44 Property   1 200 Orange Point Drive                  
24.45 Property   1 91-241 Kalaeloa                  
24.46 Property   1 2311 South Park Road                  
24.47 Property   1 2820 State Highway 31                  
24.48 Property   1 8000 Mid America Blvd.                  
24.49 Property   1 14257 E. Easter Avenue                  
24.5 Property   1 91-080 Hanua                  
24.51 Property   1 3736 Salisbury Road                  
24.52 Property   1 91-027 Kaomi Loop                  
24.53 Property   1 150 Greenhorn Drive                  
24.54 Property   1 7130 Q Street                  
24.55 Property   1 235 Great Pond Road                  
24.56 Property   1 510 Production Avenue                  
24.57 Property   1 91-150 Kaomi Loop                  
24.58 Property   1 4501 Industrial Drive                  
24.59 Property   1 91-222 Olai                  
24.6 Property   1 2580 Technology Drive                  
24.61 Property   1 301 Commerce Drive                  
24.62 Property   1 7121 South Fifth Avenue                  
24.63 Property   1 590 Assembly Court                  
24.64 Property   1 91-250 Komohana                  
24.65 Property   1 91-220 Kalaeloa                  
24.66 Property   1 91-185 Kalaeloa                  
24.67 Property   1 91-300 Hanua                  
24.68 Property   1 5501 Providence Hill Drive                  
24.69 Property   1 91-259 Olai                  
24.7 Property   1 2 Tower Drive                  
24.71 Property   1 91-064 Kaomi Loop                  
24.72 Property   1 91-202 Kalaeloa                  
24.73 Property   1 2100 NW 82nd Avenue                  
24.74 Property   1 91-102 Kaomi Loop                  
24.75 Property   1 1230 West 171st Street                  
24.76 Property   1 91-400 Komohana                  
24.77 Property   1 91-265 Hanua                  
24.78 Property   1 91-255 Hanua                  
24.79 Property   1 1415 Industrial Drive                  
24.8 Property   1 209 South Bud Street                  
24.81 Property   1 91-110 Kaomi Loop                  
24.82 Property   1 3900 NE 6th Street                  
24.83 Property   1 91-218 Olai                  
24.84 Property   1 5795 Logistics Parkway                  
24.85 Property   1 91-210 Kauhi                  
24.86 Property   1 435 SE 70th Street                  
24.87 Property   1 2902 Gun Club Road                  
24.88 Property   1 91-210 Olai                  
24.89 Property   1 91-95 Hanua                  
24.9 Property   1 2401 Cram Avenue SE                  
24.91 Property   1 91-083 Hanua                  
24.92 Property   1 91-119 Olai                  
24.93 Property   1 3425 Maple Drive                  
24.94 Property   1 91-174 Olai                  
24.95 Property   1 5156 American Road                  
24.96 Property   1 91-252 Kauhi                  
24.97 Property   1 91-349 Kauhi                  
24.98 Property   1 91-175 Olai                  
24.99 Property   1 91-087 Hanua                  
24.1 Property   1 91-171 Olai                  
24.101 Property   1 91-410 Komohana                  
24.102 Property   1 91-416 Komohana                  
25 Loan 16, 18 1 East 232nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 30-58 and 30-64 34th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 19 1 The Vue at 214 NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes 1.38 10.4% NAP NAP NAP NAP NAP NAP NAP
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Playa Blanca Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 23, 30 1 Waterfront Office NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 16, 25 1 River View MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 16 1 340 Broadway NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 Palisades Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 6100 Rockside Woods NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 25 1 Mini U Storage - Richmond NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center 1.77 12.2% NAP NAP NAP NAP NAP NAP NAP
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 Shannon Apartments                  
41.02 Property   1 Kimberly Apartments                  
42 Loan 2, 16 1 41 North Main Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 25 1 Mini U Storage - Houston Katy NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 25 1 Kenneth Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan 29 1 Ramar Mobile Home Park NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-40 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
          13 13   24  
1 Loan 2, 4, 10, 30 1 251 Park Avenue South No NAP Jeffrey J. Feil Jeffrey J. Feil No
2 Loan 4 1 Spring Valley Marketplace No NAP Abraham Guttman, Abraham Ekstein and Shrage Posen Abraham Guttman, Abraham Ekstein and Shrage Posen No
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center No NAP David B. Rubenstein Rubenstein Properties Fund II, L.P. No
4 Loan 6, 12, 29 5 Southeast MHC Portfolio No NAP Nancy P. McKee Nancy P. McKee No
4.01 Property   1 Pine Hill & Pine Manor          
4.02 Property   1 Highridge          
4.03 Property   1 Crumley Farms          
4.04 Property   1 Boulder Trails          
4.05 Property   1 Sizemore          
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio No NAP Travis Shelhorse Travis Shelhorse No
5.01 Property   1 East Bay Inn          
5.02 Property   1 Eliza Thompson House          
5.03 Property   1 Marrero's Guest Mansion          
5.04 Property   1 Hotel Mountain Brook          
5.05 Property   1 The Gastonian          
5.06 Property   1 Kehoe House          
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water No NAP 60 Guilders, LLC Ouni Mamrout and Yousef Althkefati No
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center No NAP Kalmon Dolgin and Neil Dolgin Kalmon Dolgin and Neil Dolgin No
8 Loan 3, 31 1 Than Tower No NAP Arul Thangavel and Ananthan Thangavel Arul Thangavel and Ananthan Thangavel No
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio No NAP QRV Holdco, LLC QRV Holdco, LLC No
9.01 Property   1 Westlake RV Resort          
9.02 Property   1 Eastlake RV Resort          
9.03 Property   1 Northlake RV Resort          
9.04 Property   1 Westlake Self Storage          
9.05 Property   1 Lakeview Expansion RV Resort          
10 Loan 3, 18, 31 1 321-325 West 42nd Street No NAP Amir Shriki and Stephen Guttman Amir Shriki and Stephen Guttman No
11 Loan 16, 19, 30, 31 1 The Life Hotel No NAP Joshua Roshanzamir and Justin Adelipour Joshua Roshanzamir and Justin Adelipour No
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space No NAP Albert Travis Spaulding and Mauricio A. Benavides Albert Travis Spaulding and Mauricio A. Benavides No
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center No NAP Jay Gudebski and Richard G. Allman III Jay Gudebski and Richard G. Allman III No
14 Loan 16, 23, 29  1 Supreme High Street Retail No NAP Joseph Niederman Joseph Niederman No
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio No NAP John P. Huffman John P. Huffman No
15.01 Property   1 Beechgrove Self Storage          
15.02 Property   1 Buttermilk Pike Self Storage          
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace No NAP Nicholas Sim, Chia-Ying I. Liu-Sim and Derek Wong Nicholas Sim, Chia-Ying I. Liu-Sim and Derek Wong No
17 Loan 5, 16, 27 1 22 Milford Street No NAP Isreal C. Hirsch and Chayim Rosenfeld Isreal C. Hirsch and Chayim Rosenfeld No
18 Loan 3, 7, 12, 16 1 1000 Portside Drive No NAP Joseph A. Daibes Joseph A. Daibes No
19 Loan 3 1 City Deck Landing  No NAP Chris Lavin and Nathaniel Armstrong Chris Lavin and Nathaniel Armstrong No
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio No NAP Michael Z. Anise and D. Kyle Cerminara Michael Z. Anise and D. Kyle Cerminara No
20.01 Property   1 Rolling Hills          
20.02 Property   1 Pineview          
20.03 Property   1 Pleasant Acres          
20.04 Property   1 Carolina Pines          
20.05 Property   1 Zion Meadows          
20.06 Property   1 Hildebran Highlands           
20.07 Property   1 Quaker Meadows          
20.08 Property   1 Green Acres          
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive No NAP Eugene Mendlowits Eugene Mendlowits No
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ Yes Future Mezzanine Loan Diversified Healthcare Trust Diversified Healthcare Trust No
23 Loan 2, 16, 31 1 219 and 221 South 4th Street No NAP Menachem M. Raskin Menachem M. Raskin No
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio No NAP Industrial Logistics Properties Trust Industrial Logistics Properties Trust No
24.01 Property   1 996 Paragon Way          
24.02 Property   1 91-399 Kauhi          
24.03 Property   1 11224 Will Walker Road          
24.04 Property   1 10450 Doral Boulevard          
24.05 Property   1 1580, 1590 & 1600 Williams Road          
24.06 Property   1 32150 Just Imagine Drive          
24.07 Property   1 6850 Weber Boulevard          
24.08 Property   1 1341 N. Clyde Morris Blvd.          
24.09 Property   1 27200 SW 127th Avenue          
24.1 Property   1 7410 Magi Road          
24.11 Property   1 2375 East Newlands Road          
24.12 Property   1 3800 Midlink Drive          
24.13 Property   1 13509 Waterworks Street          
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street          
24.15 Property   1 91-141 Kalaeloa          
24.16 Property   1 9860 West Buckeye Road          
24.17 Property   1 125 North Troy Hill Road          
24.18 Property   1 11900 Trolley Lane          
24.19 Property   1 11501 Wilkinson Drive          
24.2 Property   1 2300 North 33rd Avenue East          
24.21 Property   1 5001 West Delbridge Street          
24.22 Property   1 91-238 Kauhi          
24.23 Property   1 1892 Anfield Road          
24.24 Property   1 9215-9347 E Pendleton Pike          
24.25 Property   1 955 Aeroplaza Drive          
24.26 Property   1 3155 Grissom Parkway          
24.27 Property   1 3502 Enterprise Avenue          
24.28 Property   1 3870 Ronald Reagan Boulevard          
24.29 Property   1 700 Marine Drive          
24.3 Property   1 3245 Henry Road          
24.31 Property   1 2701 S.W. 18th Street          
24.32 Property   1 2482 Century Drive          
24.33 Property   1 158 West Yard Road          
24.34 Property   1 55 Commerce Avenue          
24.35 Property   1 1415 West Commerce Way          

 

 A-41 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
          13 13   24  
24.36 Property   1 1095 South 4800 West          
24.37 Property   1 950 Bennett Road          
24.38 Property   1 985 Kershaw Street          
24.39 Property   1 1990 Hood Road          
24.4 Property   1 17200 Manchac Park Lane          
24.41 Property   1 7409 Magi Road          
24.42 Property   1 91-329 Kauhi          
24.43 Property   1 1985 International Way          
24.44 Property   1 200 Orange Point Drive          
24.45 Property   1 91-241 Kalaeloa          
24.46 Property   1 2311 South Park Road          
24.47 Property   1 2820 State Highway 31          
24.48 Property   1 8000 Mid America Blvd.          
24.49 Property   1 14257 E. Easter Avenue          
24.5 Property   1 91-080 Hanua          
24.51 Property   1 3736 Salisbury Road          
24.52 Property   1 91-027 Kaomi Loop          
24.53 Property   1 150 Greenhorn Drive          
24.54 Property   1 7130 Q Street          
24.55 Property   1 235 Great Pond Road          
24.56 Property   1 510 Production Avenue          
24.57 Property   1 91-150 Kaomi Loop          
24.58 Property   1 4501 Industrial Drive          
24.59 Property   1 91-222 Olai          
24.6 Property   1 2580 Technology Drive          
24.61 Property   1 301 Commerce Drive          
24.62 Property   1 7121 South Fifth Avenue          
24.63 Property   1 590 Assembly Court          
24.64 Property   1 91-250 Komohana          
24.65 Property   1 91-220 Kalaeloa          
24.66 Property   1 91-185 Kalaeloa          
24.67 Property   1 91-300 Hanua          
24.68 Property   1 5501 Providence Hill Drive          
24.69 Property   1 91-259 Olai          
24.7 Property   1 2 Tower Drive          
24.71 Property   1 91-064 Kaomi Loop          
24.72 Property   1 91-202 Kalaeloa          
24.73 Property   1 2100 NW 82nd Avenue          
24.74 Property   1 91-102 Kaomi Loop          
24.75 Property   1 1230 West 171st Street          
24.76 Property   1 91-400 Komohana          
24.77 Property   1 91-265 Hanua          
24.78 Property   1 91-255 Hanua          
24.79 Property   1 1415 Industrial Drive          
24.8 Property   1 209 South Bud Street          
24.81 Property   1 91-110 Kaomi Loop          
24.82 Property   1 3900 NE 6th Street          
24.83 Property   1 91-218 Olai          
24.84 Property   1 5795 Logistics Parkway          
24.85 Property   1 91-210 Kauhi          
24.86 Property   1 435 SE 70th Street          
24.87 Property   1 2902 Gun Club Road          
24.88 Property   1 91-210 Olai          
24.89 Property   1 91-95 Hanua          
24.9 Property   1 2401 Cram Avenue SE          
24.91 Property   1 91-083 Hanua          
24.92 Property   1 91-119 Olai          
24.93 Property   1 3425 Maple Drive          
24.94 Property   1 91-174 Olai          
24.95 Property   1 5156 American Road          
24.96 Property   1 91-252 Kauhi          
24.97 Property   1 91-349 Kauhi          
24.98 Property   1 91-175 Olai          
24.99 Property   1 91-087 Hanua          
24.1 Property   1 91-171 Olai          
24.101 Property   1 91-410 Komohana          
24.102 Property   1 91-416 Komohana          
25 Loan 16, 18 1 East 232nd Street No NAP Steven Westreich Steven Westreich No
26 Loan   1 30-58 and 30-64 34th Street No NAP Philip Eisenberg Urban American Holdings IV, LLC No
27 Loan 19 1 The Vue at 214 No NAP Vincent LaVecchia Vincent LaVecchia No
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes No NAP Ben Suttles, Feras Moussa, Oliver Fernandez, Brandon Turner and Brian Murray Ben Suttles, Feras Moussa, Oliver Fernandez, Brandon Turner and Brian Murray No
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street No NAP Vahe Sahakyan and Rony Zeltser Vahe Sahakyan and Rony Zeltser No
30 Loan   1 Playa Blanca Apartments No NAP Joel Weinberger, Samuel Weinberger, Eliezer J. Jeremias and Moshe Greenzweig Joel Weinberger, Samuel Weinberger, Eliezer J. Jeremias and Moshe Greenzweig No
31 Loan 25 1 Mini U Storage - Fairfax Station No NAP Dahn Corporation Dahn Corporation No
32 Loan 23, 30 1 Waterfront Office No NAP Matthew T. White Matthew T. White No
33 Loan 16, 25 1 River View MHC No NAP D. Kyle Cerminara, Michael Z. Anise and FG Communities Inc. D. Kyle Cerminara, Michael Z. Anise and FG Communities Inc. No
34 Loan 16 1 340 Broadway No NAP Jacob Fulop Jacob Fulop No
35 Loan   1 Palisades Apartments No NAP Wilfredo Santos Wilfredo Santos No
36 Loan   1 6100 Rockside Woods No NAP Yaron Kandelker Yaron Kandelker No
37 Loan 25 1 Mini U Storage - Richmond No NAP MHP Management, LLC and Dahn Corporation MHP Management, LLC and Dahn Corporation No
38 Loan 3, 10, 19 1 116 St. Marks No NAP Parag Sawhney, Raymond Chera and Adam Greene Parag Sawhney, Raymond Chera and Adam Greene No
39 Loan 25 1 Mini U Storage - Highlands Ranch No NAP Dahn Corporation Dahn Corporation No
40 Loan 7, 15, 16, 19 1 Century Business Center No NAP Paul Thomas Casey and Brett Michael Foy Paul Thomas Casey and Brett Michael Foy No
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments No NAP Baldassare Raymond Russo IV and Linda R. Russo Baldassare Raymond Russo IV and Linda R. Russo No
41.01 Property   1 Shannon Apartments          
41.02 Property   1 Kimberly Apartments          
42 Loan 2, 16 1 41 North Main Street No NAP Josef Feldman and Jacob Feldman Josef Feldman and Jacob Feldman No
43 Loan 25 1 Mini U Storage - Houston Katy No NAP MHP Management, LLC and Dahn Corporation MHP Management, LLC and Dahn Corporation No
44 Loan 25 1 Kenneth Apartments No NAP Baldassare Raymond Russo IV, Linda R. Russo and Jeanne Sommerville Baldassare Raymond Russo IV, Linda R. Russo and Jeanne Sommerville No
45 Loan 29 1 Ramar Mobile Home Park No NAP Omar Capellan Omar Capellan No

