FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-280224-10 | ||
BMO 2025-C13 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Goldman Sachs & Co. LLC, J.P. Morgan Securities LLC, KeyBanc Capital Markets Inc., Academy Securities, Inc., Bancroft Capital, LLC, Drexel Hamilton, LLC, Mischler Financial Group, Inc. or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The information herein is preliminary and may be supplemented or amended prior to the time of sale.
In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | County | State |
1 | Loan | 8 | BioMed MIT Portfolio | 9.5% | JPMCB, CREFI, GSBI, DBNY, SGFC | JPMCB, GACC, GSMC | NAP | NAP | Various | Cambridge | Middlesex | MA | ||
1.01 | Property | 1 | 45 - 75 Sidney | 2.0% | 21.3% | 45-75 Sidney Street | Cambridge | Middlesex | MA | |||||
1.02 | Property | 1 | 40 Landsdowne | 1.7% | 18.0% | 40 Landsdowne Street | Cambridge | Middlesex | MA | |||||
1.03 | Property | 1 | 35 Landsdowne | 1.6% | 16.8% | 35 Landsdowne Street | Cambridge | Middlesex | MA | |||||
1.04 | Property | 1 | 65 Landsdowne | 1.1% | 11.7% | 65 Landsdowne Street | Cambridge | Middlesex | MA | |||||
1.05 | Property | 1 | 88 Sidney | 1.0% | 10.2% | 88 Sidney Street | Cambridge | Middlesex | MA | |||||
1.06 | Property | 1 | 64 Sidney | 0.8% | 8.1% | 64 Sidney Street | Cambridge | Middlesex | MA | |||||
1.07 | Property | 1 | 38 Sidney | 0.7% | 7.8% | 38 Sidney Street | Cambridge | Middlesex | MA | |||||
1.08 | Property | 1 | 26 Landsdowne | 0.6% | 6.2% | 26 Landsdowne Street | Cambridge | Middlesex | MA | |||||
2 | Loan | 1 | UOVO Evergreen | 9.5% | 100.0% | GACC, GSBI | GACC, GSMC | NAP | NAP | 105 Evergreen Avenue | Brooklyn | Kings | NY | |
3 | Loan | 1 | 512 West 22nd Street | 8.0% | 100.0% | JPMCB, CREFI | JPMCB, CREFI | NAP | NAP | 512 West 22nd Street | New York | New York | NY | |
4 | Loan | 1 | Robertson's Creek | 5.8% | 100.0% | GACC | GACC | NAP | NAP | 5801 Long Prairie Road | Flower Mound | Denton | TX | |
5 | Loan | 2 | The Willard & The Met | 5.1% | BSPRT | BSPRT | NAP | NAP | Various | Owings Mills | Baltimore | MD | ||
5.01 | Property | 1 | The Willard | 3.4% | 67.2% | 5000 Waverly Lane | Owings Mills | Baltimore | MD | |||||
5.02 | Property | 1 | The Met | 1.7% | 32.8% | 10500 Grand Central Avenue | Owings Mills | Baltimore | MD | |||||
6 | Loan | 1 | Washington Square | 5.0% | 100.0% | GACC, GSBI, BMO, JPMCB, MSBNA | BMO | NAP | NAP | 9585 Southwest Washington Square Road | Portland | Washington | OR | |
7 | Loan | 1 | Dartmouth Mall | 4.9% | 100.0% | BMO | BMO | NAP | NAP | 200 North Dartmouth Mall | North Dartmouth | Bristol | MA | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 3.4% | 100.0% | GSBI | GSMC | NAP | NAP | 600 East 32nd Avenue | Anchorage | Anchorage | AK | |
9 | Loan | 1 | Security Public Storage – Bethesda | 3.0% | 100.0% | GACC | GACC | NAP | NAP | 5221 River Road | Bethesda | Montgomery | MD | |
10 | Loan | 1 | Sweetwater Business Center | 2.9% | 100.0% | BMO | BMO | NAP | NAP | 5455-5557 West Waters Avenue | Tampa | Hillsborough | FL | |
11 | Loan | 1 | Twin Creeks | 2.7% | 100.0% | ZBNA | ZBNA | Group B | NAP | 8640 North Madison Avenue | Kansas City | Clay | MO | |
12 | Loan | 1 | Hearthstone Village | 2.4% | 100.0% | BMO | BMO | NAP | NAP | 4000 Florence Drive | Latham | Albany | NY | |
13 | Loan | 4 | Securlock Storage Portfolio I | 2.4% | CREFI | CREFI | Group C | NAP | Various | Various | Various | TX | ||
13.01 | Property | 1 | Securlock at Allen West | 0.7% | 31.7% | 2060 Hedgcoxe Road | Allen | Collin | TX | |||||
13.02 | Property | 1 | Securlock at Fort Worth | 0.6% | 24.4% | 3420 & 3500 River Bend Boulevard | Fort Worth | Tarrant | TX | |||||
13.03 | Property | 1 | Securlock at Plano | 0.6% | 23.9% | 2201 East President George Bush Highway | Plano | Collin | TX | |||||
13.04 | Property | 1 | Securlock at Coppell | 0.5% | 20.0% | 320 South State Highway 121 | Coppell | Dallas | TX | |||||
14 | Loan | 4 | West Hartford Office Portfolio | 2.2% | BMO | BMO | NAP | NAP | Various | West Hartford | Hartford | CT | ||
14.01 | Property | 1 | 53-65 LaSalle Road | 1.3% | 57.1% | 53-65 LaSalle Road | West Hartford | Hartford | CT | |||||
14.02 | Property | 1 | 41 North Main Street | 0.3% | 15.1% | 41 North Main Street | West Hartford | Hartford | CT | |||||
14.03 | Property | 1 | 61 South Main Street | 0.3% | 14.3% | 61 South Main Street | West Hartford | Hartford | CT | |||||
14.04 | Property | 1 | 18 North Main Street | 0.3% | 13.5% | 18 North Main Street | West Hartford | Hartford | CT | |||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 2.2% | 100.0% | LMF | LMF | NAP | NAP | 2200 5th Avenue | Seattle | King | WA | |
16 | Loan | 1 | Infinite Self Storage - Nora | 1.9% | 100.0% | KeyBank | KeyBank | Group A | NAP | 8802 Evergreen Avenue | Indianapolis | Marion | IN | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 1.6% | KeyBank | KeyBank | Group A | NAP | Various | Various | Various | Various | ||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | 1.0% | 65.4% | 1102 East 52nd Street | Indianapolis | Marion | IN | |||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | 0.6% | 34.6% | 10686 Loveland Madeira Road | Loveland | Hamilton | OH | |||||
18 | Loan | 1 | Arapahoe Village | 1.6% | 100.0% | ZBNA | ZBNA | Group B | NAP | 5030-5170 and 5210-5290 East Arapahoe Road | Centennial | Arapahoe | CO | |
19 | Loan | 1 | Hampton Inn Bluffton | 1.5% | 100.0% | JPMCB | JPMCB | NAP | NAP | 29 William Pope Drive | Bluffton | Beaufort | SC | |
20 | Loan | 1 | 1340 East 6th Street | 1.5% | 100.0% | SMC | SMC | NAP | NAP | 1340 East 6th Street | Los Angeles | Los Angeles | CA | |
21 | Loan | 3 | Securlock Storage Portfolio II | 1.5% | CREFI | CREFI | Group C | NAP | Various | Various | Various | TX | ||
21.01 | Property | 1 | Securlock at Bedford | 0.5% | 35.8% | 2413 Highway 121 | Bedford | Tarrant | TX | |||||
21.02 | Property | 1 | Securlock at Hurst | 0.5% | 33.5% | 904 Grapevine Highway | Hurst | Tarrant | TX | |||||
21.03 | Property | 1 | Securlock at Vista Ridge | 0.5% | 30.6% | 391 East Round Grove Road | Lewisville | Denton | TX | |||||
22 | Loan | 1 | Cannon West | 1.4% | 100.0% | GACC | GACC | NAP | NAP | 6800 West Gate Boulevard | Austin | Travis | TX | |
23 | Loan | 25 | Coastal Equities Portfolio | 1.4% | JPMCB | JPMCB | NAP | NAP | Various | Various | Various | Various | ||
23.01 | Property | 1 | The Home Depot | 0.1% | 8.3% | 18700 Meyers Road | Detroit | Wayne | MI | |||||
23.02 | Property | 1 | Westown Square | 0.1% | 7.2% | 10604 Lorain Avenue | Cleveland | Cuyahoga | OH | |||||
23.03 | Property | 1 | Rodney Village Shopping Center | 0.1% | 6.5% | 1678 South Governors Avenue | Dover | Kent | DE | |||||
23.04 | Property | 1 | Mattatuck Plaza | 0.1% | 5.9% | 650 and 670 Wolcott Street | Waterbury | New Haven | CT | |||||
23.05 | Property | 1 | Athens Town Center | 0.1% | 5.9% | 601 US Highway 72 West | Athens | Limestone | AL | |||||
23.06 | Property | 1 | Northeast Plaza | 0.1% | 5.5% | 1018 Summit Avenue | Greensboro | Guilford | NC | |||||
23.07 | Property | 1 | Hungarybrook Shopping Center | 0.1% | 5.1% | 1282 Concord Avenue | Henrico | Henrico | VA | |||||
23.08 | Property | 1 | Plaza North Shopping Center | 0.1% | 5.1% | 1800 Fort Harrison Road | Terre Haute | Vigo | IN | |||||
23.09 | Property | 1 | Henderson Marketplace | 0.1% | 4.3% | 901 South Beckford Drive | Henderson | Vance | NC | |||||
23.10 | Property | 1 | Ahoskie Commons | 0.1% | 4.3% | 1400 East Memorial Drive | Ahoskie | Hertford | NC | |||||
23.11 | Property | 1 | Cummings Park Plaza | 0.1% | 4.1% | 2220 North Church Street | Burlington | Alamance | NC | |||||
23.12 | Property | 1 | Glenwood Shopping Plaza | 0.1% | 3.9% | 2002-2194 Glenwood Shopping Plaza | Oneida | Madison | NY | |||||
23.13 | Property | 1 | Boulevard Plaza | 0.0% | 3.5% | 1301 Ward Boulevard | Wilson | Wilson | NC | |||||
23.14 | Property | 1 | Summer Commons | 0.0% | 3.5% | 5124 Summer Avenue | Memphis | Shelby | TN | |||||
23.15 | Property | 1 | Centre Plaza | 0.0% | 3.3% | 1115 North Charles G. Seivers Boulevard | Clinton | Anderson | TN | |||||
23.16 | Property | 1 | Market at Riverdale Bend | 0.0% | 2.8% | 7110 - 7136 Winchester Road | Memphis | Shelby | TN | |||||
23.17 | Property | 1 | Cordele Corners | 0.0% | 2.7% | 1407-1411 East 16th Avenue | Cordele | Crisp | GA | |||||
23.18 | Property | 1 | Anniston Plaza | 0.0% | 2.7% | 3230 McClellan Boulevard | Anniston | Calhoun | AL |
A-1 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | County | State |
23.19 | Property | 1 | Meeting Square | 0.0% | 2.7% | 125 West Broadway Boulevard | Jefferson City | Jefferson | TN | |||||
23.20 | Property | 1 | Northland Plaza | 0.0% | 2.6% | 120 West Northern Avenue | Lima | Allen | OH | |||||
23.21 | Property | 1 | Homosassa Square | 0.0% | 2.4% | 4500 South Suncoast Boulevard | Homosassa Springs | Citrus | FL | |||||
23.22 | Property | 1 | Laurens Plaza | 0.0% | 2.4% | 917 East Main Street | Laurens | Laurens | SC | |||||
23.23 | Property | 1 | Pelham Plaza | 0.0% | 2.2% | 804 Pelham Road South | Jacksonville | Calhoun | AL | |||||
23.24 | Property | 1 | Plank Plaza | 0.0% | 1.6% | 5963 Plank Road | Baton Rouge | East Baton Rouge | LA | |||||
23.25 | Property | 1 | Collins Plaza | 0.0% | 1.5% | 1803 James L Redman Parkway | Plant City | Hillsborough | FL | |||||
24 | Loan | 1 | Rentar Plaza | 1.2% | 100.0% | DBRI, UBS AG | GACC | NAP | NAP | 66-26 Metropolitan Avenue | Middle Village | Queens | NY | |
25 | Loan | 1 | Cape Cod Mall | 1.2% | 100.0% | BMO | BMO | NAP | NAP | 769 Iyannough Road | Hyannis | Barnstable | MA | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 1.1% | 100.0% | KeyBank | KeyBank | Group A | NAP | 1397 North Larkin Avenue | Joliet | Will | IL | |
27 | Loan | 1 | 1038-1042 Princeton | 1.1% | 100.0% | ZBNA | ZBNA | NAP | NAP | 1038-1042 Princeton Drive | Marina del Rey | Los Angeles | CA | |
28 | Loan | 1 | Empire 225 | 1.1% | 100.0% | LMF | LMF | NAP | NAP | 225 Lordship Boulevard | Stratford | Fairfield | CT | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 1.0% | 100.0% | GSC2 | GCMC | Group D | NAP | 810 East Cooke Road | Columbus | Franklin | OH | |
30 | Loan | 1 | Extra Space - Cockeysville | 1.0% | 100.0% | KeyBank | KeyBank | NAP | NAP | 11150 York Road | Cockeysville | Baltimore | MD | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 1.0% | 100.0% | KeyBank | KeyBank | Group E | NAP | 2443 and 2505 North Dragoon Street | Tucson | Pima | AZ | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 1.0% | 100.0% | SMC | SMC | NAP | NAP | 318, 319 & 400-604 East Bloomfield Street | Rome | Oneida | NY | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 0.9% | 100.0% | GSC2 | GCMC | Group D | NAP | 6901 Hawthorn Park Drive | Indianapolis | Marion | IN | |
34 | Loan | 1 | Triangle RV Park North | 0.8% | 100.0% | KeyBank | KeyBank | Group F | NAP | 5871, 5901 and 5909 Wilkins Drive | Durham | Orange | NC | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 0.7% | KeyBank | KeyBank | Group A | NAP | Various | Greenfield | Hancock | IN | ||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | 0.5% | 60.4% | 1794 Fields Boulevard | Greenfield | Hancock | IN | |||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | 0.3% | 39.6% | 1725 Fields Boulevard | Greenfield | Hancock | IN | |||||
36 | Loan | 1 | Bella Roe Plaza | 0.7% | 100.0% | ZBNA | ZBNA | Group B | NAP | 4950 and 4980 Roe Avenue | Roeland Park | Johnson | KS | |
37 | Loan | 1 | Triangle RV Park South | 0.7% | 100.0% | KeyBank | KeyBank | Group F | NAP | 100 Buffaloe Acres Lane | Garner | Wake | NC | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 0.7% | 100.0% | KeyBank | KeyBank | Group A | NAP | 2176 Stout Heritage Parkway | Plainfield | Hendricks | IN | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 0.7% | 100.0% | KeyBank | KeyBank | Group A | NAP | 21827 South Schoolhouse Road | New Lenox | Will | IL | |
40 | Loan | 1 | Lighthouse Self Storage | 0.6% | 100.0% | KeyBank | KeyBank | NAP | NAP | 10230 Colima Road | Whittier | Los Angeles | CA | |
41 | Loan | 1 | Midvale Park Self Storage | 0.6% | 100.0% | KeyBank | KeyBank | Group E | NAP | 6565 South Headley Road | Tucson | Pima | AZ | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 0.5% | 100.0% | SMC | SMC | NAP | NAP | 1499 & 1499A Nostrand Avenue | Brooklyn | Kings | NY | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 0.5% | 100.0% | GSC2 | GCMC | Group D | NAP | 7937 West 10th Street | Indianapolis | Marion | IN | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 0.4% | 100.0% | KeyBank | KeyBank | Group A | NAP | 1670 South Green Street and 302 North Meridian Street | Brownsburg and Pittsboro | Hendricks | IN | |
45 | Loan | 1 | Bayonne MHC | 0.4% | 100.0% | KeyBank | KeyBank | NAP | NAP | 184-194 and 191-197 West 24th Street | Bayonne | Hudson | NJ | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 0.3% | 100.0% | KeyBank | KeyBank | Group A | NAP | 434 East Sauk Trail | South Chicago Heights | Cook | IL | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 0.3% | 100.0% | GSC2 | GCMC | Group D | NAP | 1810 East Voorhees Street | Danville | Vermillion | IL |
A-2 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 02139 | Mixed Use | Lab / Office | Various | Various | 1,314,481 | SF | 478.74 | 77,500,000 | 77,500,000 | 77,500,000 | |
1.01 | Property | 1 | 45 - 75 Sidney | 02139 | Mixed Use | Lab / Office | 1999 | 2018 | 277,174 | SF | 16,479,542 | 16,479,542 | 16,479,542 | ||
1.02 | Property | 1 | 40 Landsdowne | 02139 | Mixed Use | Lab / Office | 2002 | NAP | 214,638 | SF | 13,944,268 | 13,944,268 | 13,944,268 | ||
1.03 | Property | 1 | 35 Landsdowne | 02139 | Mixed Use | Lab / Office | 2002 | 2016 | 202,423 | SF | 12,983,853 | 12,983,853 | 12,983,853 | ||
1.04 | Property | 1 | 65 Landsdowne | 02139 | Mixed Use | Lab / Office | 2001 | NAP | 122,410 | SF | 9,049,192 | 9,049,192 | 9,049,192 | ||
1.05 | Property | 1 | 88 Sidney | 02139 | Mixed Use | Lab / Office | 2002 | 2016 | 146,034 | SF | 7,876,047 | 7,876,047 | 7,876,047 | ||
1.06 | Property | 1 | 64 Sidney | 02139 | Mixed Use | Lab / Office | 1989 | 2019 | 126,371 | SF | 6,278,436 | 6,278,436 | 6,278,436 | ||
1.07 | Property | 1 | 38 Sidney | 02139 | Mixed Use | Lab / Office | 1989 | 2019 | 122,554 | SF | 6,070,268 | 6,070,268 | 6,070,268 | ||
1.08 | Property | 1 | 26 Landsdowne | 02139 | Mixed Use | Lab / Office | 1997 | 2019 | 102,877 | SF | 4,818,394 | 4,818,394 | 4,818,394 | ||
2 | Loan | 1 | UOVO Evergreen | 11206 | Self Storage | Self Storage | 1955 | 2019 | 112,086 | SF | 936.78 | 77,000,000 | 77,000,000 | 77,000,000 | |
3 | Loan | 1 | 512 West 22nd Street | 10011 | Office | CBD | 2019 | NAP | 172,576 | SF | 753.29 | 65,000,000 | 65,000,000 | 65,000,000 | |
4 | Loan | 1 | Robertson's Creek | 75028 | Retail | Power Center | 2007 | NAP | 329,585 | SF | 142.60 | 47,000,000 | 47,000,000 | 47,000,000 | |
5 | Loan | 2 | The Willard & The Met | 21117 | Multifamily | Mid Rise | Various | NAP | 341 | Units | 195,014.66 | 41,500,000 | 41,500,000 | 41,500,000 | |
5.01 | Property | 1 | The Willard | 21117 | Multifamily | Mid Rise | 2022 | NAP | 227 | Units | 27,907,970 | 27,907,970 | 27,907,970 | ||
5.02 | Property | 1 | The Met | 21117 | Multifamily | Mid Rise | 2020 | NAP | 114 | Units | 13,592,030 | 13,592,030 | 13,592,030 | ||
6 | Loan | 1 | Washington Square | 97223 | Retail | Super Regional Mall | 1974, 2005 | 1995, 2008, 2018-2019 | 994,568 | SF | 341.86 | 41,000,000 | 41,000,000 | 41,000,000 | |
7 | Loan | 1 | Dartmouth Mall | 02747 | Retail | Super Regional Mall | 1971 | 2000 | 519,827 | SF | 107.73 | 40,000,000 | 40,000,000 | 37,944,083 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 99503 | Hospitality | Extended Stay | 2014 | 2025 | 114 | Rooms | 245,614.04 | 28,000,000 | 28,000,000 | 28,000,000 | |
9 | Loan | 1 | Security Public Storage – Bethesda | 20816 | Self Storage | Self Storage | 1961 | 2009 | 86,012 | SF | 288.33 | 24,800,000 | 24,800,000 | 21,511,692 | |
10 | Loan | 1 | Sweetwater Business Center | 33634 | Industrial | Warehouse | 1987-1999 | NAP | 225,789 | SF | 106.29 | 24,000,000 | 24,000,000 | 24,000,000 | |
11 | Loan | 1 | Twin Creeks | 64155 | Retail | Anchored | 1999 | 2017-2022 | 257,550 | SF | 85.42 | 22,000,000 | 22,000,000 | 20,031,055 | |
12 | Loan | 1 | Hearthstone Village | 12110 | Multifamily | Garden | 2005 | NAP | 144 | Units | 135,416.67 | 19,500,000 | 19,500,000 | 19,500,000 | |
13 | Loan | 4 | Securlock Storage Portfolio I | Various | Self Storage | Self Storage | Various | NAP | 237,749 | SF | 80.97 | 19,250,000 | 19,250,000 | 19,250,000 | |
13.01 | Property | 1 | Securlock at Allen West | 75013 | Self Storage | Self Storage | 2003, 2005 | NAP | 73,100 | SF | 6,100,000 | 6,100,000 | 6,100,000 | ||
13.02 | Property | 1 | Securlock at Fort Worth | 76116 | Self Storage | Self Storage | 2005 | NAP | 59,950 | SF | 4,700,000 | 4,700,000 | 4,700,000 | ||
13.03 | Property | 1 | Securlock at Plano | 75074 | Self Storage | Self Storage | 2005 | NAP | 56,554 | SF | 4,600,000 | 4,600,000 | 4,600,000 | ||
13.04 | Property | 1 | Securlock at Coppell | 75019 | Self Storage | Self Storage | 2004 | NAP | 48,145 | SF | 3,850,000 | 3,850,000 | 3,850,000 | ||
14 | Loan | 4 | West Hartford Office Portfolio | 06107 | Office | Various | Various | NAP | 112,754 | SF | 160.53 | 18,100,000 | 18,100,000 | 18,100,000 | |
14.01 | Property | 1 | 53-65 LaSalle Road | 06107 | Office | Suburban | 1978 | NAP | 50,593 | SF | 10,341,690 | 10,341,690 | 10,341,690 | ||
14.02 | Property | 1 | 41 North Main Street | 06107 | Office | Suburban | 1970 | NAP | 20,983 | SF | 2,729,617 | 2,729,617 | 2,729,617 | ||
14.03 | Property | 1 | 61 South Main Street | 06107 | Office | Medical | 1968 | NAP | 20,827 | SF | 2,585,236 | 2,585,236 | 2,585,236 | ||
14.04 | Property | 1 | 18 North Main Street | 06107 | Office | Suburban | 1973 | NAP | 20,351 | SF | 2,443,457 | 2,443,457 | 2,443,457 | ||
15 | Loan | 1 | Staypineapple Hotel FIVE | 98121 | Hospitality | Limited Service | 1978 | 2020-2023 | 116 | Rooms | 153,879.31 | 17,850,000 | 17,850,000 | 16,592,132 | |
16 | Loan | 1 | Infinite Self Storage - Nora | 46240 | Self Storage | Self Storage | 2001 | NAP | 138,718 | SF | 109.70 | 15,218,000 | 15,218,000 | 15,218,000 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | Various | Self Storage | Self Storage | Various | NAP | 136,785 | SF | 95.15 | 13,014,540 | 13,014,540 | 13,014,540 | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | 46205 | Self Storage | Self Storage | 1998 | NAP | 71,850 | SF | 8,510,040 | 8,510,040 | 8,510,040 | ||
17.02 | Property | 1 | Infinite Self Storage - Loveland | 45140 | Self Storage | Self Storage | 2000 | NAP | 64,935 | SF | 4,504,500 | 4,504,500 | 4,504,500 | ||
18 | Loan | 1 | Arapahoe Village | 80122 | Retail | Shadow Anchored | 1975 | 2024 | 87,742 | SF | 147.42 | 12,935,000 | 12,935,000 | 12,935,000 | |
19 | Loan | 1 | Hampton Inn Bluffton | 29909 | Hospitality | Limited Service | 2002 | 2013-2015 | 100 | Rooms | 125,000.00 | 12,500,000 | 12,500,000 | 12,500,000 | |
20 | Loan | 1 | 1340 East 6th Street | 90021 | Industrial | Warehouse/Flex | 1924 | 2022-2024 | 211,550 | SF | 56.72 | 12,000,000 | 12,000,000 | 12,000,000 | |
21 | Loan | 3 | Securlock Storage Portfolio II | Various | Self Storage | Self Storage | Various | NAP | 163,310 | SF | 73.48 | 12,000,000 | 12,000,000 | 12,000,000 | |
21.01 | Property | 1 | Securlock at Bedford | 76021 | Self Storage | Self Storage | 1996 | NAP | 57,900 | SF | 4,300,000 | 4,300,000 | 4,300,000 | ||
21.02 | Property | 1 | Securlock at Hurst | 76054 | Self Storage | Self Storage | 1995 | NAP | 56,175 | SF | 4,025,000 | 4,025,000 | 4,025,000 | ||
21.03 | Property | 1 | Securlock at Vista Ridge | 75067 | Self Storage | Self Storage | 1995 | NAP | 49,235 | SF | 3,675,000 | 3,675,000 | 3,675,000 | ||
22 | Loan | 1 | Cannon West | 78745 | Retail | Anchored | 1981 | NAP | 129,905 | SF | 90.07 | 11,700,000 | 11,700,000 | 11,700,000 | |
23 | Loan | 25 | Coastal Equities Portfolio | Various | Retail | Various | Various | Various | 3,424,574 | SF | 46.72 | 11,000,000 | 11,000,000 | 11,000,000 | |
23.01 | Property | 1 | The Home Depot | 48235 | Retail | Single Tenant | 1998 | 2002 | 139,056 | SF | 918,431 | 918,431 | 918,431 | ||
23.02 | Property | 1 | Westown Square | 44111 | Retail | Anchored | 1988 | 2013 | 176,761 | SF | 796,813 | 796,813 | 796,813 | ||
23.03 | Property | 1 | Rodney Village Shopping Center | 19904 | Retail | Anchored | 1960 | 2004 | 213,468 | SF | 715,344 | 715,344 | 715,344 | ||
23.04 | Property | 1 | Mattatuck Plaza | 06705 | Retail | Anchored | 1978, 1979, 2003 | 2009 | 147,010 | SF | 652,919 | 652,919 | 652,919 | ||
23.05 | Property | 1 | Athens Town Center | 35611 | Retail | Anchored | 1988 | NAP | 209,124 | SF | 648,175 | 648,175 | 648,175 | ||
23.06 | Property | 1 | Northeast Plaza | 27405 | Retail | Anchored | 1959 | 2000 | 111,296 | SF | 601,700 | 601,700 | 601,700 | ||
23.07 | Property | 1 | Hungarybrook Shopping Center | 23228 | Retail | Anchored | 1988 | NAP | 87,190 | SF | 557,631 | 557,631 | 557,631 | ||
23.08 | Property | 1 | Plaza North Shopping Center | 47804 | Retail | Anchored | 1966 | 1997 | 261,418 | SF | 556,050 | 556,050 | 556,050 | ||
23.09 | Property | 1 | Henderson Marketplace | 27536 | Retail | Anchored | 1991 | 1994 | 89,100 | SF | 477,813 | 477,813 | 477,813 | ||
23.10 | Property | 1 | Ahoskie Commons | 27910 | Retail | Anchored | 1987 | NAP | 193,653 | SF | 476,575 | 476,575 | 476,575 | ||
23.11 | Property | 1 | Cummings Park Plaza | 27217 | Retail | Anchored | 1963 | NAP | 200,253 | SF | 450,381 | 450,381 | 450,381 | ||
23.12 | Property | 1 | Glenwood Shopping Plaza | 13421 | Retail | Anchored | 1989 | NAP | 218,861 | SF | 433,675 | 433,675 | 433,675 | ||
23.13 | Property | 1 | Boulevard Plaza | 27893 | Retail | Anchored | 1988 | NAP | 108,568 | SF | 386,031 | 386,031 | 386,031 | ||
23.14 | Property | 1 | Summer Commons | 38122 | Retail | Anchored | 1974 | 2008 | 139,785 | SF | 381,288 | 381,288 | 381,288 | ||
23.15 | Property | 1 | Centre Plaza | 37716 | Retail | Anchored | 1989 | NAP | 101,642 | SF | 366,025 | 366,025 | 366,025 | ||
23.16 | Property | 1 | Market at Riverdale Bend | 38125 | Retail | Anchored | 1998, 2003 | NAP | 157,695 | SF | 306,556 | 306,556 | 306,556 | ||
23.17 | Property | 1 | Cordele Corners | 31015 | Retail | Anchored | 1986 | NAP | 120,868 | SF | 300,231 | 300,231 | 300,231 | ||
23.18 | Property | 1 | Anniston Plaza | 36201 | Retail | Anchored | 1965 | NAP | 129,565 | SF | 293,081 | 293,081 | 293,081 |
A-3 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) |
23.19 | Property | 1 | Meeting Square | 37760 | Retail | Anchored | 1984 | NAP | 94,345 | SF | 292,394 | 292,394 | 292,394 | ||
23.20 | Property | 1 | Northland Plaza | 45801 | Retail | Anchored | 1960 | 2003 | 170,037 | SF | 288,200 | 288,200 | 288,200 | ||
23.21 | Property | 1 | Homosassa Square | 34446 | Retail | Anchored | 1981 | NAP | 84,765 | SF | 262,144 | 262,144 | 262,144 | ||
23.22 | Property | 1 | Laurens Plaza | 29360 | Retail | Anchored | 1989 | NAP | 97,946 | SF | 259,738 | 259,738 | 259,738 | ||
23.23 | Property | 1 | Pelham Plaza | 36265 | Retail | Anchored | 1974 | NAP | 72,430 | SF | 238,288 | 238,288 | 238,288 | ||
23.24 | Property | 1 | Plank Plaza | 70805 | Retail | Anchored | 1967 | NAP | 62,280 | SF | 176,069 | 176,069 | 176,069 | ||
23.25 | Property | 1 | Collins Plaza | 33563 | Retail | Anchored | 1989 | NAP | 37,458 | SF | 164,450 | 164,450 | 164,450 | ||
24 | Loan | 1 | Rentar Plaza | 11379 | Mixed Use | Retail / Industrial | 1973 | 2008, 2025 | 1,534,964 | SF | 104.24 | 10,000,000 | 10,000,000 | 10,000,000 | |
25 | Loan | 1 | Cape Cod Mall | 02601 | Retail | Super Regional Mall | 1970 | 1999 | 506,308 | SF | 106.65 | 10,000,000 | 10,000,000 | 10,000,000 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 60435 | Self Storage | Self Storage | 2008 | NAP | 94,600 | SF | 95.45 | 9,030,000 | 9,030,000 | 9,030,000 | |
27 | Loan | 1 | 1038-1042 Princeton | 90292 | Industrial | Flex | 1960, 1963 | 2014-2015 | 32,446 | SF | 277.38 | 9,000,000 | 9,000,000 | 9,000,000 | |
28 | Loan | 1 | Empire 225 | 06615 | Multifamily | Mid Rise | 1987 | 2020 | 69 | Units | 130,434.78 | 9,000,000 | 9,000,000 | 9,000,000 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 43214 | Self Storage | Self Storage | 1989, 1995 | NAP | 98,500 | SF | 86.29 | 8,500,000 | 8,500,000 | 8,500,000 | |
30 | Loan | 1 | Extra Space - Cockeysville | 21030 | Self Storage | Self Storage | 2002 | NAP | 68,334 | SF | 117.07 | 8,000,000 | 8,000,000 | 8,000,000 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 85745 | Self Storage | Self Storage | 1998 | 2005 | 85,810 | SF | 93.05 | 8,000,000 | 7,985,042 | 6,764,035 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 13440 | Multifamily | Garden | 1960 | NAP | 167 | Units | 47,604.79 | 7,950,000 | 7,950,000 | 7,950,000 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 46220 | Self Storage | Self Storage | 1976 | NAP | 70,598 | SF | 104.82 | 7,400,000 | 7,400,000 | 7,400,000 | |
34 | Loan | 1 | Triangle RV Park North | 27705 | Manufactured Housing | Manufactured Housing / RV Park | 1967 | NAP | 149 | Pads | 41,543.62 | 6,190,000 | 6,190,000 | 6,190,000 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 46140 | Self Storage | Self Storage | Various | NAP | 57,675 | SF | 105.52 | 6,085,800 | 6,085,800 | 6,085,800 | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | 46140 | Self Storage | Self Storage | 1999-2001 | NAP | 40,150 | SF | 3,677,700 | 3,677,700 | 3,677,700 | ||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | 46140 | Self Storage | Self Storage | 2006 | NAP | 17,525 | SF | 2,408,100 | 2,408,100 | 2,408,100 | ||
36 | Loan | 1 | Bella Roe Plaza | 66205 | Retail | Anchored | 2005 | NAP | 89,226 | SF | 63.88 | 5,700,000 | 5,700,000 | 5,700,000 | |
37 | Loan | 1 | Triangle RV Park South | 27529 | Manufactured Housing | Manufactured Housing / RV Park | 1974 | NAP | 122 | Pads | 45,983.61 | 5,610,000 | 5,610,000 | 5,610,000 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 46168 | Self Storage | Self Storage | 2008 | NAP | 62,950 | SF | 87.22 | 5,490,360 | 5,490,360 | 5,490,360 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 60451 | Self Storage | Self Storage | 2000 | NAP | 52,575 | SF | 103.85 | 5,460,000 | 5,460,000 | 5,460,000 | |
40 | Loan | 1 | Lighthouse Self Storage | 90603 | Self Storage | Self Storage | 2007 | NAP | 63,944 | SF | 77.92 | 5,000,000 | 4,982,228 | 2,189,949 | |