 

 A-42 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($)
          33   29            
1 Loan 2, 4, 10, 30 1 251 Park Avenue South No Refinance No 63,750,000 350,659 0 0 64,100,659 61,532,513
2 Loan 4 1 Spring Valley Marketplace No Refinance No 56,000,000 0 0 0 56,000,000 49,807,621
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center No Refinance No 100,000,000 0 0 0 100,000,000 83,096,796
4 Loan 6, 12, 29 5 Southeast MHC Portfolio No Refinance   36,000,000 0 0 0 36,000,000 28,681,503
4.01 Property   1 Pine Hill & Pine Manor     Yes            
4.02 Property   1 Highridge     No            
4.03 Property   1 Crumley Farms     No            
4.04 Property   1 Boulder Trails     No            
4.05 Property   1 Sizemore     No            
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio No Refinance/Acquisition   27,500,000 2,804,228 6,100,000 0 36,404,228 4,969,916
5.01 Property   1 East Bay Inn     No            
5.02 Property   1 Eliza Thompson House     No            
5.03 Property   1 Marrero's Guest Mansion     No            
5.04 Property   1 Hotel Mountain Brook     No            
5.05 Property   1 The Gastonian     No            
5.06 Property   1 Kehoe House     No            
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water No Refinance No 148,000,000 38,343,408 132,000,000 50,000,000 368,343,408 346,635,254
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center Yes Refinance No 25,000,000 1,173,367 0 0 26,173,367 23,887,625
8 Loan 3, 31 1 Than Tower No Refinance No 24,200,000 0 0 0 24,200,000 23,158,069
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio No Refinance   23,460,000 3,875,863 0 0 27,335,863 26,431,778
9.01 Property   1 Westlake RV Resort     No            
9.02 Property   1 Eastlake RV Resort     No            
9.03 Property   1 Northlake RV Resort     No            
9.04 Property   1 Westlake Self Storage     No            
9.05 Property   1 Lakeview Expansion RV Resort     No            
10 Loan 3, 18, 31 1 321-325 West 42nd Street No Refinance No 23,000,000 0 0 0 23,000,000 13,811,080
11 Loan 16, 19, 30, 31 1 The Life Hotel No Refinance No 18,500,000 1,131,730 0 0 19,631,730 18,357,707
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space No Acquisition No 17,220,000 8,750,717 0 0 25,970,717 0
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center No Refinance No 93,000,000 1,975,547 0 0 94,975,547 75,227,499
14 Loan 16, 23, 29  1 Supreme High Street Retail No Refinance Yes 15,000,000 0 0 0 15,000,000 6,065,376
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio No Refinance   13,000,000 0 0 0 13,000,000 8,501,469
15.01 Property   1 Beechgrove Self Storage     No            
15.02 Property   1 Buttermilk Pike Self Storage     No            
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace Yes Refinance No            
17 Loan 5, 16, 27 1 22 Milford Street No Refinance No            
18 Loan 3, 7, 12, 16 1 1000 Portside Drive No Refinance No            
19 Loan 3 1 City Deck Landing  No Acquisition No            
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio No Acquisition              
20.01 Property   1 Rolling Hills     No            
20.02 Property   1 Pineview     No            
20.03 Property   1 Pleasant Acres     No            
20.04 Property   1 Carolina Pines     No            
20.05 Property   1 Zion Meadows     No            
20.06 Property   1 Hildebran Highlands      No            
20.07 Property   1 Quaker Meadows     No            
20.08 Property   1 Green Acres     No            
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive No Refinance Yes            
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ No Refinance No            
23 Loan 2, 16, 31 1 219 and 221 South 4th Street No Refinance No            
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio No Refinance              
24.01 Property   1 996 Paragon Way     No            
24.02 Property   1 91-399 Kauhi     No            
24.03 Property   1 11224 Will Walker Road     No            
24.04 Property   1 10450 Doral Boulevard     No            
24.05 Property   1 1580, 1590 & 1600 Williams Road     No            
24.06 Property   1 32150 Just Imagine Drive     No            
24.07 Property   1 6850 Weber Boulevard     No            
24.08 Property   1 1341 N. Clyde Morris Blvd.     Yes            
24.09 Property   1 27200 SW 127th Avenue     No            
24.1 Property   1 7410 Magi Road     No            
24.11 Property   1 2375 East Newlands Road     Yes            
24.12 Property   1 3800 Midlink Drive     No            
24.13 Property   1 13509 Waterworks Street     No            
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street     No            
24.15 Property   1 91-141 Kalaeloa     No            
24.16 Property   1 9860 West Buckeye Road     No            
24.17 Property   1 125 North Troy Hill Road     No            
24.18 Property   1 11900 Trolley Lane     No            
24.19 Property   1 11501 Wilkinson Drive     No            
24.2 Property   1 2300 North 33rd Avenue East     No            
24.21 Property   1 5001 West Delbridge Street     Yes            
24.22 Property   1 91-238 Kauhi     No            
24.23 Property   1 1892 Anfield Road     No            
24.24 Property   1 9215-9347 E Pendleton Pike     No            
24.25 Property   1 955 Aeroplaza Drive     Yes            
24.26 Property   1 3155 Grissom Parkway     No            
24.27 Property   1 3502 Enterprise Avenue     No            
24.28 Property   1 3870 Ronald Reagan Boulevard     No            
24.29 Property   1 700 Marine Drive     No            
24.3 Property   1 3245 Henry Road     No            
24.31 Property   1 2701 S.W. 18th Street     No            
24.32 Property   1 2482 Century Drive     Yes            
24.33 Property   1 158 West Yard Road     No            
24.34 Property   1 55 Commerce Avenue     No            
24.35 Property   1 1415 West Commerce Way     No            

 

 A-43 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($)
          33   29            
24.36 Property   1 1095 South 4800 West     Yes            
24.37 Property   1 950 Bennett Road     No            
24.38 Property   1 985 Kershaw Street     No            
24.39 Property   1 1990 Hood Road     No            
24.4 Property   1 17200 Manchac Park Lane     No            
24.41 Property   1 7409 Magi Road     No            
24.42 Property   1 91-329 Kauhi     No            
24.43 Property   1 1985 International Way     No            
24.44 Property   1 200 Orange Point Drive     No            
24.45 Property   1 91-241 Kalaeloa     No            
24.46 Property   1 2311 South Park Road     No            
24.47 Property   1 2820 State Highway 31     No            
24.48 Property   1 8000 Mid America Blvd.     No            
24.49 Property   1 14257 E. Easter Avenue     No            
24.5 Property   1 91-080 Hanua     No            
24.51 Property   1 3736 Salisbury Road     No            
24.52 Property   1 91-027 Kaomi Loop     No            
24.53 Property   1 150 Greenhorn Drive     No            
24.54 Property   1 7130 Q Street     No            
24.55 Property   1 235 Great Pond Road     No            
24.56 Property   1 510 Production Avenue     No            
24.57 Property   1 91-150 Kaomi Loop     No            
24.58 Property   1 4501 Industrial Drive     No            
24.59 Property   1 91-222 Olai     No            
24.6 Property   1 2580 Technology Drive     No            
24.61 Property   1 301 Commerce Drive     No            
24.62 Property   1 7121 South Fifth Avenue     No            
24.63 Property   1 590 Assembly Court     No            
24.64 Property   1 91-250 Komohana     No            
24.65 Property   1 91-220 Kalaeloa     No            
24.66 Property   1 91-185 Kalaeloa     No            
24.67 Property   1 91-300 Hanua     No            
24.68 Property   1 5501 Providence Hill Drive     No            
24.69 Property   1 91-259 Olai     No            
24.7 Property   1 2 Tower Drive     No            
24.71 Property   1 91-064 Kaomi Loop     No            
24.72 Property   1 91-202 Kalaeloa     No            
24.73 Property   1 2100 NW 82nd Avenue     No            
24.74 Property   1 91-102 Kaomi Loop     No            
24.75 Property   1 1230 West 171st Street     Yes            
24.76 Property   1 91-400 Komohana     No            
24.77 Property   1 91-265 Hanua     No            
24.78 Property   1 91-255 Hanua     No            
24.79 Property   1 1415 Industrial Drive     No            
24.8 Property   1 209 South Bud Street     Yes            
24.81 Property   1 91-110 Kaomi Loop     No            
24.82 Property   1 3900 NE 6th Street     No            
24.83 Property   1 91-218 Olai     No            
24.84 Property   1 5795 Logistics Parkway     No            
24.85 Property   1 91-210 Kauhi     No            
24.86 Property   1 435 SE 70th Street     No            
24.87 Property   1 2902 Gun Club Road     No            
24.88 Property   1 91-210 Olai     No            
24.89 Property   1 91-95 Hanua     No            
24.9 Property   1 2401 Cram Avenue SE     No            
24.91 Property   1 91-083 Hanua     No            
24.92 Property   1 91-119 Olai     No            
24.93 Property   1 3425 Maple Drive     No            
24.94 Property   1 91-174 Olai     No            
24.95 Property   1 5156 American Road     No            
24.96 Property   1 91-252 Kauhi     No            
24.97 Property   1 91-349 Kauhi     No            
24.98 Property   1 91-175 Olai     No            
24.99 Property   1 91-087 Hanua     No            
24.1 Property   1 91-171 Olai     No            
24.101 Property   1 91-410 Komohana     No            
24.102 Property   1 91-416 Komohana     No            
25 Loan 16, 18 1 East 232nd Street No Refinance No            
26 Loan   1 30-58 and 30-64 34th Street No Refinance No            
27 Loan 19 1 The Vue at 214 No Refinance No            
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes No Refinance No            
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street No Refinance Yes            
30 Loan   1 Playa Blanca Apartments No Refinance No            
31 Loan 25 1 Mini U Storage - Fairfax Station No Refinance No            
32 Loan 23, 30 1 Waterfront Office No Refinance No            
33 Loan 16, 25 1 River View MHC No Acquisition No            
34 Loan 16 1 340 Broadway No Refinance No            
35 Loan   1 Palisades Apartments No Refinance No            
36 Loan   1 6100 Rockside Woods No Refinance No            
37 Loan 25 1 Mini U Storage - Richmond No Refinance No            
38 Loan 3, 10, 19 1 116 St. Marks No Refinance No            
39 Loan 25 1 Mini U Storage - Highlands Ranch No Refinance No            
40 Loan 7, 15, 16, 19 1 Century Business Center No Refinance No            
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments No Refinance              
41.01 Property   1 Shannon Apartments     No            
41.02 Property   1 Kimberly Apartments     No            
42 Loan 2, 16 1 41 North Main Street No Refinance No            
43 Loan 25 1 Mini U Storage - Houston Katy No Refinance No            
44 Loan 25 1 Kenneth Apartments No Refinance No            
45 Loan 29 1 Ramar Mobile Home Park No Refinance Yes            

 

 A-44 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                         
1 Loan 2, 4, 10, 30 1 251 Park Avenue South 0 613,220 1,954,925 0 0 64,100,659 NAP NAP
2 Loan 4 1 Spring Valley Marketplace 0 2,061,823 3,210,500 920,056 0 56,000,000 NAP NAP
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center 0 2,075,960 14,198,971 628,273 0 100,000,000 NAP NAP
4 Loan 6, 12, 29 5 Southeast MHC Portfolio 0 1,045,432 70,580 6,202,485 0 36,000,000 NAP NAP
4.01 Property   1 Pine Hill & Pine Manor             NAP NAP
4.02 Property   1 Highridge             NAP NAP
4.03 Property   1 Crumley Farms             NAP NAP
4.04 Property   1 Boulder Trails             NAP NAP
4.05 Property   1 Sizemore             NAP NAP
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 29,050,000 1,817,001 567,310 0 0 36,404,228 NAP 325.13
5.01 Property   1 East Bay Inn             NAP 256.74
5.02 Property   1 Eliza Thompson House             NAP 268.19
5.03 Property   1 Marrero's Guest Mansion             NAP 472.25
5.04 Property   1 Hotel Mountain Brook             NAP 344.36
5.05 Property   1 The Gastonian             NAP 368.96
5.06 Property   1 Kehoe House             NAP 368.20
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water 0 14,974,995 6,733,159 0 0 368,343,408 NAP NAP
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center 0 1,012,275 1,273,467 0 0 26,173,367 NAP NAP
8 Loan 3, 31 1 Than Tower 0 356,241 336,983 348,707 0 24,200,000 NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio 0 581,584 322,502 0 0 27,335,863 NAP NAP
9.01 Property   1 Westlake RV Resort             NAP NAP
9.02 Property   1 Eastlake RV Resort             NAP NAP
9.03 Property   1 Northlake RV Resort             NAP NAP
9.04 Property   1 Westlake Self Storage             NAP NAP
9.05 Property   1 Lakeview Expansion RV Resort             NAP NAP
10 Loan 3, 18, 31 1 321-325 West 42nd Street 0 1,712,938 455,372 7,020,610 0 23,000,000 NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel 0 836,523 437,500 0 0 19,631,730 NAP 227.84
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space 25,000,000 360,455 610,263 0 0 25,970,717 NAP NAP
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center 0 3,804,622 15,943,426 0 0 94,975,547 NAP NAP
14 Loan 16, 23, 29  1 Supreme High Street Retail 0 1,610,893 67,599 7,256,131 0 15,000,000 NAP NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio 0 419,352 121,018 3,958,160 0 13,000,000 NAP NAP
15.01 Property   1 Beechgrove Self Storage             NAP NAP
15.02 Property   1 Buttermilk Pike Self Storage             NAP NAP
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace             NAP NAP
17 Loan 5, 16, 27 1 22 Milford Street             NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive             NAP NAP
19 Loan 3 1 City Deck Landing              NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio             NAP NAP
20.01 Property   1 Rolling Hills             NAP NAP
20.02 Property   1 Pineview             NAP NAP
20.03 Property   1 Pleasant Acres             NAP NAP
20.04 Property   1 Carolina Pines             NAP NAP
20.05 Property   1 Zion Meadows             NAP NAP
20.06 Property   1 Hildebran Highlands              NAP NAP
20.07 Property   1 Quaker Meadows             NAP NAP
20.08 Property   1 Green Acres             NAP NAP
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive             NAP NAP
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ             NAP NAP
23 Loan 2, 16, 31 1 219 and 221 South 4th Street             NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio             NAP NAP
24.01 Property   1 996 Paragon Way             NAP NAP
24.02 Property   1 91-399 Kauhi             NAP NAP
24.03 Property   1 11224 Will Walker Road             NAP NAP
24.04 Property   1 10450 Doral Boulevard             NAP NAP
24.05 Property   1 1580, 1590 & 1600 Williams Road             NAP NAP
24.06 Property   1 32150 Just Imagine Drive             NAP NAP
24.07 Property   1 6850 Weber Boulevard             NAP NAP
24.08 Property   1 1341 N. Clyde Morris Blvd.             NAP NAP
24.09 Property   1 27200 SW 127th Avenue             NAP NAP
24.1 Property   1 7410 Magi Road             NAP NAP
24.11 Property   1 2375 East Newlands Road             NAP NAP
24.12 Property   1 3800 Midlink Drive             NAP NAP
24.13 Property   1 13509 Waterworks Street             NAP NAP
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street             NAP NAP
24.15 Property   1 91-141 Kalaeloa             NAP NAP
24.16 Property   1 9860 West Buckeye Road             NAP NAP
24.17 Property   1 125 North Troy Hill Road             NAP NAP
24.18 Property   1 11900 Trolley Lane             NAP NAP
24.19 Property   1 11501 Wilkinson Drive             NAP NAP
24.2 Property   1 2300 North 33rd Avenue East             NAP NAP
24.21 Property   1 5001 West Delbridge Street             NAP NAP
24.22 Property   1 91-238 Kauhi             NAP NAP
24.23 Property   1 1892 Anfield Road             NAP NAP
24.24 Property   1 9215-9347 E Pendleton Pike             NAP NAP
24.25 Property   1 955 Aeroplaza Drive             NAP NAP
24.26 Property   1 3155 Grissom Parkway             NAP NAP
24.27 Property   1 3502 Enterprise Avenue             NAP NAP
24.28 Property   1 3870 Ronald Reagan Boulevard             NAP NAP
24.29 Property   1 700 Marine Drive             NAP NAP
24.3 Property   1 3245 Henry Road             NAP NAP
24.31 Property   1 2701 S.W. 18th Street             NAP NAP
24.32 Property   1 2482 Century Drive             NAP NAP
24.33 Property   1 158 West Yard Road             NAP NAP
24.34 Property   1 55 Commerce Avenue             NAP NAP
24.35 Property   1 1415 West Commerce Way             NAP NAP

 

 A-45 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                         
24.36 Property   1 1095 South 4800 West             NAP NAP
24.37 Property   1 950 Bennett Road             NAP NAP
24.38 Property   1 985 Kershaw Street             NAP NAP
24.39 Property   1 1990 Hood Road             NAP NAP
24.4 Property   1 17200 Manchac Park Lane             NAP NAP
24.41 Property   1 7409 Magi Road             NAP NAP
24.42 Property   1 91-329 Kauhi             NAP NAP
24.43 Property   1 1985 International Way             NAP NAP
24.44 Property   1 200 Orange Point Drive             NAP NAP
24.45 Property   1 91-241 Kalaeloa             NAP NAP
24.46 Property   1 2311 South Park Road             NAP NAP
24.47 Property   1 2820 State Highway 31             NAP NAP
24.48 Property   1 8000 Mid America Blvd.             NAP NAP
24.49 Property   1 14257 E. Easter Avenue             NAP NAP
24.5 Property   1 91-080 Hanua             NAP NAP
24.51 Property   1 3736 Salisbury Road             NAP NAP
24.52 Property   1 91-027 Kaomi Loop             NAP NAP
24.53 Property   1 150 Greenhorn Drive             NAP NAP
24.54 Property   1 7130 Q Street             NAP NAP
24.55 Property   1 235 Great Pond Road             NAP NAP
24.56 Property   1 510 Production Avenue             NAP NAP
24.57 Property   1 91-150 Kaomi Loop             NAP NAP
24.58 Property   1 4501 Industrial Drive             NAP NAP
24.59 Property   1 91-222 Olai             NAP NAP
24.6 Property   1 2580 Technology Drive             NAP NAP
24.61 Property   1 301 Commerce Drive             NAP NAP
24.62 Property   1 7121 South Fifth Avenue             NAP NAP
24.63 Property   1 590 Assembly Court             NAP NAP
24.64 Property   1 91-250 Komohana             NAP NAP
24.65 Property   1 91-220 Kalaeloa             NAP NAP
24.66 Property   1 91-185 Kalaeloa             NAP NAP
24.67 Property   1 91-300 Hanua             NAP NAP
24.68 Property   1 5501 Providence Hill Drive             NAP NAP
24.69 Property   1 91-259 Olai             NAP NAP
24.7 Property   1 2 Tower Drive             NAP NAP
24.71 Property   1 91-064 Kaomi Loop             NAP NAP
24.72 Property   1 91-202 Kalaeloa             NAP NAP
24.73 Property   1 2100 NW 82nd Avenue             NAP NAP
24.74 Property   1 91-102 Kaomi Loop             NAP NAP
24.75 Property   1 1230 West 171st Street             NAP NAP
24.76 Property   1 91-400 Komohana             NAP NAP
24.77 Property   1 91-265 Hanua             NAP NAP
24.78 Property   1 91-255 Hanua             NAP NAP
24.79 Property   1 1415 Industrial Drive             NAP NAP
24.8 Property   1 209 South Bud Street             NAP NAP
24.81 Property   1 91-110 Kaomi Loop             NAP NAP
24.82 Property   1 3900 NE 6th Street             NAP NAP
24.83 Property   1 91-218 Olai             NAP NAP
24.84 Property   1 5795 Logistics Parkway             NAP NAP
24.85 Property   1 91-210 Kauhi             NAP NAP
24.86 Property   1 435 SE 70th Street             NAP NAP
24.87 Property   1 2902 Gun Club Road             NAP NAP
24.88 Property   1 91-210 Olai             NAP NAP
24.89 Property   1 91-95 Hanua             NAP NAP
24.9 Property   1 2401 Cram Avenue SE             NAP NAP
24.91 Property   1 91-083 Hanua             NAP NAP
24.92 Property   1 91-119 Olai             NAP NAP
24.93 Property   1 3425 Maple Drive             NAP NAP
24.94 Property   1 91-174 Olai             NAP NAP
24.95 Property   1 5156 American Road             NAP NAP
24.96 Property   1 91-252 Kauhi             NAP NAP
24.97 Property   1 91-349 Kauhi             NAP NAP
24.98 Property   1 91-175 Olai             NAP NAP
24.99 Property   1 91-087 Hanua             NAP NAP
24.1 Property   1 91-171 Olai             NAP NAP
24.101 Property   1 91-410 Komohana             NAP NAP
24.102 Property   1 91-416 Komohana             NAP NAP
25 Loan 16, 18 1 East 232nd Street             NAP NAP
26 Loan   1 30-58 and 30-64 34th Street             NAP NAP
27 Loan 19 1 The Vue at 214             NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes             NAP NAP
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street             NAP NAP
30 Loan   1 Playa Blanca Apartments             NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station             NAP NAP
32 Loan 23, 30 1 Waterfront Office             NAP NAP
33 Loan 16, 25 1 River View MHC             NAP NAP
34 Loan 16 1 340 Broadway             NAP NAP
35 Loan   1 Palisades Apartments             NAP NAP
36 Loan   1 6100 Rockside Woods             NAP NAP
37 Loan 25 1 Mini U Storage - Richmond             NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks             NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch             NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center             NAP NAP
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments             NAP NAP
41.01 Property   1 Shannon Apartments             NAP NAP
41.02 Property   1 Kimberly Apartments             NAP NAP
42 Loan 2, 16 1 41 North Main Street             NAP NAP
43 Loan 25 1 Mini U Storage - Houston Katy             NAP NAP
44 Loan 25 1 Kenneth Apartments             NAP NAP
45 Loan 29 1 Ramar Mobile Home Park             NAP NAP

 

 A-46 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                               
1 Loan 2, 4, 10, 30 1 251 Park Avenue South NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 4 1 Spring Valley Marketplace NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 2, 4, 7, 10, 12, 16, 18, 23, 30 1 Warren Corporate Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 6, 12, 29 5 Southeast MHC Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.01 Property   1 Pine Hill & Pine Manor NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 Highridge NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.03 Property   1 Crumley Farms NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.04 Property   1 Boulder Trails NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.05 Property   1 Sizemore NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 6, 13, 19 6 Verdigreen Hotels Portfolio 231.98 71.3% 325.13 231.98 71.3% 320.92 229.40 71.5% 312.40 228.34 73.1%
5.01 Property   1 East Bay Inn 189.48 73.8% 256.74 189.48 73.8% 247.95 188.17 75.9% 248.36 198.93 80.1%
5.02 Property   1 Eliza Thompson House 204.36 76.2% 268.19 204.36 76.2% 267.30 203.07 76.0% 264.85 204.28 77.1%
5.03 Property   1 Marrero's Guest Mansion 353.24 74.8% 472.25 353.24 74.8% 469.37 347.80 74.1% 426.88 302.23 70.8%
5.04 Property   1 Hotel Mountain Brook 193.88 56.3% 344.36 193.88 56.3% 353.62 193.08 54.6% 341.22 180.84 53.0%
5.05 Property   1 The Gastonian 262.15 71.1% 368.96 262.15 71.1% 356.66 257.23 72.1% 352.82 267.30 75.8%
5.06 Property   1 Kehoe House 283.88 77.1% 368.20 283.88 77.1% 366.81 279.07 76.1% 365.89 291.87 79.8%
6 Loan 3, 7, 12, 13, 19, 26, 30, 31 1 180 Water NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 18, 20, 23, 31, 33 1 Philadelphia Design and Distribution Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 3, 31 1 Than Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 3, 4, 6, 10, 12, 19, 31 5 Quality RV Resort & SS Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Westlake RV Resort NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.02 Property   1 Eastlake RV Resort NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.03 Property   1 Northlake RV Resort NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.04 Property   1 Westlake Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.05 Property   1 Lakeview Expansion RV Resort NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 3, 18, 31 1 321-325 West 42nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 16, 19, 30, 31 1 The Life Hotel 187.83 82.4% 227.84 187.83 82.4% 217.33 180.22 82.9% NAV NAV NAV
12 Loan 15, 16, 18, 19, 23, 31 1 Precise Space NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 4, 7, 12, 19, 23, 31 1 Gateway Industrial Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 16, 23, 29  1 Supreme High Street Retail NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 2, 6 2 Beechgrove & Buttermilk Pike Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 Beechgrove Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.02 Property   1 Buttermilk Pike Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 10, 20, 33 1 Augusta Ranch Marketplace NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 5, 16, 27 1 22 Milford Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 3, 7, 12, 16 1 1000 Portside Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 3 1 City Deck Landing  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 3, 6, 16, 25, 28, 30 8 FG Communities MHC Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.01 Property   1 Rolling Hills NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.02 Property   1 Pineview NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.03 Property   1 Pleasant Acres NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.04 Property   1 Carolina Pines NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.05 Property   1 Zion Meadows NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.06 Property   1 Hildebran Highlands  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.07 Property   1 Quaker Meadows NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.08 Property   1 Green Acres NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 16, 19, 28, 29, 31 1 7 Slater Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 1, 5, 7, 12, 13, 18, 30, 31 1 Vertex HQ NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 2, 16, 31 1 219 and 221 South 4th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 1, 5, 6, 7, 12, 17, 29, 30 102 ILPT 2025 Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 996 Paragon Way NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 91-399 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.03 Property   1 11224 Will Walker Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.04 Property   1 10450 Doral Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.05 Property   1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.06 Property   1 32150 Just Imagine Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.07 Property   1 6850 Weber Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.08 Property   1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.09 Property   1 27200 SW 127th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.1 Property   1 7410 Magi Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.11 Property   1 2375 East Newlands Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.12 Property   1 3800 Midlink Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.13 Property   1 13509 Waterworks Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.15 Property   1 91-141 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.16 Property   1 9860 West Buckeye Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.17 Property   1 125 North Troy Hill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.18 Property   1 11900 Trolley Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.19 Property   1 11501 Wilkinson Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.2 Property   1 2300 North 33rd Avenue East NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.21 Property   1 5001 West Delbridge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.22 Property   1 91-238 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.23 Property   1 1892 Anfield Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.24 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.25 Property   1 955 Aeroplaza Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.26 Property   1 3155 Grissom Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.27 Property   1 3502 Enterprise Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.28 Property   1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.29 Property   1 700 Marine Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.3 Property   1 3245 Henry Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.31 Property   1 2701 S.W. 18th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.32 Property   1 2482 Century Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.33 Property   1 158 West Yard Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.34 Property   1 55 Commerce Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.35 Property   1 1415 West Commerce Way NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-47 