41 | Loan | 1 | Midvale Park Self Storage | 85746 | Self Storage | Self Storage | 1996 | NAP | 57,608 | SF | 84.03 | 4,850,000 | 4,840,932 | 4,100,696 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 11226 | Multifamily | Low Rise | 2020 | NAP | 16 | Units | 268,750.00 | 4,300,000 | 4,300,000 | 4,300,000 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 46214 | Self Storage | Self Storage | 1985 | NAP | 49,005 | SF | 87.75 | 4,300,000 | 4,300,000 | 4,300,000 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 46112, 46167 | Self Storage | Self Storage | 1993, 2004 | NAP | 63,800 | SF | 53.69 | 3,425,430 | 3,425,430 | 3,425,430 | |
45 | Loan | 1 | Bayonne MHC | 07002 | Manufactured Housing | Manufactured Housing | 1960 | 1994 | 108 | Pads | 27,777.78 | 3,000,000 | 3,000,000 | 3,000,000 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 60411 | Self Storage | Self Storage | 2001 | NAP | 48,350 | SF | 55.35 | 2,676,000 | 2,676,000 | 2,676,000 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 61832 | Self Storage | Self Storage | 1996, 1998, 2002 | NAP | 41,850 | SF | 57.35 | 2,400,000 | 2,400,000 | 2,400,000 |
A-4 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type |
1 | Loan | 8 | BioMed MIT Portfolio | 5.89283% | NAP | 385,864.42 | NAP | 4,630,373.04 | Interest Only | |||
1.01 | Property | 1 | 45 - 75 Sidney | |||||||||
1.02 | Property | 1 | 40 Landsdowne | |||||||||
1.03 | Property | 1 | 35 Landsdowne | |||||||||
1.04 | Property | 1 | 65 Landsdowne | |||||||||
1.05 | Property | 1 | 88 Sidney | |||||||||
1.06 | Property | 1 | 64 Sidney | |||||||||
1.07 | Property | 1 | 38 Sidney | |||||||||
1.08 | Property | 1 | 26 Landsdowne | |||||||||
2 | Loan | 1 | UOVO Evergreen | 5.89600% | NAP | 383,581.20 | NAP | 4,602,974.40 | Interest Only | |||
3 | Loan | 1 | 512 West 22nd Street | 6.64100% | NAP | 364,716.96 | NAP | 4,376,603.52 | Interest Only | |||
4 | Loan | 1 | Robertson's Creek | 6.30000% | NAP | 250,177.08 | NAP | 3,002,124.96 | Interest Only | |||
5 | Loan | 2 | The Willard & The Met | 6.58000% | NAP | 230,718.87 | NAP | 2,768,626.44 | Interest Only | |||
5.01 | Property | 1 | The Willard | |||||||||
5.02 | Property | 1 | The Met | |||||||||
6 | Loan | 1 | Washington Square | 5.57700% | NAP | 193,193.99 | NAP | 2,318,327.88 | Interest Only | |||
7 | Loan | 1 | Dartmouth Mall | 7.12500% | 269,487.41 | 240,798.61 | 3,233,848.92 | 2,889,583.32 | Interest Only, Amortizing Balloon | |||
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 5.95200% | NAP | 140,808.89 | NAP | 1,689,706.68 | Interest Only | |||
9 | Loan | 1 | Security Public Storage – Bethesda | 5.988585% | 148,506.57 | 125,483.04 | 1,782,078.84 | 1,505,796.48 | Interest Only, Amortizing Balloon | |||
10 | Loan | 1 | Sweetwater Business Center | 6.20000% | NAP | 125,722.22 | NAP | 1,508,666.64 | Interest Only | |||
11 | Loan | 1 | Twin Creeks | 6.41000% | 137,755.38 | 119,148.84 | 1,653,064.56 | 1,429,786.08 | Interest Only, Amortizing Balloon | |||
12 | Loan | 1 | Hearthstone Village | 6.17500% | NAP | 101,737.41 | NAP | 1,220,848.92 | Interest Only | |||
13 | Loan | 4 | Securlock Storage Portfolio I | 6.20000% | NAP | 100,839.70 | NAP | 1,210,076.40 | Interest Only | |||
13.01 | Property | 1 | Securlock at Allen West | |||||||||
13.02 | Property | 1 | Securlock at Fort Worth | |||||||||
13.03 | Property | 1 | Securlock at Plano | |||||||||
13.04 | Property | 1 | Securlock at Coppell | |||||||||
14 | Loan | 4 | West Hartford Office Portfolio | 7.25000% | NAP | 110,872.97 | NAP | 1,330,475.64 | Interest Only | |||
14.01 | Property | 1 | 53-65 LaSalle Road | |||||||||
14.02 | Property | 1 | 41 North Main Street | |||||||||
14.03 | Property | 1 | 61 South Main Street | |||||||||
14.04 | Property | 1 | 18 North Main Street | |||||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 7.61000% | 126,157.04 | 114,770.95 | 1,513,884.48 | 1,377,251.40 | Interest Only, Amortizing Balloon | |||
16 | Loan | 1 | Infinite Self Storage - Nora | 6.46000% | NAP | 83,061.39 | NAP | 996,736.68 | Interest Only | |||
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 6.46000% | NAP | 71,034.68 | NAP | 852,416.16 | Interest Only | |||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | |||||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | |||||||||
18 | Loan | 1 | Arapahoe Village | 6.86500% | NAP | 75,026.74 | NAP | 900,320.88 | Interest Only | |||
19 | Loan | 1 | Hampton Inn Bluffton | 6.50000% | NAP | 68,648.73 | NAP | 823,784.76 | Interest Only | |||
20 | Loan | 1 | 1340 East 6th Street | 5.75500% | NAP | 58,349.31 | NAP | 700,191.67 | Interest Only | |||
21 | Loan | 3 | Securlock Storage Portfolio II | 6.05000% | NAP | 61,340.28 | NAP | 736,083.36 | Interest Only | |||
21.01 | Property | 1 | Securlock at Bedford | |||||||||
21.02 | Property | 1 | Securlock at Hurst | |||||||||
21.03 | Property | 1 | Securlock at Vista Ridge | |||||||||
22 | Loan | 1 | Cannon West | 6.46200% | NAP | 63,879.56 | NAP | 766,554.72 | Interest Only | |||
23 | Loan | 25 | Coastal Equities Portfolio | 6.35000% | NAP | 59,016.78 | NAP | 708,201.36 | Interest Only | |||
23.01 | Property | 1 | The Home Depot | |||||||||
23.02 | Property | 1 | Westown Square | |||||||||
23.03 | Property | 1 | Rodney Village Shopping Center | |||||||||
23.04 | Property | 1 | Mattatuck Plaza | |||||||||
23.05 | Property | 1 | Athens Town Center | |||||||||
23.06 | Property | 1 | Northeast Plaza | |||||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | |||||||||
23.08 | Property | 1 | Plaza North Shopping Center | |||||||||
23.09 | Property | 1 | Henderson Marketplace | |||||||||
23.10 | Property | 1 | Ahoskie Commons | |||||||||
23.11 | Property | 1 | Cummings Park Plaza | |||||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | |||||||||
23.13 | Property | 1 | Boulevard Plaza | |||||||||
23.14 | Property | 1 | Summer Commons | |||||||||
23.15 | Property | 1 | Centre Plaza | |||||||||
23.16 | Property | 1 | Market at Riverdale Bend | |||||||||
23.17 | Property | 1 | Cordele Corners | |||||||||
23.18 | Property | 1 | Anniston Plaza |
A-5 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type |
23.19 | Property | 1 | Meeting Square | |||||||||
23.20 | Property | 1 | Northland Plaza | |||||||||
23.21 | Property | 1 | Homosassa Square | |||||||||
23.22 | Property | 1 | Laurens Plaza | |||||||||
23.23 | Property | 1 | Pelham Plaza | |||||||||
23.24 | Property | 1 | Plank Plaza | |||||||||
23.25 | Property | 1 | Collins Plaza | |||||||||
24 | Loan | 1 | Rentar Plaza | 5.58100% | NAP | 47,154.28 | NAP | 565,851.36 | Interest Only | |||
25 | Loan | 1 | Cape Cod Mall | 6.45500% | NAP | 54,538.77 | NAP | 654,465.24 | Interest Only | |||
26 | Loan | 1 | Infinite Self Storage - Joliet | 6.46000% | NAP | 49,286.66 | NAP | 591,439.92 | Interest Only | |||
27 | Loan | 1 | 1038-1042 Princeton | 6.21000% | NAP | 47,221.88 | NAP | 566,662.56 | Interest Only | |||
28 | Loan | 1 | Empire 225 | 6.59000% | NAP | 50,111.46 | NAP | 601,337.52 | Interest Only | |||
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 6.51000% | NAP | 46,752.95 | NAP | 561,035.40 | Interest Only | |||
30 | Loan | 1 | Extra Space - Cockeysville | 5.40000% | NAP | 36,500.00 | NAP | 438,000.00 | Interest Only | |||
31 | Loan | 1 | Dollar Self Storage - Tucson | 5.90000% | 47,450.92 | NAP | 569,411.04 | NAP | Amortizing Balloon | |||
32 | Loan | 1 | Bloomfield Gardens Apartments | 6.82000% | NAP | 45,810.03 | NAP | 549,720.42 | Interest Only | |||
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 6.51000% | NAP | 40,702.57 | NAP | 488,430.84 | Interest Only | |||
34 | Loan | 1 | Triangle RV Park North | 6.53000% | NAP | 34,151.75 | NAP | 409,821.00 | Interest Only | |||
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 6.46000% | NAP | 33,216.92 | NAP | 398,603.04 | Interest Only | |||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | |||||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | |||||||||
36 | Loan | 1 | Bella Roe Plaza | 6.69000% | NAP | 32,218.85 | NAP | 386,626.20 | Interest Only | |||
37 | Loan | 1 | Triangle RV Park South | 6.53000% | NAP | 30,951.75 | NAP | 371,421.00 | Interest Only | |||
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 6.46000% | NAP | 29,966.94 | NAP | 359,603.28 | Interest Only | |||
39 | Loan | 1 | Infinite Self Storage - New Lenox | 6.46000% | NAP | 29,801.24 | NAP | 357,614.88 | Interest Only | |||
40 | Loan | 1 | Lighthouse Self Storage | 5.61000% | 41,146.62 | NAP | 493,759.44 | NAP | Amortizing Balloon | |||
41 | Loan | 1 | Midvale Park Self Storage | 5.90000% | 28,767.12 | NAP | 345,205.44 | NAP | Amortizing Balloon | |||
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 6.40500% | NAP | 23,270.02 | NAP | 279,240.21 | Interest Only | |||
43 | Loan | 1 | MyPlace Storage - W 10th Street | 6.51000% | NAP | 23,651.49 | NAP | 283,817.88 | Interest Only | |||
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 6.46000% | NAP | 18,696.35 | NAP | 224,356.20 | Interest Only | |||
45 | Loan | 1 | Bayonne MHC | 5.85000% | NAP | 14,828.13 | NAP | 177,937.56 | Interest Only | |||
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 6.46000% | NAP | 14,605.88 | NAP | 175,270.56 | Interest Only | |||
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 6.51000% | NAP | 13,200.83 | NAP | 158,409.96 | Interest Only |
A-6 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date |
1 | Loan | 8 | BioMed MIT Portfolio | No | Actual/360 | 120 | 116 | 120 | 116 | 0 | 0 | 6/5/2025 | 4 | 9 | |
1.01 | Property | 1 | 45 - 75 Sidney | ||||||||||||
1.02 | Property | 1 | 40 Landsdowne | ||||||||||||
1.03 | Property | 1 | 35 Landsdowne | ||||||||||||
1.04 | Property | 1 | 65 Landsdowne | ||||||||||||
1.05 | Property | 1 | 88 Sidney | ||||||||||||
1.06 | Property | 1 | 64 Sidney | ||||||||||||
1.07 | Property | 1 | 38 Sidney | ||||||||||||
1.08 | Property | 1 | 26 Landsdowne | ||||||||||||
2 | Loan | 1 | UOVO Evergreen | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/11/2025 | 0 | 6 | |
3 | Loan | 1 | 512 West 22nd Street | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 8/14/2025 | 1 | 5 | |
4 | Loan | 1 | Robertson's Creek | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 8/28/2025 | 1 | 6 | |
5 | Loan | 2 | The Willard & The Met | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/9/2025 | 0 | 6 | |
5.01 | Property | 1 | The Willard | ||||||||||||
5.02 | Property | 1 | The Met | ||||||||||||
6 | Loan | 1 | Washington Square | No | Actual/360 | 120 | 114 | 120 | 114 | 0 | 0 | 3/27/2025 | 6 | 6 | |
7 | Loan | 1 | Dartmouth Mall | No | Actual/360 | 60 | 60 | 120 | 120 | 360 | 360 | 9/16/2025 | 0 | 6 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/17/2025 | 0 | 6 | |
9 | Loan | 1 | Security Public Storage – Bethesda | No | Actual/360 | 12 | 11 | 120 | 119 | 360 | 360 | 9/2/2025 | 1 | 6 | |
10 | Loan | 1 | Sweetwater Business Center | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/17/2025 | 0 | 6 | |
11 | Loan | 1 | Twin Creeks | No | Actual/360 | 36 | 35 | 120 | 119 | 360 | 360 | 9/4/2025 | 1 | 6 | |
12 | Loan | 1 | Hearthstone Village | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 8/15/2025 | 1 | 6 | |
13 | Loan | 4 | Securlock Storage Portfolio I | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/12/2025 | 0 | 6 | |
13.01 | Property | 1 | Securlock at Allen West | ||||||||||||
13.02 | Property | 1 | Securlock at Fort Worth | ||||||||||||
13.03 | Property | 1 | Securlock at Plano | ||||||||||||
13.04 | Property | 1 | Securlock at Coppell | ||||||||||||
14 | Loan | 4 | West Hartford Office Portfolio | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 8/22/2025 | 1 | 6 | |
14.01 | Property | 1 | 53-65 LaSalle Road | ||||||||||||
14.02 | Property | 1 | 41 North Main Street | ||||||||||||
14.03 | Property | 1 | 61 South Main Street | ||||||||||||
14.04 | Property | 1 | 18 North Main Street | ||||||||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | No | Actual/360 | 36 | 34 | 120 | 118 | 360 | 360 | 7/16/2025 | 2 | 6 | |
16 | Loan | 1 | Infinite Self Storage - Nora | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | ||||||||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | ||||||||||||
18 | Loan | 1 | Arapahoe Village | No | Actual/360 | 120 | 116 | 120 | 116 | 0 | 0 | 6/5/2025 | 4 | 6 | |
19 | Loan | 1 | Hampton Inn Bluffton | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/17/2025 | 0 | 6 | |
20 | Loan | 1 | 1340 East 6th Street | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 8/12/2025 | 1 | 6 | |
21 | Loan | 3 | Securlock Storage Portfolio II | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/12/2025 | 0 | 6 | |
21.01 | Property | 1 | Securlock at Bedford | ||||||||||||
21.02 | Property | 1 | Securlock at Hurst | ||||||||||||
21.03 | Property | 1 | Securlock at Vista Ridge | ||||||||||||
22 | Loan | 1 | Cannon West | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 8/6/2025 | 2 | 6 | |
23 | Loan | 25 | Coastal Equities Portfolio | No | Actual/360 | 120 | 115 | 120 | 115 | 0 | 0 | 4/30/2025 | 5 | 1 | |
23.01 | Property | 1 | The Home Depot | ||||||||||||
23.02 | Property | 1 | Westown Square | ||||||||||||
23.03 | Property | 1 | Rodney Village Shopping Center | ||||||||||||
23.04 | Property | 1 | Mattatuck Plaza | ||||||||||||
23.05 | Property | 1 | Athens Town Center | ||||||||||||
23.06 | Property | 1 | Northeast Plaza | ||||||||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | ||||||||||||
23.08 | Property | 1 | Plaza North Shopping Center | ||||||||||||
23.09 | Property | 1 | Henderson Marketplace | ||||||||||||
23.10 | Property | 1 | Ahoskie Commons | ||||||||||||
23.11 | Property | 1 | Cummings Park Plaza | ||||||||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | ||||||||||||
23.13 | Property | 1 | Boulevard Plaza | ||||||||||||
23.14 | Property | 1 | Summer Commons | ||||||||||||
23.15 | Property | 1 | Centre Plaza | ||||||||||||
23.16 | Property | 1 | Market at Riverdale Bend | ||||||||||||
23.17 | Property | 1 | Cordele Corners | ||||||||||||
23.18 | Property | 1 | Anniston Plaza |
A-7 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date |
23.19 | Property | 1 | Meeting Square | ||||||||||||
23.20 | Property | 1 | Northland Plaza | ||||||||||||
23.21 | Property | 1 | Homosassa Square | ||||||||||||
23.22 | Property | 1 | Laurens Plaza | ||||||||||||
23.23 | Property | 1 | Pelham Plaza | ||||||||||||
23.24 | Property | 1 | Plank Plaza | ||||||||||||
23.25 | Property | 1 | Collins Plaza | ||||||||||||
24 | Loan | 1 | Rentar Plaza | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 6/26/2025 | 3 | 6 | |
25 | Loan | 1 | Cape Cod Mall | No | Actual/360 | 120 | 116 | 120 | 116 | 0 | 0 | 5/8/2025 | 4 | 1 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
27 | Loan | 1 | 1038-1042 Princeton | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 8/11/2025 | 1 | 6 | |
28 | Loan | 1 | Empire 225 | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 9/5/2025 | 1 | 6 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 9/4/2025 | 1 | 6 | |
30 | Loan | 1 | Extra Space - Cockeysville | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/10/2025 | 0 | 1 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | No | Actual/360 | 0 | 0 | 120 | 118 | 360 | 358 | 7/31/2025 | 2 | 1 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 8/29/2025 | 1 | 6 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 9/4/2025 | 1 | 6 | |
34 | Loan | 1 | Triangle RV Park North | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 7/1/2025 | 3 | 1 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | ||||||||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | ||||||||||||
36 | Loan | 1 | Bella Roe Plaza | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 9/3/2025 | 1 | 6 | |
37 | Loan | 1 | Triangle RV Park South | No | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 7/1/2025 | 3 | 1 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
40 | Loan | 1 | Lighthouse Self Storage | No | Actual/360 | 0 | 0 | 120 | 119 | 180 | 179 | 8/29/2025 | 1 | 1 | |
41 | Loan | 1 | Midvale Park Self Storage | No | Actual/360 | 0 | 0 | 120 | 118 | 360 | 358 | 7/31/2025 | 2 | 1 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/17/2025 | 0 | 6 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 9/4/2025 | 1 | 6 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
45 | Loan | 1 | Bayonne MHC | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 9/5/2025 | 0 | 1 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 9/4/2025 | 1 | 6 |
A-8 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 7/9/2025 | NAP | 6/9/2035 | 6/9/2035 | 0 | 0 | L(28),D(85),O(7) | 175,871,308 | |
1.01 | Property | 1 | 45 - 75 Sidney | 41,553,368 | ||||||||
1.02 | Property | 1 | 40 Landsdowne | 25,790,563 | ||||||||
1.03 | Property | 1 | 35 Landsdowne | 24,533,713 | ||||||||
1.04 | Property | 1 | 65 Landsdowne | 27,637,235 | ||||||||
1.05 | Property | 1 | 88 Sidney | 17,611,487 | ||||||||
1.06 | Property | 1 | 64 Sidney | 16,215,004 | ||||||||
1.07 | Property | 1 | 38 Sidney | 9,348,721 | ||||||||
1.08 | Property | 1 | 26 Landsdowne | 13,181,218 | ||||||||
2 | Loan | 1 | UOVO Evergreen | 11/6/2025 | NAP | 10/6/2035 | 10/6/2035 | 0 | 0 | L(24),D(92),O(4) | 12,021,407 | |
3 | Loan | 1 | 512 West 22nd Street | 10/5/2025 | NAP | 9/5/2035 | 9/5/2035 | 0 | 0 | L(25),D(88),O(7) | 18,183,814 | |
4 | Loan | 1 | Robertson's Creek | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(91),O(4) | 6,478,849 | |
5 | Loan | 2 | The Willard & The Met | 11/6/2025 | NAP | 10/6/2035 | 10/6/2035 | 0 | 0 | L(24),D(92),O(4) | 8,243,626 | |
5.01 | Property | 1 | The Willard | 5,327,484 | ||||||||
5.02 | Property | 1 | The Met | 2,916,142 | ||||||||
6 | Loan | 1 | Washington Square | 5/6/2025 | NAP | 4/6/2035 | 4/6/2035 | 5 | 0 | L(30),DorYM1(83),O(7) | 50,385,345 | |
7 | Loan | 1 | Dartmouth Mall | 11/6/2025 | 11/6/2030 | 10/6/2035 | 10/6/2035 | 5 | 0 | L(24),DorYM1(89),O(7) | 12,888,803 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 11/6/2025 | NAP | 10/6/2035 | 10/6/2035 | 0 | 0 | L(24),D(89),O(7) | 10,151,652 | |
9 | Loan | 1 | Security Public Storage – Bethesda | 10/6/2025 | 10/6/2026 | 9/6/2035 | 9/6/2035 | 5 | 0 | L(12),YM1(13),DorYM1(88),O(7) | 6,572,283 | |
10 | Loan | 1 | Sweetwater Business Center | 11/6/2025 | NAP | 10/6/2035 | 10/6/2035 | 0 | 0 | L(24),DorYM3(89),O(7) | 4,050,791 | |
11 | Loan | 1 | Twin Creeks | 10/6/2025 | 10/6/2028 | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(90),O(5) | 3,849,879 | |
12 | Loan | 1 | Hearthstone Village | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(90),O(5) | 3,218,585 | |
13 | Loan | 4 | Securlock Storage Portfolio I | 11/6/2025 | NAP | 10/6/2035 | 10/6/2035 | 0 | 0 | L(3),YM1(110),O(7) | 3,268,171 | |
13.01 | Property | 1 | Securlock at Allen West | 984,058 | ||||||||
13.02 | Property | 1 | Securlock at Fort Worth | 809,936 | ||||||||
13.03 | Property | 1 | Securlock at Plano | 816,333 | ||||||||
13.04 | Property | 1 | Securlock at Coppell | 657,844 | ||||||||
14 | Loan | 4 | West Hartford Office Portfolio | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(89),O(6) | 3,455,484 | |
14.01 | Property | 1 | 53-65 LaSalle Road | 1,910,946 | ||||||||
14.02 | Property | 1 | 41 North Main Street | 559,445 | ||||||||
14.03 | Property | 1 | 61 South Main Street | 460,909 | ||||||||
14.04 | Property | 1 | 18 North Main Street | 524,184 | ||||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 9/6/2025 | 9/6/2028 | 8/6/2035 | 8/6/2035 | 0 | 0 | L(26),D(87),O(7) | 6,383,895 | |
16 | Loan | 1 | Infinite Self Storage - Nora | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(90),O(6) | 1,780,964 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(90),O(6) | 1,770,531 | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | 1,042,925 | ||||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | 727,606 | ||||||||
18 | Loan | 1 | Arapahoe Village | 7/6/2025 | NAP | 6/6/2035 | 6/6/2035 | 0 | 0 | L(28),D(87),O(5) | 2,326,801 | |
19 | Loan | 1 | Hampton Inn Bluffton | 11/6/2025 | NAP | 10/6/2035 | 10/6/2035 | 0 | 0 | L(25),YM1(92),O(3) | 4,728,230 | |
20 | Loan | 1 | 1340 East 6th Street | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(91),O(4) | 3,192,420 | |
21 | Loan | 3 | Securlock Storage Portfolio II | 11/6/2025 | NAP | 10/6/2035 | 10/6/2035 | 0 | 0 | L(3),YM1(110),O(7) | 2,167,402 | |
21.01 | Property | 1 | Securlock at Bedford | 755,791 | ||||||||
21.02 | Property | 1 | Securlock at Hurst | 729,519 | ||||||||
21.03 | Property | 1 | Securlock at Vista Ridge | 682,093 | ||||||||
22 | Loan | 1 | Cannon West | 9/6/2025 | NAP | 8/6/2035 | 8/6/2035 | 0 | 0 | L(26),D(89),O(5) | 2,782,784 | |
23 | Loan | 25 | Coastal Equities Portfolio | 6/1/2025 | NAP | 5/1/2035 | 5/1/2035 | 0 | 0 | L(25),YM1(89),O(6) | 27,141,524 | |
23.01 | Property | 1 | The Home Depot | 1,462,619 | ||||||||
23.02 | Property | 1 | Westown Square | 2,512,795 | ||||||||
23.03 | Property | 1 | Rodney Village Shopping Center | 1,741,526 | ||||||||
23.04 | Property | 1 | Mattatuck Plaza | 1,700,916 | ||||||||
23.05 | Property | 1 | Athens Town Center | 1,470,759 | ||||||||
23.06 | Property | 1 | Northeast Plaza | 1,261,748 | ||||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | 1,058,040 | ||||||||
23.08 | Property | 1 | Plaza North Shopping Center | 1,476,941 | ||||||||
23.09 | Property | 1 | Henderson Marketplace | 1,090,577 | ||||||||
23.10 | Property | 1 | Ahoskie Commons | 1,077,285 | ||||||||
23.11 | Property | 1 | Cummings Park Plaza | 948,780 | ||||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | 1,705,649 | ||||||||
23.13 | Property | 1 | Boulevard Plaza | 932,260 | ||||||||
23.14 | Property | 1 | Summer Commons | 1,554,305 | ||||||||
23.15 | Property | 1 | Centre Plaza | 887,644 | ||||||||
23.16 | Property | 1 | Market at Riverdale Bend | 1,017,168 | ||||||||
23.17 | Property | 1 | Cordele Corners | 730,531 | ||||||||
23.18 | Property | 1 | Anniston Plaza | 669,661 |
A-9 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) |
23.19 | Property | 1 | Meeting Square | 620,212 | ||||||||
23.20 | Property | 1 | Northland Plaza | 804,721 | ||||||||
23.21 | Property | 1 | Homosassa Square | 685,881 | ||||||||
23.22 | Property | 1 | Laurens Plaza | 470,409 | ||||||||
23.23 | Property | 1 | Pelham Plaza | 453,568 | ||||||||
23.24 | Property | 1 | Plank Plaza | 430,138 | ||||||||
23.25 | Property | 1 | Collins Plaza | 377,389 | ||||||||
24 | Loan | 1 | Rentar Plaza | 8/6/2025 | NAP | 7/6/2035 | 7/6/2035 | 0 | 0 | L(27),D(88),O(5) | 42,947,760 | |
25 | Loan | 1 | Cape Cod Mall | 7/1/2025 | NAP | 6/1/2035 | 6/1/2035 | 0 | 0 | L(28),D(85),O(7) | 18,380,004 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(90),O(6) | 1,171,274 | |
27 | Loan | 1 | 1038-1042 Princeton | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),YM1(90),O(5) | 1,312,660 | |
28 | Loan | 1 | Empire 225 | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(88),O(7) | 1,394,452 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(91),O(4) | 1,159,426 | |
30 | Loan | 1 | Extra Space - Cockeysville | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 5 | L(24),D(90),O(6) | 1,730,070 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 9/1/2025 | 9/1/2025 | 8/1/2035 | 8/1/2035 | 5 | 5 | L(26),D(88),O(6) | 1,613,689 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(91),O(4) | 1,448,163 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(91),O(4) | 931,929 | |
34 | Loan | 1 | Triangle RV Park North | 8/1/2025 | NAP | 7/1/2035 | 7/1/2035 | 5 | 0 | L(27),D(90),O(3) | 1,154,986 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(90),O(6) | 778,301 | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | 473,799 | ||||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | 304,502 | ||||||||
36 | Loan | 1 | Bella Roe Plaza | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(90),O(5) | 1,215,495 | |
37 | Loan | 1 | Triangle RV Park South | 8/1/2025 | NAP | 7/1/2035 | 7/1/2035 | 5 | 0 | L(27),D(90),O(3) | 1,049,889 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(90),O(6) | 730,363 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(90),O(6) | 714,383 | |
40 | Loan | 1 | Lighthouse Self Storage | 10/1/2025 | 10/1/2025 | 9/1/2035 | 9/1/2035 | 5 | 5 | L(25),YM1(92),O(3) | 1,884,381 | |
41 | Loan | 1 | Midvale Park Self Storage | 9/1/2025 | 9/1/2025 | 8/1/2035 | 8/1/2035 | 5 | 5 | L(26),D(88),O(6) | 993,727 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 11/6/2025 | NAP | 10/6/2035 | 10/6/2035 | 0 | 0 | L(24),D(91),O(5) | 507,330 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(91),O(4) | 595,148 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(90),O(6) | 536,123 | |
45 | Loan | 1 | Bayonne MHC | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(93),O(3) | 1,103,341 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 11/1/2025 | NAP | 10/1/2035 | 10/1/2035 | 0 | 0 | L(24),D(90),O(6) | 590,113 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 10/6/2025 | NAP | 9/6/2035 | 9/6/2035 | 0 | 0 | L(25),D(91),O(4) | 427,495 |
A-10 |
BMO 2025-C13
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 |
1 | Loan | 8 | BioMed MIT Portfolio | 44,899,369 | 130,971,938 | 2/28/2025 | T-12 | 176,733,917 | 46,671,196 | 130,062,720 | 12/31/2024 | T-12 | |
1.01 | Property | 1 | 45 - 75 Sidney | 12,255,620 | 29,297,748 | 2/28/2025 | T-12 | 41,408,214 | 12,536,787 | 28,871,427 | 12/31/2024 | T-12 | |
1.02 | Property | 1 | 40 Landsdowne | 5,914,848 | 19,875,716 | 2/28/2025 | T-12 | 25,600,810 | 6,077,135 | 19,523,675 | 12/31/2024 | T-12 | |
1.03 | Property | 1 | 35 Landsdowne | 5,763,317 | 18,770,396 | 2/28/2025 | T-12 | 24,359,988 | 5,915,644 | 18,444,344 | 12/31/2024 | T-12 | |
1.04 | Property | 1 | 65 Landsdowne | 5,260,138 | 22,377,096 | 2/28/2025 | T-12 | 27,913,006 | 5,702,624 | 22,210,383 | 12/31/2024 | T-12 | |
1.05 | Property | 1 | 88 Sidney | 4,015,330 | 13,596,157 | 2/28/2025 | T-12 | 17,446,719 | 4,113,632 | 13,333,087 | 12/31/2024 | T-12 | |
1.06 | Property | 1 | 64 Sidney | 3,911,501 | 12,303,502 | 2/28/2025 | T-12 | 16,109,379 | 4,100,376 | 12,009,003 | 12/31/2024 | T-12 | |
1.07 | Property | 1 | 38 Sidney | 3,722,623 | 5,626,098 | 2/28/2025 | T-12 | 10,840,792 | 4,128,744 | 6,712,048 | 12/31/2024 | T-12 | |
1.08 | Property | 1 | 26 Landsdowne | 4,055,992 | 9,125,226 | 2/28/2025 | T-12 | 13,055,008 | 4,096,254 | 8,958,755 | 12/31/2024 | T-12 | |
2 | Loan | 1 | UOVO Evergreen | 2,280,759 | 9,740,648 | 6/30/2025 | T-12 | 11,484,122 | 2,343,908 | 9,140,214 | 12/31/2024 | T-12 | |
3 | Loan | 1 | 512 West 22nd Street | 5,092,284 | 13,091,530 | 6/30/2025 | T-12 | 17,711,662 | 5,067,724 | 12,643,938 | 12/31/2024 | T-12 | |
4 | Loan | 1 | Robertson's Creek | 1,523,991 | 4,954,857 | 5/31/2025 | T-12 | 6,427,785 | 1,695,307 | 4,732,478 | 12/31/2024 | T-12 | |
5 | Loan | 2 | The Willard & The Met | 2,916,580 | 5,327,046 | 7/31/2025 | T-12 | 6,841,232 | 2,841,168 | 4,000,064 | 12/31/2024 | T-12 | |
5.01 | Property | 1 | The Willard | 1,759,580 | 3,567,905 | 7/31/2025 | T-12 | 4,291,392 | 1,736,314 | 2,555,079 | 12/31/2024 | T-12 | |
5.02 | Property | 1 | The Met | 1,157,000 | 1,759,141 | 7/31/2025 | T-12 | 2,549,840 | 1,104,854 | 1,444,986 | 12/31/2024 | T-12 | |
6 | Loan | 1 | Washington Square | 10,332,954 | 40,052,391 | 12/31/2024 | T-12 | 47,936,177 | 10,001,861 | 37,934,316 | 12/31/2023 | T-12 | |
7 | Loan | 1 | Dartmouth Mall | 4,871,238 | 8,017,565 | 5/31/2025 | T-12 | 13,031,434 | 4,526,782 | 8,504,651 | 12/31/2024 | T-12 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 4,080,505 | 6,071,147 | 5/31/2025 | T-12 | 10,833,807 | 4,292,685 | 6,541,122 | 12/31/2024 | T-12 | |
9 | Loan | 1 | Security Public Storage – Bethesda | 3,941,515 | 2,630,768 | 6/30/2025 | T-12 | 6,341,632 | 3,813,407 | 2,528,225 | 12/31/2024 | T-12 | |
10 | Loan | 1 | Sweetwater Business Center | 1,535,438 | 2,515,354 | 7/31/2025 | T-12 | 3,857,834 | 1,622,644 | 2,235,191 | 12/31/2024 | T-12 | |
11 | Loan | 1 | Twin Creeks | 1,149,207 | 2,700,672 | 7/31/2025 | T-12 | 3,754,480 | 1,118,053 | 2,636,427 | 12/31/2024 | T-12 | |
12 | Loan | 1 | Hearthstone Village | 1,546,762 | 1,671,823 | 6/30/2025 | T-12 | 3,323,812 | 1,364,563 | 1,959,248 | 12/31/2024 | T-12 | |
13 | Loan | 4 | Securlock Storage Portfolio I | 1,393,608 | 1,874,563 | 7/31/2025 | T-12 | 3,309,597 | 1,427,393 | 1,882,203 | 12/31/2024 | T-12 | |
13.01 | Property | 1 | Securlock at Allen West | 370,130 | 613,928 | 7/31/2025 | T-12 | 980,197 | 373,783 | 606,414 | 12/31/2024 | T-12 | |
13.02 | Property | 1 | Securlock at Fort Worth | 364,219 | 445,718 | 7/31/2025 | T-12 | 821,212 | 368,157 | 453,055 | 12/31/2024 | T-12 | |
13.03 | Property | 1 | Securlock at Plano | 371,621 | 444,712 | 7/31/2025 | T-12 | 856,145 | 381,854 | 474,292 | 12/31/2024 | T-12 | |
13.04 | Property | 1 | Securlock at Coppell | 287,638 | 370,206 | 7/31/2025 | T-12 | 652,042 | 303,600 | 348,443 | 12/31/2024 | T-12 | |
14 | Loan | 4 | West Hartford Office Portfolio | 1,553,392 | 1,902,092 | 3/31/2025 | T-12 | 3,431,398 | 1,570,957 | 1,860,441 | 12/31/2024 | T-12 | |
14.01 | Property | 1 | 53-65 LaSalle Road | 718,293 | 1,192,654 | 3/31/2025 | T-12 | 1,856,821 | 725,736 | 1,131,086 | 12/31/2024 | T-12 | |
14.02 | Property | 1 | 41 North Main Street | 298,759 | 260,686 | 3/31/2025 | T-12 | 575,659 | 300,734 | 274,925 | 12/31/2024 | T-12 | |
14.03 | Property | 1 | 61 South Main Street | 266,442 | 194,467 | 3/31/2025 | T-12 | 461,464 | 269,412 | 192,052 | 12/31/2024 | T-12 | |
14.04 | Property | 1 | 18 North Main Street | 269,898 | 254,286 | 3/31/2025 | T-12 | 537,453 | 275,075 | 262,378 | 12/31/2024 | T-12 | |
15 | Loan | 1 | Staypineapple Hotel FIVE | 3,744,190 | 2,639,706 | 4/30/2025 | T-12 | 6,417,789 | 3,672,053 | 2,745,737 | 12/31/2024 | T-12 | |
16 | Loan | 1 | Infinite Self Storage - Nora | 501,259 | 1,279,705 | 6/30/2025 | T-12 | 1,732,897 | 496,986 | 1,235,911 | 12/31/2024 | T-12 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 629,316 | 1,141,215 | 6/30/2025 | T-12 | 1,780,970 | 590,556 | 1,190,414 | 12/31/2024 | T-12 | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | 328,615 | 714,310 | 6/30/2025 | T-12 | 1,039,573 | 307,698 | 731,876 | 12/31/2024 | T-12 | |
17.02 | Property | 1 | Infinite Self Storage - Loveland | 300,701 | 426,905 | 6/30/2025 | T-12 | 741,397 | 282,859 | 458,538 | 12/31/2024 | T-12 | |
18 | Loan | 1 | Arapahoe Village | 821,880 | 1,504,921 | 7/31/2025 | T-12 | 2,055,315 | 771,580 | 1,283,735 | 12/31/2024 | T-12 | |
19 | Loan | 1 | Hampton Inn Bluffton | 2,779,938 | 1,948,292 | 7/31/2025 | T-12 | 4,842,445 | 2,781,631 | 2,060,814 | 12/31/2024 | T-12 | |
20 | Loan | 1 | 1340 East 6th Street | 1,024,718 | 2,167,702 | 6/30/2025 | T-12 | 3,385,799 | 1,064,775 | 2,321,024 | 12/31/2024 | T-12 | |
21 | Loan | 3 | Securlock Storage Portfolio II | 919,205 | 1,248,197 | 7/31/2025 | T-12 | 2,200,096 | 880,185 | 1,319,911 | 12/31/2024 | T-12 | |
21.01 | Property | 1 | Securlock at Bedford | 306,217 | 449,574 | 7/31/2025 | T-12 | 761,747 | 298,059 | 463,689 | 12/31/2024 | T-12 | |
21.02 | Property | 1 | Securlock at Hurst | 309,342 | 420,177 | 7/31/2025 | T-12 | 753,897 | 294,412 | 459,484 | 12/31/2024 | T-12 | |
21.03 | Property | 1 | Securlock at Vista Ridge | 303,646 | 378,447 | 7/31/2025 | T-12 | 684,452 | 287,714 | 396,738 | 12/31/2024 | T-12 | |
22 | Loan | 1 | Cannon West | 1,088,727 | 1,694,057 | 6/30/2025 | T-12 | 2,487,211 | 974,331 | 1,512,880 | 12/31/2024 | T-12 | |
23 | Loan | 25 | Coastal Equities Portfolio | 8,426,388 | 18,715,136 | 5/31/2025 | T-12 | 27,289,897 | 8,184,386 | 19,105,510 | 12/31/2024 | T-12 | |
23.01 | Property | 1 | The Home Depot | 58,491 | 1,404,128 | 5/31/2025 | T-12 | 1,462,286 | 58,491 | 1,403,795 | 12/31/2024 | T-12 | |
23.02 | Property | 1 | Westown Square | 889,262 | 1,623,533 | 5/31/2025 | T-12 | 2,546,515 | 837,740 | 1,708,775 | 12/31/2024 | T-12 | |
23.03 | Property | 1 | Rodney Village Shopping Center | 437,828 | 1,303,698 | 5/31/2025 | T-12 | 1,725,948 | 417,242 | 1,308,706 | 12/31/2024 | T-12 | |
23.04 | Property | 1 | Mattatuck Plaza | 821,723 | 879,194 | 5/31/2025 | T-12 | 1,965,718 | 823,862 | 1,141,856 | 12/31/2024 | T-12 | |
23.05 | Property | 1 | Athens Town Center | 332,882 | 1,137,877 | 5/31/2025 | T-12 | 1,450,027 | 328,534 | 1,121,493 | 12/31/2024 | T-12 | |
23.06 | Property | 1 | Northeast Plaza | 264,994 | 996,754 | 5/31/2025 | T-12 | 1,237,611 | 269,050 | 968,560 | 12/31/2024 | T-12 | |
23.07 | Property | 1 | Hungarybrook Shopping Center | 220,710 | 837,330 | 5/31/2025 | T-12 | 1,044,753 | 190,713 | 854,041 | 12/31/2024 | T-12 | |
23.08 | Property | 1 | Plaza North Shopping Center | 543,494 | 933,447 | 5/31/2025 | T-12 | 1,524,735 | 506,427 | 1,018,308 | 12/31/2024 | T-12 | |
23.09 | Property | 1 | Henderson Marketplace | 249,698 | 840,879 | 5/31/2025 | T-12 | 1,069,246 | 233,736 | 835,510 | 12/31/2024 | T-12 | |
23.10 | Property | 1 | Ahoskie Commons | 434,275 | 643,009 | 5/31/2025 | T-12 | 1,036,929 | 419,033 | 617,896 | 12/31/2024 | T-12 | |
23.11 | Property | 1 | Cummings Park Plaza | 265,083 | 683,697 | 5/31/2025 | T-12 | 957,494 | 267,744 | 689,750 | 12/31/2024 | T-12 | |
23.12 | Property | 1 | Glenwood Shopping Plaza | 822,807 | 882,842 | 5/31/2025 | T-12 | 1,741,473 | 796,479 | 944,994 | 12/31/2024 | T-12 | |
23.13 | Property | 1 | Boulevard Plaza | 251,284 | 680,977 | 5/31/2025 | T-12 | 892,272 | 237,930 | 654,342 | 12/31/2024 | T-12 | |
23.14 | Property | 1 | Summer Commons | 616,495 | 937,810 | 5/31/2025 | T-12 | 1,586,745 | 617,605 | 969,140 | 12/31/2024 | T-12 | |
23.15 | Property | 1 | Centre Plaza | 226,503 | 661,140 | 5/31/2025 | T-12 | 857,231 | 214,424 | 642,807 | 12/31/2024 | T-12 | |
23.16 | Property | 1 | Market at Riverdale Bend | 489,469 | 527,699 | 5/31/2025 | T-12 | 997,986 | 491,525 | 506,462 | 12/31/2024 | T-12 | |
23.17 | Property | 1 | Cordele Corners | 199,216 | 531,315 | 5/31/2025 | T-12 | 722,432 | 182,690 | 539,742 | 12/31/2024 | T-12 | |
23.18 | Property | 1 | Anniston Plaza | 162,111 | 507,550 | 5/31/2025 | T-12 | 661,620 | 147,438 | 514,182 | 12/31/2024 | T-12 |
A-11 |
BMO 2025-C13
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 |
23.19 | Property | 1 | Meeting Square | 170,423 | 449,789 | 5/31/2025 | T-12 | 649,582 | 173,758 | 475,824 | 12/31/2024 | T-12 | |
23.20 | Property | 1 | Northland Plaza | 255,552 | 549,169 | 5/31/2025 | T-12 | 830,044 | 253,783 | 576,260 | 12/31/2024 | T-12 | |
23.21 | Property | 1 | Homosassa Square | 234,464 | 451,417 | 5/31/2025 | T-12 | 610,078 | 249,505 | 360,573 | 12/31/2024 | T-12 | |
23.22 | Property | 1 | Laurens Plaza | 157,188 | 313,221 | 5/31/2025 | T-12 | 515,893 | 153,617 | 362,275 | 12/31/2024 | T-12 | |
23.23 | Property | 1 | Pelham Plaza | 80,123 | 373,444 | 5/31/2025 | T-12 | 419,575 | 71,214 | 348,361 | 12/31/2024 | T-12 | |
23.24 | Property | 1 | Plank Plaza | 124,681 | 305,457 | 5/31/2025 | T-12 | 420,468 | 127,327 | 293,141 | 12/31/2024 | T-12 | |
23.25 | Property | 1 | Collins Plaza | 117,630 | 259,759 | 5/31/2025 | T-12 | 363,234 | 114,520 | 248,714 | 12/31/2024 | T-12 | |
24 | Loan | 1 | Rentar Plaza | 16,927,455 | 26,020,305 | 3/31/2025 | T-12 | 41,762,274 | 16,609,619 | 25,152,655 | 12/31/2024 | T-12 | |
25 | Loan | 1 | Cape Cod Mall | 6,500,234 | 11,879,770 | 2/28/2025 | T-12 | 18,173,267 | 6,311,082 | 11,862,185 | 12/31/2024 | T-12 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 396,138 | 775,135 | 6/30/2025 | T-12 | 1,183,954 | 405,636 | 778,317 | 12/31/2024 | T-12 | |
27 | Loan | 1 | 1038-1042 Princeton | 341,476 | 971,183 | 6/30/2025 | T-12 | 1,269,443 | 340,723 | 928,719 | 12/31/2024 | T-12 | |
28 | Loan | 1 | Empire 225 | 595,888 | 798,564 | 7/31/2025 | T-12 | 1,375,425 | 617,950 | 757,475 | 12/31/2024 | T-12 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 344,004 | 815,422 | 6/30/2025 | T-12 | 1,110,109 | 345,612 | 764,497 | 12/31/2024 | T-12 | |
30 | Loan | 1 | Extra Space - Cockeysville | 498,846 | 1,231,224 | 7/31/2025 | T-12 | 1,719,324 | 435,241 | 1,284,083 | 12/31/2024 | T-12 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 564,691 | 1,048,998 | 6/30/2025 | T-12 | 1,597,219 | 565,288 | 1,031,931 | 12/31/2024 | T-12 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 474,697 | 973,466 | 5/31/2025 | T-12 | 1,419,561 | 446,940 | 972,621 | 12/31/2024 | T-12 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 246,970 | 684,959 | 6/30/2025 | T-12 | 919,741 | 238,854 | 680,887 | 12/31/2024 | T-12 | |
34 | Loan | 1 | Triangle RV Park North | 367,354 | 787,632 | 5/31/2025 | T-12 | 1,167,651 | 357,602 | 810,049 | 12/31/2024 | T-12 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 260,075 | 518,226 | 6/30/2025 | T-12 | 753,095 | 251,386 | 501,709 | 12/31/2024 | T-12 | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | 161,496 | 312,303 | 6/30/2025 | T-12 | 457,133 | 160,126 | 297,007 | 12/31/2024 | T-12 | |
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | 98,579 | 205,923 | 6/30/2025 | T-12 | 295,962 | 91,260 | 204,702 | 12/31/2024 | T-12 | |
36 | Loan | 1 | Bella Roe Plaza | 583,157 | 632,338 | 7/31/2025 | T-12 | 1,143,030 | 559,949 | 583,081 | 12/31/2024 | T-12 | |
37 | Loan | 1 | Triangle RV Park South | 333,992 | 715,897 | 5/31/2025 | T-12 | 1,017,696 | 310,443 | 707,253 | 12/31/2024 | T-12 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 265,361 | 465,002 | 6/30/2025 | T-12 | 763,399 | 268,863 | 494,536 | 12/31/2024 | T-12 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 245,775 | 468,608 | 6/30/2025 | T-12 | 690,489 | 249,070 | 441,419 | 12/31/2024 | T-12 | |
40 | Loan | 1 | Lighthouse Self Storage | 828,443 | 1,055,938 | 6/30/2025 | T-12 | 1,893,146 | 810,888 | 1,082,257 | 12/31/2024 | T-12 | |
41 | Loan | 1 | Midvale Park Self Storage | 361,345 | 632,383 | 6/30/2025 | T-12 | 982,836 | 344,685 | 638,151 | 12/31/2024 | T-12 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 87,642 | 419,688 | 7/31/2025 | T-12 | 447,181 | 80,579 | 366,602 | 12/31/2024 | T-12 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 187,872 | 407,276 | 6/30/2025 | T-12 | 619,000 | 196,086 | 422,913 | 12/31/2024 | T-12 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 244,033 | 292,090 | 6/30/2025 | T-12 | 539,254 | 252,682 | 286,572 | 12/31/2024 | T-12 | |
45 | Loan | 1 | Bayonne MHC | 575,032 | 528,309 | 5/31/2025 | T-12 | 1,070,221 | 519,138 | 551,083 | 12/31/2024 | T-12 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 345,493 | 244,619 | 6/30/2025 | T-12 | 577,151 | 355,981 | 221,170 | 12/31/2024 | T-12 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 198,064 | 229,430 | 6/30/2025 | T-12 | 419,014 | 202,379 | 216,635 | 12/31/2024 | T-12 |
A-12 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 173,447,650 | 49,851,854 | 123,595,795 | 12/31/2023 | T-12 | 96.6% | 182,951,992 | 42,158,762 | 140,793,230 | |
1.01 | Property | 1 | 45 - 75 Sidney | 39,535,268 | 13,105,185 | 26,430,083 | 12/31/2023 | T-12 | 100.0% | 42,926,154 | 11,652,405 | 31,273,749 | |
1.02 | Property | 1 | 40 Landsdowne | 24,543,095 | 6,332,943 | 18,210,152 | 12/31/2023 | T-12 | 100.0% | 27,577,180 | 5,530,397 | 22,046,783 | |
1.03 | Property | 1 | 35 Landsdowne | 23,362,188 | 6,133,796 | 17,228,392 | 12/31/2023 | T-12 | 100.0% | 26,214,627 | 5,404,895 | 20,809,732 | |
1.04 | Property | 1 | 65 Landsdowne | 25,908,903 | 6,548,980 | 19,359,923 | 12/31/2023 | T-12 | 100.0% | 28,027,439 | 4,819,787 | 23,207,652 | |
1.05 | Property | 1 | 88 Sidney | 16,644,554 | 4,300,594 | 12,343,960 | 12/31/2023 | T-12 | 100.0% | 18,448,942 | 3,663,173 | 14,785,769 | |
1.06 | Property | 1 | 64 Sidney | 15,402,242 | 4,275,564 | 11,126,679 | 12/31/2023 | T-12 | 99.9% | 16,656,167 | 3,529,887 | 13,126,280 | |
1.07 | Property | 1 | 38 Sidney | 15,628,120 | 4,881,993 | 10,746,127 | 12/31/2023 | T-12 | 62.1% | 9,630,596 | 3,661,066 | 5,969,530 | |
1.08 | Property | 1 | 26 Landsdowne | 12,423,280 | 4,272,800 | 8,150,480 | 12/31/2023 | T-12 | 100.0% | 13,470,887 | 3,897,152 | 9,573,734 | |
2 | Loan | 1 | UOVO Evergreen | 9,470,590 | 2,262,518 | 7,208,072 | 12/31/2023 | T-12 | 68.8% | 12,289,646 | 1,872,339 | 10,417,307 | |
3 | Loan | 1 | 512 West 22nd Street | 17,006,432 | 5,141,744 | 11,864,688 | 12/31/2023 | T-12 | 95.0% | 19,769,814 | 5,190,938 | 14,578,877 | |
4 | Loan | 1 | Robertson's Creek | 6,085,036 | 1,604,636 | 4,480,400 | 12/31/2023 | T-12 | 95.0% | 6,453,745 | 1,721,594 | 4,732,152 | |
5 | Loan | 2 | The Willard & The Met | 4,871,003 | 2,895,450 | 1,975,553 | 12/31/2023 | T-12 | 94.2% | 8,809,161 | 3,178,378 | 5,630,782 | |
5.01 | Property | 1 | The Willard | 2,588,982 | 1,814,701 | 774,281 | 12/31/2023 | T-12 | 92.6% | 5,758,233 | 1,971,384 | 3,786,848 | |
5.02 | Property | 1 | The Met | 2,282,021 | 1,080,749 | 1,201,272 | 12/31/2023 | T-12 | 97.4% | 3,050,928 | 1,206,994 | 1,843,934 | |
6 | Loan | 1 | Washington Square | 49,977,230 | 9,169,354 | 40,807,876 | 12/31/2022 | T-12 | 93.7% | 52,293,715 | 11,301,353 | 40,992,362 | |
7 | Loan | 1 | Dartmouth Mall | 12,775,974 | 4,326,350 | 8,449,624 | 12/31/2023 | T-12 | 95.1% | 12,675,145 | 4,311,532 | 8,363,613 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 9,937,735 | 4,027,540 | 5,910,195 | 12/31/2023 | T-12 | 82.3% | 10,085,793 | 4,193,531 | 5,892,262 | |
9 | Loan | 1 | Security Public Storage – Bethesda | 6,158,753 | 3,624,599 | 2,534,154 | 12/31/2023 | T-12 | 90.9% | 6,787,495 | 4,156,121 | 2,631,374 | |
10 | Loan | 1 | Sweetwater Business Center | 4,018,557 | 1,530,884 | 2,487,673 | 12/31/2023 | T-12 | 88.5% | 3,978,194 | 1,537,290 | 2,440,904 | |
11 | Loan | 1 | Twin Creeks | 3,675,174 | 1,104,868 | 2,570,306 | 12/31/2023 | T-12 | 95.0% | 4,109,115 | 1,469,596 | 2,639,519 | |
12 | Loan | 1 | Hearthstone Village | 3,417,512 | 1,337,040 | 2,080,472 | 12/31/2023 | T-12 | 94.5% | 3,662,026 | 1,484,870 | 2,177,155 | |
13 | Loan | 4 | Securlock Storage Portfolio I | 3,413,620 | 1,399,917 | 2,013,703 | 12/31/2023 | T-12 | 89.9% | 3,270,334 | 1,397,870 | 1,872,463 | |
13.01 | Property | 1 | Securlock at Allen West | 1,003,115 | 394,518 | 608,597 | 12/31/2023 | T-12 | 92.6% | 984,365 | 371,486 | 612,879 | |
13.02 | Property | 1 | Securlock at Fort Worth | 835,959 | 335,124 | 500,834 | 12/31/2023 | T-12 | 90.7% | 808,826 | 364,384 | 444,442 | |
13.03 | Property | 1 | Securlock at Plano | 896,334 | 369,339 | 526,995 | 12/31/2023 | T-12 | 86.5% | 812,121 | 372,859 | 439,262 | |
13.04 | Property | 1 | Securlock at Coppell | 678,212 | 300,936 | 377,276 | 12/31/2023 | T-12 | 89.1% | 665,022 | 289,141 | 375,881 | |
14 | Loan | 4 | West Hartford Office Portfolio | 3,311,855 | 1,569,172 | 1,742,684 | 12/31/2023 | T-12 | 94.1% | 3,731,561 | 1,453,871 | 2,277,691 | |
14.01 | Property | 1 | 53-65 LaSalle Road | 1,918,409 | 760,319 | 1,158,090 | 12/31/2023 | T-12 | 100.0% | 2,027,374 | 594,122 | 1,433,251 | |
14.02 | Property | 1 | 41 North Main Street | 482,091 | 285,460 | 196,631 | 12/31/2023 | T-12 | 95.8% | 636,544 | 308,055 | 328,489 | |
14.03 | Property | 1 | 61 South Main Street | 443,884 | 275,310 | 168,575 | 12/31/2023 | T-12 | 85.4% | 538,053 | 275,199 | 262,854 | |
14.04 | Property | 1 | 18 North Main Street | 467,472 | 248,083 | 219,388 | 12/31/2023 | T-12 | 82.1% | 529,590 | 276,494 | 253,096 | |
15 | Loan | 1 | Staypineapple Hotel FIVE | 6,671,386 | 3,679,544 | 2,991,843 | 12/31/2023 | T-12 | 70.4% | 6,383,895 | 3,746,838 | 2,637,057 | |
16 | Loan | 1 | Infinite Self Storage - Nora | 1,825,420 | 538,305 | 1,287,115 | 12/31/2023 | T-12 | 82.4% | 1,811,499 | 470,984 | 1,340,515 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 1,846,503 | 644,733 | 1,201,769 | 12/31/2023 | T-12 | 86.5% | 1,769,943 | 641,564 | 1,128,380 | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | 1,066,072 | 333,609 | 732,463 | 12/31/2023 | T-12 | 93.3% | 1,042,925 | 308,258 | 734,666 | |
17.02 | Property | 1 | Infinite Self Storage - Loveland | 780,431 | 311,125 | 469,306 | 12/31/2023 | T-12 | 78.4% | 727,019 | 333,305 | 393,713 | |
18 | Loan | 1 | Arapahoe Village | 1,651,315 | 798,543 | 852,772 | 12/31/2023 | T-12 | 89.0% | 2,456,192 | 933,877 | 1,522,315 | |
19 | Loan | 1 | Hampton Inn Bluffton | 4,950,702 | 2,732,580 | 2,218,122 | 12/31/2023 | T-12 | 85.6% | 4,728,230 | 2,819,754 | 1,908,476 | |
20 | Loan | 1 | 1340 East 6th Street | 3,082,301 | 1,039,826 | 2,042,475 | 12/31/2023 | T-12 | 83.1% | 3,804,153 | 1,055,099 | 2,749,054 | |
21 | Loan | 3 | Securlock Storage Portfolio II | 2,289,937 | 835,400 | 1,454,537 | 12/31/2023 | T-12 | 90.8% | 2,167,402 | 922,785 | 1,244,617 | |
21.01 | Property | 1 | Securlock at Bedford | 796,163 | 269,154 | 527,009 | 12/31/2023 | T-12 | 90.9% | 755,791 | 307,481 | 448,310 | |
21.02 | Property | 1 | Securlock at Hurst | 787,497 | 268,649 | 518,848 | 12/31/2023 | T-12 | 90.5% | 729,519 | 310,551 | 418,967 | |
21.03 | Property | 1 | Securlock at Vista Ridge | 706,277 | 297,597 | 408,680 | 12/31/2023 | T-12 | 91.1% | 682,093 | 304,753 | 377,340 | |
22 | Loan | 1 | Cannon West | 2,363,920 | 900,563 | 1,463,357 | 12/31/2023 | T-12 | 95.0% | 2,707,774 | 1,084,520 | 1,623,253 | |
23 | Loan | 25 | Coastal Equities Portfolio | 26,853,255 | 8,203,090 | 18,650,166 | 12/31/2023 | T-12 | 87.9% | 26,569,295 | 7,768,777 | 18,800,517 | |
23.01 | Property | 1 | The Home Depot | 1,381,137 | 55,272 | 1,325,865 | 12/31/2023 | T-12 | 95.0% | 1,251,715 | 78,894 | 1,172,821 | |
23.02 | Property | 1 | Westown Square | 2,410,507 | 918,748 | 1,491,759 | 12/31/2023 | T-12 | 95.0% | 2,396,462 | 794,326 | 1,602,135 | |
23.03 | Property | 1 | Rodney Village Shopping Center | 1,847,172 | 377,060 | 1,470,112 | 12/31/2023 | T-12 | 94.0% | 1,799,806 | 372,977 | 1,426,829 | |
23.04 | Property | 1 | Mattatuck Plaza | 2,008,374 | 911,757 | 1,096,617 | 12/31/2023 | T-12 | 92.4% | 1,921,219 | 796,603 | 1,124,616 | |
23.05 | Property | 1 | Athens Town Center | 1,478,226 | 309,928 | 1,168,299 | 12/31/2023 | T-12 | 95.0% | 1,533,523 | 298,392 | 1,235,131 | |
23.06 | Property | 1 | Northeast Plaza | 1,084,415 | 265,611 | 818,805 | 12/31/2023 | T-12 | 95.0% | 1,239,133 | 255,764 | 983,369 | |
23.07 | Property | 1 | Hungarybrook Shopping Center | 1,035,052 | 189,038 | 846,013 | 12/31/2023 | T-12 | 95.0% | 1,017,842 | 177,928 | 839,914 | |
23.08 | Property | 1 | Plaza North Shopping Center | 1,870,188 | 577,928 | 1,292,260 | 12/31/2023 | T-12 | 80.4% | 1,269,981 | 490,501 | 779,480 | |
23.09 | Property | 1 | Henderson Marketplace | 1,069,717 | 215,236 | 854,481 | 12/31/2023 | T-12 | 95.0% | 1,097,243 | 222,700 | 874,543 | |
23.10 | Property | 1 | Ahoskie Commons | 992,872 | 378,410 | 614,461 | 12/31/2023 | T-12 | 95.0% | 1,202,906 | 403,412 | 799,495 | |
23.11 | Property | 1 | Cummings Park Plaza | 943,902 | 252,626 | 691,276 | 12/31/2023 | T-12 | 93.2% | 915,198 | 253,892 | 661,306 | |
23.12 | Property | 1 | Glenwood Shopping Plaza | 1,589,676 | 766,894 | 822,782 | 12/31/2023 | T-12 | 76.8% | 1,569,741 | 758,337 | 811,404 | |
23.13 | Property | 1 | Boulevard Plaza | 944,761 | 220,574 | 724,186 | 12/31/2023 | T-12 | 88.1% | 855,333 | 227,042 | 628,291 | |
23.14 | Property | 1 | Summer Commons | 1,582,257 | 595,397 | 986,861 | 12/31/2023 | T-12 | 64.1% | 1,203,751 | 556,856 | 646,895 | |
23.15 | Property | 1 | Centre Plaza | 866,260 | 187,364 | 678,896 | 12/31/2023 | T-12 | 88.9% | 862,903 | 185,340 | 677,563 | |
23.16 | Property | 1 | Market at Riverdale Bend | 882,970 | 480,330 | 402,640 | 12/31/2023 | T-12 | 95.0% | 1,051,404 | 468,601 | 582,803 | |
23.17 | Property | 1 | Cordele Corners | 696,536 | 181,275 | 515,261 | 12/31/2023 | T-12 | 85.1% | 738,253 | 178,193 | 560,059 | |
23.18 | Property | 1 | Anniston Plaza | 658,362 | 197,297 | 461,065 | 12/31/2023 | T-12 | 87.1% | 669,090 | 144,065 | 525,025 |
A-13 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) |
23.19 | Property | 1 | Meeting Square | 601,359 | 157,121 | 444,239 | 12/31/2023 | T-12 | 95.0% | 746,376 | 162,267 | 584,109 | |
23.20 | Property | 1 | Northland Plaza | 815,175 | 266,993 | 548,182 | 12/31/2023 | T-12 | 55.7% | 684,829 | 256,016 | 428,813 | |
23.21 | Property | 1 | Homosassa Square | 549,059 | 237,881 | 311,177 | 12/31/2023 | T-12 | 95.0% | 696,373 | 233,224 | 463,149 | |
23.22 | Property | 1 | Laurens Plaza | 454,747 | 140,892 | 313,856 | 12/31/2023 | T-12 | 95.0% | 639,677 | 152,059 | 487,618 | |
23.23 | Property | 1 | Pelham Plaza | 340,836 | 72,771 | 268,066 | 12/31/2023 | T-12 | 79.4% | 464,348 | 70,614 | 393,734 | |
23.24 | Property | 1 | Plank Plaza | 407,552 | 125,289 | 282,262 | 12/31/2023 | T-12 | 95.0% | 397,532 | 124,209 | 273,322 | |
23.25 | Property | 1 | Collins Plaza | 342,144 | 121,396 | 220,747 | 12/31/2023 | T-12 | 90.0% | 344,657 | 106,565 | 238,092 | |
24 | Loan | 1 | Rentar Plaza | 36,275,927 | 15,229,402 | 21,046,525 | 12/31/2023 | T-12 | 95.0% | 45,477,495 | 17,070,675 | 28,406,820 | |
25 | Loan | 1 | Cape Cod Mall | 18,433,899 | 6,505,954 | 11,927,945 | 12/31/2023 | T-12 | 84.9% | 17,595,312 | 7,057,809 | 10,537,503 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 1,203,227 | 420,106 | 783,121 | 12/31/2023 | T-12 | 80.6% | 1,181,877 | 375,812 | 806,066 | |
27 | Loan | 1 | 1038-1042 Princeton | 1,219,521 | 322,472 | 897,048 | 12/31/2023 | T-12 | 92.5% | 1,799,432 | 380,809 | 1,418,623 | |
28 | Loan | 1 | Empire 225 | 1,451,160 | 578,491 | 872,669 | 12/31/2023 | T-12 | 91.3% | 1,440,326 | 637,577 | 802,749 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 1,153,551 | 403,289 | 750,263 | 12/31/2023 | T-12 | 82.6% | 1,159,426 | 354,971 | 804,455 | |
30 | Loan | 1 | Extra Space - Cockeysville | 1,770,435 | 413,951 | 1,356,484 | 12/31/2023 | T-12 | 90.0% | 1,634,470 | 447,621 | 1,186,849 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 1,586,637 | 564,728 | 1,021,909 | 12/31/2023 | T-12 | 90.7% | 1,604,327 | 569,307 | 1,035,020 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 1,330,922 | 457,897 | 873,025 | 12/31/2023 | T-12 | 93.2% | 1,448,163 | 529,684 | 918,479 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 896,878 | 301,261 | 595,616 | 12/31/2023 | T-12 | 78.1% | 931,929 | 262,372 | 669,558 | |
34 | Loan | 1 | Triangle RV Park North | 1,072,949 | 290,249 | 782,700 | 12/31/2023 | T-12 | 95.0% | 1,171,030 | 477,838 | 693,192 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 734,784 | 236,847 | 497,937 | 12/31/2023 | T-12 | 93.0% | 781,567 | 245,612 | 535,955 | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | 443,177 | 150,777 | 292,401 | 12/31/2023 | T-12 | 91.9% | 473,799 | 152,709 | 321,090 | |
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | 291,607 | 86,070 | 205,536 | 12/31/2023 | T-12 | 95.0% | 307,768 | 92,903 | 214,865 | |
36 | Loan | 1 | Bella Roe Plaza | 1,170,254 | 505,155 | 665,099 | 12/31/2023 | T-12 | 95.0% | 1,212,162 | 574,822 | 637,340 | |
37 | Loan | 1 | Triangle RV Park South | 995,602 | 258,608 | 736,994 | 12/31/2023 | T-12 | 91.0% | 1,019,890 | 389,160 | 630,730 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 811,359 | 273,359 | 538,000 | 12/31/2023 | T-12 | 80.3% | 730,363 | 248,896 | 481,467 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 715,340 | 241,398 | 473,941 | 12/31/2023 | T-12 | 84.4% | 738,638 | 232,717 | 505,921 | |
40 | Loan | 1 | Lighthouse Self Storage | 1,820,169 | 781,457 | 1,038,711 | 12/31/2023 | T-12 | 93.8% | 1,868,474 | 834,424 | 1,034,050 | |
41 | Loan | 1 | Midvale Park Self Storage | 1,034,350 | 343,837 | 690,513 | 12/31/2023 | T-12 | 89.6% | 993,727 | 363,284 | 630,443 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 474,637 | 79,910 | 394,727 | 12/31/2023 | T-12 | 94.0% | 499,556 | 108,134 | 391,422 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 675,456 | 265,802 | 409,653 | 12/31/2023 | T-12 | 84.4% | 595,148 | 198,094 | 397,054 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 597,325 | 242,837 | 354,488 | 12/31/2023 | T-12 | 80.6% | 534,520 | 231,471 | 303,049 | |
45 | Loan | 1 | Bayonne MHC | 1,015,885 | 577,046 | 438,839 | 12/31/2023 | T-12 | 95.0% | 1,050,285 | 588,611 | 461,674 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 577,688 | 357,141 | 220,548 | 12/31/2023 | T-12 | 85.6% | 590,113 | 351,658 | 238,455 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 412,518 | 230,672 | 181,845 | 12/31/2023 | T-12 | 82.7% | 427,495 | 208,770 | 218,725 |
A-14 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) |
1 | Loan | 8 | BioMed MIT Portfolio | 197,172 | 1,314,481 | 139,281,577 | 2.78 | 2.75 | 16.6% | 16.4% | |
1.01 | Property | 1 | 45 - 75 Sidney | 41,576 | 277,174 | 30,954,999 | |||||
1.02 | Property | 1 | 40 Landsdowne | 32,196 | 214,638 | 21,799,950 | |||||
1.03 | Property | 1 | 35 Landsdowne | 30,363 | 202,423 | 20,576,945 | |||||
1.04 | Property | 1 | 65 Landsdowne | 18,362 | 122,410 | 23,066,881 | |||||
1.05 | Property | 1 | 88 Sidney | 21,905 | 146,034 | 14,617,830 | |||||
1.06 | Property | 1 | 64 Sidney | 18,956 | 126,371 | 12,980,953 | |||||
1.07 | Property | 1 | 38 Sidney | 18,383 | 122,554 | 5,828,593 | |||||
1.08 | Property | 1 | 26 Landsdowne | 15,432 | 102,877 | 9,455,426 | |||||
2 | Loan | 1 | UOVO Evergreen | 16,813 | 0 | 10,400,494 | 1.66 | 1.66 | 9.9% | 9.9% | |
3 | Loan | 1 | 512 West 22nd Street | 34,515 | 780,312 | 13,764,049 | 1.67 | 1.57 | 11.2% | 10.6% | |