 

BMO 2025-5C12

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                               
24.36 Property   1 1095 South 4800 West NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.37 Property   1 950 Bennett Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.38 Property   1 985 Kershaw Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.39 Property   1 1990 Hood Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.4 Property   1 17200 Manchac Park Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.41 Property   1 7409 Magi Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.42 Property   1 91-329 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.43 Property   1 1985 International Way NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.44 Property   1 200 Orange Point Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.45 Property   1 91-241 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.46 Property   1 2311 South Park Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.47 Property   1 2820 State Highway 31 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.48 Property   1 8000 Mid America Blvd. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.49 Property   1 14257 E. Easter Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.5 Property   1 91-080 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.51 Property   1 3736 Salisbury Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.52 Property   1 91-027 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.53 Property   1 150 Greenhorn Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.54 Property   1 7130 Q Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.55 Property   1 235 Great Pond Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.56 Property   1 510 Production Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.57 Property   1 91-150 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.58 Property   1 4501 Industrial Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.59 Property   1 91-222 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.6 Property   1 2580 Technology Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.61 Property   1 301 Commerce Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.62 Property   1 7121 South Fifth Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.63 Property   1 590 Assembly Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.64 Property   1 91-250 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.65 Property   1 91-220 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.66 Property   1 91-185 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.67 Property   1 91-300 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.68 Property   1 5501 Providence Hill Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.69 Property   1 91-259 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.7 Property   1 2 Tower Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.71 Property   1 91-064 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.72 Property   1 91-202 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.73 Property   1 2100 NW 82nd Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.74 Property   1 91-102 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.75 Property   1 1230 West 171st Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.76 Property   1 91-400 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.77 Property   1 91-265 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.78 Property   1 91-255 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.79 Property   1 1415 Industrial Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.8 Property   1 209 South Bud Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.81 Property   1 91-110 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.82 Property   1 3900 NE 6th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.83 Property   1 91-218 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.84 Property   1 5795 Logistics Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.85 Property   1 91-210 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.86 Property   1 435 SE 70th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.87 Property   1 2902 Gun Club Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.88 Property   1 91-210 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.89 Property   1 91-95 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.9 Property   1 2401 Cram Avenue SE NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.91 Property   1 91-083 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.92 Property   1 91-119 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.93 Property   1 3425 Maple Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.94 Property   1 91-174 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.95 Property   1 5156 American Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.96 Property   1 91-252 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.97 Property   1 91-349 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.98 Property   1 91-175 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.99 Property   1 91-087 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.1 Property   1 91-171 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.101 Property   1 91-410 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.102 Property   1 91-416 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 16, 18 1 East 232nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 30-58 and 30-64 34th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 19 1 The Vue at 214 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 1, 5, 7, 10, 17, 27 1 Parkwyn Townhomes NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 2, 16, 27, 29, 31 1 27 Brighton 11th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Playa Blanca Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 25 1 Mini U Storage - Fairfax Station NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 23, 30 1 Waterfront Office NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 16, 25 1 River View MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 16 1 340 Broadway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 Palisades Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 6100 Rockside Woods NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 25 1 Mini U Storage - Richmond NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 3, 10, 19 1 116 St. Marks NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 25 1 Mini U Storage - Highlands Ranch NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 7, 15, 16, 19 1 Century Business Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan 6, 12, 25 2 Kimberly & Shannon Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 Shannon Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.02 Property   1 Kimberly Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 2, 16 1 41 North Main Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 25 1 Mini U Storage - Houston Katy NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 25 1 Kenneth Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan 29 1 Ramar Mobile Home Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-48 

 

Footnotes to Annex A
   
(1) “BMO” denotes Bank of Montreal as Mortgage Loan Seller, “AREF2” denotes Argentic Real Estate Finance 2 LLC as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller, “GACC” denotes German American Capital Corporation as Mortgage Loan Seller, “KeyBank” denotes KeyBank National Association as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “UBS AG” denotes UBS AG New York Branch as Mortgage Loan Seller, “GCMC” denotes Greystone Commercial Mortgage Capital LLC as Mortgage Loan Seller, and “Natixis” denotes Natixis Real Estate Capital LLC as Mortgage Loan Seller.

With respect to Loan No. 22, Vertex HQ, the mortgage loan is part of a whole loan that was co-originated by Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association, BMO and Goldman Sachs Bank USA.

With respect to Loan No. 24, ILPT 2025 Portfolio, the mortgage loan is part of a whole loan that was co-originated by CREFI, Bank of America, N.A., Morgan Stanley Mortgage Capital Holdings LLC, BMO, Royal Bank of Canada and UBS AG.

With respect to Loan No. 28, Parkwyn Townhomes, the mortgage loan is part of a whole loan that was co-originated by KeyBank and AREF2.
 
   
(2) With respect to Loan No. 1, 251 Park Avenue South, the mortgaged property consists of 114,075 SF of office space, 4,061 SF of ground floor retail space, and 2,458 SF of storage space in the basement. The 4,061 SF of ground floor retail space is 100% occupied and represents 3.4% of NRA and 12.9% of underwritten base rent.

With respect to Loan No. 3, Warren Corporate Center, the mortgaged property is a 518,260 square foot office park comprised of 3 office buildings, two parking garages, and the right to use an amenity center within the larger complex. The collateral includes 3 office buildings (Building 300, Building 400, and Building 500) that sit within a broader five-building campus as well as two, three-story parking structures. The Building 300 parking structure contains 642 parking spaces. Buildings 400 and 500 share a single parking structure that totals 1,394 spaces.

With respect to Loan No. 15, Beechgrove & Buttermilk Pike Self Storage Portfolio, the mortgaged properties are comprised of 1,295 storage units (approximately 165,432 square feet), including 425 climate controlled storage units (approximately 48,276 SF), 315 non-climate controlled storage units (approximately 30,070 SF), 374 drive-up storage units (approximately 63,425 SF) and 184 container storage units (approximately 23,661 SF). In addition to storage units, the mortgaged properties also include 140 rentable parking spots.

With respect to Loan No. 23, 219 and 221 South 4th Street, the mortgaged property is comprised of (i) 13 multifamily units and (ii) 600 square feet of commercial space.

With respect to Loan No. 29, 27 Brighton 11th Street, the mortgaged property is comprised of (i) 16 multifamily units and (iii) 3,642 square feet of commercial space.

With respect to Loan No. 42, 41 North Main Street, the mortgaged property consists of 8,813 square feet of commercial space and 6,261 square feet of residential space.
   
(3)

Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

With respect to Loan No. 6, 180 Water, the mortgaged property is comprised of 581 multifamily units and 13,868 square feet of grade-level and basement retail space.

With respect to Loan No. 8, Than Tower, the mortgaged property is comprised of (i) 105 multifamily units and (ii) one, 3,589 square feet retail space that is currently used as storage.

With respect to Loan No. 9, Quality RV Resort & SS Portfolio, the mortgaged portfolio is comprised of 758 RV pads and 43,945 square feet of self-storage space.

With respect to Loan No. 10, 321-325 West 42nd Street, the mortgaged property is comprised of (i) 36 multifamily units and (ii) 6,000 square feet of commercial space leased to three separate tenants.

With respect to loan No. 18, 1000 Portside Drive, the mortgaged property is comprised of 86 multifamily units. Additionally, the mortgaged property contains two studio units that are used as guest suites and one management office that are excluded from the total units count.

 A-49 

 

With respect to Loan No. 19, City Deck Landing, the mortgaged property consists of 77 multifamily units and 6,975 square feet of commercial space.

With respect to Loan No. 20, FG Communities MHC Portfolio, the Carolina Pines mortgaged property consists of 46 standard pad sites and one apartment home and the Hildebran Highlands mortgaged property consists of nine standard pad sites and five apartment homes.

With respect to Loan No. 38, 116 St. Marks, the mortgaged property is comprised of six multifamily units and 1,000 square feet of retail space.

   
(4) In certain cases, the mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy.

For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues—Rights to Sublease” and “—Tenants Not Yet in Occupancy or in a Free Rent Period, Leases Under Negotiation and LOIs” in the prospectus.

With respect to Loan No. 1, 251 Park Avenue South, the Third Largest Tenant at the mortgaged property, Carl Hansen & Son Corp., subleases its space to Herman Miller Inc. for the remainder of its lease term at a current rent of $52.40 per square foot. The Mortgage Loan was underwritten based on the prime lease rent of $86.94 per square foot.

With respect to Loan No. 1, 251 Park Avenue South, the Fifth Largest Tenant at the mortgaged property, 605 LLC subleases its space to Galvanize Climate Solutions LLC for the remainder of its lease term at a current rent of $69.02 per square foot. The Mortgage Loan was underwritten based on the prime lease rent of $94.96 per square foot.

With respect to Loan No. 2, Spring Valley Marketplace, the Third Largest Tenant at the mortgaged property, Kids Empire Spring Valley (the “KE Tenant”) is building out its space and has not taken occupancy or commenced paying rent. At origination, the borrower funded (i) a $1,906,450 reserve for approved leasing expenses and (ii) a $51,350 free rent reserve. In addition, the guarantor provided a partial payment guaranty of the outstanding principal balance, capped at $3,000,000, which remains in effect until the KE Tenant (or a lender pre-approved replacement tenant) has taken possession and full occupancy of the entire leased premises and has commenced paying full rent in accordance with the lease. If the KE Tenant (or a lender pre-approved replacement tenant) is not in occupancy and paying rent by September 6, 2026, a cash flow sweep will be triggered.

With respect to Loan No. 3, Warren Corporate Center, the Largest Tenant, Metlife, is not yet in occupancy. The term of the lease will commence upon substantial completion by the borrower sponsor of certain work set forth in the lease (“LL Work”), which is anticipated to occur by July 2026. The lease provides for rent to commence on January 1, 2028. The failure of the borrower sponsor to complete the LL Work by a date to be agreed upon between borrower sponsor and MetLife will result in a daily rent credit of approximately $12,611.  At origination $4,200,000 was reserved for the estimated cost of the LL Work.  The space was originally leased to the Second Largest Tenant, PTC Therapeutics, which is required to continue paying rent on the MetLife space until December 31, 2027.

With respect to Loan No. 9, Quality RV Resort & SS Portfolio, historical occupancy for the fourth mortgaged property Westlake Self Storage, is based off of square footage but weighted based on number of units.

With respect to Loan No. 13, Gateway Industrial Center, the Fourth Largest Tenant at the mortgaged property, General Services Administration - IRS, is not yet in occupancy and its space is currently being built out. Rent under the IRS lease is expected to commence in May 2026 with a current lease term through April 2038 (based on the expected rent commencement date). At origination, $12,999,018 was reserved for unfunded obligations and $1,944,408 for gap rent in relation to the IRS space.
 
   
(5) With respect to all mortgage loans, with the exceptions of the mortgage loans listed identified in “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.

With respect to Loan No. 17, 22 Milford Street, the Appraised Value ($) represents the “as-stabilized” value of $18,100,000 as of September 1, 2025. As of August 7, 2025, the mortgaged property was 100% leased.
 A-50 

 

With respect to Loan No. 22, Vertex HQ, the Appraised Value ($) is the Appraised Value (Other Than “As-Is”), which represents the “As Is with Escrow Reserve” value for the Vertex HQ Property of $1,644,000,000 as of June 10, 2025, which assumes that there are $176 million in upfront tenant improvement reserves and $58 million in upfront free rent reserves held in escrow. At origination, the borrower reserved $173,530,598 for tenant improvements and $58,450,518 for free rent.

With respect to Loan No 24, ILPT 2025 Portfolio, the Appraised Value ($) is the Appraised Value (Other Than “As-Is”), which represents the “As Portfolio” appraised value of $1,706,541,600 as of April 10, 2025, is inclusive of an approximately 2.0% portfolio premium and reflects the “as-is” value of the ILPT 2025 Portfolio mortgaged properties as a whole if sold in their entirety to a single buyer.

With respect to Mortgage Loan No. 28, Parkwyn Townhomes, the Appraised Value shown represents the “Hypothetical Market Value with Restricted Rents” value of the leasehold interest in the Mortgaged Property, which assumes the Mortgaged Property is encumbered by a ground lease as part of the Housing Finance Corporation program (“HFC Program”), whereby certain units at the Mortgaged Property are restricted for rent to tenants whose income does not exceed specified percentages of the area median income and that the ongoing payments due in connection with being a part of the HFC Program are subordinate to the Mortgage Loan. The market-based “As-Is” Appraised Value as of April 4, 2025, which assumes no tax exemption is granted for the Mortgaged Property, is $31,800,000, which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 73.1% and 73.1%, respectively.
   
(6)

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


● Loan No. 4, Southeast MHC Portfolio
● Loan No. 5, Verdigreen Hotels Portfolio
● Loan No. 9, Quality RV Resort & SS Portfolio
● Loan No. 15, Beechgrove & Buttermilk Pike Self Storage Portfolio
● Loan No. 20, FG Communities MHC Portfolio
● Loan No. 24, ILPT 2025 Portfolio
● Loan No. 41, Kimberly & Shannon Apartments

   
(7)

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


● Loan No. 3, Warren Corporate Center
● Loan No. 6, 180 Water
● Loan No. 13, Gateway Industrial Center
● Loan No. 18, 1000 Portside Drive
● Loan No. 22, Vertex HQ
● Loan No. 24, ILPT 2025 Portfolio
● Loan No. 28, Parkwyn Townhomes
● Loan No. 40, Century Business Center

 

(8) The Administrative Fee Rate % includes the Servicing Fee, the Operating Advisor Fee, the Certificate Administrator/Trustee Fee, the Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee applicable to each mortgage loan.
   
(9) For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
   
(10)

With respect to Loan No. 1, 251 Park Avenue South, a Grace Period – Late Fee (Days) of five days is permitted once during the mortgage loan term.

 

 A-51 

 

With respect to Loan No. 3, Warren Corporate Center, a Grace Period – Late Fee (Days) of five days is permitted once during the mortgage loan term.

With respect to Loan No. 9, Quality RV Resort & SS Portfolio, a Grace Period – Default (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date. The Grace Period – Late Fee (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date.

With respect to Loan No. 16, Augusta Ranch Marketplace, a Grace Period – Late Fee (Days) of five days is permitted once within any consecutive 12-month period.

With respect to Mortgage Loan No. 28, Parkwyn Townhomes, once every 12-month period during the term of the loan, the Debt Service Payment Grace Period to Impose Late Charge will be five business days.

With respect to Loan No. 38, 116 St. Marks, a Grace Period – Default (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date. The Grace Period – Late Fee (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date.

   
(11) Intentionally Blank
   
(12) The “L” component of the prepayment provision represents lockout payments.

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

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

The “YM0.5” component of the prepayment provision represents the greater of (i) yield maintenance or (ii) 0.5% of the outstanding principal balance of the mortgage loan at the time of prepayment.

The “YM1” component of the prepayment provision represents the greater of (i) yield maintenance or (ii) 1% of the outstanding principal balance of the mortgage loan at the time of prepayment.

The “YM2” component of the prepayment provision represents the greater of (i) yield maintenance or (ii) 2% of the outstanding principal balance of the mortgage loan at the time of prepayment.

The “1%” component of the prepayment provision represents 1% of the outstanding principal balance of the mortgage loan at the time of prepayment.

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

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

With respect to Loan No. 3, Warren Corporate Center, voluntary prepayment in whole, but not in part, of the Warren Corporate Center Whole Loan is permitted at any time with a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Warren Corporate Center Whole Loan being prepaid and (y) a yield maintenance premium, if such prepayment occurs prior to the March 2030 monthly payment date. In addition, defeasance in whole but not in part of the Warren Corporate Center Whole Loan is permitted at any time after the earlier of (a) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized or (b) June 20, 2028 (the "Defeasance Lockout Expiration Date") and prior to the March 2030 monthly payment date. The assumed Defeasance Lockout Expiration Date of 26 payments is based on the expected closing date of the BMO 2025-5C12 transaction in October 2025. The actual lockout period may be longer.

With respect to Loan No. 4, Southeast MHC Portfolio, the borrowers have the right to at any time (other than the period starting 60 days prior to any securitization and ending 60 days after such securitization) to obtain the release of up to two of the related individual Southeast MHC Portfolio Properties (with the Pine Hill & Pine Manor Property considered to be two individual Southeast MHC Portfolio Properties for purposes of calculating the
 A-52 

 

 

number of individual Southeast MHC Portfolio Properties being released) upon prepayment of an amount equal to 125% of the allocated loan amount of the applicable individual property, together with, if prior to the open period, a prepayment fee equal to the greater of 1.00% of the amount prepaid and a yield maintenance premium, subject to the satisfaction of certain conditions, including but not limited to (i) following such release, the debt service coverage ratio is at least equal to the greater of 1.53x and the debt service coverage ratio immediately prior to the release, (ii) following such release, the debt yield is at least equal to the greater of 10.08% and the debt yield immediately prior to the release, (iii) following such release, the loan-to-value ratio is not greater than the lesser of 51.28% and the loan-to-value ratio immediately preceding the release, and (iv) compliance with REMIC related conditions.

With respect to Loan No. 6, 180 Water, the defeasance lockout period will be at least 26 payment dates beginning with and including the first payment date on September 6, 2025. Defeasance of the 180 Water Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) July 29, 2028. Any mandatory prepayment of the principal of the 180 Water Whole Loan and any other voluntary prepayments of principal of the Mortgage Loan, when no event of default exists, will be applied first to the senior notes and then to the junior note. The assumed lockout period of 26 payments is based on the expected closing date of the BMO 2025-5C12 transaction in October 2025.  The actual lockout period may be longer.

With respect to Loan No. 9, Quality RV Resort & SS Portfolio, and prior to the maturity date, the borrowers may obtain the release of the Lakeview Expansion RV Resort property, provided that, among other things, (i) no event of default has occurred and is continuing, (ii) the borrowers prepay a portion of the mortgage loan equal to 115% of the allocated loan amount of Lakeview Expansion RV Resort property, and if such property is released prior to March 2, 2030, the payment of a yield maintenance premium pursuant to the mortgage loan documents, (iii) the debt service coverage ratio based on the immediately preceding trailing 12 month period for the remaining mortgaged properties following the release is no less than 1.59x, (iv) the total number of borrower owned recreational vehicles for all remaining properties does not exceed 10% of the cumulative pads on all remaining properties, and (v) the release is permitted under REMIC requirements.

With respect to Loan No. 13, Gateway Industrial Center, the lockout period will be at least 28 payment dates beginning with, and including, the first payment date in July    2025. The Gateway Industrial Whole Loan may be defeased in whole but not in part, at any time after the earlier to occur of (i) two years from the closing date of the securitization that includes the last note to be securitized and (ii) June 9, 2028. The assumed lockout period of 28 payments is based on the anticipated closing date of the BMO 2025-5C12 securitization in October 2025. The actual lockout period may be longer.

With respect to Loan No. 18, 1000 Portside Drive, defeasance of the 1000 Portside Drive Whole Loan is permitted in full at any time on or after the date that is the earlier to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized or (ii) August 21, 2029. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BMO 2025-C12 securitization trust in October 2025. The actual defeasance lockout period may be longer.

With respect to Loan No. 22, Vertex HQ, defeasance of the Vertex HQ Whole Loan is permitted in full at any time on or after the date that is the earlier to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized or (ii) August 6, 2028. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BMO 2025-5C12 securitization trust in October 2025. The actual defeasance lockout period may be longer.

With respect to Loan No. 24, ILPT 2025 Portfolio, the borrowers have the right to obtain the release of any of the related Mortgaged Properties in connection with an arm’s-length transfer to a third party of such Mortgaged Property upon prepayment of a release amount equal to the lesser of (a) 110% of the allocated loan amount of such Mortgaged Property and (b) the remaining outstanding principal balance of the related Whole Loan, together with, if prior to the open prepayment period, a prepayment fee (the “Release Prepayment Fee”) equal to the greater of (x) 0.5% and (y) a yield maintenance premium, and satisfaction of certain conditions, including among others (i) the debt yield after giving effect to the release is not less than the greater of 7.15% and the debt yield immediately preceding the release and (ii) satisfaction of REMIC related conditions. If the debt yield requirement above is not satisfied, the borrowers may satisfy such requirement by prepaying the related Whole Loan in an amount sufficient to satisfy such debt yield requirement. In addition, even if the debt yield requirement is not satisfied, so long as the release is in connection with an arm’s-length third party transfer, the borrowers may nevertheless obtain the release of the related Mortgaged Property upon payment of an amount equal to the greater of (I) the applicable release amount and (if prior to the open period) the Release Prepayment Fee and (II) the lesser of (x) 100% of the net sales proceeds of the released property and (y) an amount necessary to, after giving effect to such release, satisfy the debt yield requirement, together with (if prior to the open period) the
 A-53 

 

  Release Prepayment Fee.

With respect to Loan No. 41, Kimberly & Shannon Apartments, after the Release Date, the borrowers may obtain the release of any property upon a bona fide third-party sale upon satisfaction of certain conditions in the loan agreement, including: (i) no event of default, (ii) borrowers shall partially defease the loan in the amount equal to the greater of (x) 100% of the Net Sales Proceeds from such Individual Property and (y) 120% of the Allocated Loan Amount of such Individual Property, (iii) after giving effect to such release, the DSCR shall be no less than the greater of (a) the DSCR immediately preceding such release and (b) 1.22x, (iv) after giving effect to such release, the Debt Yield shall be no less than the greater of (a) the Debt Yield immediately preceding such release and (b) 8.41% and (v) after giving effect to such release, the LTV shall be no more than the lesser of (a) the LTV immediately preceding such release and (b) 48.50%.
   
(13) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Existing Mezzanine Debt,” “—Preferred Equity and Preferred Return Arrangements” and “Certain Legal Aspects of the Mortgage Loans” in the prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

With respect to Loan No. 5, Verdigreen Hotels Portfolio, QFP VGP MEZZ, LLC originated a mezzanine loan (the “Verdigreen Hotels Portfolio Mezzanine Loan”) in the amount of $6,100,000, secured by the direct equity ownership in the borrowers of the Verdigreen Hotels Portfolio mortgage loan. The Verdigreen Hotels Portfolio Mezzanine Loan accrues interest at the rate of 13.00000% per annum and requires interest only payments. The Verdigreen Hotels Portfolio Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the lender of the Verdigreen Hotels Portfolio mortgage loan.  

With respect to Loan No. 6, 180 Water, as of the origination date, a $100,000,000 mezzanine loan secured by equity interests in the borrower was outstanding and in maturity default. An affiliate of the borrower (the “New Mezzanine Holder”) acquired the existing mezzanine loan at a 19.8% discount, paying $80.2 million for the $100.0 million existing mezzanine loan on or prior to the closing of the 180 Water whole loan.  Accordingly, both the mezzanine borrower and the mezzanine lender are under common control with the borrower. Simultaneously with its acquisition of the mezzanine loan, the New Mezzanine Holder entered into an amendment to the mezzanine loan documents with the mezzanine loan borrower to, among other things, extend the term of the mezzanine loan by approximately 15 years, and also entered into a subordination and standstill agreement with the lender under the 180 Water Whole Loan.  See “Description of the Mortgage Pool—Additional Indebtedness— Existing Mezzanine Debt” in the prospectus.

With respect to Loan No. 22, Vertex HQ, after the earlier of 120 days from the origination date or the securitization of the Vertex HQ Whole Loan, the borrower will have a one-time right without the consent of the lender to obtain one or more mezzanine loans, subject to certain conditions, including (a) no event of default under the Vertex HQ Whole Loan is then continuing, (b) the principal amount of the mezzanine loan(s) do not exceed an amount that would result in (i) an aggregate loan-to-value ratio for the total debt being greater than 60.8% or (ii) the debt yield for the total debt being less than 8.3%, and (c) the lender under such mezzanine loan(s) must satisfy certain eligibility requirements (as described in the Vertex HQ Whole Loan documents). Otherwise, the borrower may not incur additional debt, whether unsecured or secured, provided, that the foregoing restrictions will specifically exclude (x) any permitted encumbrances and taxes and other charges that are being contested in good faith and (y) trade payables and lease agreements for equipment used at the Vertex HQ Property and other similar arrangements, which may not exceed, at any one time, 5% of the original amount of the Vertex HQ Whole Loan.
 
(14)

The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), whole loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the origination date during the term of the mortgage loan.

 

(15)

In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.

With respect to Loan No. 12, Precise Space, an approximate $54,101 credit to tenant improvements and leasing commissions has been underwritten, reflecting 1/5th of the TI/LC deposit at origination.


With respect to Loan No. 40, Century Business Center, a credit for the upfront $3,800,000 tenant improvement and leasing commissions escrow was underwritten on the mortgage loan, resulting in $0 Underwritten TI / LC ($). The $3,800,000 initial deposit was placed into a reserve and disbursements can be made for tenant improvements and leasing commissions.

 A-54 

 

(16) With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction.’

With respect to Loan No. 3, Warren Corporate Center, historical financial information is not available because the mortgaged property was renovated in 2025 and subsequently leased up.

With respect to Loan No. 11, The Life Hotel, historical financials prior to 2024 are not available as the Life Hotel Property was not in operation due to the COVID-19 pandemic.

With respect to Loan No. 12, Precise Space, historical financial information prior to 2024 is not available as the mortgaged property was constructed in 2023.

With respect to Loan No. 14, Supreme High Street Retail, historical financials are not available as the sole tenant, Supreme, did not take occupancy until March 1, 2024.

With respect to Loan No. 17, 22 Milford Street, historical financial information is not shown as the mortgaged property was acquired and renovated in 2024.