4 | Loan | 1 | Robertson's Creek | 35,002 | 83,345 | 4,613,805 | 1.58 | 1.54 | 10.1% | 9.8% | |
5 | Loan | 2 | The Willard & The Met | 85,250 | 0 | 5,545,532 | 1.27 | 1.25 | 8.5% | 8.3% | |
5.01 | Property | 1 | The Willard | 56,750 | 0 | 3,730,098 | |||||
5.02 | Property | 1 | The Met | 28,500 | 0 | 1,815,434 | |||||
6 | Loan | 1 | Washington Square | 198,914 | 994,568 | 39,798,880 | 2.13 | 2.07 | 12.1% | 11.7% | |
7 | Loan | 1 | Dartmouth Mall | 109,813 | 649,784 | 7,604,017 | 1.85 | 1.68 | 14.9% | 13.6% | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 403,432 | 0 | 5,488,830 | 3.49 | 3.25 | 21.0% | 19.6% | |
9 | Loan | 1 | Security Public Storage – Bethesda | 8,601 | 0 | 2,622,773 | 1.48 | 1.47 | 10.6% | 10.6% | |
10 | Loan | 1 | Sweetwater Business Center | 0 | 0 | 2,440,904 | 1.62 | 1.62 | 10.2% | 10.2% | |
11 | Loan | 1 | Twin Creeks | 38,633 | 231,675 | 2,369,211 | 1.60 | 1.43 | 12.0% | 10.8% | |
12 | Loan | 1 | Hearthstone Village | 0 | 0 | 2,177,155 | 1.78 | 1.78 | 11.2% | 11.2% | |
13 | Loan | 4 | Securlock Storage Portfolio I | 41,766 | 0 | 1,830,698 | 1.55 | 1.51 | 9.7% | 9.5% | |
13.01 | Property | 1 | Securlock at Allen West | 8,041 | 0 | 604,838 | |||||
13.02 | Property | 1 | Securlock at Fort Worth | 11,990 | 0 | 432,452 | |||||
13.03 | Property | 1 | Securlock at Plano | 10,180 | 0 | 429,082 | |||||
13.04 | Property | 1 | Securlock at Coppell | 11,555 | 0 | 364,326 | |||||
14 | Loan | 4 | West Hartford Office Portfolio | 28,257 | 0 | 2,249,433 | 1.71 | 1.69 | 12.6% | 12.4% | |
14.01 | Property | 1 | 53-65 LaSalle Road | 6,577 | 0 | 1,426,674 | |||||
14.02 | Property | 1 | 41 North Main Street | 6,085 | 0 | 322,404 | |||||
14.03 | Property | 1 | 61 South Main Street | 5,623 | 0 | 257,231 | |||||
14.04 | Property | 1 | 18 North Main Street | 9,972 | 0 | 243,124 | |||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 255,356 | 0 | 2,381,702 | 1.74 | 1.57 | 14.8% | 13.3% | |
16 | Loan | 1 | Infinite Self Storage - Nora | 15,211 | 0 | 1,325,304 | 1.34 | 1.33 | 8.8% | 8.7% | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 17,503 | 0 | 1,110,876 | 1.32 | 1.30 | 8.7% | 8.5% | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | 9,813 | 0 | 724,854 | |||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | 7,691 | 0 | 386,022 | |||||
18 | Loan | 1 | Arapahoe Village | 13,161 | 75,958 | 1,433,196 | 1.69 | 1.59 | 11.8% | 11.1% | |
19 | Loan | 1 | Hampton Inn Bluffton | 189,129 | 0 | 1,719,347 | 2.32 | 2.09 | 15.3% | 13.8% | |
20 | Loan | 1 | 1340 East 6th Street | 21,155 | 84,620 | 2,643,279 | 3.93 | 3.78 | 22.9% | 22.0% | |
21 | Loan | 3 | Securlock Storage Portfolio II | 23,235 | 0 | 1,221,382 | 1.69 | 1.66 | 10.4% | 10.2% | |
21.01 | Property | 1 | Securlock at Bedford | 6,369 | 0 | 441,941 | |||||
21.02 | Property | 1 | Securlock at Hurst | 8,988 | 0 | 409,979 | |||||
21.03 | Property | 1 | Securlock at Vista Ridge | 7,878 | 0 | 369,462 | |||||
22 | Loan | 1 | Cannon West | 25,981 | 64,953 | 1,532,320 | 2.12 | 2.00 | 13.9% | 13.1% | |
23 | Loan | 25 | Coastal Equities Portfolio | 513,686 | 1,169,830 | 17,117,002 | 1.83 | 1.66 | 11.8% | 10.7% | |
23.01 | Property | 1 | The Home Depot | 20,858 | 55,622 | 1,096,340 | |||||
23.02 | Property | 1 | Westown Square | 26,514 | 70,704 | 1,504,917 | |||||
23.03 | Property | 1 | Rodney Village Shopping Center | 32,020 | 85,387 | 1,309,421 | |||||
23.04 | Property | 1 | Mattatuck Plaza | 22,052 | 58,804 | 1,043,761 | |||||
23.05 | Property | 1 | Athens Town Center | 31,369 | 83,650 | 1,120,113 | |||||
23.06 | Property | 1 | Northeast Plaza | 16,694 | 44,518 | 922,156 | |||||
23.07 | Property | 1 | Hungarybrook Shopping Center | 13,079 | 34,876 | 791,960 | |||||
23.08 | Property | 1 | Plaza North Shopping Center | 39,213 | 104,567 | 635,700 | |||||
23.09 | Property | 1 | Henderson Marketplace | 13,365 | 35,640 | 825,538 | |||||
23.10 | Property | 1 | Ahoskie Commons | 29,048 | 77,461 | 692,985 | |||||
23.11 | Property | 1 | Cummings Park Plaza | 30,038 | 80,101 | 551,167 | |||||
23.12 | Property | 1 | Glenwood Shopping Plaza | 32,829 | 87,544 | 691,031 | |||||
23.13 | Property | 1 | Boulevard Plaza | 16,285 | 43,427 | 568,578 | |||||
23.14 | Property | 1 | Summer Commons | 20,968 | 55,914 | 570,013 | |||||
23.15 | Property | 1 | Centre Plaza | 15,246 | 40,657 | 621,660 | |||||
23.16 | Property | 1 | Market at Riverdale Bend | 23,654 | 63,078 | 496,071 | |||||
23.17 | Property | 1 | Cordele Corners | 18,130 | 48,347 | 493,582 | |||||
23.18 | Property | 1 | Anniston Plaza | 19,435 | 51,826 | 453,764 |
A-15 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) |
23.19 | Property | 1 | Meeting Square | 14,152 | 37,738 | 532,219 | |||||
23.20 | Property | 1 | Northland Plaza | 25,506 | 68,015 | 335,293 | |||||
23.21 | Property | 1 | Homosassa Square | 12,715 | 33,906 | 416,529 | |||||
23.22 | Property | 1 | Laurens Plaza | 14,692 | 39,178 | 433,747 | |||||
23.23 | Property | 1 | Pelham Plaza | 10,865 | 28,972 | 353,897 | |||||
23.24 | Property | 1 | Plank Plaza | 9,342 | 24,912 | 239,068 | |||||
23.25 | Property | 1 | Collins Plaza | 5,619 | 14,983 | 217,490 | |||||
24 | Loan | 1 | Rentar Plaza | 230,245 | 1,765,209 | 26,411,367 | 3.14 | 2.92 | 17.8% | 16.5% | |
25 | Loan | 1 | Cape Cod Mall | 101,262 | 506,308 | 9,929,933 | 2.98 | 2.81 | 19.5% | 18.4% | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 9,489 | 0 | 796,576 | 1.36 | 1.35 | 8.9% | 8.8% | |
27 | Loan | 1 | 1038-1042 Princeton | 6,489 | 94,689 | 1,317,445 | 2.50 | 2.32 | 15.8% | 14.6% | |
28 | Loan | 1 | Empire 225 | 17,250 | 0 | 785,499 | 1.33 | 1.31 | 8.9% | 8.7% | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 9,850 | 0 | 794,605 | 1.43 | 1.42 | 9.5% | 9.3% | |
30 | Loan | 1 | Extra Space - Cockeysville | 11,154 | 0 | 1,175,694 | 2.71 | 2.68 | 14.8% | 14.7% | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 8,581 | 0 | 1,026,439 | 1.82 | 1.80 | 13.0% | 12.9% | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 41,750 | 0 | 876,729 | 1.67 | 1.59 | 11.6% | 11.0% | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 7,060 | 0 | 662,498 | 1.37 | 1.36 | 9.0% | 9.0% | |
34 | Loan | 1 | Triangle RV Park North | 10,375 | 0 | 682,817 | 1.69 | 1.67 | 11.2% | 11.0% | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 8,445 | 0 | 527,510 | 1.34 | 1.32 | 8.8% | 8.7% | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | 4,015 | 0 | 317,075 | |||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | 4,430 | 0 | 210,435 | |||||
36 | Loan | 1 | Bella Roe Plaza | 13,384 | 24,374 | 599,582 | 1.65 | 1.55 | 11.2% | 10.5% | |
37 | Loan | 1 | Triangle RV Park South | 13,600 | 0 | 617,130 | 1.70 | 1.66 | 11.2% | 11.0% | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 9,735 | 0 | 471,732 | 1.34 | 1.31 | 8.8% | 8.6% | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 6,993 | 0 | 498,928 | 1.41 | 1.40 | 9.3% | 9.1% | |
40 | Loan | 1 | Lighthouse Self Storage | 6,394 | 0 | 1,027,655 | 2.09 | 2.08 | 20.8% | 20.6% | |
41 | Loan | 1 | Midvale Park Self Storage | 5,761 | 0 | 624,682 | 1.83 | 1.81 | 13.0% | 12.9% | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 4,000 | 0 | 387,422 | 1.40 | 1.39 | 9.1% | 9.0% | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 4,901 | 0 | 392,153 | 1.40 | 1.38 | 9.2% | 9.1% | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 7,621 | 0 | 295,428 | 1.35 | 1.32 | 8.8% | 8.6% | |
45 | Loan | 1 | Bayonne MHC | 6,400 | 0 | 455,274 | 2.59 | 2.56 | 15.4% | 15.2% | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 5,681 | 0 | 232,774 | 1.36 | 1.33 | 8.9% | 8.7% | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 4,185 | 0 | 214,540 | 1.38 | 1.35 | 9.1% | 8.9% |
A-16 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) |
1 | Loan | 8 | BioMed MIT Portfolio | 2,400,000,000 | As Portfolio | 3/5/2025 | 35.3% | 35.3% | 95.9% | 4/1/2025 | ||
1.01 | Property | 1 | 45 - 75 Sidney | 501,300,000 | As Is | 3/5/2025 | 100.0% | 4/1/2025 | No | |||
1.02 | Property | 1 | 40 Landsdowne | 378,100,000 | As Is | 3/5/2025 | 100.0% | 4/1/2025 | Yes | |||
1.03 | Property | 1 | 35 Landsdowne | 356,900,000 | As Is | 3/5/2025 | 100.0% | 4/1/2025 | Yes | |||
1.04 | Property | 1 | 65 Landsdowne | 358,400,000 | As Is | 3/5/2025 | 100.0% | 4/1/2025 | Yes | |||
1.05 | Property | 1 | 88 Sidney | 224,900,000 | As Is | 3/5/2025 | 100.0% | 4/1/2025 | Yes | |||
1.06 | Property | 1 | 64 Sidney | 183,700,000 | As Is | 3/5/2025 | 99.6% | 4/1/2025 | No | |||
1.07 | Property | 1 | 38 Sidney | 170,600,000 | As Is | 3/5/2025 | 56.4% | 4/1/2025 | No | |||
1.08 | Property | 1 | 26 Landsdowne | 156,400,000 | As Is | 3/5/2025 | 100.0% | 4/1/2025 | No | |||
2 | Loan | 1 | UOVO Evergreen | 191,200,000 | As Is | 6/13/2025 | 54.9% | 54.9% | 94.2% | 8/31/2025 | NAP | |
3 | Loan | 1 | 512 West 22nd Street | 208,500,000 | As Is | 6/25/2025 | 62.4% | 62.4% | 100.0% | 8/7/2025 | No | |
4 | Loan | 1 | Robertson's Creek | 69,600,000 | As Is | 7/1/2025 | 67.5% | 67.5% | 98.3% | 8/11/2025 | No | |
5 | Loan | 2 | The Willard & The Met | 104,100,000 | As Is | 6/27/2025 | 63.9% | 63.9% | 94.4% | 9/2/2025 | ||
5.01 | Property | 1 | The Willard | 70,000,000 | As Is | 6/27/2025 | 93.0% | 9/2/2025 | NAP | |||
5.02 | Property | 1 | The Met | 34,100,000 | As Is | 6/27/2025 | 97.4% | 9/2/2025 | NAP | |||
6 | Loan | 1 | Washington Square | 655,000,000 | As Is | 3/1/2025 | 51.9% | 51.9% | 85.6% | 3/27/2025 | No | |
7 | Loan | 1 | Dartmouth Mall | 95,000,000 | As Is | 7/29/2025 | 58.9% | 55.9% | 97.1% | 8/31/2025 | No | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 46,000,000 | As Is | 6/16/2025 | 60.9% | 60.9% | 82.3% | 5/31/2025 | NAP | |
9 | Loan | 1 | Security Public Storage – Bethesda | 44,500,000 | As Is | 7/30/2025 | 55.7% | 48.3% | 95.8% | 8/26/2025 | NAP | |
10 | Loan | 1 | Sweetwater Business Center | 38,300,000 | As Is | 8/11/2025 | 62.7% | 62.7% | 84.3% | 9/1/2025 | No | |
11 | Loan | 1 | Twin Creeks | 33,850,000 | As Is | 7/21/2025 | 65.0% | 59.2% | 98.7% | 8/18/2025 | No | |
12 | Loan | 1 | Hearthstone Village | 31,200,000 | As Is | 7/24/2025 | 62.5% | 62.5% | 94.4% | 8/13/2025 | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | 29,670,000 | As Is | 8/7/2025 | 64.9% | 64.9% | 90.6% | Various | ||
13.01 | Property | 1 | Securlock at Allen West | 9,690,000 | As Is | 8/7/2025 | 94.6% | 8/25/2025 | NAP | |||
13.02 | Property | 1 | Securlock at Fort Worth | 6,630,000 | As Is | 8/7/2025 | 89.3% | 8/28/2025 | NAP | |||
13.03 | Property | 1 | Securlock at Plano | 7,610,000 | As Is | 8/7/2025 | 89.8% | 8/25/2025 | NAP | |||
13.04 | Property | 1 | Securlock at Coppell | 5,740,000 | As Is | 8/7/2025 | 86.8% | 8/25/2025 | NAP | |||
14 | Loan | 4 | West Hartford Office Portfolio | 29,000,000 | As Is | 5/15/2025 | 62.4% | 62.4% | 93.4% | 7/30/2025 | ||
14.01 | Property | 1 | 53-65 LaSalle Road | 17,300,000 | As Is | 5/15/2025 | 100.0% | 7/30/2025 | No | |||
14.02 | Property | 1 | 41 North Main Street | 3,900,000 | As Is | 5/15/2025 | 95.8% | 7/30/2025 | No | |||
14.03 | Property | 1 | 61 South Main Street | 4,000,000 | As Is | 5/15/2025 | 86.3% | 7/30/2025 | No | |||
14.04 | Property | 1 | 18 North Main Street | 3,800,000 | As Is | 5/15/2025 | 82.0% | 7/30/2025 | No | |||
15 | Loan | 1 | Staypineapple Hotel FIVE | 25,600,000 | As Is | 5/23/2025 | 69.7% | 64.8% | 70.4% | 4/30/2025 | NAP | |
16 | Loan | 1 | Infinite Self Storage - Nora | 21,740,000 | As Is | 6/27/2025 | 70.0% | 70.0% | 85.7% | 7/31/2025 | NAP | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 18,780,000 | As Is | Various | 69.3% | 69.3% | 86.8% | 7/31/2025 | ||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | 12,280,000 | As Is | 6/27/2025 | 95.1% | 7/31/2025 | NAP | |||
17.02 | Property | 1 | Infinite Self Storage - Loveland | 6,500,000 | As Is | 6/25/2025 | 77.7% | 7/31/2025 | NAP | |||
18 | Loan | 1 | Arapahoe Village | 22,725,000 | As Is | 5/12/2025 | 56.9% | 56.9% | 91.5% | 8/1/2025 | No | |
19 | Loan | 1 | Hampton Inn Bluffton | 23,500,000 | Prospective Market Value with a Capital Reserve | 9/15/2025 | 53.2% | 53.2% | 85.6% | 7/31/2025 | NAP | |
20 | Loan | 1 | 1340 East 6th Street | 41,900,000 | As Is | 7/10/2025 | 28.6% | 28.6% | 85.8% | 8/1/2025 | No | |
21 | Loan | 3 | Securlock Storage Portfolio II | 20,480,000 | As Is | 8/7/2025 | 58.6% | 58.6% | 92.9% | 8/25/2025 | ||
21.01 | Property | 1 | Securlock at Bedford | 7,330,000 | As Is | 8/7/2025 | 91.7% | 8/25/2025 | NAP | |||
21.02 | Property | 1 | Securlock at Hurst | 7,250,000 | As Is | 8/7/2025 | 92.2% | 8/25/2025 | NAP | |||
21.03 | Property | 1 | Securlock at Vista Ridge | 5,900,000 | As Is | 8/7/2025 | 95.1% | 8/25/2025 | NAP | |||
22 | Loan | 1 | Cannon West | 25,600,000 | As Is | 6/26/2025 | 45.7% | 45.7% | 100.0% | 6/1/2025 | No | |
23 | Loan | 25 | Coastal Equities Portfolio | 239,000,000 | Hypothetical - As-If Funded | 2/1/2025 | 66.9% | 66.9% | 88.6% | 4/1/2025 | ||
23.01 | Property | 1 | The Home Depot | 22,300,000 | As Is | 1/15/2025 | 100.0% | 4/1/2025 | Yes | |||
23.02 | Property | 1 | Westown Square | 15,600,000 | As Is | 2/7/2025 | 96.7% | 4/1/2025 | No | |||
23.03 | Property | 1 | Rodney Village Shopping Center | 14,000,000 | As Is | 1/9/2025 | 95.2% | 4/1/2025 | No | |||
23.04 | Property | 1 | Mattatuck Plaza | 13,700,000 | As Is | 1/14/2025 | 88.2% | 4/1/2025 | No | |||
23.05 | Property | 1 | Athens Town Center | 13,600,000 | As Is | 1/16/2025 | 98.8% | 4/1/2025 | No | |||
23.06 | Property | 1 | Northeast Plaza | 12,625,000 | As Is | 1/16/2025 | 97.7% | 4/1/2025 | No | |||
23.07 | Property | 1 | Hungarybrook Shopping Center | 11,700,000 | As Is | 1/25/2025 | 100.0% | 4/1/2025 | No | |||
23.08 | Property | 1 | Plaza North Shopping Center | 12,100,000 | Market Value As-Is (Includes Surplus Land Lots 3A, 5A, 5B) | 1/17/2025 | 62.0% | 4/1/2025 | No | |||
23.09 | Property | 1 | Henderson Marketplace | 10,025,000 | As Is | 1/16/2025 | 100.0% | 4/1/2025 | No | |||
23.10 | Property | 1 | Ahoskie Commons | 10,000,000 | As Is | 1/25/2025 | 99.2% | 4/1/2025 | No | |||
23.11 | Property | 1 | Cummings Park Plaza | 9,450,000 | As Is | 1/16/2025 | 79.7% | 4/1/2025 | No | |||
23.12 | Property | 1 | Glenwood Shopping Plaza | 9,100,000 | As Is | 2/3/2025 | 77.1% | 4/1/2025 | No | |||
23.13 | Property | 1 | Boulevard Plaza | 8,100,000 | As Is | 1/25/2025 | 87.4% | 4/1/2025 | No | |||
23.14 | Property | 1 | Summer Commons | 8,000,000 | As Is | 1/27/2025 | 68.3% | 4/1/2025 | No | |||
23.15 | Property | 1 | Centre Plaza | 7,175,000 | As Is | 1/16/2025 | 91.1% | 4/1/2025 | No | |||
23.16 | Property | 1 | Market at Riverdale Bend | 6,000,000 | As Is | 1/27/2025 | 100.0% | 4/1/2025 | No | |||
23.17 | Property | 1 | Cordele Corners | 6,300,000 | As Is | 1/17/2025 | 91.1% | 4/1/2025 | No | |||
23.18 | Property | 1 | Anniston Plaza | 6,150,000 | Market Value As-Is - Including Surplus Land | 1/16/2025 | 88.0% | 4/1/2025 | No |
A-17 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) |
23.19 | Property | 1 | Meeting Square | 5,775,000 | As Is | 1/16/2025 | 100.0% | 4/1/2025 | No | |||
23.20 | Property | 1 | Northland Plaza | 5,650,000 | As Is | 1/28/2025 | 68.1% | 4/1/2025 | No | |||
23.21 | Property | 1 | Homosassa Square | 5,500,000 | As Is | 1/20/2025 | 100.0% | 4/1/2025 | No | |||
23.22 | Property | 1 | Laurens Plaza | 5,450,000 | As Is | 1/24/2025 | 100.0% | 4/1/2025 | No | |||
23.23 | Property | 1 | Pelham Plaza | 5,000,000 | As Is | 1/16/2025 | 85.3% | 4/1/2025 | No | |||
23.24 | Property | 1 | Plank Plaza | 4,750,000 | As Is | 1/17/2025 | 100.0% | 4/1/2025 | No | |||
23.25 | Property | 1 | Collins Plaza | 3,450,000 | As Is | 1/17/2025 | 92.9% | 4/1/2025 | No | |||
24 | Loan | 1 | Rentar Plaza | 495,000,000 | As Is | 4/21/2025 | 32.3% | 32.3% | 96.6% | 6/1/2025 | No | |
25 | Loan | 1 | Cape Cod Mall | 108,000,000 | As Is | 4/9/2025 | 50.0% | 50.0% | 90.7% | 4/17/2025 | No | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 12,900,000 | As Is | 6/27/2025 | 70.0% | 70.0% | 83.6% | 7/31/2025 | NAP | |
27 | Loan | 1 | 1038-1042 Princeton | 17,700,000 | As Stabilized | 12/11/2025 | 50.8% | 50.8% | 100.0% | 8/6/2025 | No | |
28 | Loan | 1 | Empire 225 | 15,100,000 | As Is | 6/23/2025 | 59.6% | 59.6% | 95.7% | 8/1/2025 | NAP | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 12,700,000 | As Is | 7/23/2025 | 66.9% | 66.9% | 91.4% | 7/25/2025 | NAP | |
30 | Loan | 1 | Extra Space - Cockeysville | 21,400,000 | As Is | 7/29/2025 | 37.4% | 37.4% | 97.0% | 7/31/2025 | NAP | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 16,800,000 | As Is | 6/10/2025 | 47.5% | 40.3% | 95.4% | 6/30/2025 | NAP | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 12,600,000 | As Is | 7/8/2025 | 63.1% | 63.1% | 95.2% | 7/7/2025 | NAP | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 11,550,000 | As Is | 7/28/2025 | 64.1% | 64.1% | 86.2% | 7/25/2025 | NAP | |
34 | Loan | 1 | Triangle RV Park North | 10,700,000 | As Is | 4/29/2025 | 57.9% | 57.9% | 96.6% | 6/1/2025 | NAP | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 8,820,000 | As Is | 6/27/2025 | 69.0% | 69.0% | 96.8% | 7/31/2025 | ||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | 5,330,000 | As Is | 6/27/2025 | 95.8% | 7/31/2025 | NAP | |||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | 3,490,000 | As Is | 6/27/2025 | 99.1% | 7/31/2025 | NAP | |||
36 | Loan | 1 | Bella Roe Plaza | 8,500,000 | As Is | 8/12/2025 | 67.1% | 67.1% | 100.0% | 9/1/2025 | No | |
37 | Loan | 1 | Triangle RV Park South | 10,150,000 | As Is | 4/29/2025 | 55.3% | 55.3% | 92.6% | 6/1/2025 | NAP | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 9,060,000 | As Is | 6/27/2025 | 60.6% | 60.6% | 84.7% | 7/31/2025 | NAP | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 7,800,000 | As Is | 6/27/2025 | 70.0% | 70.0% | 86.6% | 7/31/2025 | NAP | |
40 | Loan | 1 | Lighthouse Self Storage | 15,430,000 | As Is | 7/25/2025 | 32.3% | 14.2% | 94.1% | 6/30/2025 | NAP | |
41 | Loan | 1 | Midvale Park Self Storage | 10,400,000 | As Is | 6/10/2025 | 46.5% | 39.4% | 92.9% | 6/30/2025 | NAP | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 7,100,000 | As Is | 9/4/2025 | 60.6% | 60.6% | 100.0% | 9/15/2025 | NAP | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 6,770,000 | As Is | 7/28/2025 | 63.5% | 63.5% | 92.0% | 7/25/2025 | NAP | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 5,030,000 | As Is | 6/27/2025 | 68.1% | 68.1% | 85.0% | 7/31/2025 | NAP | |
45 | Loan | 1 | Bayonne MHC | 11,500,000 | As Is | 4/2/2025 | 26.1% | 26.1% | 98.1% | 7/31/2025 | NAP | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 4,000,000 | As Is | 6/27/2025 | 66.9% | 66.9% | 85.5% | 7/31/2025 | NAP | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 3,830,000 | As Is | 7/28/2025 | 62.7% | 62.7% | 93.0% | 7/25/2025 | NAP |
A-18 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA |
1 | Loan | 8 | BioMed MIT Portfolio | ||||||||
1.01 | Property | 1 | 45 - 75 Sidney | Blueprint Medicines | 139,216 | 50.2% | 11/30/2029 | Takeda | 78,655 | 28.4% | |
1.02 | Property | 1 | 40 Landsdowne | Takeda | 214,638 | 100.0% | 6/30/2030 | NAP | NAP | NAP | |
1.03 | Property | 1 | 35 Landsdowne | Takeda | 202,423 | 100.0% | 6/30/2030 | NAP | NAP | NAP | |
1.04 | Property | 1 | 65 Landsdowne | Brigham & Women's Hospital | 122,410 | 100.0% | 8/31/2026 | NAP | NAP | NAP | |
1.05 | Property | 1 | 88 Sidney | Agios Pharmaceuticals | 146,034 | 100.0% | 2/29/2028 | NAP | NAP | NAP | |
1.06 | Property | 1 | 64 Sidney | Vericel Corporation | 57,159 | 45.2% | 2/29/2032 | Agios Pharmaceuticals | 42,564 | 33.7% | |
1.07 | Property | 1 | 38 Sidney | Blueprint Medicines | 39,114 | 31.9% | 11/30/2029 | Agios Pharmaceuticals | 12,995 | 10.6% | |
1.08 | Property | 1 | 26 Landsdowne | Beam Therapeutics | 38,203 | 37.1% | 9/30/2028 | Repertoire Immune Medicine | 35,943 | 34.9% | |
2 | Loan | 1 | UOVO Evergreen | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3 | Loan | 1 | 512 West 22nd Street | Next Jump, Inc. | 41,300 | 23.9% | 2/28/2031 | Genius Sports Media Inc. | 28,454 | 16.5% | |
4 | Loan | 1 | Robertson's Creek | Belk | 96,240 | 29.2% | 3/31/2027 | Hobby Lobby | 55,207 | 16.8% | |
5 | Loan | 2 | The Willard & The Met | ||||||||
5.01 | Property | 1 | The Willard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | The Met | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 1 | Washington Square | JCPenney | 210,585 | 21.2% | 8/31/2030 | Nordstrom | 180,000 | 18.1% | |
7 | Loan | 1 | Dartmouth Mall | JCPenney | 100,020 | 19.2% | 5/31/2030 | AMC | 44,988 | 8.7% | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | Sweetwater Business Center | Children's Network of Hillsborough, LLC | 23,570 | 10.4% | 10/31/2027 | Unified Women's Healthcare, LP | 22,021 | 9.8% | |
11 | Loan | 1 | Twin Creeks | Kohl's | 80,684 | 31.3% | 1/31/2032 | Furniture Deals | 48,731 | 18.9% | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | ||||||||
13.01 | Property | 1 | Securlock at Allen West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13.02 | Property | 1 | Securlock at Fort Worth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13.03 | Property | 1 | Securlock at Plano | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13.04 | Property | 1 | Securlock at Coppell | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14 | Loan | 4 | West Hartford Office Portfolio | ||||||||
14.01 | Property | 1 | 53-65 LaSalle Road | Massachusetts Mutual Life Ins Co | 7,879 | 15.6% | 4/30/2029 | Webster Bank | 7,000 | 13.8% | |
14.02 | Property | 1 | 41 North Main Street | Collins Med. | 3,227 | 15.4% | 4/30/2029 | Hiscox Inc. | 3,011 | 14.3% | |
14.03 | Property | 1 | 61 South Main Street | Spruce Brook Enterprises, Inc. dba Fyzical Therapy and Balance Centers | 3,000 | 14.4% | 3/31/2035 | Prime Healthcare Pulmonary & Sleep Medicine, LLC | 2,497 | 12.0% | |
14.04 | Property | 1 | 18 North Main Street | Lodestar Energy LLC | 2,325 | 11.4% | 2/29/2028 | Bradbury & Amato | 2,250 | 11.1% | |
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | ||||||||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | Infinite Self Storage - Loveland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 1 | Arapahoe Village | Planet Fitness | 21,733 | 24.8% | 2/28/2034 | My Salon Suite | 7,860 | 9.0% | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 1 | 1340 East 6th Street | ETO Doors | 72,500 | 34.3% | 8/31/2040 | Wenbin Zhao / Kohl M. Murdock | 6,000 | 2.8% | |
21 | Loan | 3 | Securlock Storage Portfolio II | ||||||||
21.01 | Property | 1 | Securlock at Bedford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | Securlock at Hurst | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | Securlock at Vista Ridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 1 | Cannon West | Albertsons | 57,830 | 44.5% | 4/9/2030 | Planet Fitness | 17,370 | 13.4% | |
23 | Loan | 25 | Coastal Equities Portfolio | ||||||||
23.01 | Property | 1 | The Home Depot | The Home Depot | 139,056 | 100.0% | 11/30/2028 | NAP | NAP | NAP | |
23.02 | Property | 1 | Westown Square | Shoppers World | 52,000 | 29.4% | 2/29/2028 | Fashion Gallery, Inc. | 23,000 | 13.0% | |
23.03 | Property | 1 | Rodney Village Shopping Center | Ollie's | 39,888 | 18.7% | 5/31/2028 | Goodwill | 20,055 | 9.4% | |
23.04 | Property | 1 | Mattatuck Plaza | Red, White, & Blue Thrift | 28,570 | 19.4% | 5/31/2034 | Deals on Wheels | 24,228 | 16.5% | |
23.05 | Property | 1 | Athens Town Center | Tractor Supply | 30,730 | 14.7% | 3/31/2031 | Big Lots | 29,857 | 14.3% | |
23.06 | Property | 1 | Northeast Plaza | Compare Foods | 24,787 | 22.3% | 12/31/2033 | Dollar Tree | 15,920 | 14.3% | |
23.07 | Property | 1 | Hungarybrook Shopping Center | Food Lion | 35,400 | 40.6% | 11/15/2029 | Dollar Tree | 10,548 | 12.1% | |
23.08 | Property | 1 | Plaza North Shopping Center | Trader Bucks Flea Market Inc. | 45,000 | 17.2% | 12/31/2027 | Harbor Freight Tools | 20,000 | 7.7% | |
23.09 | Property | 1 | Henderson Marketplace | Planet Fitness | 21,175 | 23.8% | 12/31/2029 | Dollar Tree | 8,450 | 9.5% | |
23.10 | Property | 1 | Ahoskie Commons | Roses | 43,200 | 22.3% | 1/31/2032 | Food Lion | 34,000 | 17.6% | |
23.11 | Property | 1 | Cummings Park Plaza | Roses | 45,000 | 22.5% | 8/5/2028 | Food Lion | 31,426 | 15.7% | |
23.12 | Property | 1 | Glenwood Shopping Plaza | Eclectic Chic, LLC | 54,000 | 24.7% | 12/31/2026 | Movieplex Cinemas | 20,230 | 9.2% | |
23.13 | Property | 1 | Boulevard Plaza | Piggly Wiggly | 25,038 | 23.1% | 12/31/2028 | Farmers Home Furniture | 16,730 | 15.4% | |
23.14 | Property | 1 | Summer Commons | Northern Tool | 27,125 | 19.4% | 6/30/2027 | Brooke Valley Thrift Stores, Inc. | 26,500 | 19.0% | |
23.15 | Property | 1 | Centre Plaza | United Grocery Outlet | 18,225 | 17.9% | 5/31/2027 | Goodwill | 17,204 | 16.9% | |
23.16 | Property | 1 | Market at Riverdale Bend | Habitat For Humanity | 61,532 | 39.0% | 1/31/2031 | Crazy Deals | 29,935 | 19.0% | |
23.17 | Property | 1 | Cordele Corners | Tractor Supply | 29,772 | 24.6% | 3/31/2031 | Ollie's | 26,126 | 21.6% | |
23.18 | Property | 1 | Anniston Plaza | Xtreme Sales | 28,000 | 21.6% | 3/9/2030 | Harbor Freight Tools | 17,770 | 13.7% |
A-19 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA |
23.19 | Property | 1 | Meeting Square | Tractor Supply | 27,301 | 28.9% | 3/31/2031 | Bealls | 21,100 | 22.4% | |
23.20 | Property | 1 | Northland Plaza | Chief Super Market, Inc. | 35,130 | 20.7% | 6/30/2029 | Ollie's | 33,500 | 19.7% | |
23.21 | Property | 1 | Homosassa Square | Ollie's | 30,000 | 35.4% | 7/28/2029 | Coastal Outdoor Sports | 14,377 | 17.0% | |
23.22 | Property | 1 | Laurens Plaza | Ollie's | 33,827 | 34.5% | 12/1/2032 | Tractor Supply | 26,180 | 26.7% | |
23.23 | Property | 1 | Pelham Plaza | 7 Springs Ministries | 15,000 | 20.7% | 5/31/2026 | Dollar Tree | 14,700 | 20.3% | |
23.24 | Property | 1 | Plank Plaza | Piggly Wiggly | 35,500 | 57.0% | 5/31/2026 | Rainbow Northeast Leasing | 10,140 | 16.3% | |
23.25 | Property | 1 | Collins Plaza | Tractor Supply | 29,000 | 77.4% | 3/31/2031 | Modern Nails | 2,000 | 5.3% | |
24 | Loan | 1 | Rentar Plaza | City of New York | 674,593 | 43.9% | 9/30/2033 | Amazon.com Services LLC | 298,650 | 19.5% | |
25 | Loan | 1 | Cape Cod Mall | Target | 79,615 | 15.7% | 1/31/2030 | That's Entertainment | 48,299 | 9.5% | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 1 | 1038-1042 Princeton | Primal Moves | 11,368 | 35.0% | 11/30/2035 | Free Range Games | 9,911 | 30.5% | |
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | ||||||||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