With respect to Loan No. 18, 1000 Portside Drive, historical financial information prior to the most recent period is not shown as the mortgaged property was built in 2024.

With respect to Loan No. 20, FG Communities MHC Portfolio, historical financials are not available because the mortgaged properties were acquired in 2025.

With respect to Loan No. 21, 7 Slater Drive, historical financial information prior to the most recent period is unavailable as the mortgaged property was previously solely leased to a sponsor-affiliated tenant.

With respect to Loan No. 23, 219 and 221 South 4th Street, historical financial information prior to the most recent period is not available because the mortgaged property was redeveloped in 2023-2024.

With respect to Loan No. 25, East 232nd Street, historical financial information is not available as the mortgaged property was renovated in 2024.

With respect to Loan No. 29, 27 Brighton 11th Street, historical financial information prior to the most recent period is not available because the mortgaged property was built in 2024.

With respect to Loan No. 33, River View MHC, historical financial information prior to the most recent period is not available as the mortgaged property was acquired in 2024.

With respect to Loan No. 34, 340 Broadway, historical financials are not available as the mortgaged property underwent significant renovations in 2025.

With respect to Loan No. 40, Century Business Center, historical financial information is not shown as the mortgaged property is leased to a single tenant on a triple-net basis.

With respect to Loan No. 42, 41 North Main Street, historical financial information is not shown as the mortgaged property was renovated in 2025, repurposing the second floor into residential space.
   
(17)

With respect to Loan No. 24, ILPT 2025 Portfolio, the mortgaged property known as the 435 SE 70th Street property is ground leased by the related borrower (the “Topeka Ground Lease”). The initial term of the Topeka Ground Lease commenced on October 1, 2005 and initially expired on September 30, 2022. The ground lessee previously exercised its right to extend the term of the Topeka Ground Lease through September 30, 2027, and such extended term may be further extended for an additional eight, five-year periods and thereafter for one, one year period. The current base rent payable under the Topeka Ground Lease is $30,205 per annum and will be in effect until September 30, 2026 and is subject to escalations.


With respect to Mortgage Loan No. 28, Parkwyn Townhomes, at origination, the borrower entered into a ground lease between PHFC, as ground lessor, and the borrower, as ground lessee. Pursuant to the ground lease, which is scheduled to terminate on April 30, 2124 with no extensions, and other documents and agreements entered into in relation to the related tax exemption, the borrower is required to pay, among other amounts, as applicable, (i) an annual compliance fee of $50 per unit (the “Compliance Payment”) and (ii) an annual fee in an amount equal to 10% of the annual property tax savings (the “Savings Fee”, and together with the Compliance Payment, the “Rent”) with the Rent increasing by 2% per year. PHFC and the borrower entered into a

 A-55 

 

subordination agreement agreeing that for so long as the tax exemption remains in effect, all fees required under the PHFC Program documents (collectively, the “PHFC Payments”), including the Savings Fee but excluding the Compliance Fee, be paid from excess distributable cash, if any, after the payment of debt service payments in connection with mortgage loan and operating expenses due and owing. The lender has established a reserve for the PHFC Payments, provided, that absent a continuing event of default under the mortgage loan, there is no obligation to make deposits into the PHFC Payments reserve unless the borrower fails to provide evidence of timely payment. The lender has a lien on both the borrowers’ leasehold interest and PHFC’s fee interest in the mortgaged property.

 

(18)

Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

With respect to Loan No. 3, Warren Corporate Center, the Second Largest Tenant, PTC Therapeutics, has provided a $10,000,000 letter of credit (“LOC”) with the borrower sponsor, which equates to approximately 28 months of rent at its current lease rate. As of July 1, 2027, there is a 50% reduction bringing the LOC down to $5,000,000 (which equates to approximately 13 months of rent based on the lease rate as of July 2027). As of December 31, 2028, there is a second 50% reduction bringing the LOC down to $2,500,000 (which equates to approximately 6.5 months of rent at the December 2028 lease rate). The remaining $2,500,000 LOC will remain through the rest of the tenant’s lease term. The LOC is covered by the general pledge of assets set forth in the mortgage; however, the lender does not have a perfected security interest in the LOC.

With respect to Loan No. 3, Warren Corporate Center, the Third Largest Tenant, Regeneron Pharmaceuticals, Inc., recently took possession of its space on July 28, 2025, with rent commencing on August 1, 2026. This abated rent totals $4,401,644, and was reserved with the lender.

With respect to Loan No. 7, Philadelphia Design and Distribution Center, the borrower deposited $310,000 at origination into a reserve (the “RHD Leasing Reserve”). If Resources for Human Development, Inc. (“RHD”), the Largest Tenant, does not exercise its renewal option by September 30, 2025, ongoing collections into the RHD Leasing Reserve will begin on the payment date in December 2025, with required monthly deposits of $155,000, capped at $2,450,000 ($25 per square foot for the RHD space) (the “RHD Leasing Reserve Cap”). Proceeds held in such RHD Leasing Reserve will be made available solely for tenant improvement and leasing commissions associated with renewing RHD or re-leasing the RHD space. Upon the borrowers renewing or re-leasing a portion of RHD’s space and such tenant(s) being in occupancy, paying full rent, and having a firm lease term of not less than five years, the RHD Leasing Reserve Cap will be reduced proportionately based on square footage of such tenant(s) and any amounts in excess of the then current RHD Leasing Reserve Cap will be released to the borrowers. Upon the RHD Leasing Reserve Cap being reduced to $1,227,500 or lower, any amounts remaining in the RHD Leasing Reserve will be made available for general tenant improvement, leasing commission or capital expenditure costs at the mortgaged property, not solely for tenant improvement and leasing commission costs associated with the RHD space.

With respect to Loan No. 7, Philadelphia Design and Distribution Center, within 60 days’ notice from SIG Property Philadelphia, LLC, that the tenant intends to build out its space in accordance with its lease, the borrowers are required to deposit $63,756 into an account held with the lender or servicer for payment of unfunded obligations.

With respect to Loan No. 10, 321-325 West 42nd Street, at origination of the mortgage loan, the borrower deposited (i) $72,000 into a free rent reserve account for free rent owed to Thriller LLC - Soho Live NYC (ii) $75,600 into a multifamily rent reserve, which equates to the amount of rent that would be paid for the two currently vacant units for a period of nine months. Pursuant to the related mortgage loan documents, this amount in the multifamily rent reserve will be disbursed in $4,200 increments for each applicable vacant unit on the payment dates from September 2025 through May 2026. On the payment date prior to the final disbursement of the upfront multifamily rent reserve if the multifamily rent release conditions as further described in the mortgage loan documents have not been satisfied with respect to both vacant units, the borrower will deposit $75,600 into the multifamily rent reserve. However, in the event (i) the multifamily rent release conditions have been satisfied for one unit, the deposit will be equal to $37,800, or (ii) the borrower leases one or both of the units for an amount less than $4,200 per unit, the deposit will be calculated by multiplying nine by the difference between the actual rent and $4,200. The borrower will be obligated to make such deposits until the multifamily rent release conditions have been satisfied.

With respect to Loan No. 12, Precise Space, at the origination of the mortgage loan, the borrower is required to deposit $100,000 into an environmental reserve that will be held with lender to ensure that the borrower completes all environmental repairs in connection with the with the conversion of the non-public well water system at the mortgaged property to a public well water system.

 A-56 

 

With respect to Loan No. 22, Vertex HQ, at origination, the borrowers deposited $233,384,024.64 into an unfunded obligations reserve, which is comprised of approximately $173,530,598 for unpaid TI/LC costs, approximately $58,450,518 for unpaid gap/free rent and $1,402,908 for a parking garage credit.

With respect to Loan No. 25, East 232nd Street, at origination, the borrower deposited $1,000,000 into an earnout reserve. Provided no event of default has occurred and is continuing, the earnout reserve funds may be disbursed to the borrower upon the lender’s receipt of a release request confirming that the following conditions, among other conditions, have been satisfied: (i) the monthly rent derived from the mortgaged property is no less than $93,900; (ii) at least 95% of the units at the mortgaged property are occupied; (iii) the mortgaged property has achieved a debt yield of at least 9.5%, calculated using in-place monthly rent collections, applying an 18.2% expense ratio and annualized net operating income of at least $910,000; and (iv) the mortgaged property supports a debt service coverage ratio of at least 1.35x, in each case, as determined by the lender in its sole but reasonable discretion. In the event that the earnout funds have not been released to the borrower prior to December 6, 2026, the lender may, in its sole discretion, draw upon the reserve funds to partially prepay the mortgage loan and the borrower will be required to pay a yield maintenance premium calculated in accordance with the mortgage loan documents and all costs incurred by the lender with respect to such prepayment. The Cut-off Date LTV Ratio (%), LTV Ratio at Maturity Date / ARD (%), UW NOI Debt Yield (%) and UW NCF Debt Yield (%) calculations are based on an assumed Cut-off Date Balance of approximately $7,500,000, which is net of the $1,000,000 earnout reserve. Assuming the gross Cut-off Date Balance of $8,500,000, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity Date / ARD (%), UW NOI Debt Yield (%) and UW NCF Debt Yield (%) are 63.4%, 63.4%, 8.8% and 8.7%, respectively.

   
(19)

Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

With respect to Loan No. 5, Verdigreen Hotels Portfolio, at origination, the borrowers deposited $300,000 into a seasonality reserve which funds are available to be used in July, August, September, December and January of each year if and only to the extent there is insufficient cash flow from the mortgaged properties to make monthly debt service payments. Upon any disbursement from the Seasonality Reserve account, the borrowers are required to replenish the reserve, up to an amount equal to $300,000 (the “Seasonality Reserve Cap Amount”), in monthly installments of $42,860 (the “Seasonality Reserve Monthly Deposit Amount”) on each monthly payment date occurring in October, November, February, March, April, May and June of each calendar year. From and after November 6, 2026, provided no sweep event period (as defined in the mortgage loan documents) is then continuing, the lender is required to disburse any funds in the Seasonality Reserve to the borrowers following (i) the lender’s receipt of written request from the borrowers for such disbursement and (ii) the DSCR is equal to or greater than 1.10x for each of the 12 prior consecutive calendar months (the “Seasonality Reserve Suspension Conditions”). In the event that the DSCR ever thereafter falls below 1.10x for any two consecutive months, the borrowers are required to replenish the Seasonality Reserve, up to an aggregate amount equal to the Seasonality Reserve Cap Amount, in installments equal to the Seasonality Reserve Monthly Deposit Amounts on each payment date occurring in October, November, February, March, April, May and June of each calendar year until such time as the Seasonality Reserve Suspension Conditions have been satisfied.

With respect to Loan No. 6, 180 Water, on the payment dates occurring in each of September 2025, October 2025, November 2025 and December 2025, the borrower will be required to deposit into a real estate tax reserve account an amount equal to 125% multiplied by one-twelfth of the real estate taxes that the lender estimates will be payable during the next ensuing 12 months (initially $908,215.99), and on each payment date thereafter, the borrower will be required to deposit an amount equal to 1/12th of the real estate taxes that the lender estimates will be payable during the next ensuing 12 months (initially $748,369.98).

With respect to Loan No. 6, 180 Water, on the payment dates occurring in each of September 2025, October 2025, November 2025, December 2025, January 2026, February 2026, March 2026, April 2026, May 2026 and June 2026, the borrower will be required to deposit into an insurance reserve account an amount equal to 110% of 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof (initially $101,194.66) and on each payment date thereafter the borrower will be required to deposit an amount equal to 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof. However, if the insurance is carried under an acceptable blanket policy, provided that an event of default has not occurred and is continuing, deposits for insurance premiums will be suspended. As of the loan origination date, there is not an acceptable blanket policy in effect.

 A-57 

 

With respect to Loan No. 9, Quality RV Resort & SS Portfolio, the borrower is required to deposit into an insurance reserve on a monthly basis 1/12th of the amount that will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies; provided, however, such insurance reserve has been conditionally waived so long as, the borrower maintains a blanket policy meeting the requirements of the mortgage loan documents.

With respect to Loan No. 11, The Life Hotel, the borrower is required to deposit $98,188.15 into a real estate tax reserve on each monthly payment date in October, November and December 2025. For each monthly payment thereafter, the borrower is required to deposit approximately $49,094 into the real estate tax reserve.

With respect to Loan No. 11, The Life Hotel, the borrower is required to deposit (i) $145,000 on each of the monthly payment dates occurring in October, November and December of 2025 and (ii) on each monthly payment date occurring in April, May, June, July, August, September, October, November and December (each a “Seasonal Month”) during the loan term, an amount equal to the quotient derived by dividing (A) the amount by which: (1) the sum of (w) the aggregate of the required monthly deposits into the real estate tax reserve, the insurance reserve, and the FF&E reserve due on each monthly payment date immediately following each Seasonal Month in the prior Seasonal Month period, (x) the Monthly Interest Payment Amount that will be due on each monthly payment date occurring immediately following each Seasonal Month occurring during the then next occurring Seasonal Month Period, and (y) the Monthly Operating Expense Budgeted Amount applicable to each monthly payment date immediately following each Seasonal Month in the prior Seasonal Month Period, without duplication, exceeds (2) the aggregate gross revenue (excluding extraordinary income) received with respect to mortgage property during the prior Seasonal Month Period; by (B) the number of Seasonal Months.

With respect to Loan No. 12, Precise Space, once the balance of the replacement reserve falls below $82,500, the borrower is required to deposit $2,250 on a monthly basis until such time as the reserve is restored to a cap of $82,500.

With respect to Loan No. 12, Precise Space, once the balance of the rollover reserve falls below $125,000, the borrower is required to deposit $7,514 on a monthly basis until such time as the reserve is restored to a cap of $270,504.