36 | Loan | 1 | Bella Roe Plaza | Price Chopper | 79,486 | 89.1% | 12/31/2030 | Celebrate Dental and Braces | 2,800 | 3.1% | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-20 |
BMO 2025-C13
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 |
1 | Loan | 8 | BioMed MIT Portfolio | |||||||
1.01 | Property | 1 | 45 - 75 Sidney | 1/31/2032 | BioNTech | 59,303 | 21.4% | 3/22/2026 | NAP | |
1.02 | Property | 1 | 40 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | |
1.03 | Property | 1 | 35 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | |
1.04 | Property | 1 | 65 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | |
1.05 | Property | 1 | 88 Sidney | NAP | NAP | NAP | NAP | NAP | NAP | |
1.06 | Property | 1 | 64 Sidney | 2/29/2028 | Voyager Therapeutics | 26,148 | 20.7% | 11/30/2026 | NAP | |
1.07 | Property | 1 | 38 Sidney | 2/29/2028 | General Hospital Corp | 11,054 | 9.0% | 8/31/2026 | Siena Construction | |
1.08 | Property | 1 | 26 Landsdowne | 9/30/2028 | Fulcrum Therapeutics | 28,731 | 27.9% | 6/30/2028 | NAP | |
2 | Loan | 1 | UOVO Evergreen | NAP | NAP | NAP | NAP | NAP | NAP | |
3 | Loan | 1 | 512 West 22nd Street | 1/31/2033 | Kenneth Cole | 20,459 | 11.9% | 3/31/2036 | Capricorn Investment Group LLC | |
4 | Loan | 1 | Robertson's Creek | 10/31/2027 | Dick's Sporting Goods | 45,000 | 13.7% | 1/31/2028 | Old Navy | |
5 | Loan | 2 | The Willard & The Met | |||||||
5.01 | Property | 1 | The Willard | NAP | NAP | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | The Met | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 1 | Washington Square | 2/28/2035 | DICK'S Sporting Goods | 90,000 | 9.0% | MTM | Pottery Barn | |
7 | Loan | 1 | Dartmouth Mall | 12/31/2026 | Burlington | 43,835 | 8.4% | 2/28/2031 | Aldi | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | NAP | NAP | NAP | NAP | NAP | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | Sweetwater Business Center | 3/31/2035 | Home Depot U.S.A. Inc. | 19,945 | 8.8% | 5/31/2029 | Baycare Health System, Inc. | |
11 | Loan | 1 | Twin Creeks | 9/30/2030 | Ollie's Bargain Outlet | 30,651 | 11.9% | 11/30/2029 | Ross Dress for Less | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | |||||||
13.01 | Property | 1 | Securlock at Allen West | NAP | NAP | NAP | NAP | NAP | NAP | |
13.02 | Property | 1 | Securlock at Fort Worth | NAP | NAP | NAP | NAP | NAP | NAP | |
13.03 | Property | 1 | Securlock at Plano | NAP | NAP | NAP | NAP | NAP | NAP | |
13.04 | Property | 1 | Securlock at Coppell | NAP | NAP | NAP | NAP | NAP | NAP | |
14 | Loan | 4 | West Hartford Office Portfolio | |||||||
14.01 | Property | 1 | 53-65 LaSalle Road | 3/31/2037 | Accel Law Group | 6,568 | 13.0% | 3/31/2030 | Hartford Financial Management, Inc. dba HFM Wealth Management | |
14.02 | Property | 1 | 41 North Main Street | 10/30/2027 | Sandi B. Girolamo and Pamela M. Magnano (Flaherty Group) | 2,717 | 12.9% | 7/31/2028 | Shannon B. Beausoleil and Yanet Ravelo | |
14.03 | Property | 1 | 61 South Main Street | 4/30/2028 | Peak Care Group LLC | 2,380 | 11.4% | 2/29/2028 | Kevin Purviance | |
14.04 | Property | 1 | 18 North Main Street | 9/30/2027 | Donaghue Foundation | 1,880 | 9.2% | 6/30/2027 | LFG Ventures, INC DBA Game Day Men's Health | |
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | |||||||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | NAP | NAP | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | Infinite Self Storage - Loveland | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 1 | Arapahoe Village | 6/30/2034 | Easton Training Center/Martial Arts | 7,084 | 8.1% | 10/28/2026 | Sherwin-Williams Company | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 1 | 1340 East 6th Street | 11/14/2025 | Jun Woo Lee | 3,000 | 1.4% | 10/31/2025 | Nicholas E. Thompson / Jesse Lee | |
21 | Loan | 3 | Securlock Storage Portfolio II | |||||||
21.01 | Property | 1 | Securlock at Bedford | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | Securlock at Hurst | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | Securlock at Vista Ridge | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 1 | Cannon West | 1/31/2030 | Dollar General | 8,160 | 6.3% | 3/31/2029 | D&S Residential Holdings, LLC | |
23 | Loan | 25 | Coastal Equities Portfolio | |||||||
23.01 | Property | 1 | The Home Depot | NAP | NAP | NAP | NAP | NAP | NAP | |
23.02 | Property | 1 | Westown Square | 4/30/2028 | Cleveland Fresh Food | 18,000 | 10.2% | 2/28/2030 | Octapharma Plasma | |
23.03 | Property | 1 | Rodney Village Shopping Center | 12/31/2027 | Dollar Tree | 19,400 | 9.1% | 12/31/2028 | Produce Village | |
23.04 | Property | 1 | Mattatuck Plaza | 6/1/2030 | Harbor Freight Tools | 16,813 | 11.4% | 1/15/2028 | Dollar Tree | |
23.05 | Property | 1 | Athens Town Center | 1/31/2034 | Burke's Outlet | 25,312 | 12.1% | 1/31/2030 | Farmers Home Furniture | |
23.06 | Property | 1 | Northeast Plaza | 5/31/2030 | Shoe Show | 11,435 | 10.3% | 9/30/2028 | Walgreens | |
23.07 | Property | 1 | Hungarybrook Shopping Center | 5/31/2029 | Best Beauty, LLC | 8,470 | 9.7% | 4/30/2031 | FamilyLife Services | |
23.08 | Property | 1 | Plaza North Shopping Center | 1/31/2027 | Indiana FSAA | 17,830 | 6.8% | 12/31/2025 | Planet Fitness | |
23.09 | Property | 1 | Henderson Marketplace | 12/31/2030 | Ichiban Restaurant | 8,000 | 9.0% | 3/31/2026 | Big Cheese Pizza | |
23.10 | Property | 1 | Ahoskie Commons | 3/22/2027 | Ollie's | 32,000 | 16.5% | 1/17/2026 | Harbor Freight Tools | |
23.11 | Property | 1 | Cummings Park Plaza | 9/30/2025 | Schewel Furniture | 25,239 | 12.6% | 3/31/2026 | Citi Trends | |
23.12 | Property | 1 | Glenwood Shopping Plaza | 7/31/2026 | All Seasoning Ingredients, Inc. | 19,685 | 9.0% | 8/31/2031 | Dollar Tree | |
23.13 | Property | 1 | Boulevard Plaza | 4/4/2029 | Dollar Tree | 11,200 | 10.3% | 1/31/2026 | Beauty World | |
23.14 | Property | 1 | Summer Commons | 1/31/2027 | Rio Grande Fresh Market, Inc. | 20,126 | 14.4% | 4/30/2032 | Dollar Tree | |
23.15 | Property | 1 | Centre Plaza | 12/31/2027 | Faith Promise Church | 14,425 | 14.2% | 10/31/2029 | Dollar Tree | |
23.16 | Property | 1 | Market at Riverdale Bend | 12/31/2029 | Goodwill | 28,628 | 18.2% | 1/31/2026 | Winchester Road Fitness, LLC | |
23.17 | Property | 1 | Cordele Corners | 1/15/2029 | Brady's Best Buys | 13,292 | 11.0% | 3/31/2027 | It's Fashion | |
23.18 | Property | 1 | Anniston Plaza | 5/31/2027 | Bestway Rental | 16,858 | 13.0% | 1/31/2027 | Beauty for Ashes Thrift |
A-21 |
BMO 2025-C13
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 |
23.19 | Property | 1 | Meeting Square | 1/31/2036 | Ashley HomeStore | 16,200 | 17.2% | 2/28/2031 | Dollar General | |
23.20 | Property | 1 | Northland Plaza | 2/28/2027 | Citi Trends | 12,000 | 7.1% | 3/31/2029 | Dollar General | |
23.21 | Property | 1 | Homosassa Square | 7/31/2028 | Mini Steps Thrift Shop | 11,000 | 13.0% | 8/31/2029 | El Mezcal Mexican Restaurant | |
23.22 | Property | 1 | Laurens Plaza | 3/31/2031 | Goodwin Group Holdings, LLC | 18,018 | 18.4% | 11/30/2030 | BYESSENCE LAURENS, LLC | |
23.23 | Property | 1 | Pelham Plaza | 6/30/2027 | Northeast Orthopedic | 8,400 | 11.6% | 12/31/2032 | Petsense | |
23.24 | Property | 1 | Plank Plaza | 1/31/2026 | Hair Galleria | 8,640 | 13.9% | 7/31/2028 | Simply 10 | |
23.25 | Property | 1 | Collins Plaza | 6/30/2033 | David Carter - Tires Stores | 1,600 | 4.3% | 8/31/2025 | Vickie's Styles | |
24 | Loan | 1 | Rentar Plaza | 7/31/2030 | Raymours Furniture Company, Inc. | 174,000 | 11.3% | 3/31/2034 | BJ'S Wholesale Club, Inc. | |
25 | Loan | 1 | Cape Cod Mall | 1/31/2046 | DICK'S Sporting Goods | 45,264 | 8.9% | 1/31/2031 | Marshalls | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 1 | 1038-1042 Princeton | 3/31/2028 | Pole to Win America (dba Side) | 7,336 | 22.6% | 3/31/2027 | Kennedy Marshall | |
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | NAP | NAP | NAP | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | |||||||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | NAP | NAP | NAP | NAP | NAP | NAP | |
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | NAP | NAP | NAP | NAP | NAP | NAP | |
36 | Loan | 1 | Bella Roe Plaza | 12/31/2032 | Innovate Business Consulting | 1,640 | 1.8% | 3/31/2030 | Bottoms Up Liquor | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | NAP | NAP | NAP | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | NAP | NAP | NAP |
A-22 |
BMO 2025-C13
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 |
1 | Loan | 8 | BioMed MIT Portfolio | |||||||||
1.01 | Property | 1 | 45 - 75 Sidney | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/2/2025 | |
1.02 | Property | 1 | 40 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/2/2025 | |
1.03 | Property | 1 | 35 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/2/2025 | |
1.04 | Property | 1 | 65 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/2/2025 | |
1.05 | Property | 1 | 88 Sidney | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/2/2025 | |
1.06 | Property | 1 | 64 Sidney | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/2/2025 | |
1.07 | Property | 1 | 38 Sidney | 5,990 | 4.9% | 2/28/2029 | NAP | NAP | NAP | NAP | 4/2/2025 | |
1.08 | Property | 1 | 26 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/2/2025 | |
2 | Loan | 1 | UOVO Evergreen | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/19/2025 | |
3 | Loan | 1 | 512 West 22nd Street | 11,912 | 6.9% | 11/30/2032 | Omniva LLC | 11,902 | 6.9% | 3/31/2029 | 7/8/2025 | |
4 | Loan | 1 | Robertson's Creek | 15,000 | 4.6% | 10/31/2028 | Premier Salon Suites | 10,806 | 3.3% | 5/31/2027 | 7/9/2025 | |
5 | Loan | 2 | The Willard & The Met | |||||||||
5.01 | Property | 1 | The Willard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/24/2025 | |
5.02 | Property | 1 | The Met | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/24/2025 | |
6 | Loan | 1 | Washington Square | 21,246 | 2.1% | 1/31/2026 | H&M | 19,481 | 2.0% | 1/31/2027 | 1/10/2025 | |
7 | Loan | 1 | Dartmouth Mall | 24,063 | 4.6% | 9/30/2031 | H&M | 22,732 | 4.4% | 1/31/2028 | 8/13/2025 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/27/2025 | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/7/2025 | |
10 | Loan | 1 | Sweetwater Business Center | 18,451 | 8.2% | 8/31/2031 | Keller North America, Inc. | 16,663 | 7.4% | 4/30/2026 | 8/5/2025 | |
11 | Loan | 1 | Twin Creeks | 24,884 | 9.7% | 1/31/2029 | Petco | 13,330 | 5.2% | 1/31/2030 | 8/1/2025 | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/10/2025 | |
13 | Loan | 4 | Securlock Storage Portfolio I | |||||||||
13.01 | Property | 1 | Securlock at Allen West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/20/2025 | |
13.02 | Property | 1 | Securlock at Fort Worth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/20/2025 | |
13.03 | Property | 1 | Securlock at Plano | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/20/2025 | |
13.04 | Property | 1 | Securlock at Coppell | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/20/2025 | |
14 | Loan | 4 | West Hartford Office Portfolio | |||||||||
14.01 | Property | 1 | 53-65 LaSalle Road | 5,506 | 10.9% | 6/30/2030 | Bohler Engineering Expanded | 5,135 | 10.1% | 10/31/2032 | 6/25/2025 | |
14.02 | Property | 1 | 41 North Main Street | 1,986 | 9.5% | 4/30/2033 | Medi-Weight Loss | 1,553 | 7.4% | 9/30/2030 | 6/25/2025 | |
14.03 | Property | 1 | 61 South Main Street | 1,600 | 7.7% | 1/31/2028 | Bravo Beauty LLC | 1,200 | 5.8% | 7/31/2027 | 6/25/2025 | |
14.04 | Property | 1 | 18 North Main Street | 1,650 | 8.1% | 6/30/2034 | Shiman Partners LLC | 1,264 | 6.2% | 2/29/2028 | 6/25/2025 | |
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/4/2025 | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | |||||||||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | |
17.02 | Property | 1 | Infinite Self Storage - Loveland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | |
18 | Loan | 1 | Arapahoe Village | 5,278 | 6.0% | 9/30/2026 | Double Edge Axe Throwing | 5,174 | 5.9% | 2/28/2031 | 5/16/2025 | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/21/2025 | |
20 | Loan | 1 | 1340 East 6th Street | 3,000 | 1.4% | MTM | Antar H. Hanif | 2,600 | 1.2% | 1/31/2026 | 7/21/2025 | |
21 | Loan | 3 | Securlock Storage Portfolio II | |||||||||
21.01 | Property | 1 | Securlock at Bedford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/20/2025 | |
21.02 | Property | 1 | Securlock at Hurst | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/20/2025 | |
21.03 | Property | 1 | Securlock at Vista Ridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/20/2025 | |
22 | Loan | 1 | Cannon West | 6,300 | 4.8% | 4/30/2027 | C19 Jump | 3,560 | 2.7% | 9/30/2026 | 6/18/2025 | |
23 | Loan | 25 | Coastal Equities Portfolio | |||||||||
23.01 | Property | 1 | The Home Depot | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/30/2024 | |
23.02 | Property | 1 | Westown Square | 14,320 | 8.1% | 4/30/2030 | Dollar Tree | 11,964 | 6.8% | 3/31/2034 | 11/21/2024 | |
23.03 | Property | 1 | Rodney Village Shopping Center | 17,586 | 8.2% | 5/31/2029 | FlyOver Fun Park, LLC | 16,862 | 7.9% | 5/31/2026 | 11/21/2024 | |
23.04 | Property | 1 | Mattatuck Plaza | 13,472 | 9.2% | 8/31/2029 | Citi Trends | 12,000 | 8.2% | 7/31/2027 | 11/21/2024 | |
23.05 | Property | 1 | Athens Town Center | 24,328 | 11.6% | 11/21/2026 | Save-A-Lot | 18,520 | 8.9% | 1/31/2031 | 11/21/2024 | |
23.06 | Property | 1 | Northeast Plaza | 10,908 | 9.8% | 11/1/2046 | Rainbow Northeast Leasing | 8,630 | 7.8% | 1/31/2027 | 11/21/2024 | |
23.07 | Property | 1 | Hungarybrook Shopping Center | 7,000 | 8.0% | 4/30/2026 | Affordable Care | 4,883 | 5.6% | 10/31/2029 | 11/21/2024 | |
23.08 | Property | 1 | Plaza North Shopping Center | 17,500 | 6.7% | 12/31/2032 | Save-A-Lot | 15,000 | 5.7% | 12/31/2025 | 11/21/2024 | |
23.09 | Property | 1 | Henderson Marketplace | 6,990 | 7.8% | 7/30/2030 | Beauty World | 6,875 | 7.7% | 12/31/2029 | 11/21/2024 | |
23.10 | Property | 1 | Ahoskie Commons | 21,733 | 11.2% | 9/30/2034 | Tractor Supply | 21,530 | 11.1% | 3/31/2031 | 11/21/2024 | |
23.11 | Property | 1 | Cummings Park Plaza | 14,250 | 7.1% | 4/30/2027 | Beauty Mae | 4,800 | 2.4% | 5/31/2029 | 11/21/2024 | |
23.12 | Property | 1 | Glenwood Shopping Plaza | 12,285 | 5.6% | 6/30/2032 | Planet Fitness | 10,500 | 4.8% | 4/30/2028 | 11/21/2024 | |
23.13 | Property | 1 | Boulevard Plaza | 10,080 | 9.3% | 3/31/2035 | Carquest/Advance Auto | 7,600 | 7.0% | 2/29/2028 | 11/21/2024 | |
23.14 | Property | 1 | Summer Commons | 12,000 | 8.6% | 1/31/2028 | T-Mobile | 2,400 | 1.7% | 6/30/2026 | 11/21/2024 | |
23.15 | Property | 1 | Centre Plaza | 9,000 | 8.9% | 2/29/2028 | Anytime Fitness | 6,500 | 6.4% | 5/31/2029 | 11/21/2024 | |
23.16 | Property | 1 | Market at Riverdale Bend | 17,000 | 10.8% | 6/14/2027 | Octapharma Plasma | 14,000 | 8.9% | 8/31/2031 | 11/21/2024 | |
23.17 | Property | 1 | Cordele Corners | 10,678 | 8.8% | 1/31/2026 | Dollar Tree | 10,600 | 8.8% | 9/30/2029 | 11/21/2024 | |
23.18 | Property | 1 | Anniston Plaza | 13,239 | 10.2% | 10/31/2028 | Citi Trends | 10,584 | 8.2% | 10/31/2025 | 11/21/2024 |
A-23 |
BMO 2025-C13
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 |
23.19 | Property | 1 | Meeting Square | 8,640 | 9.2% | 8/31/2028 | Shepherd Fitness 3, LLC | 7,900 | 8.4% | 9/30/2033 | 11/21/2024 | |
23.20 | Property | 1 | Northland Plaza | 10,010 | 5.9% | 6/30/2026 | Hair World | 6,640 | 3.9% | 11/30/2026 | 11/21/2024 | |
23.21 | Property | 1 | Homosassa Square | 5,000 | 5.9% | 7/31/2029 | Beauty and the Barber | 3,478 | 4.1% | 5/31/2027 | 11/21/2024 | |
23.22 | Property | 1 | Laurens Plaza | 11,168 | 11.4% | 4/11/2029 | The Dance Shop | 8,753 | 8.9% | 12/31/2027 | 11/21/2024 | |
23.23 | Property | 1 | Pelham Plaza | 8,400 | 11.6% | 8/31/2034 | Factory Connection | 4,320 | 6.0% | 9/30/2026 | 11/21/2024 | |
23.24 | Property | 1 | Plank Plaza | 8,000 | 12.8% | 9/30/2026 | NAP | NAP | NAP | NAP | 11/21/2024 | |
23.25 | Property | 1 | Collins Plaza | 1,200 | 3.2% | 9/30/2029 | City Cuts Barber Shop | 1,008 | 2.7% | 1/31/2027 | 11/21/2024 | |
24 | Loan | 1 | Rentar Plaza | 135,254 | 8.8% | 1/31/2045 | Abco Refrigeration Supply Corp. | 86,500 | 5.6% | 12/31/2028 | 4/29/2025 | |
25 | Loan | 1 | Cape Cod Mall | 30,728 | 6.1% | 1/31/2030 | Best Buy | 29,465 | 5.8% | 8/31/2026 | 4/14/2025 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/3/2025 | |
27 | Loan | 1 | 1038-1042 Princeton | 3,831 | 11.8% | 1/31/2031 | NAP | NAP | NAP | NAP | 7/14/2025 | |
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/23/2025 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/6/2025 | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/8/2025 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/20/2025 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/17/2025 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/6/2025 | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/8/2025 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | |||||||||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | |
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | |
36 | Loan | 1 | Bella Roe Plaza | 1,400 | 1.6% | 3/31/2029 | Robeks Fresh Juices & Smoothies | 1,400 | 1.6% | 6/30/2033 | 8/11/2025 | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/7/2025 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/15/2025 | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/20/2025 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/10/2025 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/6/2025 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025, 7/11/2025 | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 8/8/2025 |
A-24 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date |
1 | Loan | 8 | BioMed MIT Portfolio | ||||||||
1.01 | Property | 1 | 45 - 75 Sidney | NAP | 4/24/2025 | NAP | NAP | No | Sub-Leasehold | 4/30/2099 | |
1.02 | Property | 1 | 40 Landsdowne | NAP | 4/24/2025 | NAP | NAP | No | Sub-Leasehold | 4/30/2099 | |
1.03 | Property | 1 | 35 Landsdowne | NAP | 4/24/2025 | NAP | NAP | No | Sub-Leasehold | 4/30/2099 | |
1.04 | Property | 1 | 65 Landsdowne | NAP | 4/24/2025 | NAP | NAP | No | Sub-Leasehold | 4/30/2099 | |
1.05 | Property | 1 | 88 Sidney | NAP | 4/24/2025 | NAP | NAP | No | Sub-Leasehold | 4/30/2099 | |
1.06 | Property | 1 | 64 Sidney | NAP | 4/24/2025 | NAP | NAP | No | Sub-Leasehold | 4/30/2099 | |
1.07 | Property | 1 | 38 Sidney | NAP | 4/24/2025 | NAP | NAP | No | Sub-Leasehold | 4/30/2099 | |
1.08 | Property | 1 | 26 Landsdowne | NAP | 4/24/2025 | NAP | NAP | No | Sub-Leasehold | 4/30/2099 | |
2 | Loan | 1 | UOVO Evergreen | NAP | 6/19/2025 | NAP | NAP | No | Fee | NAP | |
3 | Loan | 1 | 512 West 22nd Street | NAP | 7/8/2025 | NAP | NAP | Yes - AE | Fee | NAP | |
4 | Loan | 1 | Robertson's Creek | NAP | 7/9/2025 | NAP | NAP | No | Fee | NAP | |
5 | Loan | 2 | The Willard & The Met | ||||||||
5.01 | Property | 1 | The Willard | NAP | 6/24/2025 | NAP | NAP | No | Leasehold | 10/1/2087 | |
5.02 | Property | 1 | The Met | NAP | 6/24/2025 | NAP | NAP | No | Leasehold | 10/1/2087 | |
6 | Loan | 1 | Washington Square | NAP | 1/10/2025 | 2/24/2025 | 13% | No | Fee | NAP | |
7 | Loan | 1 | Dartmouth Mall | NAP | 9/15/2025 | NAP | NAP | No | Fee | NAP | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | 7/2/2025 | 6/23/2025 | 14% | No | Fee | NAP | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | 8/7/2025 | NAP | NAP | No | Fee | NAP | |
10 | Loan | 1 | Sweetwater Business Center | NAP | 8/5/2025 | NAP | NAP | No | Fee | NAP | |
11 | Loan | 1 | Twin Creeks | NAP | 8/1/2025 | NAP | NAP | No | Fee | NAP | |
12 | Loan | 1 | Hearthstone Village | NAP | 7/17/2025 | NAP | NAP | No | Fee | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | NAP | |||||||
13.01 | Property | 1 | Securlock at Allen West | NAP | 8/20/2025 | NAP | NAP | No | Fee | NAP | |
13.02 | Property | 1 | Securlock at Fort Worth | NAP | 8/20/2025 | NAP | NAP | No | Fee | NAP | |
13.03 | Property | 1 | Securlock at Plano | NAP | 8/20/2025 | NAP | NAP | No | Fee | NAP | |
13.04 | Property | 1 | Securlock at Coppell | NAP | 8/20/2025 | NAP | NAP | No | Fee | NAP | |
14 | Loan | 4 | West Hartford Office Portfolio | ||||||||
14.01 | Property | 1 | 53-65 LaSalle Road | NAP | 5/29/2025 | NAP | NAP | No | Fee | NAP | |
14.02 | Property | 1 | 41 North Main Street | NAP | 5/29/2025 | NAP | NAP | No | Fee | NAP | |
14.03 | Property | 1 | 61 South Main Street | NAP | 5/29/2025 | NAP | NAP | No | Fee | NAP | |
14.04 | Property | 1 | 18 North Main Street | NAP | 5/29/2025 | NAP | NAP | No | Fee | NAP | |
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | 6/3/2025 | 6/3/2025 | 15% | No | Fee | NAP | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | 6/26/2025 | NAP | NAP | No | Fee | NAP | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | ||||||||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | NAP | 6/26/2025 | NAP | NAP | No | Fee | NAP | |
17.02 | Property | 1 | Infinite Self Storage - Loveland | NAP | 6/26/2025 | NAP | NAP | No | Fee | NAP | |
18 | Loan | 1 | Arapahoe Village | NAP | 5/15/2025 | NAP | NAP | No | Fee | NAP | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | 8/21/2025 | NAP | NAP | No | Fee | NAP | |
20 | Loan | 1 | 1340 East 6th Street | NAP | 7/21/2025 | 6/20/2025 | 18% | No | Fee | NAP | |
21 | Loan | 3 | Securlock Storage Portfolio II | NAP | |||||||
21.01 | Property | 1 | Securlock at Bedford | NAP | 8/20/2025 | NAP | NAP | No | Fee | NAP | |
21.02 | Property | 1 | Securlock at Hurst | NAP | 8/20/2025 | NAP | NAP | No | Fee | NAP | |
21.03 | Property | 1 | Securlock at Vista Ridge | NAP | 8/20/2025 | NAP | NAP | No | Fee | NAP | |
22 | Loan | 1 | Cannon West | NAP | 6/18/2025 | NAP | NAP | No | Fee | NAP | |
23 | Loan | 25 | Coastal Equities Portfolio | ||||||||
23.01 | Property | 1 | The Home Depot | NAP | 1/2/2025 | NAP | NAP | No | Fee | NAP | |
23.02 | Property | 1 | Westown Square | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.03 | Property | 1 | Rodney Village Shopping Center | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.04 | Property | 1 | Mattatuck Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.05 | Property | 1 | Athens Town Center | NAP | 11/22/2024 | NAP | NAP | No | Fee | NAP | |
23.06 | Property | 1 | Northeast Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.07 | Property | 1 | Hungarybrook Shopping Center | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.08 | Property | 1 | Plaza North Shopping Center | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.09 | Property | 1 | Henderson Marketplace | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.10 | Property | 1 | Ahoskie Commons | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.11 | Property | 1 | Cummings Park Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.12 | Property | 1 | Glenwood Shopping Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.13 | Property | 1 | Boulevard Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.14 | Property | 1 | Summer Commons | NAP | 11/21/2024 | 11/21/2024 | 10% | No | Fee | NAP | |
23.15 | Property | 1 | Centre Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.16 | Property | 1 | Market at Riverdale Bend | NAP | 11/21/2024 | 11/21/2024 | 8% | No | Fee | NAP | |
23.17 | Property | 1 | Cordele Corners | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.18 | Property | 1 | Anniston Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP |
A-25 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date |
23.19 | Property | 1 | Meeting Square | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.20 | Property | 1 | Northland Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.21 | Property | 1 | Homosassa Square | NAP | 11/21/2024 | NAP | NAP | Yes - AE, A1-A30 | Fee | NAP | |
23.22 | Property | 1 | Laurens Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.23 | Property | 1 | Pelham Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.24 | Property | 1 | Plank Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
23.25 | Property | 1 | Collins Plaza | NAP | 11/21/2024 | NAP | NAP | No | Fee | NAP | |
24 | Loan | 1 | Rentar Plaza | NAP | 4/29/2025 | NAP | NAP | No | Fee | NAP | |
25 | Loan | 1 | Cape Cod Mall | NAP | 4/8/2025 | NAP | NAP | No | Fee / Leasehold | Parcel 10 (1/31/2029); Parcel 9 (12/31/2073); Parcel 8 (12/31/2067) | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | 7/2/2025 | NAP | NAP | No | Fee | NAP | |
27 | Loan | 1 | 1038-1042 Princeton | NAP | 7/14/2025 | 7/14/2025 | 19% | No | Fee | NAP | |
28 | Loan | 1 | Empire 225 | NAP | 6/20/2025 | NAP | NAP | Yes - AE | Fee | NAP | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | 8/6/2025 | NAP | NAP | No | Fee | NAP | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | 8/8/2025 | NAP | NAP | No | Fee | NAP | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | 6/20/2025 | NAP | NAP | No | Fee | NAP | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | 7/17/2025 | NAP | NAP | No | Fee | NAP | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | 8/6/2025 | NAP | NAP | No | Fee | NAP | |
34 | Loan | 1 | Triangle RV Park North | NAP | 5/8/2025 | NAP | NAP | No | Fee | NAP | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | ||||||||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | NAP | 6/26/2025 | NAP | NAP | No | Fee | NAP | |
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | NAP | 6/26/2025 | NAP | NAP | No | Fee | NAP | |
36 | Loan | 1 | Bella Roe Plaza | NAP | 8/11/2025 | NAP | NAP | No | Fee | NAP | |
37 | Loan | 1 | Triangle RV Park South | NAP | 5/7/2025 | NAP | NAP | No | Fee | NAP | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | 6/26/2025 | NAP | NAP | No | Fee | NAP | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | 6/26/2025 | NAP | NAP | No | Fee | NAP | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | 8/15/2025 | 8/15/2025 | 11% | No | Leasehold | 6/3/2044 | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | 6/20/2025 | NAP | NAP | No | Fee | NAP | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | 9/10/2025 | NAP | NAP | No | Fee | NAP | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | 8/6/2025 | NAP | NAP | No | Fee | NAP | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | 6/26/2025, 7/11/2025 | NAP | NAP | No | Fee | NAP | |
45 | Loan | 1 | Bayonne MHC | NAP | 7/23/2025 | NAP | NAP | No | Fee | NAP | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | 6/26/2025 | NAP | NAP | No | Fee | NAP | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | 8/6/2025 | NAP | NAP | No | Fee | NAP |
A-26 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 0 | Springing | ||||
1.01 | Property | 1 | 45 - 75 Sidney | None | 0 | No | |||
1.02 | Property | 1 | 40 Landsdowne | None | 0 | No | |||
1.03 | Property | 1 | 35 Landsdowne | None | 0 | No | |||
1.04 | Property | 1 | 65 Landsdowne | None | 0 | No | |||
1.05 | Property | 1 | 88 Sidney | None | 0 | No | |||
1.06 | Property | 1 | 64 Sidney | None | 0 | No | |||
1.07 | Property | 1 | 38 Sidney | None | 0 | No | |||
1.08 | Property | 1 | 26 Landsdowne | None | 0 | No | |||
2 | Loan | 1 | UOVO Evergreen | NAP | NAP | NAP | 85,637 | 14,273 | |
3 | Loan | 1 | 512 West 22nd Street | NAP | NAP | NAP | 251,864 | 83,955 | |
4 | Loan | 1 | Robertson's Creek | NAP | NAP | NAP | 535,547 | 66,943 | |
5 | Loan | 2 | The Willard & The Met | 155,324 | 77,662 | ||||
5.01 | Property | 1 | The Willard | 1, 10-year extension option and 1, 4-year extension option | 67,647 | Yes | |||
5.02 | Property | 1 | The Met | 1, 10-year extension option and 1, 4-year extension option | 28,846 | Yes | |||
6 | Loan | 1 | Washington Square | NAP | NAP | NAP | 0 | Springing | |
7 | Loan | 1 | Dartmouth Mall | NAP | NAP | NAP | 509,033 | 127,258 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | NAP | NAP | 83,843 | 27,948 | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | NAP | 0 | Springing | |
10 | Loan | 1 | Sweetwater Business Center | NAP | NAP | NAP | 480,868 | 40,072 | |
11 | Loan | 1 | Twin Creeks | NAP | NAP | NAP | 915,170 | 76,264 | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | NAP | 0 | Springing | |
13 | Loan | 4 | Securlock Storage Portfolio I | NAP | NAP | NAP | 330,046 | 36,672 | |
13.01 | Property | 1 | Securlock at Allen West | NAP | NAP | NAP | |||
13.02 | Property | 1 | Securlock at Fort Worth | NAP | NAP | NAP | |||
13.03 | Property | 1 | Securlock at Plano | NAP | NAP | NAP | |||
13.04 | Property | 1 | Securlock at Coppell | NAP | NAP | NAP | |||
14 | Loan | 4 | West Hartford Office Portfolio | 231,014 | 57,754 | ||||
14.01 | Property | 1 | 53-65 LaSalle Road | NAP | NAP | NAP | |||
14.02 | Property | 1 | 41 North Main Street | NAP | NAP | NAP | |||
14.03 | Property | 1 | 61 South Main Street | NAP | NAP | NAP | |||
14.04 | Property | 1 | 18 North Main Street | NAP | NAP | NAP | |||
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | NAP | NAP | 0 | 21,825 | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | 65,159 | 10,860 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 80,643 | 14,578 | ||||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | NAP | NAP | NAP | |||
17.02 | Property | 1 | Infinite Self Storage - Loveland | NAP | NAP | NAP | |||
18 | Loan | 1 | Arapahoe Village | NAP | NAP | NAP | 46,852 | 46,852 | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | NAP | NAP | 112,230 | 10,203 | |
20 | Loan | 1 | 1340 East 6th Street | NAP | NAP | NAP | 300,630 | 50,105 | |
21 | Loan | 3 | Securlock Storage Portfolio II | NAP | NAP | NAP | 166,492 | 18,499 | |
21.01 | Property | 1 | Securlock at Bedford | NAP | NAP | NAP | |||
21.02 | Property | 1 | Securlock at Hurst | NAP | NAP | NAP | |||
21.03 | Property | 1 | Securlock at Vista Ridge | NAP | NAP | NAP | |||
22 | Loan | 1 | Cannon West | NAP | NAP | NAP | 261,955 | 39,389 | |
23 | Loan | 25 | Coastal Equities Portfolio | 700,000 | 270,000 | ||||
23.01 | Property | 1 | The Home Depot | NAP | NAP | NAP | |||
23.02 | Property | 1 | Westown Square | NAP | NAP | NAP | |||
23.03 | Property | 1 | Rodney Village Shopping Center | NAP | NAP | NAP | |||
23.04 | Property | 1 | Mattatuck Plaza | NAP | NAP | NAP | |||
23.05 | Property | 1 | Athens Town Center | NAP | NAP | NAP | |||
23.06 | Property | 1 | Northeast Plaza | NAP | NAP | NAP | |||
23.07 | Property | 1 | Hungarybrook Shopping Center | NAP | NAP | NAP | |||
23.08 | Property | 1 | Plaza North Shopping Center | NAP | NAP | NAP | |||
23.09 | Property | 1 | Henderson Marketplace | NAP | NAP | NAP | |||
23.10 | Property | 1 | Ahoskie Commons | NAP | NAP | NAP | |||
23.11 | Property | 1 | Cummings Park Plaza | NAP | NAP | NAP | |||
23.12 | Property | 1 | Glenwood Shopping Plaza | NAP | NAP | NAP | |||
23.13 | Property | 1 | Boulevard Plaza | NAP | NAP | NAP | |||
23.14 | Property | 1 | Summer Commons | NAP | NAP | NAP | |||
23.15 | Property | 1 | Centre Plaza | NAP | NAP | NAP | |||
23.16 | Property | 1 | Market at Riverdale Bend | NAP | NAP | NAP | |||
23.17 | Property | 1 | Cordele Corners | NAP | NAP | NAP | |||
23.18 | Property | 1 | Anniston Plaza | NAP | NAP | NAP |
A-27 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) |
23.19 | Property | 1 | Meeting Square | NAP | NAP | NAP | |||
23.20 | Property | 1 | Northland Plaza | NAP | NAP | NAP | |||
23.21 | Property | 1 | Homosassa Square | NAP | NAP | NAP | |||
23.22 | Property | 1 | Laurens Plaza | NAP | NAP | NAP | |||
23.23 | Property | 1 | Pelham Plaza | NAP | NAP | NAP | |||
23.24 | Property | 1 | Plank Plaza | NAP | NAP | NAP | |||
23.25 | Property | 1 | Collins Plaza | NAP | NAP | NAP | |||
24 | Loan | 1 | Rentar Plaza | NAP | NAP | NAP | 555,723 | 555,723 | |
25 | Loan | 1 | Cape Cod Mall | Parcel 10 (1, 25-year extension option); Parcel 9 (None); Parcel 8 (None) | Parcel 10 ($161,094.96); Parcel 9 ($35,000); Parcel 8 ($75,949.92) | Parcel 10 (Yes); Parcel 9 (No); Parcel 8 (No) | 0 | Springing | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | 19,543 | 9,772 | |
27 | Loan | 1 | 1038-1042 Princeton | NAP | NAP | NAP | 109,176 | 13,647 | |
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | 72,439 | 17,247 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | 31,964 | 7,991 | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | 17,988 | 8,994 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | 37,117 | 9,279 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | 20,765 | 4,688 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | 0 | 5,149 | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | 55,126 | 7,875 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 18,062 | 3,010 | ||||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | NAP | NAP | NAP | |||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | NAP | NAP | NAP | |||
36 | Loan | 1 | Bella Roe Plaza | NAP | NAP | NAP | 199,693 | 28,528 | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | 28,510 | 4,073 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | 36,890 | 6,148 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | 6,066 | 3,033 | |
40 | Loan | 1 | Lighthouse Self Storage | 1, 10-year extension option | 49,988 | No | 45,092 | 7,515 | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | 16,181 | 4,045 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | 5,711 | 1,257 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | 0 | 4,519 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | 28,039 | 4,673 | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | 0 | 15,012 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | 122,122 | 15,265 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | 9,619 | 4,809 |
A-28 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 0 | Springing | 0 | 0 | 0 | |
1.01 | Property | 1 | 45 - 75 Sidney | ||||||
1.02 | Property | 1 | 40 Landsdowne | ||||||
1.03 | Property | 1 | 35 Landsdowne | ||||||
1.04 | Property | 1 | 65 Landsdowne | ||||||
1.05 | Property | 1 | 88 Sidney | ||||||
1.06 | Property | 1 | 64 Sidney | ||||||
1.07 | Property | 1 | 38 Sidney | ||||||
1.08 | Property | 1 | 26 Landsdowne | ||||||
2 | Loan | 1 | UOVO Evergreen | 0 | Springing | 0 | 1,401 | 0 | |
3 | Loan | 1 | 512 West 22nd Street | 31,204 | 31,204 | 0 | Springing | 103,546 | |
4 | Loan | 1 | Robertson's Creek | 0 | Springing | 0 | 2,916 | 0 | |
5 | Loan | 2 | The Willard & The Met | 0 | Springing | 0 | 7,104 | 250,000 | |
5.01 | Property | 1 | The Willard | ||||||
5.02 | Property | 1 | The Met | ||||||
6 | Loan | 1 | Washington Square | 0 | Springing | 0 | Springing | An amount equal to twenty-four (24) times the required monthly deposit. | |
7 | Loan | 1 | Dartmouth Mall | 0 | Springing | 0 | 9,097 | 0 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 0 | Springing | 0 | 33,839 | 0 | |
9 | Loan | 1 | Security Public Storage – Bethesda | 0 | Springing | 0 | Springing | 0 | |
10 | Loan | 1 | Sweetwater Business Center | 177,244 | 31,978 | 672,336 | 0 | 0 | |
11 | Loan | 1 | Twin Creeks | 0 | Springing | 0 | 3,219 | 0 | |
12 | Loan | 1 | Hearthstone Village | 0 | Springing | 468,000 | 0 | 0 | |
13 | Loan | 4 | Securlock Storage Portfolio I | 0 | Springing | 0 | 3,480 | 125,297 | |
13.01 | Property | 1 | Securlock at Allen West | ||||||
13.02 | Property | 1 | Securlock at Fort Worth | ||||||
13.03 | Property | 1 | Securlock at Plano | ||||||
13.04 | Property | 1 | Securlock at Coppell | ||||||
14 | Loan | 4 | West Hartford Office Portfolio | 0 | Springing | 0 | 2,355 | 0 | |
14.01 | Property | 1 | 53-65 LaSalle Road | ||||||
14.02 | Property | 1 | 41 North Main Street | ||||||
14.03 | Property | 1 | 61 South Main Street | ||||||
14.04 | Property | 1 | 18 North Main Street | ||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 135,207 | Springing | 0 | 21,280 | 0 | |
16 | Loan | 1 | Infinite Self Storage - Nora | 12,764 | 1,823 | 1,268 | 1,268 | 0 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 14,390 | 2,056 | 1,459 | 1,459 | 0 | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | ||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | ||||||
18 | Loan | 1 | Arapahoe Village | 0 | Springing | 0 | 1,097 | 0 | |
19 | Loan | 1 | Hampton Inn Bluffton | 11,973 | Springing | 0 | The
greater of (i) until and including the Payment Date occurring in October, 2026, 3.0% of total Gross Revenues of the Property for the calendar month that is two (2) months prior to the applicable Payment Date and (ii) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E relating to the applicable Payment Date. |
0 | |
20 | Loan | 1 | 1340 East 6th Street | 27,694 | 6,923 | 0 | 1,763 | 0 | |
21 | Loan | 3 | Securlock Storage Portfolio II | 0 | Springing | 0 | 1,936 | 69,704 | |
21.01 | Property | 1 | Securlock at Bedford | ||||||
21.02 | Property | 1 | Securlock at Hurst | ||||||
21.03 | Property | 1 | Securlock at Vista Ridge | ||||||
22 | Loan | 1 | Cannon West | 0 | Springing | 0 | 2,165 | 51,962 | |
23 | Loan | 25 | Coastal Equities Portfolio | 0 | Springing | 0 | 43,115 | 1,034,765 | |
23.01 | Property | 1 | The Home Depot | ||||||
23.02 | Property | 1 | Westown Square | ||||||
23.03 | Property | 1 | Rodney Village Shopping Center | ||||||
23.04 | Property | 1 | Mattatuck Plaza | ||||||
23.05 | Property | 1 | Athens Town Center | ||||||
23.06 | Property | 1 | Northeast Plaza | ||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | ||||||
23.08 | Property | 1 | Plaza North Shopping Center | ||||||
23.09 | Property | 1 | Henderson Marketplace | ||||||
23.10 | Property | 1 | Ahoskie Commons | ||||||
23.11 | Property | 1 | Cummings Park Plaza | ||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | ||||||
23.13 | Property | 1 | Boulevard Plaza | ||||||
23.14 | Property | 1 | Summer Commons | ||||||
23.15 | Property | 1 | Centre Plaza | ||||||
23.16 | Property | 1 | Market at Riverdale Bend | ||||||
23.17 | Property | 1 | Cordele Corners | ||||||
23.18 | Property | 1 | Anniston Plaza |
A-29 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) |
23.19 | Property | 1 | Meeting Square | ||||||
23.20 | Property | 1 | Northland Plaza | ||||||
23.21 | Property | 1 | Homosassa Square | ||||||
23.22 | Property | 1 | Laurens Plaza | ||||||
23.23 | Property | 1 | Pelham Plaza | ||||||
23.24 | Property | 1 | Plank Plaza | ||||||
23.25 | Property | 1 | Collins Plaza | ||||||
24 | Loan | 1 | Rentar Plaza | 0 | Springing | 0 | 19,187 | 0 | |
25 | Loan | 1 | Cape Cod Mall | 0 | Springing | 0 | Springing | 0 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 8,739 | 1,248 | 791 | 791 | 0 | |
27 | Loan | 1 | 1038-1042 Princeton | 0 | Springing | 0 | Springing | 0 | |
28 | Loan | 1 | Empire 225 | 14,280 | 6,800 | 0 | 1,438 | 0 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 4,157 | Springing | 0 | 821 | 0 | |
30 | Loan | 1 | Extra Space - Cockeysville | 7,166 | 1,433 | 0 | Springing | 0 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 3,314 | 829 | 715 | 715 | 0 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 172,936 | 15,722 | 0 | 3,480 | 0 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 4,604 | Springing | 0 | 588 | 0 | |
34 | Loan | 1 | Triangle RV Park North | 3,374 | 844 | 865 | 865 | 0 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 6,921 | 989 | 704 | 704 | 0 | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | ||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | ||||||
36 | Loan | 1 | Bella Roe Plaza | 0 | Springing | 0 | 1,115 | 0 | |
37 | Loan | 1 | Triangle RV Park South | 3,439 | 860 | 1,133 | 1,133 | 0 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 6,507 | 930 | 811 | 811 | 0 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 5,100 | 729 | 583 | 583 | 0 | |
40 | Loan | 1 | Lighthouse Self Storage | 12,307 | 2,051 | 533 | 533 | 12,789 | |
41 | Loan | 1 | Midvale Park Self Storage | 2,126 | 532 | 480 | 480 | 0 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 20,955 | 1,905 | 0 | 333 | 0 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 3,042 | Springing | 0 | 408 | 0 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 10,782 | 1,540 | 635 | 635 | 0 | |
45 | Loan | 1 | Bayonne MHC | 44,415 | 3,636 | 533 | 533 | 0 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 4,975 | 711 | 473 | 473 | 0 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 2,377 | Springing | 0 | 349 | 0 |
A-30 |
BMO 2025-C13
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 ($) | Upfront Deferred Maintenance Reserve ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 0 | Springing | 1,314,481 | 0 | 0 | 0 | 0 | |
1.01 | Property | 1 | 45 - 75 Sidney | ||||||||
1.02 | Property | 1 | 40 Landsdowne | ||||||||
1.03 | Property | 1 | 35 Landsdowne | ||||||||
1.04 | Property | 1 | 65 Landsdowne | ||||||||
1.05 | Property | 1 | 88 Sidney | ||||||||
1.06 | Property | 1 | 64 Sidney | ||||||||
1.07 | Property | 1 | 38 Sidney | ||||||||
1.08 | Property | 1 | 26 Landsdowne | ||||||||
2 | Loan | 1 | UOVO Evergreen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
3 | Loan | 1 | 512 West 22nd Street | 35,953 | 35,953 | 2,157,000 | 0 | 0 | 0 | 0 | |
4 | Loan | 1 | Robertson's Creek | 1,500,000 | 27,465 | 2,000,000 | 0 | 0 | 0 | 0 | |
5 | Loan | 2 | The Willard & The Met | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
5.01 | Property | 1 | The Willard | ||||||||
5.02 | Property | 1 | The Met | ||||||||
6 | Loan | 1 | Washington Square | 0 | Springing | An amount equal to twenty-four (24) times the required monthly deposit. | 0 | 0 | 0 | 0 | |
7 | Loan | 1 | Dartmouth Mall | 1,000,000 | 54,149 | 0 | 0 | 0 | 0 | 120,000 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
9 | Loan | 1 | Security Public Storage – Bethesda | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
10 | Loan | 1 | Sweetwater Business Center | 2,530,949 | 0 | 0 | 0 | 0 | 0 | 58,001 | |
11 | Loan | 1 | Twin Creeks | 0 | 32,194 | 2,000,000 | 0 | 0 | 0 | 0 | |
12 | Loan | 1 | Hearthstone Village | 0 | 0 | 0 | 0 | 0 | 0 | 403,200 | |
13 | Loan | 4 | Securlock Storage Portfolio I | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
13.01 | Property | 1 | Securlock at Allen West | ||||||||
13.02 | Property | 1 | Securlock at Fort Worth | ||||||||
13.03 | Property | 1 | Securlock at Plano | ||||||||
13.04 | Property | 1 | Securlock at Coppell | ||||||||
14 | Loan | 4 | West Hartford Office Portfolio | 300,000 | Springing | 300,000 | 0 | 0 | 0 | 37,070 | |
14.01 | Property | 1 | 53-65 LaSalle Road | ||||||||
14.02 | Property | 1 | 41 North Main Street | ||||||||
14.03 | Property | 1 | 61 South Main Street | ||||||||
14.04 | Property | 1 | 18 North Main Street | ||||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
16 | Loan | 1 | Infinite Self Storage - Nora | 0 | 0 | 0 | 0 | 0 | 0 | 31,875 | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 0 | 0 | 0 | 0 | 0 | 0 | 38,125 | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | ||||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | ||||||||
18 | Loan | 1 | Arapahoe Village | 250,000 | 10,968 | 325,000 | 0 | 0 | 0 | 0 | |
19 | Loan | 1 | Hampton Inn Bluffton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
20 | Loan | 1 | 1340 East 6th Street | 0 | 7,052 | 169,248 | 0 | 0 | 0 | 0 | |
21 | Loan | 3 | Securlock Storage Portfolio II | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
21.01 | Property | 1 | Securlock at Bedford | ||||||||
21.02 | Property | 1 | Securlock at Hurst | ||||||||
21.03 | Property | 1 | Securlock at Vista Ridge | ||||||||
22 | Loan | 1 | Cannon West | 0 | 5,413 | 129,905 | 0 | 0 | 0 | 0 | |
23 | Loan | 25 | Coastal Equities Portfolio | 2,000,000 | Springing | 750,000 | 0 | 0 | 0 | 1,873,606 | |
23.01 | Property | 1 | The Home Depot | ||||||||
23.02 | Property | 1 | Westown Square | ||||||||
23.03 | Property | 1 | Rodney Village Shopping Center | ||||||||
23.04 | Property | 1 | Mattatuck Plaza | ||||||||
23.05 | Property | 1 | Athens Town Center | ||||||||
23.06 | Property | 1 | Northeast Plaza | ||||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | ||||||||
23.08 | Property | 1 | Plaza North Shopping Center | ||||||||
23.09 | Property | 1 | Henderson Marketplace | ||||||||
23.10 | Property | 1 | Ahoskie Commons | ||||||||
23.11 | Property | 1 | Cummings Park Plaza | ||||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | ||||||||
23.13 | Property | 1 | Boulevard Plaza | ||||||||
23.14 | Property | 1 | Summer Commons | ||||||||
23.15 | Property | 1 | Centre Plaza | ||||||||
23.16 | Property | 1 | Market at Riverdale Bend | ||||||||
23.17 | Property | 1 | Cordele Corners | ||||||||
23.18 | Property | 1 | Anniston Plaza |
A-31 |
BMO 2025-C13
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 ($) |
23.19 | Property | 1 | Meeting Square | ||||||||
23.20 | Property | 1 | Northland Plaza | ||||||||
23.21 | Property | 1 | Homosassa Square | ||||||||
23.22 | Property | 1 | Laurens Plaza | ||||||||
23.23 | Property | 1 | Pelham Plaza | ||||||||
23.24 | Property | 1 | Plank Plaza | ||||||||
23.25 | Property | 1 | Collins Plaza | ||||||||
24 | Loan | 1 | Rentar Plaza | 494,695 | 147,101 | 0 | 0 | 0 | 0 | 0 | |
25 | Loan | 1 | Cape Cod Mall | 0 | Springing | 0 | 0 | 0 | 0 | 0 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 0 | 0 | 0 | 0 | 0 | 0 | 48,938 | |
27 | Loan | 1 | 1038-1042 Princeton | 152,704 | 2,704 | 0 | 0 | 0 | 0 | 0 | |
28 | Loan | 1 | Empire 225 | 0 | 0 | 0 | 0 | 0 | 0 | 5,375 | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
30 | Loan | 1 | Extra Space - Cockeysville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
31 | Loan | 1 | Dollar Self Storage - Tucson | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
32 | Loan | 1 | Bloomfield Gardens Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 77,656 | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 0 | 0 | 0 | 0 | 0 | 0 | 539,063 | |
34 | Loan | 1 | Triangle RV Park North | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 0 | 0 | 0 | 0 | 0 | 0 | 37,431 | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | ||||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | ||||||||
36 | Loan | 1 | Bella Roe Plaza | 0 | 3,718 | 0 | 0 | 0 | 0 | 0 | |
37 | Loan | 1 | Triangle RV Park South | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 0 | 0 | 0 | 0 | 0 | 0 | 33,125 | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | 0 | 0 | 0 | 0 | 0 | 0 | 77,000 | |
40 | Loan | 1 | Lighthouse Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
41 | Loan | 1 | Midvale Park Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 3,750 | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 0 | 0 | 0 | 0 | 0 | 0 | 175,359 | |
45 | Loan | 1 | Bayonne MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 0 | 0 | 0 | 0 | 0 | 0 | 58,750 | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-32 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Other Reserve ($) | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 1,869,382 | Springing | Initial
Unfunded Obligations Reserve (Upfront: $1,869,382), Ground Rent Reserve (Monthly: Springing), Takeda Reserve (Monthly: Springing) |
0 | |
1.01 | Property | 1 | 45 - 75 Sidney | |||||
1.02 | Property | 1 | 40 Landsdowne | |||||
1.03 | Property | 1 | 35 Landsdowne | |||||
1.04 | Property | 1 | 65 Landsdowne | |||||
1.05 | Property | 1 | 88 Sidney | |||||
1.06 | Property | 1 | 64 Sidney | |||||
1.07 | Property | 1 | 38 Sidney | |||||
1.08 | Property | 1 | 26 Landsdowne | |||||
2 | Loan | 1 | UOVO Evergreen | 0 | 0 | 0 | ||
3 | Loan | 1 | 512 West 22nd Street | 2,712,875 | 0 | Free Rent Reserve ($1,689,925.47), Outstanding TI/LC Reserve ($1,022,950) | 0 | |
4 | Loan | 1 | Robertson's Creek | 0 | 0 | 0 | ||
5 | Loan | 2 | The Willard & The Met | 15,638 | Springing | Ground Rent Reserve | 0 | |
5.01 | Property | 1 | The Willard | |||||
5.02 | Property | 1 | The Met | |||||
6 | Loan | 1 | Washington Square | 2,908,053 | 0 | Outstanding TI/LC Reserve (Upfront: $2,752,705), Gap Rent Reserve (Upfront: $155,348) | 0 | |
7 | Loan | 1 | Dartmouth Mall | 1,175,475 | 0 | Outstanding TI/LC Reserve | 0 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 844,853 | Springing | Seasonality Reserve | 844,853 | |
9 | Loan | 1 | Security Public Storage – Bethesda | 0 | 0 | 0 | ||
10 | Loan | 1 | Sweetwater Business Center | 643,183 | 0 | Outstanding TI/LC Reserve ($582,741), Association Fees Reserve ($41,250), Free Rent Reserve ($19,192) | 0 | |
11 | Loan | 1 | Twin Creeks | 79,297 | 0 | Existing
TI/LC Reserve (Upfront: $61,747), Free Rent Reserve (Upfront: $17,550); Lease Sweep Reserve (Monthly: Springing) |
0 | |
12 | Loan | 1 | Hearthstone Village | 0 | 0 | 0 | ||
13 | Loan | 4 | Securlock Storage Portfolio I | 0 | 0 | 0 | ||
13.01 | Property | 1 | Securlock at Allen West | |||||
13.02 | Property | 1 | Securlock at Fort Worth | |||||
13.03 | Property | 1 | Securlock at Plano | |||||
13.04 | Property | 1 | Securlock at Coppell | |||||
14 | Loan | 4 | West Hartford Office Portfolio | 540,857 | 0 | Outstanding
TI/LC Reserve (Upfront:$401,866), Free Rent Reserve (Upfront:$119,726), Gap Rent Reserve (Upfront:$19,265) |
0 | |
14.01 | Property | 1 | 53-65 LaSalle Road | |||||
14.02 | Property | 1 | 41 North Main Street | |||||
14.03 | Property | 1 | 61 South Main Street | |||||
14.04 | Property | 1 | 18 North Main Street | |||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 695,000 | Springing | Seasonality Reserve | 0 | |
16 | Loan | 1 | Infinite Self Storage - Nora | 0 | 0 | 0 | ||
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | 0 | 0 | 0 | ||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | |||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | |||||
18 | Loan | 1 | Arapahoe Village | 60,608 | Springing | Existing
TI/LC Reserve (Upfront: $50,627), Gap Rent Reserve (Upfront: $9,981), Lease Sweep Reserve (Monthly: Springing) |
0 | |
19 | Loan | 1 | Hampton Inn Bluffton | 2,497,552 | Springing | Closing
Date PIP Reserve (Upfront: $2,497,552); PIP Reserve (Monthly: Springing); Hotel Tax Reserve (Monthly Springing) |
0 | |
20 | Loan | 1 | 1340 East 6th Street | 0 | 0 | 0 | ||
21 | Loan | 3 | Securlock Storage Portfolio II | 0 | 0 | 0 | ||
21.01 | Property | 1 | Securlock at Bedford | |||||
21.02 | Property | 1 | Securlock at Hurst | |||||
21.03 | Property | 1 | Securlock at Vista Ridge | |||||
22 | Loan | 1 | Cannon West | 0 | 0 | 0 | ||
23 | Loan | 25 | Coastal Equities Portfolio | 1,863,494 | 0 | Outstanding TI Reserve ($1,565,213), Free Rent Reserve ($298,281) | 0 | |
23.01 | Property | 1 | The Home Depot | |||||
23.02 | Property | 1 | Westown Square | |||||
23.03 | Property | 1 | Rodney Village Shopping Center | |||||
23.04 | Property | 1 | Mattatuck Plaza | |||||
23.05 | Property | 1 | Athens Town Center | |||||
23.06 | Property | 1 | Northeast Plaza | |||||
23.07 | Property | 1 | Hungarybrook Shopping Center | |||||
23.08 | Property | 1 | Plaza North Shopping Center | |||||
23.09 | Property | 1 | Henderson Marketplace | |||||
23.10 | Property | 1 | Ahoskie Commons | |||||
23.11 | Property | 1 | Cummings Park Plaza | |||||
23.12 | Property | 1 | Glenwood Shopping Plaza | |||||
23.13 | Property | 1 | Boulevard Plaza | |||||
23.14 | Property | 1 | Summer Commons | |||||
23.15 | Property | 1 | Centre Plaza | |||||
23.16 | Property | 1 | Market at Riverdale Bend | |||||
23.17 | Property | 1 | Cordele Corners | |||||
23.18 | Property | 1 | Anniston Plaza |
A-33 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Other Reserve ($) | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) |
23.19 | Property | 1 | Meeting Square | |||||
23.20 | Property | 1 | Northland Plaza | |||||
23.21 | Property | 1 | Homosassa Square | |||||
23.22 | Property | 1 | Laurens Plaza | |||||
23.23 | Property | 1 | Pelham Plaza | |||||
23.24 | Property | 1 | Plank Plaza | |||||
23.25 | Property | 1 | Collins Plaza | |||||
24 | Loan | 1 | Rentar Plaza | 271,823 | Springing | Rent
Replication Reserve (Upfront: $271,823), Lease Sweep Reserve (Monthly: Springing), DOT Lease Reserve (Monthly: Springing) |
0 | |
25 | Loan | 1 | Cape Cod Mall | 0 | Springing | Major Tenant Reserve | The
space occupied by Target in the amount of $3,184,600 and the space occupied by Dick's in the amount of $1,810,560 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | 0 | 0 | 0 | ||
27 | Loan | 1 | 1038-1042 Princeton | 400,511 | 0 | Rent
Concession Reserve (Upfront: $281,831), Existing TI/LC Reserve (Upfront: $118,680), Additional Rollover Reserve (Upfront: $0, Monthly: Springing) |
0 | |
28 | Loan | 1 | Empire 225 | 0 | 0 | 0 | ||
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | 5,600 | 0 | PS Management Reserve | 0 | |
30 | Loan | 1 | Extra Space - Cockeysville | 0 | 0 | 0 | ||
31 | Loan | 1 | Dollar Self Storage - Tucson | 0 | 0 | 0 | ||
32 | Loan | 1 | Bloomfield Gardens Apartments | 0 | 0 | 0 | ||
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | 4,500 | 0 | PS Management Reserve | 0 | |
34 | Loan | 1 | Triangle RV Park North | 0 | 0 | 0 | ||
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | 0 | 0 | 0 | ||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | |||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | |||||