With respect to Loan No. 13, Gateway Industrial Center, monthly tax reserves are $432,301 from July 2025 through September 2025 and thereafter decrease to 1/12th of the annual real estate tax payments that the lender estimates will be payable during the next ensuing 12 months (initially estimated to be approximately $117,900).

With respect to Loan No. 13, Gateway Industrial Center, on each monthly payment date the borrower is required to deposit approximately $114,146 into a reserve for future tenant improvements and leasing commissions. The monthly deposit will be reduced to $18,023 upon the occurrence of a DMS Trigger Cure. A “DMS Trigger Cure” means (A) either (x) not less than 75% of the space leased under the DMS lease as of the origination date has been leased pursuant to one or more leases with a term of at least three years, and a base rent equal to or greater than 75% of the annual rent payable under the DMS lease as of the origination date, and the applicable tenants are in actual physical occupancy of their leased space, there are no contingencies to the effectiveness of each such lease, and each such lease has commenced and a rent commencement date has been established, or (y) DMS has renewed its lease in accordance with the terms of the related loan agreement for a term of at least three years, and in the case of either (x) or (y), sufficient funds have accumulated in the excess cash flow reserve to cover anticipated leasing costs and free rent in connection with such new or renewal lease and (B) the debt yield is at least 9.25% for two consecutive calendar quarters.

With respect to Loan No. 21, 7 Slater Drive, during the continuance of a Major Tenant Trigger Event Period (as defined in the mortgage loan documents), the borrower is required to sweep excess cash flow for the re-tenanting costs incurred with re-tenanting the related major tenant space.


With respect to Loan No. 27, The Vue at 214, if, on any monthly payment date, the amount of the capital expenditure funds on deposit in the capital expenditure account is less than $50,000, the borrower is required to deposit with the lender an amount equal to $3,958.33 on such monthly payment date and on each following monthly payment date.

With respect to Loan No. 38, 116 St. Marks, during the continuance of a major tenant go dark event the borrower is required to deposit $333 into the rollover reserve account.

With respect to Loan No. 40, Century Business Center, the borrower’s obligation to make the monthly tax deposits will be waived for so long as, and to the extent that (i) no event of default or material tenant trigger event has occurred and is continuing, (ii) the material tenant lease covers the entirety of the mortgaged property and

 A-58 

 

requires the applicable tenant thereunder to pay all taxes with respect to the entirety of the mortgaged property directly to the applicable governmental authorities, (iii) the material tenant lease is in full force and effect and has not expired or terminated, (iv) the tenant under the material tenant lease is timely paying all taxes directly to the appropriate governmental authority in accordance with the material tenant lease and (v) the borrower delivers to the lender evidence reasonably satisfactory to the lender of such timely payment of all of the taxes; provided, however, that, from and after the date that any of the foregoing requirements fails to be satisfied, the borrower will be required to make the monthly tax deposits in accordance with the provisions of the mortgage loan agreement. As of the origination date, the SpaceX lease does not satisfy the conditions provided as a result of the failure to satisfy clauses (ii) and (v).

With respect to Loan No. 40, Century Business Center, the borrower’s obligation to make the monthly insurance deposits will be waived for so long as, and to the extent that (i) no event of default or material tenant trigger event has occurred and is continuing, (ii) the material tenant lease covers the entirety of the mortgaged property and requires the applicable tenant thereunder to maintain insurance that satisfies the terms and provisions of the mortgage loan agreement for the mortgaged property pursuant to the terms of the material tenant lease, (iii) the material tenant lease is in full force and effect and has not expired or terminated, (iv) the material tenant is timely paying all of the insurance premiums for the insurance required to be maintained by such tenant in the material tenant lease directly to the insurer and the lender is receiving evidence that such insurance is being maintained and (v) the borrower delivers to the lender certificates of insurance or other evidence reasonably satisfactory to the lender of the timely payment of all of such insurance premiums for the mortgaged property on or before the date which is prior to the date upon which such insurance premiums will be due; provided, however, that, from and after the date that any of the foregoing requirements fails to be satisfied, the borrower will be required to make the monthly insurance deposits in accordance with the provisions of the mortgage loan agreement. As of the origination date, the SpaceX lease does not satisfy the conditions provided as a result of the SpaceX tenant’s failure to maintain all of the insurance required under the terms and provisions of the mortgage loan agreement to satisfy clauses (ii) and (iv). The amount required to be reserved pursuant to the mortgage loan agreement will take into account only the additional insurance required to be maintained by the borrower in order to comply with the terms and provisions of the mortgage loan agreement.

With respect to Loan No. 40, Century Business Center, if the borrower deposits with the lender one or more low DSCR cure deposits in cash to avoid the occurrence of a cash management DSCR trigger event, the lender will transfer such amounts into the low DSCR cure deposit account. The lender will hold such low DSCR cure deposit(s) as cash collateral for the debt. At any time during the term of the loan that low DSCR cure deposit funds are on deposit in the low DSCR cure deposit account, the lender will determine the DSCR on the last day of each month taking into account the low DSCR cure deposit funds. If, in connection therewith, the lender determines that the low DSCR cure deposit funds then on deposit in the low DSCR cure deposit account, if applied to reduce the then outstanding principal balance, would be insufficient to cause the DSCR to be greater than or equal to 1.35x, then the borrower may, in order to continue to avoid the occurrence of a cash management DSCR trigger event, within five business days of the lender’s notice to the borrowers of such deficiency, deposit with the lender such additional funds such that, when added to the funds on deposit in the low DSCR cure deposit account, would be sufficient, if applied to reduce the then outstanding principal balance, to result in a DSCR greater than or equal to 1.35x.

With respect to Loan No. 40, Century Business Center, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit all material tenant trigger event excess cash for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with leasing material tenant space pursuant to qualified leases. During the continuance of a material tenant trigger event period relating to any material tenant, its material tenant lease or its lease guarantor, the amount of the material tenant funds deposited into the material tenant account or the applicable material tenant subaccount will not exceed an aggregate amount equal to $7,500,000, less the

 A-59 

 

  amount of any rollover funds then on deposit in the rollover account. So long as no other cash management trigger event or cash sweep trigger event has occurred and is continuing, the borrower may suspend a material tenant trigger event by depositing cash in an amount sufficient so that the aggregate amount of material tenant lease funds on deposit in the material tenant subaccount equals the material tenant funds capped amount. The borrower may deposit with the lender the amount necessary to satisfy the occupancy conditions with respect to any qualified leases in an amount equal to the remaining rent abatement amount. The borrower may deliver to the lender, in lieu of the deposit of cash in an amount equal to the material tenant funds capped amount, one or more letters of credit with the face amount equal to the material tenant funds capped amount.
   
(20)

Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

With respect to Loan No. 7, Philadelphia Design and Distribution Center, the borrowers are required to deposit approximately $28,240 monthly into a TI/LC reserve, capped at $1,016,649. Additionally, if Resources for Human Development, Inc., the Largest Tenant at the mortgaged property, does not exercise its renewal option by September 30, 2025, ongoing collections into the reserve will begin on the payment date in December 2025, with required monthly deposits of $155,000, capped at $2,450,000 ($25 per square foot for the RHD space).

With respect to Loan No. 16, Augusta Ranch Marketplace, the borrowers are required to deposit approximately $4,187 monthly into a TI/LC reserve, capped at $200,000 (inclusive of the $90,000 upfront deposit).

 
(21)

In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.

   
(22)

With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.

 

(23)

The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

With respect to Loan No. 3, Warren Corporate Center, the Second Largest Tenant, PTC Therapeutics (“PTCT”) is currently using the first and second floors of its space, but is not yet using, and has not yet built out the third and fourth floors. In addition, PTCT has a sublease agreement with its subsidiary, PTC Therapeutics US, Inc., for a portion of the first floor located in Building 500. The sublease agreement was created between the parent company and the commercial subsidiary and was implemented as the commercial entity needed a locked location within the building that was defined as its own. The sublease automatically renews on a yearly basis through December 31st and may be terminated by written notice from either party to the other party at any time upon 30 days’ advance notice, and is also terminated as a result of the termination of the direct lease. During the sublease period, the subtenant pays an annual rent in the amount of approximately $4,036, which increases annually at the rate of 3%.

With respect to Loan No. 3, Warren Corporate Center, the Third Largest Tenant, Regeneron, has the one time right to terminate its lease as of the 84th month following the rent commencement date (which permitted termination date is currently anticipated to be July 31, 2033), upon one year’s notice to the landlord and the payment of a termination fee.


With respect to Loan No. 7, Philadelphia Design and Distribution Center, the Second Largest Tenant, SEPTA, has a termination option related to a lack of appropriations to fund lease payments.

With respect to Loan No. 12, Precise Space, the Second Largest Tenant, 114 Industrial Park II, LLC, the lease will automatically terminate early in the event the borrower executes a new lease for the entire premises occupied by the seller during the lease term; however, if only a portion of the premises is re-leased, only the portion of the premises with respect to the new lease will automatically terminate.

With respect to Loan No. 12, Precise Space, the third largest tenant, Oncor Electric Delivery Company, LLC, has a one-time right to terminate its lease effective as of July 31, 2027 by delivering written notice to the landlord at least 90 days prior to such date and such written notice must include a termination fee payment.

 

 A-60 

 

With respect to Loan No. 13, Gateway Industrial Center, the Fourth Largest Tenant at the mortgaged property, General Services Administration - IRS has the option to terminate its lease, in whole or in part, at any time on or after the end of the firm term of the lease (which is expected to be April 30, 2034), by providing no less than 90 days’ prior written notice.

With respect to Loan No. 14, Supreme High Street Retail, the sole tenant, Supreme, has a one-time right to terminate the lease effective on March 1, 2030 by providing at least a six month’s written notice and the payment of a termination fee.

With respect to Loan No. 32, Waterfront Office, the largest tenant, Solarius Aviation, has the right to terminate its lease on any date after May 31, 2026 upon at least 1-years’ prior written notice, and the payment of a termination fee.

   
(24)

Intentionally Blank

   
(25)

Each letter identifies a group of related borrowers.


● Loan No. 20, FG Communities MHC Portfolio
● Loan No. 31, Mini U Storage - Fairfax Station
● Loan No. 33, River View MHC
● Loan No. 37, Mini U Storage – Richmond
● Loan No. 39, Mini U Storage - Highlands Ranch
● Loan No. 41, Kimberly & Shannon Apartments
● Loan No. 43, Mini U Storage - Houston Katy
● Loan No. 44, Kenneth Apartments

   
(26)

With respect to Loan No. 6, 180 Water, the mortgage loan is structured with a hard lockbox for commercial tenants, soft lockbox for residential tenants, and springing cash management. All rents from the mortgaged property collected by or on behalf of the borrower must be deposited into a clearing account controlled by the lender (the “Lockbox Account”) within two business days. The borrower has agreed to cause all rents from commercial tenants to be deposited directly to the Lockbox Account.

   
(27)

With respect to Loan No. 17, 22 Milford Street, the borrower sponsor applied for a 467-m tax exemption with respect to the mortgaged property. If approved, the mortgaged property would benefit from a tax exemption for a total of 35 years. As part of the abatement program, the mortgaged property will be required to meet and maintain the following criteria: at least 25.0% of the dwelling units must be Affordable Housing Units ("AHUs") with a weighted average not to exceed 80.0% of Adjusted Median Income (“AMI”). The abatement program also requires that at least 5.0% of the AHUs are at 40.0% of the AMI, there can be no more than three income bands for all AHUs and no income band may exceed 100.0% of the AMI. If the 467-m application is approved, the mortgaged property's tax burden will be reduced for a 35-year period while offering a 65.0% post-construction tax deduction in years one through 30. Afterwards, the deduction will decrease to 50.0% followed by 10.0% annual decreases until there is no deduction remaining after year 35.

With respect to Mortgage Loan No. 28, Parkwyn Townhomes, if (i) the tax exemption is not granted by April 29, 2026 or (ii) the HFC Program documents are terminated, the tax exemption is lost and/or the borrower otherwise surrenders the leasehold estate created by the ground lease with Pecos Housing Finance Corporation (“PHFC”) and the borrower acquires the fee interest in the mortgaged property, the mortgage loan documents require the borrower to partially prepay (in conjunction with the applicable payment of yield maintenance premium) the mortgage loan within 60 days in the amount necessary for the Mortgaged Property to satisfy both a debt service coverage ratio of 1.38x and a debt yield of 10.14% (the “PHFC Prepayment Amount”). The mortgage loan documents provide full recourse to the guarantors on a joint and several basis until the earlier to occur of (i) the tax exemption is granted or (ii) the borrower makes the required prepayment equal to the PHFC Prepayment Amount plus the applicable prepayment penalty.

With respect to Mortgage Loan No. 28, Parkwyn Townhomes, all necessary documentation for admission into the HFC Program was effectuated and as such, the mortgaged property is part of the HFC Program managed by PHFC; however, the tax exemption has not yet been granted by the applicable central appraisal district. Once issued, the tax exemption is expected to be retroactive to the date fee ownership in the mortgaged property was transferred by the borrower to PHFC (on or about April 29, 2025) and continues for the term of the related ground lease or until its earlier termination. No real estate taxes were underwritten due to entry into the HFC Program. It cannot be assured that the mortgaged property will be approved for the tax exemption.

With respect to Loan No. 29, 27 Brighton 11th Street, the borrower has applied for a 35-year 421-a tax

 A-61 

 

abatement under the New York City Department of Housing Preservation and Development 421-a tax abatement program. In connection with the expected 421-a tax abatement, the borrower will be required to reserve at least 30% (which is equal to 5 units) of the units at the mortgaged property for tenants earning no more than 130% of the area median income, subject to certain rental restrictions. The borrower has opted to reserve 31.25% (which is equal to 5 units) of the units at the mortgaged property for tenants earning no more than 130% of the area median income. The 421-a tax abatement is expected to provide (i) a 100% tax exemption for the first 25 years and (ii) a 31.25% tax exemption for years 26 through 35 with full taxes commencing at the end of the 35th applicable tax year. The 421-a tax abatement is pending and the abatement period has not yet started. In addition, the borrower has applied for a 25-year tax abatement through the Industrial & Commercial Abatement Program (“ICAP”). With regard to both the 421-a tax abatement and the ICAP tax exemption, the estimated full

unabated taxes for the 2025/2026 tax year are $251,844 compared to the underwritten abated taxes of $11,206.