36 | Loan | 1 | Bella Roe Plaza | 313,125 | 0 | Roof Replacement Reserve (Upfront: $298,125), Existing TI/LC Reserve (Upfront: $15,000) | 0 | |
37 | Loan | 1 | Triangle RV Park South | 0 | 0 | 0 | ||
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | 0 | 0 | 0 | ||
39 | Loan | 1 | Infinite Self Storage - New Lenox | 0 | 0 | 0 | ||
40 | Loan | 1 | Lighthouse Self Storage | 0 | 0 | 0 | ||
41 | Loan | 1 | Midvale Park Self Storage | 0 | 0 | 0 | ||
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | 0 | 0 | 0 | ||
43 | Loan | 1 | MyPlace Storage - W 10th Street | 3,100 | 0 | PS Management Reserve | 0 | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | 0 | 0 | 0 | ||
45 | Loan | 1 | Bayonne MHC | 0 | 0 | 0 | ||
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | 0 | 0 | 0 | ||
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | 2,500 | 0 | PS Management Reserve | 0 |
A-34 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) |
1 | Loan | 8 | BioMed MIT Portfolio | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 77,500,000 | |
1.01 | Property | 1 | 45 - 75 Sidney | ||||||||||
1.02 | Property | 1 | 40 Landsdowne | ||||||||||
1.03 | Property | 1 | 35 Landsdowne | ||||||||||
1.04 | Property | 1 | 65 Landsdowne | ||||||||||
1.05 | Property | 1 | 88 Sidney | ||||||||||
1.06 | Property | 1 | 64 Sidney | ||||||||||
1.07 | Property | 1 | 38 Sidney | ||||||||||
1.08 | Property | 1 | 26 Landsdowne | ||||||||||
2 | Loan | 1 | UOVO Evergreen | NAP | NAP | Springing | Springing | Yes | No | Yes | Yes | 77,000,000 | |
3 | Loan | 1 | 512 West 22nd Street | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 65,000,000 | |
4 | Loan | 1 | Robertson's Creek | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | |
5 | Loan | 2 | The Willard & The Met | NAP | NAP | Springing | Springing | Yes | No | Yes | Yes | 41,500,000 | |
5.01 | Property | 1 | The Willard | ||||||||||
5.02 | Property | 1 | The Met | ||||||||||
6 | Loan | 1 | Washington Square | NAP | NAP | Hard | Springing | Yes | No | Yes | No | 41,000,000 | |
7 | Loan | 1 | Dartmouth Mall | NAP | NAP | Hard | Springing | Yes | Yes | Yes | Yes | 40,000,000 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | None | None | No | No | No | NAP | NAP | |
10 | Loan | 1 | Sweetwater Business Center | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | |
11 | Loan | 1 | Twin Creeks | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | Soft | Springing | Yes | No | No | NAP | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
13.01 | Property | 1 | Securlock at Allen West | ||||||||||
13.02 | Property | 1 | Securlock at Fort Worth | ||||||||||
13.03 | Property | 1 | Securlock at Plano | ||||||||||
13.04 | Property | 1 | Securlock at Coppell | ||||||||||
14 | Loan | 4 | West Hartford Office Portfolio | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | |
14.01 | Property | 1 | 53-65 LaSalle Road | ||||||||||
14.02 | Property | 1 | 41 North Main Street | ||||||||||
14.03 | Property | 1 | 61 South Main Street | ||||||||||
14.04 | Property | 1 | 18 North Main Street | ||||||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | ||||||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | ||||||||||
18 | Loan | 1 | Arapahoe Village | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | |
20 | Loan | 1 | 1340 East 6th Street | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | |
21 | Loan | 3 | Securlock Storage Portfolio II | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
21.01 | Property | 1 | Securlock at Bedford | ||||||||||
21.02 | Property | 1 | Securlock at Hurst | ||||||||||
21.03 | Property | 1 | Securlock at Vista Ridge | ||||||||||
22 | Loan | 1 | Cannon West | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | |
23 | Loan | 25 | Coastal Equities Portfolio | NAP | NAP | Springing | Springing | Yes | No | Yes | No | 11,000,000 | |
23.01 | Property | 1 | The Home Depot | ||||||||||
23.02 | Property | 1 | Westown Square | ||||||||||
23.03 | Property | 1 | Rodney Village Shopping Center | ||||||||||
23.04 | Property | 1 | Mattatuck Plaza | ||||||||||
23.05 | Property | 1 | Athens Town Center | ||||||||||
23.06 | Property | 1 | Northeast Plaza | ||||||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | ||||||||||
23.08 | Property | 1 | Plaza North Shopping Center | ||||||||||
23.09 | Property | 1 | Henderson Marketplace | ||||||||||
23.10 | Property | 1 | Ahoskie Commons | ||||||||||
23.11 | Property | 1 | Cummings Park Plaza | ||||||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | ||||||||||
23.13 | Property | 1 | Boulevard Plaza | ||||||||||
23.14 | Property | 1 | Summer Commons | ||||||||||
23.15 | Property | 1 | Centre Plaza | ||||||||||
23.16 | Property | 1 | Market at Riverdale Bend | ||||||||||
23.17 | Property | 1 | Cordele Corners | ||||||||||
23.18 | Property | 1 | Anniston Plaza |
A-35 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) |
23.19 | Property | 1 | Meeting Square | ||||||||||
23.20 | Property | 1 | Northland Plaza | ||||||||||
23.21 | Property | 1 | Homosassa Square | ||||||||||
23.22 | Property | 1 | Laurens Plaza | ||||||||||
23.23 | Property | 1 | Pelham Plaza | ||||||||||
23.24 | Property | 1 | Plank Plaza | ||||||||||
23.25 | Property | 1 | Collins Plaza | ||||||||||
24 | Loan | 1 | Rentar Plaza | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 10,000,000 | |
25 | Loan | 1 | Cape Cod Mall | NAP | NAP | Hard | Springing | Yes | No | Yes | No | 10,000,000 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
27 | Loan | 1 | 1038-1042 Princeton | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
28 | Loan | 1 | Empire 225 | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | None | None | No | No | No | NAP | NAP | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | ||||||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | ||||||||||
36 | Loan | 1 | Bella Roe Plaza | NAP | NAP | Hard | Springing | No | Yes | No | NAP | NAP | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP |
A-36 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 769,500,000 | 3,831,260.25 | 4,217,124.67 | 478,000,000 | 6.90861305439331% | 1,325,000,000 | |
1.01 | Property | 1 | 45 - 75 Sidney | |||||||
1.02 | Property | 1 | 40 Landsdowne | |||||||
1.03 | Property | 1 | 35 Landsdowne | |||||||
1.04 | Property | 1 | 65 Landsdowne | |||||||
1.05 | Property | 1 | 88 Sidney | |||||||
1.06 | Property | 1 | 64 Sidney | |||||||
1.07 | Property | 1 | 38 Sidney | |||||||
1.08 | Property | 1 | 26 Landsdowne | |||||||
2 | Loan | 1 | UOVO Evergreen | 28,000,000 | 139,484.08 | 523,065.28 | NAP | NAP | 105,000,000 | |
3 | Loan | 1 | 512 West 22nd Street | 65,000,000 | 364,716.95 | 729,433.91 | NAP | NAP | 130,000,000 | |
4 | Loan | 1 | Robertson's Creek | NAP | NAP | NAP | NAP | NAP | NAP | |
5 | Loan | 2 | The Willard & The Met | 25,000,000 | 138,987.26 | 369,706.13 | NAP | NAP | 66,500,000 | |
5.01 | Property | 1 | The Willard | |||||||
5.02 | Property | 1 | The Met | |||||||
6 | Loan | 1 | Washington Square | 299,000,000 | 1,408,902.54 | 1,602,096.53 | NAP | NAP | 340,000,000 | |
7 | Loan | 1 | Dartmouth Mall | 16,000,000 | 107,794.96 | 377,282.37 | NAP | NAP | 56,000,000 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | NAP | NAP | NAP | NAP | NAP | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | Sweetwater Business Center | NAP | NAP | NAP | NAP | NAP | NAP | |
11 | Loan | 1 | Twin Creeks | NAP | NAP | NAP | NAP | NAP | NAP | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | NAP | NAP | NAP | NAP | NAP | NAP | |
13.01 | Property | 1 | Securlock at Allen West | |||||||
13.02 | Property | 1 | Securlock at Fort Worth | |||||||
13.03 | Property | 1 | Securlock at Plano | |||||||
13.04 | Property | 1 | Securlock at Coppell | |||||||
14 | Loan | 4 | West Hartford Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | |
14.01 | Property | 1 | 53-65 LaSalle Road | |||||||
14.02 | Property | 1 | 41 North Main Street | |||||||
14.03 | Property | 1 | 61 South Main Street | |||||||
14.04 | Property | 1 | 18 North Main Street | |||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | NAP | NAP | NAP | NAP | NAP | NAP | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | |||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | |||||||
18 | Loan | 1 | Arapahoe Village | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 1 | 1340 East 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 3 | Securlock Storage Portfolio II | NAP | NAP | NAP | NAP | NAP | NAP | |
21.01 | Property | 1 | Securlock at Bedford | |||||||
21.02 | Property | 1 | Securlock at Hurst | |||||||
21.03 | Property | 1 | Securlock at Vista Ridge | |||||||
22 | Loan | 1 | Cannon West | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 25 | Coastal Equities Portfolio | 149,000,000 | 799,409.15 | 858,425.93 | NAP | NAP | 160,000,000 | |
23.01 | Property | 1 | The Home Depot | |||||||
23.02 | Property | 1 | Westown Square | |||||||
23.03 | Property | 1 | Rodney Village Shopping Center | |||||||
23.04 | Property | 1 | Mattatuck Plaza | |||||||
23.05 | Property | 1 | Athens Town Center | |||||||
23.06 | Property | 1 | Northeast Plaza | |||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | |||||||
23.08 | Property | 1 | Plaza North Shopping Center | |||||||
23.09 | Property | 1 | Henderson Marketplace | |||||||
23.10 | Property | 1 | Ahoskie Commons | |||||||
23.11 | Property | 1 | Cummings Park Plaza | |||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | |||||||
23.13 | Property | 1 | Boulevard Plaza | |||||||
23.14 | Property | 1 | Summer Commons | |||||||
23.15 | Property | 1 | Centre Plaza | |||||||
23.16 | Property | 1 | Market at Riverdale Bend | |||||||
23.17 | Property | 1 | Cordele Corners | |||||||
23.18 | Property | 1 | Anniston Plaza |
A-37 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) |
23.19 | Property | 1 | Meeting Square | |||||||
23.20 | Property | 1 | Northland Plaza | |||||||
23.21 | Property | 1 | Homosassa Square | |||||||
23.22 | Property | 1 | Laurens Plaza | |||||||
23.23 | Property | 1 | Pelham Plaza | |||||||
23.24 | Property | 1 | Plank Plaza | |||||||
23.25 | Property | 1 | Collins Plaza | |||||||
24 | Loan | 1 | Rentar Plaza | 150,000,000 | 707,314.24 | 754,468.52 | NAP | NAP | 160,000,000 | |
25 | Loan | 1 | Cape Cod Mall | 44,000,000 | 239,970.61 | 294,509.38 | NAP | NAP | 54,000,000 | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 1 | 1038-1042 Princeton | NAP | NAP | NAP | NAP | NAP | NAP | |
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | NAP | NAP | NAP | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | NAP | NAP | NAP | NAP | NAP | NAP | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | |||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | |||||||
36 | Loan | 1 | Bella Roe Plaza | NAP | NAP | NAP | NAP | NAP | NAP | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | NAP | NAP | NAP | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | NAP | NAP | NAP |
A-38 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 7,007,276.80 | 55.2% | 1.66 | 10.6% | NAP | NAP | NAP | NAP | |
1.01 | Property | 1 | 45 - 75 Sidney | |||||||||
1.02 | Property | 1 | 40 Landsdowne | |||||||||
1.03 | Property | 1 | 35 Landsdowne | |||||||||
1.04 | Property | 1 | 65 Landsdowne | |||||||||
1.05 | Property | 1 | 88 Sidney | |||||||||
1.06 | Property | 1 | 64 Sidney | |||||||||
1.07 | Property | 1 | 38 Sidney | |||||||||
1.08 | Property | 1 | 26 Landsdowne | |||||||||
2 | Loan | 1 | UOVO Evergreen | 523,065.28 | 54.9% | 1.66 | 9.9% | NAP | NAP | NAP | NAP | |
3 | Loan | 1 | 512 West 22nd Street | 729,433.91 | 62.4% | 1.57 | 11.2% | NAP | NAP | NAP | NAP | |
4 | Loan | 1 | Robertson's Creek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5 | Loan | 2 | The Willard & The Met | 369,706.13 | 63.9% | 1.25 | 8.5% | NAP | NAP | NAP | NAP | |
5.01 | Property | 1 | The Willard | |||||||||
5.02 | Property | 1 | The Met | |||||||||
6 | Loan | 1 | Washington Square | 1,602,096.53 | 51.9% | 2.07 | 12.1% | NAP | NAP | NAP | NAP | |
7 | Loan | 1 | Dartmouth Mall | 377,282.37 | 58.9% | 1.68 | 14.9% | NAP | NAP | NAP | NAP | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | Sweetwater Business Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11 | Loan | 1 | Twin Creeks | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13.01 | Property | 1 | Securlock at Allen West | |||||||||
13.02 | Property | 1 | Securlock at Fort Worth | |||||||||
13.03 | Property | 1 | Securlock at Plano | |||||||||
13.04 | Property | 1 | Securlock at Coppell | |||||||||
14 | Loan | 4 | West Hartford Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.01 | Property | 1 | 53-65 LaSalle Road | |||||||||
14.02 | Property | 1 | 41 North Main Street | |||||||||
14.03 | Property | 1 | 61 South Main Street | |||||||||
14.04 | Property | 1 | 18 North Main Street | |||||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | |||||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | |||||||||
18 | Loan | 1 | Arapahoe Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 1 | 1340 East 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 3 | Securlock Storage Portfolio II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.01 | Property | 1 | Securlock at Bedford | |||||||||
21.02 | Property | 1 | Securlock at Hurst | |||||||||
21.03 | Property | 1 | Securlock at Vista Ridge | |||||||||
22 | Loan | 1 | Cannon West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 25 | Coastal Equities Portfolio | 858,425.93 | 66.9% | 1.66 | 11.8% | NAP | NAP | NAP | NAP | |
23.01 | Property | 1 | The Home Depot | |||||||||
23.02 | Property | 1 | Westown Square | |||||||||
23.03 | Property | 1 | Rodney Village Shopping Center | |||||||||
23.04 | Property | 1 | Mattatuck Plaza | |||||||||
23.05 | Property | 1 | Athens Town Center | |||||||||
23.06 | Property | 1 | Northeast Plaza | |||||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | |||||||||
23.08 | Property | 1 | Plaza North Shopping Center | |||||||||
23.09 | Property | 1 | Henderson Marketplace | |||||||||
23.10 | Property | 1 | Ahoskie Commons | |||||||||
23.11 | Property | 1 | Cummings Park Plaza | |||||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | |||||||||
23.13 | Property | 1 | Boulevard Plaza | |||||||||
23.14 | Property | 1 | Summer Commons | |||||||||
23.15 | Property | 1 | Centre Plaza | |||||||||
23.16 | Property | 1 | Market at Riverdale Bend | |||||||||
23.17 | Property | 1 | Cordele Corners | |||||||||
23.18 | Property | 1 | Anniston Plaza |
A-39 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) |
23.19 | Property | 1 | Meeting Square | |||||||||
23.20 | Property | 1 | Northland Plaza | |||||||||
23.21 | Property | 1 | Homosassa Square | |||||||||
23.22 | Property | 1 | Laurens Plaza | |||||||||
23.23 | Property | 1 | Pelham Plaza | |||||||||
23.24 | Property | 1 | Plank Plaza | |||||||||
23.25 | Property | 1 | Collins Plaza | |||||||||
24 | Loan | 1 | Rentar Plaza | 754,468.52 | 32.3% | 2.92 | 17.8% | NAP | NAP | NAP | NAP | |
25 | Loan | 1 | Cape Cod Mall | 294,509.38 | 50.0% | 2.81 | 19.5% | NAP | NAP | NAP | NAP | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 1 | 1038-1042 Princeton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | |||||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | |||||||||
36 | Loan | 1 | Bella Roe Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-40 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
1 | Loan | 8 | BioMed MIT Portfolio | NAP | NAP | NAP | Yes | Future Mezzanine Loan | BioMed Realty, L.P. | |
1.01 | Property | 1 | 45 - 75 Sidney | |||||||
1.02 | Property | 1 | 40 Landsdowne | |||||||
1.03 | Property | 1 | 35 Landsdowne | |||||||
1.04 | Property | 1 | 65 Landsdowne | |||||||
1.05 | Property | 1 | 88 Sidney | |||||||
1.06 | Property | 1 | 64 Sidney | |||||||
1.07 | Property | 1 | 38 Sidney | |||||||
1.08 | Property | 1 | 26 Landsdowne | |||||||
2 | Loan | 1 | UOVO Evergreen | NAP | NAP | NAP | No | NAP | UOVO Holdings LLC | |
3 | Loan | 1 | 512 West 22nd Street | NAP | NAP | NAP | No | NAP | RAGHSA Real Estate LLC | |
4 | Loan | 1 | Robertson's Creek | NAP | NAP | NAP | No | NAP | Mark Hutchinson | |
5 | Loan | 2 | The Willard & The Met | NAP | NAP | NAP | No | NAP | Howard S. Brown | |
5.01 | Property | 1 | The Willard | |||||||
5.02 | Property | 1 | The Met | |||||||
6 | Loan | 1 | Washington Square | NAP | NAP | NAP | No | NAP | The Macerich Partnership, L.P. | |
7 | Loan | 1 | Dartmouth Mall | NAP | NAP | NAP | No | NAP | PREIT Associates, L.P. | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | NAP | NAP | NAP | No | NAP | Oxbridge Properties, Inc. | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | NAP | No | NAP | Michael B. Eisler | |
10 | Loan | 1 | Sweetwater Business Center | NAP | NAP | NAP | No | NAP | Concrete Properties, LLC | |
11 | Loan | 1 | Twin Creeks | NAP | NAP | NAP | No | NAP | Alan C. Fox and The Alan C. Fox Revocable Trust (2007 Restatement) U/A/D 11/15/2007 | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | NAP | No | NAP | Pietro V. Scola | |
13 | Loan | 4 | Securlock Storage Portfolio I | NAP | NAP | NAP | No | NAP | Steven Houghton | |
13.01 | Property | 1 | Securlock at Allen West | |||||||
13.02 | Property | 1 | Securlock at Fort Worth | |||||||
13.03 | Property | 1 | Securlock at Plano | |||||||
13.04 | Property | 1 | Securlock at Coppell | |||||||
14 | Loan | 4 | West Hartford Office Portfolio | NAP | NAP | NAP | No | NAP | Marc K. Lewis | |
14.01 | Property | 1 | 53-65 LaSalle Road | |||||||
14.02 | Property | 1 | 41 North Main Street | |||||||
14.03 | Property | 1 | 61 South Main Street | |||||||
14.04 | Property | 1 | 18 North Main Street | |||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | NAP | NAP | NAP | No | NAP | Melina Lin | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | No | NAP | Kittle Property Group | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | NAP | NAP | NAP | No | NAP | Kittle Property Group | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | |||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | |||||||
18 | Loan | 1 | Arapahoe Village | NAP | NAP | NAP | No | NAP | Alan C. Fox and The Alan C. Fox Revocable Trust (2007 Restatement) U/A/D 11/15/2007 | |
19 | Loan | 1 | Hampton Inn Bluffton | NAP | NAP | NAP | No | NAP | Natson Hotel Group | |
20 | Loan | 1 | 1340 East 6th Street | NAP | NAP | NAP | No | NAP | Tal Hassid | |
21 | Loan | 3 | Securlock Storage Portfolio II | NAP | NAP | NAP | No | NAP | Steven Houghton | |
21.01 | Property | 1 | Securlock at Bedford | |||||||
21.02 | Property | 1 | Securlock at Hurst | |||||||
21.03 | Property | 1 | Securlock at Vista Ridge | |||||||
22 | Loan | 1 | Cannon West | NAP | NAP | NAP | No | NAP | Kenneth Levy | |
23 | Loan | 25 | Coastal Equities Portfolio | NAP | NAP | NAP | No | NAP | Coastal Equities Holdings, LLC | |
23.01 | Property | 1 | The Home Depot | |||||||
23.02 | Property | 1 | Westown Square | |||||||
23.03 | Property | 1 | Rodney Village Shopping Center | |||||||
23.04 | Property | 1 | Mattatuck Plaza | |||||||
23.05 | Property | 1 | Athens Town Center | |||||||
23.06 | Property | 1 | Northeast Plaza | |||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | |||||||
23.08 | Property | 1 | Plaza North Shopping Center | |||||||
23.09 | Property | 1 | Henderson Marketplace | |||||||
23.10 | Property | 1 | Ahoskie Commons | |||||||
23.11 | Property | 1 | Cummings Park Plaza | |||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | |||||||
23.13 | Property | 1 | Boulevard Plaza | |||||||
23.14 | Property | 1 | Summer Commons | |||||||
23.15 | Property | 1 | Centre Plaza | |||||||
23.16 | Property | 1 | Market at Riverdale Bend | |||||||
23.17 | Property | 1 | Cordele Corners | |||||||
23.18 | Property | 1 | Anniston Plaza |
A-41 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
23.19 | Property | 1 | Meeting Square | |||||||
23.20 | Property | 1 | Northland Plaza | |||||||
23.21 | Property | 1 | Homosassa Square | |||||||
23.22 | Property | 1 | Laurens Plaza | |||||||
23.23 | Property | 1 | Pelham Plaza | |||||||
23.24 | Property | 1 | Plank Plaza | |||||||
23.25 | Property | 1 | Collins Plaza | |||||||
24 | Loan | 1 | Rentar Plaza | NAP | NAP | NAP | No | NAP | Dennis Ratner and Felice Bassin | |
25 | Loan | 1 | Cape Cod Mall | NAP | NAP | NAP | No | NAP | Simon Property Group, L.P. and The Canada Pension Plan Investment Board | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | No | NAP | Kittle Property Group | |
27 | Loan | 1 | 1038-1042 Princeton | NAP | NAP | NAP | No | NAP | Marc L. Luzzatto | |
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | No | NAP | Dominic Osei | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | No | NAP | Kurt E. O'Brien | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | No | NAP | Chandra
Stanley, individually and as Trustee of The Chandra E. Stanley GST Exempt Trust and Jeaneen C. Stanley, individually and as Trustee of The Jeaneen C. Stanley Family Trust | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | No | NAP | Stadium Properties | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | No | NAP | Nickolas Palushaj | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | No | NAP | Kurt E. O'Brien | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | No | NAP | Affordable Communities Group | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | NAP | NAP | NAP | No | NAP | Kittle Property Group | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | |||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | |||||||
36 | Loan | 1 | Bella Roe Plaza | NAP | NAP | NAP | No | NAP | Alan C. Fox and The Alan C. Fox Revocable Trust (2007 Restatement) U/A/D 11/15/2007 | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | No | NAP | Affordable Communities Group | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | No | NAP | Kittle Property Group | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | No | NAP | Kittle Property Group | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | NAP | No | NAP | Barry Adnams and Michael Rolfes | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | No | NAP | Stadium Properties | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | No | NAP | Isidore Lefkowitz | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | No | NAP | Kurt E. O'Brien | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | No | NAP | Kittle Property Group | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | No | NAP | Min Kim | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | No | NAP | Kittle Property Group | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | No | NAP | Kurt E. O'Brien |
A-42 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) |
1 | Loan | 8 | BioMed MIT Portfolio | BRE-BMR MA Holdco LLC | No | No | Refinance | ||
1.01 | Property | 1 | 45 - 75 Sidney | No | |||||
1.02 | Property | 1 | 40 Landsdowne | No | |||||
1.03 | Property | 1 | 35 Landsdowne | No | |||||
1.04 | Property | 1 | 65 Landsdowne | No | |||||
1.05 | Property | 1 | 88 Sidney | No | |||||
1.06 | Property | 1 | 64 Sidney | No | |||||
1.07 | Property | 1 | 38 Sidney | No | |||||
1.08 | Property | 1 | 26 Landsdowne | No | |||||
2 | Loan | 1 | UOVO Evergreen | UOVO Holdings LLC | No | No | Refinance | No | |
3 | Loan | 1 | 512 West 22nd Street | RAGHSA Real Estate LLC | No | No | Acquisition | No | |
4 | Loan | 1 | Robertson's Creek | Mark Hutchinson | No | No | Refinance | No | |
5 | Loan | 2 | The Willard & The Met | Howard S. Brown | No | No | Refinance | ||
5.01 | Property | 1 | The Willard | No | |||||
5.02 | Property | 1 | The Met | No | |||||
6 | Loan | 1 | Washington Square | The Macerich Partnership, L.P. | No | No | Recapitalization | No | |
7 | Loan | 1 | Dartmouth Mall | PREIT Associates, L.P. | No | No | Refinance | No | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | Oxbridge Properties, Inc. | No | No | Refinance | No | |
9 | Loan | 1 | Security Public Storage – Bethesda | Benjamin
D. Eisler, Eisler Revocable Trust Dated May 16, 1980 as Amended and Restated February 16, 1993 and December 6, 2018 as Amended February 10, 2010 and October 4, 2019, Allen Orwitz, Allen Orwitz and Lea Orwitz Revocable Trust Dated April 7, 1978, as Amended and Restated May 16, 1989 and March 31 2005, as Further Amended on February 19, 2010 and June 1, 2011 and October 27, 2016 and October 7, 2019 and Henry A. Bowis |
No | Yes | Refinance | No | |
10 | Loan | 1 | Sweetwater Business Center | Concrete Properties, LLC | Yes | No | Recapitalization | No | |
11 | Loan | 1 | Twin Creeks | Alan C. Fox and The Alan C. Fox Revocable Trust (2007 Restatement) U/A/D 11/15/2007 | No | No | Refinance | No | |
12 | Loan | 1 | Hearthstone Village | Pietro V. Scola | Yes | No | Acquisition | No | |
13 | Loan | 4 | Securlock Storage Portfolio I | Steven Houghton | No | No | Refinance | ||
13.01 | Property | 1 | Securlock at Allen West | No | |||||
13.02 | Property | 1 | Securlock at Fort Worth | No | |||||
13.03 | Property | 1 | Securlock at Plano | No | |||||
13.04 | Property | 1 | Securlock at Coppell | No | |||||
14 | Loan | 4 | West Hartford Office Portfolio | Marc K. Lewis | No | No | Refinance | ||
14.01 | Property | 1 | 53-65 LaSalle Road | No | |||||
14.02 | Property | 1 | 41 North Main Street | No | |||||
14.03 | Property | 1 | 61 South Main Street | No | |||||
14.04 | Property | 1 | 18 North Main Street | No | |||||
15 | Loan | 1 | Staypineapple Hotel FIVE | Melina Lin | No | No | Acquisition | No | |
16 | Loan | 1 | Infinite Self Storage - Nora | Jeffrey L. Kittle | No | No | Refinance | No | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | Jeffrey L. Kittle | No | No | Refinance | ||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | No | |||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | No | |||||
18 | Loan | 1 | Arapahoe Village | Alan C. Fox and The Alan C. Fox Revocable Trust (2007 Restatement) U/A/D 11/15/2007 | No | No | Refinance | No | |
19 | Loan | 1 | Hampton Inn Bluffton | Subhash Patel | No | No | Refinance | No | |
20 | Loan | 1 | 1340 East 6th Street | Tal Hassid | No | No | Refinance | Yes | |
21 | Loan | 3 | Securlock Storage Portfolio II | Steven Houghton | No | No | Refinance | ||
21.01 | Property | 1 | Securlock at Bedford | No | |||||
21.02 | Property | 1 | Securlock at Hurst | No | |||||
21.03 | Property | 1 | Securlock at Vista Ridge | No | |||||
22 | Loan | 1 | Cannon West | Kenneth Levy | No | No | Refinance | No | |