   
(28)

With respect to Loan No. 20, FG Communities MHC Portfolio, the borrower has entered into a master lease with affiliated tenants for each of the mortgaged properties with respect to 82 pads at the applicable mortgaged property where such affiliated tenant owns mobile homes that are rented to third parties. The mortgage loan documents restrict amendments, modifications and terminations of such master leases and the total number of affiliate-owned mobile homes. Any additional affiliate-owned mobile homes located at a mortgaged property must be subject to a master lease for such property.

With respect to Loan No. 21, 7 Slater Drive, the borrower sponsor entered into a master lease with the borrower for 97,000 square feet of space that is currently leased to and utilized by VINMAX, the largest tenant at the mortgaged property.

   
(29)

Property Located Within a Qualified Opportunity Zone (Y/N) reflects mortgaged properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.


● Loan No. 14, Supreme High Street Retail
● Loan No. 21, 7 Slater Drive
● Loan No. 29, 27 Brighton 11th Street
● Loan No. 45, Ramar Mobile Home Park

With respect to Loan No. 4, Southeast MHC Portfolio, the Pine Hill & Pine Manor mortgaged property is located in a qualified opportunity zone.

With respect to Loan No. 24, ILPT 2025 Portfolio - 1341 N. Clyde Morris Blvd., 2375 East Newlands Road, 5001 West Delbridge Street, 955 Aeroplaza Drive, 2482 Century Drive, 1095 South 4800 West, 1230 West 171st Street, and 209 South Bud Street are mortgaged properties located within a qualified opportunity zone.

   
(30)

With respect to Loan No.1, 251 Park Avenue South, the Largest Tenant at the property, Herman Miller, and the Second Largest Tenant at the property, Maharam Fabric Corporation, are affiliates.

With respect to Loan No. 3, Warren Corporate Center, the Appraised Value ($) represents the Prospective As Complete and As Stabilized value of the Mortgaged Property as of May 1, 2027, and assumes rent for the tenant Regeneron has commenced and its space is built out. The appraisal also provided a Hypothetical Go Dark Value of the Mortgaged Property of $66,100,000, which would result in a Cut-off Date LTV and Maturity Date LTV of 151.3% each.

With respect to Loan No. 6, 180 Water, the Mortgage Rate represents the interest rate associated with Note A-5 and Note A-6, which are being contributed to the BMO 2025-5C12 mortgage trust. The weighted average interest rate of Notes A-1, A-2, A-3, A-4, A-5, A-6, and A-7, which constitute the 180 Water senior notes is 5.34703378378378% per annum and the weighted average interest rate for the 180 Water Whole Loan is 6.319575% per annum. See “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus.

With respect to Loan No. 6, 180 Water, SVP 180 Water Preferred Investor LLC, an affiliate of Strategic Value Partners (the “Holdco Preferred Equity Holder”) contributed approximately $50,000,000 in preferred equity to the

 A-62 

 

transaction, and 180 Water Investors LLC contributed approximately $39,473,848.60 in common equity. The lender entered into a recognition agreement with the Holdco Preferred Equity Holder, which provided, among other things, that (i) the lender will not make certain modifications to the 180 Water Whole Loan documents without the consent of the Holdco Preferred Equity Holder, (ii) the Holdco Preferred Equity Holder may undertake an indirect change of control of the borrower and obtain all of the common equity holder’s indirect interests in the borrower in the event of a default under the preferred equity documents or preferred equity trigger event under the 180 Water Whole Loan documents), (iii) the Holdco Preferred Equity Holder has the right to cure 180 Water Whole Loan defaults and has an additional 10 business days to cure monetary defaults and at least an additional 30 days to cure non-monetary defaults, in each case, after the later of notice and the expiration of the borrower’s cure period, plus, in the case, of non-monetary defaults, an extended cure period of an additional 180 days and the waiver of certain non-monetary defaults that are not susceptible of cure, (iv) the right of the Holdco Preferred Equity Holder to purchase the 180 Water Whole Loan for a price equal to its outstanding principal balance and accrued interest without the payment of any yield maintenance premiums, prepayment fees or premiums, any exit fees, any liquidated damage amount, any spread maintenance charges, any late charges or late fees, any default interest or, if the 180 Water Whole Loan is purchased within 90 days of the first purchase option notice, any workout and liquidation fees, provided that “liquidation fees” are not permitted to exceed a rate of 1.00% of liquidation proceeds and “workout fees” are not permitted to exceed a rate of 1.00% of interest and principal collections on the 180 Water Whole Loan, (v) the Holdco Preferred Equity Holder has the right to transfer the preferred equity investment to a qualified preferred equity holder and to make certain direct and indirect transfers in the Holdco Preferred Equity Holder and (vi) the Holdco Preferred Equity Holder has certain other rights. The Holdco Preferred Equity Holder is entitled to receive a preferred rate of 16.0% per annum, compounded annually. To the extent there is sufficient cash flow and no preferred equity trigger event is continuing, 6.0% of the 16.0% preferred rate will be paid monthly. From July 2028 until June 2029, the current pay amount will increase to 7.0% and from and after July 2029, the current pay amount will increase to 8.0%. In the event that there is insufficient cash flow, the current pay amount will accrue and will be added to the Preferred Equity Investment. After a preferred equity trigger event, the preferred rate will be 21.0%, compounded annually, and from and after the date that is 90 days following the mandatory redemption date, the preferred return is 25.0%, compounded annually. The “mandatory redemption date” will be August 6, 2030 or such earlier date that the Preferred Equity Investment and other amounts becomes due under the terms of the preferred equity documents. See “Description of the Mortgage Pool—Additional Indebtedness— Preferred Equity and Preferred Return Arrangements” in the prospectus.

With respect to Loan No. 11, The Life Hotel, there is a third-party food and beverage lease agreement between the borrower and Blue Mezze Nomad Inc. to operate the two distinct food and beverage outlets at the mortgaged property. The first is located on 1,909 square foot of ground floor space called ZOI Nomad Mediterranean Cuisine, while the second is called TEN11 Lounge Nomad, which is located on 1,035 square feet at the cellar level. The term of the agreement commenced in 2025 and runs for 15 years through 2040. The tenant is currently paying a base rent of $360,000 per year. The agreement provides for a 3% rent increase per year through the lease term.

With respect to Loan No. 20, FG Communities MHC Portfolio, a portion the Carolina Pines mortgaged property containing two pad sites is located in Flood Zone AE, while the remaining 45 pad sites are located in Flood Zone X.

With respect to Loan No. 22, Vertex HQ, the Vertex HQ Junior Notes have an outstanding principal balance as of the Cut-off Date of $441,200,000, the weighted average interest rate associated with the Vertex HQ Junior Notes is 6.43191708975521% per annum. For additional information, see “Description of the Mortgage Pool—The Whole Loans—The Vertex HQ Pari Passu-AB Whole Loan” in the prospectus.

With respect to Loan No. 24, ILPT 2025 Portfolio, the ILPT 2025 Portfolio Mortgage Loan is part of the ILPT 2025 Portfolio Whole Loan, which is comprised of 38 pari passu senior promissory notes with an aggregate balance of $747,200,000 and 12 junior promissory notes, with an aggregate original principal balance and Cut-off Date Balance of $412,800,000. The Interest Rate represents the weighted average interest rate of the ILPT 2025 Portfolio Senior Loan. The junior notes bear interest at the weighted average interest rate of 8.2510509729845% per annum. The weighted average interest rate of the ILPT 2025 Portfolio Whole Loan is 6.39895724160776% per annum.

With respect to Loan No. 24, ILPT 2025 Portfolio, as to the Mortgaged Property known as the 3502 Enterprise Avenue property, certain improvements (the “PILOT Improvements”) were not pledged as collateral for the ILPT 2025 Portfolio Whole Loan as they are owned by the municipality in which the 3502 Enterprise Avenue property is located and leased to the tenant at the 3502 Enterprise Avenue property pursuant to a PILOT lease pursuant to which the tenant, which contractually assumed a portion of the related borrower’s tax liability, is entitled to certain tax abatements. The (x) underlying fee simple interest in the 3502 Enterprise Avenue property which is

 A-63 

 

owned by the applicable borrower, (y) improvements on the 3502 Enterprise Avenue Property that are owned by the applicable borrower (which excludes the PILOT Improvements), and (z) the reversionary interest in the PILOT Improvements were each pledged by the related borrower as collateral for the ILPT 2025 Portfolio Whole Loan. Certain rights of the tenant in the borrower’s reversionary interest were assigned by the tenant to the related borrower, and collaterally assigned by the related borrower to the lender, which collateral assignment was consented to by the applicable municipality that is the lessor under the PILOT lease.

With respect to Loan No. 24, ILPT 2025 Portfolio, as to the Mortgaged Property known as the 996 Paragon Way property, the Sole Tenant at the Property, Exel Inc., has a Fee Agreement with York County, South Carolina, dated as of June 2, 2013 (the “996 FILOT Agreement”), which, subject to the terms and conditions thereof, allows the tenant to make certain payments in lieu of tax payments which would otherwise be due and owing by such tenant, which payments are calculated based on millage rate, depreciation schedules and the fair value of the mortgaged property as more particularly described in such agreement. The related borrower is not a party to the 996 FILOT Agreement, which is directly between York County, South Carolina and Exel Inc., as tenant under a lease at the mortgaged property.

With respect to Loan No. 24, ILPT 2025 Portfolio, the Mortgaged Property known as the 11224 Will Walker Road property, Mercedes Benz US International, Inc., the Largest Tenant at the property, has entered into one or more agreements (constituting PILOT documents) with the Tuscaloosa County Industrial Development Authority to reduce its tax liability. The related borrower is not a party to, and has not received an assignment of any interest in, such PILOT documents nor are such PILOT documents pledged to secure the ILPT 2025 Portfolio Whole Loan.

With respect to Loan No. 32, Waterfront Office, the Appraised Value ($) represents the “As Is - Assuming Pisenti executes the extension” value of the Mortgaged Property as of June 11, 2025, which assumes Pisenti executes the renewal lease amendment of Suite 208. Pisenti signed the amendment on July 24, 2025.

   
(31)

With respect to Loan No. 6, 180 Water, the increase in UW Net Operating Income ($) from Most Recent NOI ($) is primarily due to economic vacancy decreasing associated with a reduction in concessions, along with an increase in in-place rents.

With respect to Loan No. 7, Philadelphia Design and Distribution Center, the increase from Third Most Recent NOI to Second Most Recent NOI was primarily driven by an increase to gross potential rent and reimbursement income.

With respect to Loan No. 8, Than Tower, the increase from Most Recent NOI to Underwritten Net Operating Income ($) is primarily driven by an increase in occupancy from 90.2% to 95.0%, and the corresponding increase in residential gross potential rent.

With respect to loan No. 9, Quality RV Resort & SS Portfolio, the decrease in Underwritten Net Operating Income from 2022 to 2024 is primarily due to decreases in occupancy at the Eastlake RV Resort and Northlake RV Resort properties because of the influx of new supply in the Houston market and nearby submarkets.

With respect to Loan No. 10, 321-325 West 42nd Street, the increase from Third Most Recent NOI to Second Most Recent NOI was primarily driven by a significant increase in residential gross potential rent and commercial income due to new ownership. The further increase from Most Recent NOI to Underwritten Net Operating Income ($) is primarily due to an increase in occupancy and an increase in commercial income.

With respect to Loan No. 11, The Life Hotel, the increase from Most Recent NOI to UW NOI is primarily attributable to increased revenues stemming from the food and beverage lease.

With respect to loan No. 12, Precise Space, the increase in Underwritten Net Operating Income historical NOI to the UW NOI is primarily due to the lease-up of the mortgaged property since construction in 2023.

With respect to Loan No. 13, Gateway Industrial Center, the increase from Most Recent NOI to UW NOI is primarily attributable to the IRS executing a lease which is expected to commence in May 2026.
With respect to Loan No. 21, 7 Slater Drive, the increase in Underwritten Net Operating Income from the Most Recent Net Operating Income is primarily due to the recent lease-up and stabilization of the mortgaged property.

With respect to Loan No. 22, Vertex HQ, the increase in Underwritten Net Operating Income ($) from Most Recent NOI primarily attributable to the expiration of free rent periods (and the escrow of remaining free rent) at the property, and the inclusion of tenant rent credits which assumes straight line rent for the first 10 years of the Vertex lease.

 A-64 

 

With respect to Loan No. 23, 219 and 221 South 4th Street, the increase in Underwritten Net Operating Income from the Most Recent Net Operating Income is primarily due to the recent re-development, delivery, lease-up and stabilization of the mortgaged property. The Most Recent Net Operating Income represents three months of operations.

With respect to Loan No. 29, 27 Brighton 11th Street, the increase in Underwritten Net Operating Income from the Most Recent Net Operating Income is primarily due to the recent construction, delivery, lease-up and stabilization of the mortgaged property. The Most Recent Net Operating Income represents ten months of operations.

   
(32)

Intentionally Blank

   
(33) With respect to Loan No. 7, Philadelphia Design and Distribution Center, the borrowers own the mortgaged property as tenants-in-common.

With respect to Loan No. 16, Augusta Ranch Marketplace, the borrowers own the mortgaged property as tenants-in-common.

 

 

 

 

 

 A-65