23 | Loan | 25 | Coastal Equities Portfolio | Edward Ross, Scott Ross and Howard Arnberg | No | No | Refinance | ||
23.01 | Property | 1 | The Home Depot | No | |||||
23.02 | Property | 1 | Westown Square | No | |||||
23.03 | Property | 1 | Rodney Village Shopping Center | No | |||||
23.04 | Property | 1 | Mattatuck Plaza | No | |||||
23.05 | Property | 1 | Athens Town Center | No | |||||
23.06 | Property | 1 | Northeast Plaza | No | |||||
23.07 | Property | 1 | Hungarybrook Shopping Center | No | |||||
23.08 | Property | 1 | Plaza North Shopping Center | No | |||||
23.09 | Property | 1 | Henderson Marketplace | No | |||||
23.10 | Property | 1 | Ahoskie Commons | No | |||||
23.11 | Property | 1 | Cummings Park Plaza | No | |||||
23.12 | Property | 1 | Glenwood Shopping Plaza | No | |||||
23.13 | Property | 1 | Boulevard Plaza | No | |||||
23.14 | Property | 1 | Summer Commons | No | |||||
23.15 | Property | 1 | Centre Plaza | No | |||||
23.16 | Property | 1 | Market at Riverdale Bend | No | |||||
23.17 | Property | 1 | Cordele Corners | No | |||||
23.18 | Property | 1 | Anniston Plaza | No |
A-43 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) |
23.19 | Property | 1 | Meeting Square | No | |||||
23.20 | Property | 1 | Northland Plaza | No | |||||
23.21 | Property | 1 | Homosassa Square | No | |||||
23.22 | Property | 1 | Laurens Plaza | No | |||||
23.23 | Property | 1 | Pelham Plaza | No | |||||
23.24 | Property | 1 | Plank Plaza | No | |||||
23.25 | Property | 1 | Collins Plaza | No | |||||
24 | Loan | 1 | Rentar Plaza | NAP | No | No | Refinance | No | |
25 | Loan | 1 | Cape Cod Mall | Simon Property Group, L.P. | No | No | Refinance | No | |
26 | Loan | 1 | Infinite Self Storage - Joliet | Jeffrey L. Kittle | No | No | Refinance | No | |
27 | Loan | 1 | 1038-1042 Princeton | Luzzatto Ventures, LP | No | No | Refinance | No | |
28 | Loan | 1 | Empire 225 | Dominic Osei | No | No | Acquisition | No | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | Kurt E. O'Brien | No | No | Refinance | No | |
30 | Loan | 1 | Extra Space - Cockeysville | Chandra
Stanley, individually and as Trustee of The Chandra E. Stanley GST Exempt Trust and Jeaneen C. Stanley, individually and as Trustee
of The Jeaneen C. Stanley Family Trust |
No | Yes | Refinance | No | |
31 | Loan | 1 | Dollar Self Storage - Tucson | John C. Thomson, As Trustee of The Thomson Family Trust Dated June 18, 1997 and John C. Thomson | No | No | Refinance | No | |
32 | Loan | 1 | Bloomfield Gardens Apartments | Nickolas Palushaj | No | No | Refinance | Yes | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | Kurt E. O'Brien | No | No | Refinance | No | |
34 | Loan | 1 | Triangle RV Park North | Michael B. Conlon | No | No | Refinance | No | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | Jeffrey L. Kittle | No | No | Refinance | ||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | No | |||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | No | |||||
36 | Loan | 1 | Bella Roe Plaza | Alan C. Fox and The Alan C. Fox Revocable Trust (2007 Restatement) U/A/D 11/15/2007 | No | No | Refinance | No | |
37 | Loan | 1 | Triangle RV Park South | Michael B. Conlon | No | No | Refinance | No | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | Jeffrey L. Kittle | No | No | Refinance | No | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | Jeffrey L. Kittle | No | No | Refinance | No | |
40 | Loan | 1 | Lighthouse Self Storage | Barry Adnams and Michael Rolfes | No | No | Refinance | No | |
41 | Loan | 1 | Midvale Park Self Storage | John C. Thomson, As Trustee of The Thomson Family Trust Dated June 18, 1997 and John C. Thomson | No | No | Refinance | No | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | Isidore Lefkowitz | No | No | Refinance | Yes | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | Kurt E. O'Brien | No | No | Refinance | No | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | Jeffrey L. Kittle | No | No | Refinance | No | |
45 | Loan | 1 | Bayonne MHC | Min Kim | No | No | Refinance | No | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | Jeffrey L. Kittle | No | No | Refinance | No | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | Kurt E. O'Brien | No | No | Refinance | No |
A-44 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) |
1 | Loan | 8 | BioMed MIT Portfolio | 847,000,000 | 305,238,760 | 478,000,000 | 0 | 1,630,238,760 | 1,307,413,701 | 0 | 15,155,677 | |
1.01 | Property | 1 | 45 - 75 Sidney | |||||||||
1.02 | Property | 1 | 40 Landsdowne | |||||||||
1.03 | Property | 1 | 35 Landsdowne | |||||||||
1.04 | Property | 1 | 65 Landsdowne | |||||||||
1.05 | Property | 1 | 88 Sidney | |||||||||
1.06 | Property | 1 | 64 Sidney | |||||||||
1.07 | Property | 1 | 38 Sidney | |||||||||
1.08 | Property | 1 | 26 Landsdowne | |||||||||
2 | Loan | 1 | UOVO Evergreen | 105,000,000 | 0 | 0 | 0 | 105,000,000 | 57,461,454 | 0 | 2,054,200 | |
3 | Loan | 1 | 512 West 22nd Street | 130,000,000 | 79,065,598 | 0 | 0 | 209,065,598 | 0 | 205,000,000 | 1,033,702 | |
4 | Loan | 1 | Robertson's Creek | 47,000,000 | 262,692 | 0 | 0 | 47,262,692 | 44,394,166 | 0 | 832,979 | |
5 | Loan | 2 | The Willard & The Met | 66,500,000 | 0 | 0 | 0 | 66,500,000 | 63,575,970 | 0 | 1,518,190 | |
5.01 | Property | 1 | The Willard | |||||||||
5.02 | Property | 1 | The Met | |||||||||
6 | Loan | 1 | Washington Square | 340,000,000 | 0 | 0 | 0 | 340,000,000 | 0 | 0 | 1,090,095 | |
7 | Loan | 1 | Dartmouth Mall | 56,000,000 | 12,706,720 | 0 | 0 | 68,706,720 | 64,676,700 | 0 | 1,225,512 | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 28,000,000 | 0 | 0 | 0 | 28,000,000 | 10,811,123 | 0 | 340,230 | |
9 | Loan | 1 | Security Public Storage – Bethesda | 24,800,000 | 0 | 0 | 0 | 24,800,000 | 16,024,742 | 0 | 767,423 | |
10 | Loan | 1 | Sweetwater Business Center | 24,000,000 | 1,038,454 | 0 | 0 | 25,038,454 | 17,675,379 | 0 | 2,800,493 | |
11 | Loan | 1 | Twin Creeks | 22,000,000 | 0 | 0 | 0 | 22,000,000 | 16,430,456 | 0 | 593,305 | |
12 | Loan | 1 | Hearthstone Village | 19,500,000 | 15,673,515 | 0 | 0 | 35,173,515 | 0 | 30,125,000 | 1,452,072 | |
13 | Loan | 4 | Securlock Storage Portfolio I | 19,250,000 | 527,557 | 0 | 0 | 19,777,557 | 18,939,798 | 0 | 507,714 | |
13.01 | Property | 1 | Securlock at Allen West | |||||||||
13.02 | Property | 1 | Securlock at Fort Worth | |||||||||
13.03 | Property | 1 | Securlock at Plano | |||||||||
13.04 | Property | 1 | Securlock at Coppell | |||||||||
14 | Loan | 4 | West Hartford Office Portfolio | 18,100,000 | 1,763,167 | 0 | 0 | 19,863,167 | 17,952,773 | 0 | 801,454 | |
14.01 | Property | 1 | 53-65 LaSalle Road | |||||||||
14.02 | Property | 1 | 41 North Main Street | |||||||||
14.03 | Property | 1 | 61 South Main Street | |||||||||
14.04 | Property | 1 | 18 North Main Street | |||||||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 17,850,000 | 8,558,545 | 0 | 0 | 26,408,545 | 0 | 25,200,000 | 378,338 | |
16 | Loan | 1 | Infinite Self Storage - Nora | |||||||||
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | |||||||||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | |||||||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | |||||||||
18 | Loan | 1 | Arapahoe Village | |||||||||
19 | Loan | 1 | Hampton Inn Bluffton | |||||||||
20 | Loan | 1 | 1340 East 6th Street | |||||||||
21 | Loan | 3 | Securlock Storage Portfolio II | |||||||||
21.01 | Property | 1 | Securlock at Bedford | |||||||||
21.02 | Property | 1 | Securlock at Hurst | |||||||||
21.03 | Property | 1 | Securlock at Vista Ridge | |||||||||
22 | Loan | 1 | Cannon West | |||||||||
23 | Loan | 25 | Coastal Equities Portfolio | |||||||||
23.01 | Property | 1 | The Home Depot | |||||||||
23.02 | Property | 1 | Westown Square | |||||||||
23.03 | Property | 1 | Rodney Village Shopping Center | |||||||||
23.04 | Property | 1 | Mattatuck Plaza | |||||||||
23.05 | Property | 1 | Athens Town Center | |||||||||
23.06 | Property | 1 | Northeast Plaza | |||||||||
23.07 | Property | 1 | Hungarybrook Shopping Center | |||||||||
23.08 | Property | 1 | Plaza North Shopping Center | |||||||||
23.09 | Property | 1 | Henderson Marketplace | |||||||||
23.10 | Property | 1 | Ahoskie Commons | |||||||||
23.11 | Property | 1 | Cummings Park Plaza | |||||||||
23.12 | Property | 1 | Glenwood Shopping Plaza | |||||||||
23.13 | Property | 1 | Boulevard Plaza | |||||||||
23.14 | Property | 1 | Summer Commons | |||||||||
23.15 | Property | 1 | Centre Plaza | |||||||||
23.16 | Property | 1 | Market at Riverdale Bend | |||||||||
23.17 | Property | 1 | Cordele Corners | |||||||||
23.18 | Property | 1 | Anniston Plaza |
A-45 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) |
23.19 | Property | 1 | Meeting Square | |||||||||
23.20 | Property | 1 | Northland Plaza | |||||||||
23.21 | Property | 1 | Homosassa Square | |||||||||
23.22 | Property | 1 | Laurens Plaza | |||||||||
23.23 | Property | 1 | Pelham Plaza | |||||||||
23.24 | Property | 1 | Plank Plaza | |||||||||
23.25 | Property | 1 | Collins Plaza | |||||||||
24 | Loan | 1 | Rentar Plaza | |||||||||
25 | Loan | 1 | Cape Cod Mall | |||||||||
26 | Loan | 1 | Infinite Self Storage - Joliet | |||||||||
27 | Loan | 1 | 1038-1042 Princeton | |||||||||
28 | Loan | 1 | Empire 225 | |||||||||
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | |||||||||
30 | Loan | 1 | Extra Space - Cockeysville | |||||||||
31 | Loan | 1 | Dollar Self Storage - Tucson | |||||||||
32 | Loan | 1 | Bloomfield Gardens Apartments | |||||||||
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | |||||||||
34 | Loan | 1 | Triangle RV Park North | |||||||||
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | |||||||||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | |||||||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | |||||||||
36 | Loan | 1 | Bella Roe Plaza | |||||||||
37 | Loan | 1 | Triangle RV Park South | |||||||||
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | |||||||||
39 | Loan | 1 | Infinite Self Storage - New Lenox | |||||||||
40 | Loan | 1 | Lighthouse Self Storage | |||||||||
41 | Loan | 1 | Midvale Park Self Storage | |||||||||
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | |||||||||
43 | Loan | 1 | MyPlace Storage - W 10th Street | |||||||||
44 | Loan | 1 | Infinite Self Storage - Hendricks County | |||||||||
45 | Loan | 1 | Bayonne MHC | |||||||||
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | |||||||||
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street |
A-46 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) |
1 | Loan | 8 | BioMed MIT Portfolio | 1,869,382 | 0 | 305,800,000 | 1,630,238,760 | NAP | NAP | NAP | NAP | |
1.01 | Property | 1 | 45 - 75 Sidney | NAP | NAP | NAP | NAP | |||||
1.02 | Property | 1 | 40 Landsdowne | NAP | NAP | NAP | NAP | |||||
1.03 | Property | 1 | 35 Landsdowne | NAP | NAP | NAP | NAP | |||||
1.04 | Property | 1 | 65 Landsdowne | NAP | NAP | NAP | NAP | |||||
1.05 | Property | 1 | 88 Sidney | NAP | NAP | NAP | NAP | |||||
1.06 | Property | 1 | 64 Sidney | NAP | NAP | NAP | NAP | |||||
1.07 | Property | 1 | 38 Sidney | NAP | NAP | NAP | NAP | |||||
1.08 | Property | 1 | 26 Landsdowne | NAP | NAP | NAP | NAP | |||||
2 | Loan | 1 | UOVO Evergreen | 85,637 | 45,398,709 | 0 | 105,000,000 | NAP | NAP | NAP | NAP | |
3 | Loan | 1 | 512 West 22nd Street | 3,031,897 | 0 | 0 | 209,065,598 | NAP | NAP | NAP | NAP | |
4 | Loan | 1 | Robertson's Creek | 2,035,547 | 0 | 0 | 47,262,692 | NAP | NAP | NAP | NAP | |
5 | Loan | 2 | The Willard & The Met | 170,962 | 1,234,878 | 0 | 66,500,000 | NAP | NAP | NAP | NAP | |
5.01 | Property | 1 | The Willard | NAP | NAP | NAP | NAP | |||||
5.02 | Property | 1 | The Met | NAP | NAP | NAP | NAP | |||||
6 | Loan | 1 | Washington Square | 2,908,053 | 336,001,852 | 0 | 340,000,000 | NAP | NAP | NAP | NAP | |
7 | Loan | 1 | Dartmouth Mall | 2,804,508 | 0 | 0 | 68,706,720 | NAP | NAP | NAP | NAP | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 928,696 | 15,919,950 | 0 | 28,000,000 | 12/3/2034 | 291.35 | 239.70 | 82.3% | |
9 | Loan | 1 | Security Public Storage – Bethesda | 0 | 8,007,836 | 0 | 24,800,000 | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | Sweetwater Business Center | 4,562,581 | 0 | 0 | 25,038,454 | NAP | NAP | NAP | NAP | |
11 | Loan | 1 | Twin Creeks | 994,467 | 3,981,772 | 0 | 22,000,000 | NAP | NAP | NAP | NAP | |
12 | Loan | 1 | Hearthstone Village | 871,200 | 0 | 2,725,243 | 35,173,515 | NAP | NAP | NAP | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | 330,046 | 0 | 0 | 19,777,557 | NAP | NAP | NAP | NAP | |
13.01 | Property | 1 | Securlock at Allen West | NAP | NAP | NAP | NAP | |||||
13.02 | Property | 1 | Securlock at Fort Worth | NAP | NAP | NAP | NAP | |||||
13.03 | Property | 1 | Securlock at Plano | NAP | NAP | NAP | NAP | |||||
13.04 | Property | 1 | Securlock at Coppell | NAP | NAP | NAP | NAP | |||||
14 | Loan | 4 | West Hartford Office Portfolio | 1,108,941 | 0 | 0 | 19,863,167 | NAP | NAP | NAP | NAP | |
14.01 | Property | 1 | 53-65 LaSalle Road | NAP | NAP | NAP | NAP | |||||
14.02 | Property | 1 | 41 North Main Street | NAP | NAP | NAP | NAP | |||||
14.03 | Property | 1 | 61 South Main Street | NAP | NAP | NAP | NAP | |||||
14.04 | Property | 1 | 18 North Main Street | NAP | NAP | NAP | NAP | |||||
15 | Loan | 1 | Staypineapple Hotel FIVE | 830,207 | 0 | 0 | 26,408,545 | NAP | 179.64 | 126.50 | 70.4% | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | NAP | |||||
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | NAP | NAP | NAP | NAP | |||||
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | NAP | NAP | NAP | NAP | |||||
17.02 | Property | 1 | Infinite Self Storage - Loveland | NAP | NAP | NAP | NAP | |||||
18 | Loan | 1 | Arapahoe Village | NAP | NAP | NAP | NAP | |||||
19 | Loan | 1 | Hampton Inn Bluffton | 10/31/2040 | 147.50 | 126.29 | 85.6% | |||||
20 | Loan | 1 | 1340 East 6th Street | NAP | NAP | NAP | NAP | |||||
21 | Loan | 3 | Securlock Storage Portfolio II | NAP | NAP | NAP | NAP | |||||
21.01 | Property | 1 | Securlock at Bedford | NAP | NAP | NAP | NAP | |||||
21.02 | Property | 1 | Securlock at Hurst | NAP | NAP | NAP | NAP | |||||
21.03 | Property | 1 | Securlock at Vista Ridge | NAP | NAP | NAP | NAP | |||||
22 | Loan | 1 | Cannon West | NAP | NAP | NAP | NAP | |||||
23 | Loan | 25 | Coastal Equities Portfolio | NAP | NAP | NAP | NAP | |||||
23.01 | Property | 1 | The Home Depot | NAP | NAP | NAP | NAP | |||||
23.02 | Property | 1 | Westown Square | NAP | NAP | NAP | NAP | |||||
23.03 | Property | 1 | Rodney Village Shopping Center | NAP | NAP | NAP | NAP | |||||
23.04 | Property | 1 | Mattatuck Plaza | NAP | NAP | NAP | NAP | |||||
23.05 | Property | 1 | Athens Town Center | NAP | NAP | NAP | NAP | |||||
23.06 | Property | 1 | Northeast Plaza | NAP | NAP | NAP | NAP | |||||
23.07 | Property | 1 | Hungarybrook Shopping Center | NAP | NAP | NAP | NAP | |||||
23.08 | Property | 1 | Plaza North Shopping Center | NAP | NAP | NAP | NAP | |||||
23.09 | Property | 1 | Henderson Marketplace | NAP | NAP | NAP | NAP | |||||
23.10 | Property | 1 | Ahoskie Commons | NAP | NAP | NAP | NAP | |||||
23.11 | Property | 1 | Cummings Park Plaza | NAP | NAP | NAP | NAP | |||||
23.12 | Property | 1 | Glenwood Shopping Plaza | NAP | NAP | NAP | NAP | |||||
23.13 | Property | 1 | Boulevard Plaza | NAP | NAP | NAP | NAP | |||||
23.14 | Property | 1 | Summer Commons | NAP | NAP | NAP | NAP | |||||
23.15 | Property | 1 | Centre Plaza | NAP | NAP | NAP | NAP | |||||
23.16 | Property | 1 | Market at Riverdale Bend | NAP | NAP | NAP | NAP | |||||
23.17 | Property | 1 | Cordele Corners | NAP | NAP | NAP | NAP | |||||
23.18 | Property | 1 | Anniston Plaza | NAP | NAP | NAP | NAP |
A-47 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) |
23.19 | Property | 1 | Meeting Square | NAP | NAP | NAP | NAP | |||||
23.20 | Property | 1 | Northland Plaza | NAP | NAP | NAP | NAP | |||||
23.21 | Property | 1 | Homosassa Square | NAP | NAP | NAP | NAP | |||||
23.22 | Property | 1 | Laurens Plaza | NAP | NAP | NAP | NAP | |||||
23.23 | Property | 1 | Pelham Plaza | NAP | NAP | NAP | NAP | |||||
23.24 | Property | 1 | Plank Plaza | NAP | NAP | NAP | NAP | |||||
23.25 | Property | 1 | Collins Plaza | NAP | NAP | NAP | NAP | |||||
24 | Loan | 1 | Rentar Plaza | NAP | NAP | NAP | NAP | |||||
25 | Loan | 1 | Cape Cod Mall | NAP | NAP | NAP | NAP | |||||
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | NAP | |||||
27 | Loan | 1 | 1038-1042 Princeton | NAP | NAP | NAP | NAP | |||||
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | NAP | |||||
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | NAP | |||||
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | NAP | |||||
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | NAP | |||||
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | NAP | |||||
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | NAP | |||||
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | NAP | |||||
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | NAP | NAP | NAP | NAP | |||||
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | NAP | NAP | NAP | NAP | |||||
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | NAP | NAP | NAP | NAP | |||||
36 | Loan | 1 | Bella Roe Plaza | NAP | NAP | NAP | NAP | |||||
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | NAP | |||||
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | NAP | |||||
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | NAP | |||||
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | NAP | NAP | |||||
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | NAP | |||||
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | NAP | |||||
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | NAP | |||||
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | NAP | |||||
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | NAP | |||||
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | NAP | |||||
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | NAP |
A-48 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
1 | Loan | 8 | BioMed MIT Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.01 | Property | 1 | 45 - 75 Sidney | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.02 | Property | 1 | 40 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.03 | Property | 1 | 35 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.04 | Property | 1 | 65 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.05 | Property | 1 | 88 Sidney | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.06 | Property | 1 | 64 Sidney | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.07 | Property | 1 | 38 Sidney | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.08 | Property | 1 | 26 Landsdowne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2 | Loan | 1 | UOVO Evergreen | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3 | Loan | 1 | 512 West 22nd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 1 | Robertson's Creek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5 | Loan | 2 | The Willard & The Met | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.01 | Property | 1 | The Willard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | The Met | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 1 | Washington Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | Loan | 1 | Dartmouth Mall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | Loan | 1 | Towneplace Suites Anchorage Midtown | 291.35 | 239.70 | 82.3% | 287.81 | 255.03 | 88.6% | 263.15 | 236.48 | 89.9% | |
9 | Loan | 1 | Security Public Storage – Bethesda | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 1 | Sweetwater Business Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11 | Loan | 1 | Twin Creeks | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12 | Loan | 1 | Hearthstone Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 4 | Securlock Storage Portfolio I | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13.01 | Property | 1 | Securlock at Allen West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13.02 | Property | 1 | Securlock at Fort Worth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13.03 | Property | 1 | Securlock at Plano | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13.04 | Property | 1 | Securlock at Coppell | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14 | Loan | 4 | West Hartford Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.01 | Property | 1 | 53-65 LaSalle Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.02 | Property | 1 | 41 North Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.03 | Property | 1 | 61 South Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.04 | Property | 1 | 18 North Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
15 | Loan | 1 | Staypineapple Hotel FIVE | 179.64 | 126.50 | 70.4% | 182.58 | 127.52 | 69.8% | 183.59 | 133.69 | 72.8% | |
16 | Loan | 1 | Infinite Self Storage - Nora | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 2 | Infinite Self Storage - Broad Ripple & Loveland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.01 | Property | 1 | Infinite Self Storage - Broad Ripple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | Infinite Self Storage - Loveland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 1 | Arapahoe Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 1 | Hampton Inn Bluffton | 147.50 | 126.29 | 85.6% | 148.00 | 129.70 | 87.6% | 150.30 | 132.20 | 88.0% | |
20 | Loan | 1 | 1340 East 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 3 | Securlock Storage Portfolio II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.01 | Property | 1 | Securlock at Bedford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | Securlock at Hurst | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | Securlock at Vista Ridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 1 | Cannon West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 25 | Coastal Equities Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.01 | Property | 1 | The Home Depot | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.02 | Property | 1 | Westown Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.03 | Property | 1 | Rodney Village Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.04 | Property | 1 | Mattatuck Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.05 | Property | 1 | Athens Town Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.06 | Property | 1 | Northeast Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.07 | Property | 1 | Hungarybrook Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.08 | Property | 1 | Plaza North Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.09 | Property | 1 | Henderson Marketplace | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.10 | Property | 1 | Ahoskie Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.11 | Property | 1 | Cummings Park Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.12 | Property | 1 | Glenwood Shopping Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.13 | Property | 1 | Boulevard Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.14 | Property | 1 | Summer Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.15 | Property | 1 | Centre Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.16 | Property | 1 | Market at Riverdale Bend | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.17 | Property | 1 | Cordele Corners | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.18 | Property | 1 | Anniston Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-49 |
BMO 2025-C13
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
23.19 | Property | 1 | Meeting Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.20 | Property | 1 | Northland Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.21 | Property | 1 | Homosassa Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.22 | Property | 1 | Laurens Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.23 | Property | 1 | Pelham Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.24 | Property | 1 | Plank Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.25 | Property | 1 | Collins Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24 | Loan | 1 | Rentar Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25 | Loan | 1 | Cape Cod Mall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
26 | Loan | 1 | Infinite Self Storage - Joliet | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 1 | 1038-1042 Princeton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
28 | Loan | 1 | Empire 225 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 1 | MyPlace Storage - E. Cooke Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
30 | Loan | 1 | Extra Space - Cockeysville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 1 | Dollar Self Storage - Tucson | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Bloomfield Gardens Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
33 | Loan | 1 | MyPlace Storage - Hawthorn Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Triangle RV Park North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 2 | Infinite Self Storage - Greenfield I & II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.01 | Property | 1 | Infinite Self Storage - Greenfield I | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.02 | Property | 1 | Infinite Self Storage - Greenfield II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
36 | Loan | 1 | Bella Roe Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
37 | Loan | 1 | Triangle RV Park South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
38 | Loan | 1 | Infinite Self Storage - Metropolis Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | 1 | Infinite Self Storage - New Lenox | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | Loan | 1 | Lighthouse Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | Loan | 1 | Midvale Park Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
42 | Loan | 1 | 1499 & 1499A Nostrand Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | Loan | 1 | MyPlace Storage - W 10th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | Loan | 1 | Infinite Self Storage - Hendricks County | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45 | Loan | 1 | Bayonne MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | Infinite Self Storage - S Chicago Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
47 | Loan | 1 | MyPlace Storage - E. Voorhees Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-50 |